Marshall Machines Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: MARSHALL | Engineering - Industrial Equipments | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Marshall Machines

M-Cap below 100cr DeciZen not available

Marshall Machines stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
61 Cr.
52-wk low:
0
52-wk high:
0

Is Marshall Machines Ltd an attractive stock to invest in?

1. Is Marshall Machines Ltd a good quality company?

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

2. Is Marshall Machines Ltd undervalued or overvalued?

The key valuation ratios of Marshall Machines Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Marshall Machines Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Marshall Machines 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 Marshall Machines:

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.
Marshall Machines 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 % 8.5%7.5%8.8%9%18.5%13.9%8%3.7%-0.1%-4.5%-
Value Creation
Index
-0.4-0.5-0.4-0.40.30.0-0.4-0.7-1.0-1.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 38.942.143.850.259.465.259.767.160.334.535
Sales YoY Gr.-8.2%4%14.6%18.3%9.9%-8.4%12.4%-10.1%-42.8%-
Adj EPS 0.80.10.714.93.920.3-2.2-4.8-2.8
YoY Gr.--84.2%458.3%47.8%390.9%-19.8%-47.7%-86.8%-907.4%NA-
BVPS (₹) 44.746.148.454.516.726.528.433.731.627.232.4
Adj Net
Profit
0.70.10.60.95.25.730.4-3.2-6.9-7
Cash Flow from Ops. 1.4-0.97.110.95.213.611.811.34.80.2-
Debt/CF from Ops. 16.4-33.13.72.25.62.53.13.68.4284.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.3%-10.3%-16.7%-42.8%
Adj EPS -222.6%-199.5%-232.5%NA
BVPS-5.4%10.2%-1.4%-14%
Share Price - -0.2% 30.2% -55.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
8.51.37.19.637.520.27.50.9-6.7-16.2-9.4
Op. Profit
Mgn %
12.713.513.112.32223.326.514.111.4-4.13.2
Net Profit
Mgn %
1.80.31.41.88.78.750.6-5.3-20.1-19.4
Debt to
Equity
2.93.432.41.60.90.90.80.91.1-
Working Cap
Days
03633823372632623143474138261,194
Cash Conv.
Cycle
021623018210711716318323750115

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -16.72%

Debt to equity has increased versus last 3 years average to 1.14

Sales growth is not so good in last 4 quarters at -7.95%

Latest Financials - Marshall Machines Ltd.

Standalone Consolidated
TTM EPS (₹) -2.8 -
TTM Sales (₹ Cr.) 34.6 -
BVPS (₹.) 32.4 -
Reserves (₹ Cr.) 53 -
P/BV 0.79 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 61
Equity (₹ Cr.) 23.9
Face Value (₹) 10
Industry PE 51.6

Management X-Ray of Marshall Machines:

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 Marshall Machines

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
Sales38.9442.1243.8050.1959.3565.2359.7467.1460.3334.50
Operating Expenses 34.1236.4238.3244.0446.5550.0243.9357.7353.4335.91
Manufacturing Costs0.430.570.513.030.931.130.810.350.740.57
Material Costs26.3428.9731.0634.3938.0538.9030.1246.3237.9127.56
Employee Cost 3.743.803.5244.064.935.996.019.916
Other Costs 3.623.083.232.623.505.067.015.054.871.77
Operating Profit 4.825.705.486.1512.8115.2115.829.416.90-1.41
Operating Profit Margin (%) 12.4%13.5%12.5%12.3%21.6%23.3%26.5%14.0%11.4%-4.1%
Other Income 0.340.460.110.350.070.230.800.110.142.50
Interest 2.863.503.623.113.223.714.403.814.464.41
Depreciation 1.392.251.231.602.203.738.105.126.275.87
Exceptional Items 0000000000
Profit Before Tax 0.910.410.731.807.4684.120.59-3.70-9.19
Tax 0.330.160.320.692.462.231.150.22-0.56-2.29
Profit After Tax 0.590.250.421.105.015.772.970.36-3.14-6.90
PAT Margin (%) 1.5%0.6%0.9%2.2%8.4%8.9%5.0%0.5%-5.2%-20.0%
Adjusted EPS (₹)0.70.30.51.24.74.02.00.3-2.2-4.7
Dividend Payout Ratio (%)0%0%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 8.098.348.759.8617.8238.5141.2749.0545.9839.53
Share Capital 1.811.811.811.812.1414.5514.5514.5514.5514.55
Reserves 6.286.536.948.0515.6923.9626.7234.5031.4324.98
Minority Interest0000000000
Debt20.7224.8423.7021.0923.6325.4932.4735.3734.4740.78
Long Term Debt7.568.347.485.937.418.3813.7214.2213.3617.90
Short Term Debt13.1616.5016.2115.1616.2217.1118.7521.1521.1222.88
Trade Payables11.5914.7814.5518.3918.3916.0819.9421.1024.9038.14
Others Liabilities 12.3111.6012.3515.7019.8027.6927.4327.2629.9922.84
Total Liabilities 52.7159.5659.3665.0479.64107.77121.11132.78135.34141.29

