Marble City India Ltd - Stock Valuation and Financial Performance

BSE: 531281 | NSE: | Trading | Small Cap

Marble City India Share Price

15.44 -1.02 -6.20%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Marble City India

M-Cap below 100cr DeciZen not available

Marble City India stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
18.7 Cr.
52-wk low:
10.1
52-wk high:
22

Is Marble City India Ltd an attractive stock to invest in?

1. Is Marble City India Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Marble City India Ltd is a below average quality company.

2. Is Marble City India Ltd undervalued or overvalued?

The key valuation ratios of Marble City India Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Marble City India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Marble City India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Marble City India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Marble City India Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6.2%6.2%6.3%5%5.5%7%5.4%3.9%4.7%5.5%-
Value Creation
Index
-0.6-0.6-0.6-0.6-0.6-0.5-0.6-0.7-0.7-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 34.254.763.747.256.174.368.645.27511470
Sales YoY Gr.-59.8%16.5%-26%18.9%32.4%-7.7%-34.2%66%51.9%-
Adj EPS 0.40.70.70.50.20.60.5-00.50.7-0.4
YoY Gr.-57.1%6.1%-30%-67.4%275%-10%-103.7%NA40.4%-
BVPS (₹) 11.111.512.51313.123.223.723.624.124.724.2
Adj Net
Profit
0.40.60.60.50.20.70.700.60.80
Cash Flow from Ops. 0.41.4-1.22-0.97.70.830.3-3.2-
Debt/CF from Ops. 6418.2-24.415.2-40.25.451.515.8167-20.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.3%15.2%18.4%51.9%
Adj EPS 5.2%32.8%6.9%40.4%
BVPS9.3%13.6%1.5%2.7%
Share Price 11.7% 6.4% 44.3% 29.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3.85.85.83.91.23.62.3-0.122.7-1.6
Op. Profit
Mgn %
106.86.47.58.79.28.910.87.86.66.1
Net Profit
Mgn %
1.11.1110.311-0.10.80.7-0.7
Debt to
Equity
2.42.42.62.62.91.51.51.71.82.2-
Working Cap
Days
313214214292245247336553351250216
Cash Conv.
Cycle
261162158213176181238357231172112

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 18.41%

Return on Equity is Poor

Debt to equity has increased versus last 3 years average to 2.17

Sales growth is not so good in last 4 quarters at -26.34%

Latest Financials - Marble City India Ltd.

Standalone Consolidated
TTM EPS (₹) -0.4 -
TTM Sales (₹ Cr.) 70.3 -
BVPS (₹.) 24.2 -
Reserves (₹ Cr.) 23 -
P/BV 0.64 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 10.05 / 22.00
All Time Low / High (₹) 1.00 / 25.00
Market Cap (₹ Cr.) 18.7
Equity (₹ Cr.) 6
Face Value (₹) 5
Industry PE 76.7

Management X-Ray of Marble City India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Marble City India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales34.2454.7263.7347.1656.0874.2568.5645.1574.96113.83
Operating Expenses 30.825159.6343.6451.2367.4262.5640.3269.13106.30
Manufacturing Costs1.692.352.472.242.613.452.251.351.991.62
Material Costs24.7042.5849.7735.9941.4053.8251.6933.3757.8595.10
Employee Cost 0.650.730.841.612.724.214.242.983.363.50
Other Costs 3.775.356.563.804.505.944.382.625.936.07
Operating Profit 3.433.724.103.524.866.8364.835.827.53
Operating Profit Margin (%) 10.0%6.8%6.4%7.5%8.7%9.2%8.8%10.7%7.8%6.6%
Other Income 0.010.040.060.100.070.130.290.210.200.23
Interest 2.392.242.542.383.304.734.484.104.455.76
Depreciation 0.450.600.570.480.500.920.910.900.760.84
Exceptional Items 0000000000
Profit Before Tax 0.600.921.050.761.131.310.900.030.821.17
Tax 0.210.310.400.311.010.590.330.070.260.40
Profit After Tax 0.380.610.640.460.120.720.57-0.040.560.77
PAT Margin (%) 1.1%1.1%1.0%1.0%0.2%1.0%0.8%-0.1%0.7%0.7%
Adjusted EPS (₹)0.40.70.70.50.10.60.50.00.50.7
Dividend Payout Ratio (%)0%38%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 10.2710.6011.5311.9912.1127.6928.2628.2228.7829.55
Share Capital 4.624.624.624.624.625.975.975.975.975.97
Reserves 5.645.976.907.367.4821.7222.2922.2522.8123.58
Minority Interest0000000000
Debt24.4825.2529.6230.9734.4640.9141.6345.0151.9362.49
Long Term Debt10.2710.2911.2113.3318.1418.6817.1320.5527.7838.84
Short Term Debt14.2114.9618.4117.6316.3222.2324.5024.4624.1523.65
Trade Payables1.684.944.853.316.907.8511.5815.9813.5112.31
Others Liabilities 2.553.114.303.743.857.508.467.138.816.91
Total Liabilities 38.9843.8950.3050.0157.3283.9589.9496.34103.02111.25

