Madhusudan Inds

₹69 0.7 | 1%

WEBSITE BSE:515059 NSE : MADHUS.IND. 18 May, 12:50

Market Cap ₹37 Cr.

Stock P/E 16.0

P/B 1.3

Current Price ₹69

Book Value ₹ 52.6

Face Value 5

52W High ₹94.9

Dividend Yield 0%

52W Low ₹ 23

Edit Ratio

Madhusudan Inds Research see more...

Overview Inc. Year: 1945Industry: Trading

Madhusudan Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Madhusudan Inds Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	0	0	0	0	0	0	0	0	0	0
Other Income	-1	0	-1	3	-0	2	3	2	-1	-1
Total Income	-0	1	-1	3	0	3	3	2	-0	-1
Total Expenditure	0	0	0	0	0	0	0	0	0	0
Operating Profit	-1	0	-2	3	-0	2	3	2	-1	-1
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-1	0	-2	3	-0	2	3	2	-1	-1
Provision for Tax	-0	0	-1	1	-0	1	1	1	-0	-0
Profit After Tax	-0	0	-1	2	-0	2	2	2	-0	-1
Adjustments	0	0	0	0	0	0	-0	0	0	0
Profit After Adjustments	-0	0	-1	2	-0	2	2	2	-0	-1
Adjusted Earnings Per Share	-0.9	0.5	-2	3.7	-0.2	3	4.1	3.2	-0.8	-2.1

Madhusudan 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	1	1	1	1	1	1	1	1	1	1	1	0
Other Income	1	1	1	1	3	2	1	1	5	3	3	3
Total Income	1	1	1	2	4	3	2	2	6	4	4	4
Total Expenditure	1	1	1	1	1	1	2	3	1	1	1	0
Operating Profit	1	1	0	1	3	2	0	-1	5	3	4	3
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	-0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	0	0	3	1	0	-1	5	3	3	3
Provision for Tax	0	0	0	0	1	0	0	-0	1	1	1	2
Profit After Tax	1	1	0	0	2	1	0	-1	4	2	2	3
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	0	0	2	1	0	-1	4	2	2	3
Adjusted Earnings Per Share	1.3	1.1	0.3	0.5	3.9	2	0.3	-1.8	6.7	4.6	4.5	4.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	0%	0%	0%
Operating Profit CAGR	33%	0%	15%	15%
PAT CAGR	0%	0%	15%	7%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	187%	73%	35%	24%
ROE Average	10%	13%	7%	6%
ROCE Average	14%	18%	9%	8%

Madhusudan 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	13	14	13	13	17	18	19	18	21	24	26
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	1	1	1	1	1	1	1	1	2	2	3
Total Current Liabilities	1	0	0	0	1	1	1	1	1	0	1
Total Liabilities	15	15	14	15	19	21	21	19	24	26	30
Fixed Assets	2	1	3	3	3	2	2	2	2	2	2
Other Non-Current Assets	5	6	3	3	7	7	6	6	9	10	13
Total Current Assets	8	8	8	8	10	11	12	11	13	14	15
Total Assets	15	15	14	15	19	21	21	19	24	26	30

Madhusudan 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	3	3	1	0	1	0	0	1	0
Cash Flow from Operating Activities	0	1	2	-0	-1	0	-0	-1	-0	-1	-1
Cash Flow from Investing Activities	1	1	-2	0	-0	0	0	1	1	1	1
Cash Flow from Financing Activities	-1	-1	-0	-0	0	0	0	0	0	0	0
Net Cash Inflow / Outflow	1	1	0	0	-1	1	-0	-0	0	-0	-0
Closing Cash & Cash Equivalent	1	3	3	3	0	1	0	0	1	0	0

