Inani Marbles & Inds

₹24.9 0.4 | 1.8%

WEBSITE BSE:531129 NSE : INANI MARBLE 18 May, 12:50

Market Cap ₹46 Cr.

Stock P/E -53.0

P/B 0.9

Current Price ₹24.9

Book Value ₹ 27.9

Face Value 2

52W High ₹29.8

Dividend Yield 0.16%

52W Low ₹ 18

Edit Ratio

Inani Marbles & Inds Research see more...

Overview Inc. Year: 1994Industry: Ceramics/Marble/Granite/Sanitaryware

Inani Marbles & Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Inani Marbles & Inds Quarterly Results

#(Fig in Cr.)	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	17	16	21	19	25	24	11	14	10	14
Other Income	0	0	1	0	0	0	1	0	0	2
Total Income	17	17	22	19	25	25	12	14	10	15
Total Expenditure	15	15	19	17	23	21	12	14	9	13
Operating Profit	2	2	3	2	2	4	-0	1	1	3
Interest	1	1	1	1	1	1	0	1	1	1
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	2	1	1	2	-2	-1	-0	1
Provision for Tax	0	0	0	0	0	1	-0	0	0	0
Profit After Tax	0	0	1	1	1	2	-1	-1	-0	1
Adjustments	0	-0	0	0	0	0	0	0	-0	0
Profit After Adjustments	0	0	1	1	1	2	-1	-1	-0	1
Adjusted Earnings Per Share	0.1	0.2	0.8	0.3	0.4	1	-0.6	-0.4	-0.1	0.7

Inani Marbles & Inds Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	77	74	71	51	45	40	37	32	61	82	72	49
Other Income	1	1	1	0	1	1	1	2	1	3	2	3
Total Income	78	75	71	52	45	41	38	33	61	84	74	51
Total Expenditure	61	60	57	42	38	35	32	29	54	74	67	48
Operating Profit	18	15	14	10	8	6	6	4	8	10	7	5
Interest	3	4	3	3	2	2	2	2	3	2	3	3
Depreciation	3	3	3	3	3	3	3	3	3	3	3	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	-0	0
Profit Before Tax	11	9	8	4	2	0	1	-0	2	4	1	-2
Provision for Tax	4	3	2	1	1	0	0	-0	1	1	0	0
Profit After Tax	7	5	5	3	2	0	1	-0	2	3	1	-1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	7	5	5	3	2	0	1	-0	2	3	1	-1
Adjusted Earnings Per Share	4.4	3.3	3.2	1.6	1	0.2	0.5	-0.2	0.8	1.7	0.3	-0.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-12%	31%	12%	-1%
Operating Profit CAGR	-30%	21%	3%	-9%
PAT CAGR	-67%	0%	0%	-18%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	22%	15%	3%	1%
ROE Average	1%	4%	2%	8%
ROCE Average	4%	6%	5%	11%

Inani Marbles & Inds Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	29	34	38	41	42	43	43	43	48	51	52
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	6	4	2	3	2	2	1	7	9	7	6
Other Non-Current Liabilities	1	1	2	2	2	2	1	1	2	2	2
Total Current Liabilities	31	41	39	40	38	38	29	33	38	43	34
Total Liabilities	66	79	81	86	85	84	75	84	96	104	94
Fixed Assets	27	27	29	27	27	24	22	31	30	36	33
Other Non-Current Assets	3	3	3	2	3	3	4	3	3	2	2
Total Current Assets	35	49	50	56	56	57	49	50	62	65	58
Total Assets	66	79	81	86	85	84	75	84	96	104	94

Inani Marbles & Inds Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	1	2	2	1	0	0	1	0	0	0
Cash Flow from Operating Activities	12	3	10	4	6	3	4	5	0	9	4
Cash Flow from Investing Activities	-9	-2	-4	-1	-3	-1	-1	-12	-3	-6	-1
Cash Flow from Financing Activities	-3	-0	-6	-3	-4	-2	-3	7	3	-3	-3
Net Cash Inflow / Outflow	-0	1	0	-1	-0	0	1	-1	0	-0	0
Closing Cash & Cash Equivalent	1	2	2	1	0	0	1	0	0	0	0

