SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Murae Organisor Ltd (542724)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 542724 NSE: Trading | Small Cap | Murae Organisor Share Price

₹0.19 0.00 (0.00%)

As on 25-Mar'26 16:59

Murae Organisor Ltd (542724)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 542724 NSE: Trading | Small Cap | Murae Organisor Share Price

₹0.19 0.00 (0.00%)

As on 25-Mar'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹39 Cr.
Current Price
₹0.2
52-Week Low / High
₹0 / 1
TTM EPS
₹0.1
TTM Sales
₹859 Cr.
Book Value per Share
₹1.2
P/E Ratio
2.56
Lower than its 5-year historical median
Industry PE
37.6
Price to Book (P/B)
0.17
Lower than its 5-year historical median
Price to Sales (P/S)
0.05
Lower than its 5-year historical median
EV/EBITDA
10.14
Lower than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
5.69%
Return on Capital Employed (ROCE)
4.21%
Return on Assets (ROA)
1.95%
Operating Profit Margin
1.2%
Net Profit Margin
0.88%
Gross Profit Margin
1.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
26613.13%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
14940%
Asset Quality
Promoter Holding
0.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹30 Cr.
Equity
₹204.5 Cr.
Face Value
₹1
All Time Low / High
₹0.19 / 9.91

Murae Organisor stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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.
Murae Organisor Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 17.1%22%24.9%24%17.4%4.2%12.3%11.7%0.8%4.2%-
Value Creation
Index
0.20.60.80.70.2-0.7-0.1-0.2-0.9-0.7-

Growth Parameters

Sales 18.623.335.450.755.141.121153.2855859
Sales YoY Gr.-25.7%51.8%43.1%8.7%-25.5%-48.8%-28.9%-78.6%26,613.1%-
Adj EPS 000.10.20.100.10.1000.1
YoY Gr.-33.3%100%87.5%-26.7%-90.9%1300%-14.3%-100%NA-
BVPS (₹) 0.30.40.40.50.90.911.1111.2
Adj Net
Profit
0.10.10.91.71.80.12.220.17.514
Cash Flow from Ops. -0.30.1-7.1-0.5-3.5-7.12.60.3-15.9-323-
Debt/CF from Ops. -7.224.1-1-20-2.7-1.63.433.3-0-0.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 53%73%243.8%26613.1%
Adj EPS 3.3%-18.3%-34.1%NA
BVPS13%3%0%2%
Share Price - -37.5% -40.9% -80.4%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
7.49.92830.817.90.614.311.20.15.76.5
Op. Profit
Mgn %
2.81.74.46.52.3-18.9-2111.9-14.51.21.2
Net Profit
Mgn %
0.60.62.53.33.30.210.613.31.70.91.7
Debt to
Equity
1.41.41.71.60.60.80.50.5011
Working Cap
Days
01491551511822644796877,764152241
Cash Conv.
Cycle
07189961122054435922,59916222

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales18.5723.3435.4450.7055.1141.0821.0414.953.20854.82
Operating Expenses + 18.0522.9433.8847.4053.8748.8425.4613.173.67844.78
Manufacturing Costs0.050.090.090.100.330.020.030.120.010
Material Costs16.9122.0133.1846.2250.3646.2725.0412.223.09841.30
Employee Cost 0.400.300.100.190.300.290.040.080.050.47
Other Costs 0.680.540.520.892.882.250.350.750.533.02
Operating Profit 0.520.401.553.301.24-7.76-4.421.78-0.4610.04
Operating Profit Margin (%) 2.8%1.7%4.4%6.5%2.2%-18.9%-21.0%11.9%-14.5%1.2%
Other Income + 0.060.380.430.052.278.937.701.410.860
Exceptional Items 0000000000
Interest 0.400.520.721.040.970.930.080.290.260
Depreciation 0.020.020.020.040.100.120.120.100.060
Profit Before Tax 0.160.241.242.282.450.123.082.800.0710.03
Tax 0.060.080.330.620.630.030.860.810.022.51
Profit After Tax 0.100.160.911.661.820.092.221.980.057.52
PAT Margin (%) 0.5%0.7%2.6%3.3%3.3%0.2%10.6%13.3%1.7%0.9%
Adjusted EPS (₹)0.00.00.10.10.10.00.10.10.00.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Murae Organisor - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 1.371.534.385.9414.4114.5016.7318.7155.85208.46
Share Capital 0.110.110.310.316.176.1712.3412.3449.42185.90
Reserves 1.261.424.085.648.258.334.396.376.4222.57
Debt +1.902.066.538.338.4411.338.748.740.01212.75
Long Term Debt0.390.561.492.591.372.38000212.75
Short Term Debt1.511.505.045.747.078.958.748.740.010
Minority Interest0000000000
Trade Payables4.974.997.016.8211.511.291.21-0.930.06195.02
Others Liabilities 0.552.511.592.161.800.742.122.0763.9535.72
Total Liabilities 8.7911.0819.5123.2636.1627.8728.7928.58119.86651.96