Fixed Assets

Gross Block20.1620.4820.6625.7835.7762.8253.3087.6988.1589.04
Accumulated Depreciation5.717.969.1910.7912.9916.4314.5119.4125.6731.54
Net Fixed Assets14.4512.5211.4714.9922.7946.3938.8068.2962.4857.49
CWIP 00.121.011.010014.11000
Investments 0000000000
Inventories29.8839.6739.0836.7338.3039.9145.7948.0350.4150.37
Trade Receivables3.934.964.728.2311.4212.3514.0411.681828.40
Cash Equivalents 0.770.701.331.933.934.224.510.640.270.31
Others Assets3.671.601.752.133.214.893.864.154.184.72
Total Assets 52.7159.5659.3665.0479.64107.77121.11132.78135.34141.29

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1.43-0.857.0810.875.1913.6011.7911.344.780.16
PBT 0.910.410.731.807.4684.120.59-3.70-9.19
Adjustment 4.075.574.654.532.644.8810.939.0110.6510.22
Changes in Working Capital -3.27-6.462.055.05-5.37-1.27-4.81.78-2.04-0.84
Tax Paid -0.28-0.36-0.35-0.510.461.991.54-0.03-0.13-0.03
Cash Flow From Investing Activity -2.41-0.31-1.05-5.09-8.92-27.26-14.51-10.36-0.37-0.82
Capex -2.57-0.44-1.07-5.13-8.98-27.33-14.62-10.46-0.46-0.89
Net Investments 0000000000
Others 0.160.130.020.030.060.070.110.100.080.07
Cash Flow From Financing Activity -0.951.08-5.40-5.175.0613.953-1.76-4.770.70
Net Proceeds from Shares 00003.0115.500000
Net Proceeds from Borrowing 00002.98-0.502.78-1.05-4.283.32
Interest Paid -2.85-3.45-1.96-2.97000-3.84-4.32-4.37
Dividend Paid 0000000000
Others 1.904.53-3.44-2.21-0.93-1.060.223.123.821.76
Net Cash Flow -1.92-0.080.630.611.320.290.29-0.78-0.370.04
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)7.263.044.8611.8736.1720.57.460.81-6.6-16.14
ROCE (%)11.9611.512.2314.3126.5519.6111.315.250.87-5.59
Asset Turnover Ratio0.740.750.740.810.960.820.610.530.450.25
PAT to CFO Conversion(x)2.42-3.416.869.881.042.363.9731.5N/AN/A
Working Capital Days
Receivable Days373940475256697090245
Inventory Days280301328276197186223255298533
Payable Days161166172175176162218162221417

Marshall Machines Ltd Stock News

Marshall Machines Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Marshall Machines on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Marshall Machines stood at ₹60.95.
The latest P/E ratio of Marshall Machines as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Marshall Machines as of 01-Jan-1970 05:30 is 0.79.
The 52-week high of Marshall Machines is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marshall Machines is ₹34.62 ( Cr.) .

About Marshall Machines Ltd

No data to display
You have 0 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.