Madhusudan 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)	1.33	1.08	0.33	0.49	3.92	1.98	0.32	-1.82	6.67	4.63	4.48
CEPS(Rs)	1.62	1.32	0.74	0.97	4.27	2.25	0.56	-1.61	6.85	4.84	4.72
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	24.27	25.35	24.29	24.78	32.18	34.14	34.42	32.58	39.26	43.87	48.34
Core EBITDA Margin(%)	33.69	39.96	-20.71	-2.34	-20.97	-1.56	-34.35	-187.78	-5	22.67	17.74
EBIT Margin(%)	92.8	67.77	19.53	39.91	261.62	127.38	21.84	-132.23	524.04	304.07	292.55
Pre Tax Margin(%)	85	67.47	19.46	39.84	261.62	127.38	21.84	-132.23	524.04	304.07	292.55
PAT Margin (%)	85	67.47	19.46	28.08	198.56	97.25	15.09	-94.83	392.41	231.16	208.17
Cash Profit Margin (%)	103.2	82.44	44.18	56.36	216.01	110.31	26.26	-84.36	403.38	241.61	219.36
ROA(%)	4.81	3.94	1.22	1.82	12.52	5.37	0.84	-4.86	16.49	9.86	8.6
ROE(%)	5.64	4.36	1.32	1.98	13.77	5.98	0.94	-5.42	18.56	11.14	9.71
ROCE(%)	5.75	4.29	1.33	2.81	18.14	7.83	1.36	-7.55	24.78	14.65	13.65
Receivable days	739.65	721.64	632.71	497.75	267.66	76.61	0.05	0	0	0	0
Inventory Days	2.54	1.8	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	9.76	7.68	16.32	14.43	3.86	7.87	47.23	0	1.71	5.89	4.88
Price/Book(x)	0.54	0.33	0.22	0.28	0.47	0.46	0.44	0.27	0.29	0.62	0.45
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	7.32	1.99	0.09	0.84	4.5	4.16	3.51	0.24	1.34	8.31	4.16
EV/Core EBITDA(x)	6.6	1.96	0.2	1.24	1.61	2.96	10.65	-0.2	0.25	2.64	1.37
Net Sales Growth(%)	-14.79	2.24	5.16	2.55	14.29	3.19	4.63	-10.25	-11.23	17.9	7.4
EBIT Growth(%)	-11.26	-25.34	-69.69	109.51	649.23	-49.76	-82.06	-643.44	451.8	-31.59	3.34
PAT Growth(%)	5.67	-18.85	-69.67	47.98	708.21	-49.46	-83.76	-663.92	467.31	-30.55	-3.28
EPS Growth(%)	5.67	-18.85	-69.68	48.02	708.16	-49.46	-83.76	-663.94	467.31	-30.55	-3.28
Debt/Equity(x)	0.04	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	7.81	21.19	22.73	23.71	13.41	13.33	12.32	10.16	11.22	34.21	25.18
Quick Ratio(x)	7.8	21.18	22.73	23.71	13.41	13.33	12.32	10.16	11.22	34.21	25.18
Interest Cover(x)	11.89	224.06	255.28	534.86	0	0	0	0	0	0	0
Total Debt/Mcap(x)	0.07	0	0	0	0	0	0	0	0	0	0

Madhusudan Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	51.1	56.08	56.08	56.08	56.08	56.08	56.08	56.08	56.08	56.08
FII	0	0	0	0	0	0	0	0	0	0
DII	2.17	1.39	1.26	1.26	1.26	1.26	1.25	0.19	0.19	0.19
Public	46.73	42.53	42.66	42.66	42.66	42.66	42.67	43.73	43.73	43.73
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	0.27	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
FII	0	0	0	0	0	0	0	0	0	0
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0	0	0
Public	0.25	0.23	0.23	0.23	0.23	0.23	0.23	0.24	0.24	0.24
Others	0	0	0	0	0	0	0	0	0	0
Total	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 13% over the last 3 years.
Earnings include an other income of Rs. 3 Cr.

* 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.

Madhusudan Inds News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

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

Madhusudan Inds

Add Watchlist

Madhusudan Inds Research see more...

Overview Inc. Year: 1945Industry: Trading

Madhusudan Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

Madhusudan Inds Quarterly Results

Madhusudan Inds Profit & Loss

Growth Rates

Madhusudan Inds Balance Sheet

Madhusudan Inds Cash Flow

Madhusudan Inds Ratios

Madhusudan Inds Shareholding Pattern

Madhusudan Inds News

Top Unlisted Companies & InstaBuy Companies

IPO

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

Please Login!

Error!