Market Cap ₹194 Cr.
Stock P/E 0.0
P/B 4.4
Current Price ₹150.2
Book Value ₹ 33.9
Face Value 10
52W High ₹178.9
Dividend Yield 0%
52W Low ₹ 96
Madhusudan Masala Limited, a renowned name in the Indian spice market, was founded by Mr. Dayaljibhai Vanravan Kotecha and Mr. Vijaykumar Vanravan Kotecha. The company began its journey in 1977 with the brand “DOUBLEHATHI” and later introduced “MAHARAJA” in 1996. It offers a wide range of whole spices, blends, and other products like tea, ensuring quality and authenticity in every pack. With a state-of-the-art manufacturing unit in Hapa, near Jamnagar, Madhusudan Masala adheres to HACCP, ISO 9001, and ISO 22000 certifications, highlighting its dedication to maintaining high standards. The company’s promoters and management team have been pivotal in its success, with significant contributions from Mr. Ashokbhai Chandubhai Sonecha and Mr. Jayantilal Mohanlal Mehta in the sales and administrative departments since 1985.The company’s vision and no-compromise policy on quality have enabled it to grow and become a leading spice manufacturer in Gujarat, seasoning precious moments for families with great taste.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|
| Net Sales | 65 | 127 | |
| Other Income | 1 | 0 | |
| Total Income | 67 | 128 | |
| Total Expenditure | 63 | 116 | |
| Operating Profit | 3 | 12 | |
| Interest | 2 | 3 | |
| Depreciation | 1 | 1 | |
| Exceptional Income / Expenses | 0 | 0 | |
| Profit Before Tax | 1 | 8 | |
| Provision for Tax | 0 | 2 | |
| Profit After Tax | 1 | 6 | |
| Adjustments | 0 | 0 | |
| Profit After Adjustments | 1 | 6 | |
| Adjusted Earnings Per Share | 451.6 | 6.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 95% | 0% | 0% | 0% |
| Operating Profit CAGR | 300% | 0% | 0% | 0% |
| PAT CAGR | 500% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 102% | 182% | 182% | 182% |
| ROCE Average | 27% | 18% | 18% | 18% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 |
|---|---|---|
| Shareholder's Funds | 0 | 11 |
| Minority's Interest | 0 | 0 |
| Borrowings | 16 | 14 |
| Other Non-Current Liabilities | 0 | 0 |
| Total Current Liabilities | 19 | 32 |
| Total Liabilities | 35 | 57 |
| Fixed Assets | 4 | 4 |
| Other Non-Current Assets | 0 | 6 |
| Total Current Assets | 31 | 47 |
| Total Assets | 35 | 57 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 |
|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 |
| Cash Flow from Operating Activities | -5 | -9 |
| Cash Flow from Investing Activities | 0 | -6 |
| Cash Flow from Financing Activities | 5 | 16 |
| Net Cash Inflow / Outflow | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 |
| # | Mar 2022 | Mar 2023 |
|---|---|---|
| Earnings Per Share (Rs) | 451.61 | 6.4 |
| CEPS(Rs) | 822.28 | 7.09 |
| DPS(Rs) | 0 | 0 |
| Book NAV/Share(Rs) | 172.61 | 12.21 |
| Core EBITDA Margin(%) | 3.31 | 8.91 |
| EBIT Margin(%) | 3.99 | 8.65 |
| Pre Tax Margin(%) | 1.48 | 6.08 |
| PAT Margin (%) | 1.24 | 4.53 |
| Cash Profit Margin (%) | 2.26 | 5.02 |
| ROA(%) | 2.31 | 12.45 |
| ROE(%) | 261.64 | 101.91 |
| ROCE(%) | 9.15 | 26.94 |
| Receivable days | 70.48 | 41.77 |
| Inventory Days | 88.45 | 55.63 |
| Payable days | 36.1 | 11.71 |
| PER(x) | 0 | 0 |
| Price/Book(x) | 0 | 0 |
| Dividend Yield(%) | 0 | 0 |
| EV/Net Sales(x) | 0.43 | 0.37 |
| EV/Core EBITDA(x) | 8.53 | 4.02 |
| Net Sales Growth(%) | 0 | 94.5 |
| EBIT Growth(%) | 0 | 321.57 |
| PAT Growth(%) | 0 | 608.44 |
| EPS Growth(%) | 0 | -98.58 |
| Debt/Equity(x) | 90.75 | 3.84 |
| Current Ratio(x) | 1.64 | 1.48 |
| Quick Ratio(x) | 0.8 | 0.77 |
| Interest Cover(x) | 1.59 | 3.37 |
| Total Debt/Mcap(x) | 0 | 0 |
| # | Sep 2023 | Mar 2024 |
|---|---|---|
| Promoter | 73.64 | 73.69 |
| FII | 3.74 | 1.01 |
| DII | 3.69 | 0.9 |
| Public | 18.93 | 24.4 |
| Others | 0 | 0 |
| Total | 100 | 100 |
| # | Sep 2023 | Mar 2024 |
|---|---|---|
| Promoter | 0.95 | 0.95 |
| FII | 0.05 | 0.01 |
| DII | 0.05 | 0.01 |
| Public | 0.24 | 0.31 |
| Others | 0 | 0 |
| Total | 1.29 | 1.29 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| 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 |
|---|
You May Also Know About