Fixed Assets

Gross Block12.0912.0211.9511.9612.8418.2218.3018.5718.0122.67
Accumulated Depreciation2.773.163.523.684.017.057.958.858.739.38
Net Fixed Assets9.328.868.438.288.8311.1810.359.729.2813.30
CWIP 00000.030.020.021.222.980
Investments 0.010.010.010.01000000
Inventories18.2219.4923.9523.7930.9549.2552.8450.4155.4965.69
Trade Receivables7.9110.7811.579.4510.2512.1115.5822.6319.7614.72
Cash Equivalents 0.090.151.042.130.842.061.322.423.493.66
Others Assets3.444.605.306.346.419.339.839.9412.0213.89
Total Assets 38.9843.8950.3050.0157.3283.9589.9496.34103.02111.25

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.381.39-1.212.03-0.867.690.812.980.32-3.16
PBT 0.600.921.050.761.131.310.900.030.821.17
Adjustment 2.712.562.682.443.345.145.074.694.846.20
Changes in Working Capital -2.66-1.93-4.61-0.73-5.031.95-4.65-1.36-5.21-10.15
Tax Paid -0.26-0.16-0.34-0.45-0.30-0.72-0.51-0.38-0.13-0.37
Cash Flow From Investing Activity -0.76-0.11-0.09-0.23-1.04-0.020.02-1.39-1.94-1.70
Capex -0.77-0.13-0.15-0.33-1.11-0.12-0.08-1.48-2.09-1.89
Net Investments 0000000000
Others 0.010.020.060.100.070.100.100.090.150.19
Cash Flow From Financing Activity 0.32-1.212.20-0.710.61-6.94-1.56-0.502.705.03
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 3.470.010.922.124.81-0.070.413.437.2211.06
Interest Paid -2.27-1.98-2.17-2.06-2.88-4.32-4.25-3.88-4.21-5.53
Dividend Paid 0000000000
Others -0.870.763.45-0.78-1.32-2.552.28-0.05-0.31-0.50
Net Cash Flow -0.050.060.901.09-1.290.73-0.731.091.080.17
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)3.825.845.823.91.013.622.05-0.131.952.64
ROCE (%)8.988.959.327.479.8810.437.735.686.717.9
Asset Turnover Ratio0.891.331.3711.211.240.930.570.891.24
PAT to CFO Conversion(x)12.28-1.894.41-7.1710.681.42N/A0.57-4.1
Working Capital Days
Receivable Days976263765547621318748
Inventory Days184125123173154167230354218167
Payable Days252836414550691519350

Marble City India Ltd Stock News

Marble City India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Marble City India on 28-Mar-2024 16:01 is ₹15.44.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Marble City India stood at ₹18.65.
The latest P/E ratio of Marble City India as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Marble City India as of 28-Mar-2024 16:01 is 0.64.
The 52-week high of Marble City India is ₹22.00 and the 52-week low is ₹10.05.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marble City India is ₹70.26 ( Cr.) .

About Marble City India Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.