Inani Marbles & Inds Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	4.44	3.35	3.17	1.57	1.02	0.25	0.53	-0.19	0.82	1.75	0.3
CEPS(Rs)	6.29	5.28	5.07	3.39	2.7	2.02	2.26	1.4	2.44	3.36	2.12
DPS(Rs)	0.2	0.2	0.2	0.1	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Book NAV/Share(Rs)	17.57	20.68	23.51	24.96	25.98	26.18	26.66	26.42	25.77	27.48	27.74
Core EBITDA Margin(%)	21.36	19.76	19.11	17.73	15.76	12.2	12.7	8.51	11.52	8.82	7.35
EBIT Margin(%)	18.92	16.31	15.51	12.92	11.04	6.74	8.25	5.3	7.57	8.31	4.92
Pre Tax Margin(%)	14.61	11.57	10.76	7.38	5.49	1.16	2.72	-1.47	3.38	5.25	1.21
PAT Margin (%)	9.3	7.29	7.27	4.95	3.68	1	2.35	-0.98	2.51	3.99	0.79
Cash Profit Margin (%)	13.2	11.51	11.63	10.69	9.76	8.14	10.06	7.12	7.49	7.67	5.49
ROA(%)	11.6	7.47	6.41	3.06	1.94	0.48	1.08	-0.39	1.69	3.26	0.57
ROE(%)	28.68	17.5	14.35	6.47	4	0.95	2	-0.73	3.35	6.57	1.1
ROCE(%)	32.54	23.02	18.86	11.02	8.06	4.41	4.94	2.59	6.24	8.63	4.41
Receivable days	73.4	93.58	116.85	193.38	239.4	264.14	254.01	231.23	116.13	89.68	106.26
Inventory Days	66.75	84.75	101.05	141.68	169.16	176.25	194.08	247.06	159.9	139	145.33
Payable days	98.57	120.36	168.29	405.42	483.6	445.5	557.32	328.15	203.51	151.14	126.76
PER(x)	12.59	6.75	7.26	24.49	36.45	62.47	42.73	0	20.6	12.86	69.91
Price/Book(x)	3.18	1.09	0.98	1.54	1.43	0.59	0.85	0.22	0.65	0.82	0.76
Dividend Yield(%)	0.36	0.88	0.87	0.26	0.11	0.26	0.18	0.7	0.24	0.18	0.19
EV/Net Sales(x)	1.43	0.79	0.81	1.61	1.78	1.08	1.45	1.13	0.99	0.87	0.95
EV/Core EBITDA(x)	6.25	3.84	4.08	8.6	10.34	7.78	9.09	8.41	7.87	7.24	9.37
Net Sales Growth(%)	50.58	-3.87	-5.11	-27.36	-12.79	-9.82	-9.26	-12.71	89.75	34.65	-11.91
EBIT Growth(%)	106.82	-17	-9.74	-39.42	-25.4	-45.29	10.97	-43.95	171.19	47.69	-47.8
PAT Growth(%)	136.3	-24.57	-5.27	-50.49	-35.16	-75.54	112.01	-136.48	585.93	113.85	-82.65
EPS Growth(%)	136.3	-24.57	-5.27	-50.49	-35.15	-75.54	112.01	-136.48	524.83	113.87	-82.65
Debt/Equity(x)	0.7	0.7	0.56	0.51	0.47	0.44	0.4	0.63	0.61	0.57	0.55
Current Ratio(x)	1.14	1.2	1.27	1.42	1.46	1.5	1.68	1.51	1.65	1.5	1.73
Quick Ratio(x)	0.67	0.72	0.78	0.9	0.91	1.03	0.97	0.84	0.83	0.78	0.96
Interest Cover(x)	4.39	3.44	3.27	2.33	1.99	1.21	1.49	0.78	1.81	2.72	1.33
Total Debt/Mcap(x)	0.22	0.64	0.57	0.33	0.33	0.74	0.48	2.91	0.93	0.69	0.73

Inani Marbles & Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	65.29	65.28	65.28	65.28	65.28	62.51	62.51	62.51	62.51	62.51
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	34.71	34.72	34.72	34.72	34.72	37.49	37.49	37.49	37.49	37.49
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.21	1.21	1.21	1.21	1.21	1.16	1.16	1.16	1.16	1.16
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.65	0.65	0.65	0.65	0.65	0.7	0.7	0.7	0.7	0.7
Others	0	0	0	0	0	0	0	0	0	0
Total	1.86	1.86	1.86	1.86	1.86	1.86	1.86	1.86	1.86	1.86

Pros

Stock is trading at 0.9 times its book value
Debtor days have improved from 151.14 to 126.76days.
Company has reduced debt.

Cons

Company has a low return on equity of 4% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Inani Marbles & Inds News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 3300/-

Merino Industries

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Inani Marbles & Inds

Add Watchlist

Inani Marbles & Inds Research see more...

Overview Inc. Year: 1994Industry: Ceramics/Marble/Granite/Sanitaryware

Inani Marbles & Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

Inani Marbles & Inds Quarterly Results

Inani Marbles & Inds Profit & Loss

Growth Rates

Inani Marbles & Inds Balance Sheet

Inani Marbles & Inds Cash Flow

Inani Marbles & Inds Ratios

Inani Marbles & Inds Shareholding Pattern

Inani Marbles & Inds News

Top Unlisted Companies & InstaBuy Companies

Merino Industries

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!