Fixed Assets

Net Fixed Assets +0.170.160.200.480.800.760.580.4800
Gross Block0.190.210.260.5811.020.950.9500.01
Accumulated Depreciation0.020.050.070.110.210.260.370.4800
CWIP 0000000000
Investments 00003.0300000
Inventories3.616.548.2910.9313.3915.4612.2513.1312.181.58
Trade Receivables4.453.5810.7910.8516.9510.6715.048.3910.74252.19
Cash Equivalents 0.360.180.020.160.030.060.050.0311.7146.57
Others Assets 0.200.620.210.841.960.910.876.5685.23351.61
Total Assets 8.7911.0819.5123.2636.1627.8728.7928.58119.86651.96

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -0.260.09-7.09-0.48-3.45-7.102.610.26-15.92-322.97
PBT 0.160.241.242.282.450.123.082.800.0710.03
Adjustment 0.410.430.011.081.071.050.200.390.320.01
Changes in Working Capital -0.77-0.51-8.02-2.18-5.36-7.310.18-2.11-17.13-333.01
Tax Paid -0.06-0.08-0.32-0.62-0.63-0.03-0.86-0.810.810
Cash Flow From Investing Activity + -0.15-0.02-0.05-0.32-3.452.940.060-0.48-0.01
Capex -0.15-0.02-0.06-0.32-0.42-0.090.060-0.48-0.01
Net Investments 000.010-3.0300000
Others 000003.030000
Cash Flow From Financing Activity + 0.77-0.256.980.946.762.90-2.67-0.2928.08357.83
Net Proceeds from Shares 0.4001.93-0.106.6500037.09145.10
Net Proceeds from Borrowing 0.750.170.970.87-1.221.01-2.3800212.75
Interest Paid -0.38-0.410000-0.08-0.29-0.26-0
Dividend Paid 0000000000
Others -0-0.014.070.171.331.89-0.210-8.74-0.01
Net Cash Flow 0.35-0.18-0.160.14-0.14-1.26-0.01-0.0311.6934.86

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)7.1511.0530.9432.1717.830.6114.2411.180.145.69
ROCE (%)17.121.9724.9423.9917.44.2312.3411.660.814.21
Asset Turnover Ratio2.112.352.322.371.861.280.740.520.042.22
PAT to CFO Conversion(x)-2.60.56-7.79-0.29-1.9-78.891.180.13-318.4-42.95
Working Capital Days
Receivable Days87.5062.807477.9092.10122.70223.10286.101,090.2056.10
Inventory Days70.9079.3076.4069.2080.60128.20240.40309.901,442.802.90
Payable Days107.3082.606654.6066.5050.5018.204.10-51.8042.30

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Murae Organisor Ltd FAQs

The current trading price of Murae Organisor on 25-Mar-2026 16:59 is ₹0.19.

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 24-Mar-2026 the market cap of Murae Organisor stood at ₹38.85 Cr

The latest P/E ratio of Murae Organisor as of 24-Mar-2026 is 2.56.

The latest P/B ratio of Murae Organisor as of 24-Mar-2026 is 0.17.

The 52-week high of Murae Organisor is ₹0.93 and the 52-week low is ₹0.19.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Murae Organisor is ₹859 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Murae Organisor Ltd is a average quality company.

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

No data found

About Murae Organisor Ltd

Earum Pharmaceuticals

Earum Pharmaceuticals was originally incorporated as 'Earum Pharmaceuticals Private Limited' on July 26, 2012 vide Registration no. 071299 under the provisions of the Companies Act, 1956 with the Registrar of Companies, Gujarat, Dadra and Nagar Havelli. Further, pursuant to Special Resolution passed by the shareholders at the Extra Ordinary General Meeting held on January 10, 2019, the company was converted into a Public Limited Company and consequently the name of the Company was changed from 'Earum Pharmaceuticals Private Limited' to 'Earum Pharmaceuticals Limited' vide a fresh Certificate of Incorporation dated January 23, 2019 issued by the Registrar of Companies, Ahmedabad. The Corporate Identification Number of the Company post conversion.

Business area of the company

The company is engaged in the pharmaceutical business involving marketing, trading and distribution of wide range of pharmaceutical formulation products such as anti-biotic drugs, anti-malarial drugs, anti-allergic & anti cold drugs, analgesic/ anti-pyretic & anti inflammatory drugs, dermatology products, cerebral activator drugs, neurological drugs, gastro intestinal drugs, steroids, gynecology drugs, calcium, multivitamins, anti-oxidants and injections.  Apart from pharmaceutical formulation products, it also deals in trading of active pharmaceutical ingredients (API’s) such as Levofloxacin Hemihdrate IP, Albendazol IP, Amoxicillin Trihydrate IP etc.

Milestones:
2012: Incorporation of the Company in the name of 'Earum Pharmaceuticals Private Limited'.
2014-15: Total turnover of the Company reached to Rs. 8 crores.
2015-16: Crossed Turnover of Rs. 18 crores.
2016-17: Crossed Turnover of Rs. 23 crores.
2017-18: Crossed Turnover of Rs. 35 crores.
2019: Conversion of the Company from Private Limited to Public Limited Company.

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: