Last updated: 15:17
No Notes Added Yet
1. Business Overview
Magson Retail & Distribution Ltd. operates in the retail and distribution sector, primarily in India. The company is involved in sourcing, stocking, and selling a range of consumer products through its retail outlets, which typically include supermarkets or convenience stores. Its core business model revolves around procuring goods from manufacturers and distributors, managing inventory, and selling directly to end-consumers at a markup. Additionally, the "Distribution" aspect of its name suggests it may also act as an intermediary, supplying products to other smaller retailers, institutions, or a wider network. The company generates revenue through the direct sales of goods across its retail network and potentially through its distribution services.
2. Key Segments / Revenue Mix
Based on the company name, the primary segments are likely:
Retail Sales: Revenue generated from sales directly to consumers through its physical store network.
Distribution Sales: Revenue generated from supplying goods to other businesses (B2B).
Specific percentage contributions for these segments are not publicly available without access to detailed financial reports.
3. Industry & Positioning
The Indian retail industry is vast and highly competitive, characterized by a mix of unorganized traditional retail (kiranas) and a rapidly growing organized sector (supermarkets, hypermarkets, online retail). The industry is subject to intense price competition, inventory management complexities, and evolving consumer preferences. Magson Retail & Distribution Ltd. likely operates as a regional or niche player within the organized retail space, potentially focusing on specific geographies or product categories (e.g., premium food, specific FMCG products). Its positioning would be against larger national chains, smaller local players, and increasingly, e-commerce platforms.
4. Competitive Advantage (Moat)
For a company of its likely scale, durable competitive advantages can be challenging to establish. Potential moats, if developed, could include:
Local Market Expertise: Deep understanding of regional consumer preferences, supplier networks, and real estate.
Efficient Supply Chain (Local): Optimized logistics and inventory management for its specific operational footprint, leading to better product availability and reduced waste.
Customer Loyalty: Built through consistent product quality, competitive pricing, and good in-store experience in its specific operating areas.
Niche Product Assortment: Curating a unique selection of products that cater to a specific consumer segment not fully served by larger players.
Without specific operational details, a strong, wide moat is difficult to ascertain.
5. Growth Drivers
Key factors that could drive Magson's growth over the next 3-5 years include:
Expansion of Retail Footprint: Opening new stores in existing or new geographies.
Increase in Organized Retail Penetration: Continued shift of consumer spending from unorganized to organized retail channels.
Rising Disposable Incomes: Growth in consumer spending power, particularly in urban and semi-urban areas.
Product Diversification: Expanding product categories, including private labels, to enhance margins and customer loyalty.
Enhancement of Distribution Network: Expanding reach and efficiency of its distribution arm to increase B2B sales.
Omnichannel Strategy: Integration of online sales channels with physical stores (e.g., click-and-collect, home delivery).
6. Risks
Intense Competition: From large national and international retailers, local kiranas, and fast-growing e-commerce players.
Supply Chain & Inventory Management: Risks associated with sourcing, logistics, spoilage, and obsolescence of inventory.
Margin Pressures: Due to competition and fluctuating input costs, impacting profitability.
Changing Consumer Preferences: Need to continuously adapt product assortment and retail experience to evolving tastes.
Economic Slowdown: Reduced consumer spending due to inflation or general economic downturn.
Regulatory Changes: Changes in food safety, retail FDI, taxation, or labor laws.
Working Capital Management: High working capital requirements typical for retail businesses.
7. Management & Ownership
Magson Retail & Distribution Ltd., being an Indian listed company, likely has a significant promoter (founder/family) ownership stake, which is common in India. The quality of management would be critical in navigating the highly competitive retail landscape, requiring strong operational expertise in areas like supply chain, inventory, customer service, and market expansion. Without specific details on the management team's track record, it's difficult to comment on individual quality, but successful execution in retail demands disciplined capital allocation and efficient operations.
8. Outlook
The Indian retail sector offers substantial growth opportunities driven by a large consumer base, increasing urbanization, and a gradual shift towards organized retail. For Magson, this presents a favorable macro environment. The bull case would hinge on its ability to effectively scale its retail operations, optimize its supply chain, and build local market loyalty in its chosen geographies or product niches. Efficient capital deployment for store expansion and effective inventory management would be crucial for profitability. However, the bear case highlights the extreme competitive intensity from well-capitalized national players and agile e-commerce platforms. Sustained success will depend on its ability to differentiate, maintain healthy margins in a price-sensitive market, and execute its growth strategy without overleveraging, making it a story of operational excellence and focused execution within a dynamic industry.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹237 Cr.
Stock P/E 544
P/B 3.1
Current Price ₹177
Book Value ₹ 57.1
Face Value 10
52W High ₹199.5
Dividend Yield 0%
52W Low ₹ 100.5
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 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 32 | 54 | 56 | 64 | 68 | 67 | |
| Other Income | 0 | 0 | 0 | 0 | 0 | 2 | |
| Total Income | 32 | 54 | 56 | 64 | 68 | 69 | |
| Total Expenditure | 29 | 50 | 52 | 59 | 63 | 67 | |
| Operating Profit | 3 | 4 | 4 | 5 | 5 | 2 | |
| Interest | 0 | 1 | 1 | 1 | 1 | 0 | |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | |
| Exceptional Income / Expenses | 0 | 0 | 1 | 0 | 0 | 0 | |
| Profit Before Tax | 2 | 2 | 3 | 3 | 4 | 1 | |
| Provision for Tax | 1 | 1 | 1 | 1 | 1 | 0 | |
| Profit After Tax | 2 | 2 | 2 | 3 | 3 | 0 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 2 | 2 | 2 | 3 | 3 | 0 | |
| Adjusted Earnings Per Share | 3 | 3.3 | 4.1 | 4.4 | 3.6 | 0.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -1% | 6% | 16% | 0% |
| Operating Profit CAGR | -60% | -21% | -8% | 0% |
| PAT CAGR | -100% | -100% | -100% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 52% | NA% | NA% | NA% |
| ROE Average | 2% | 17% | 34% | 45% |
| ROCE Average | 3% | 21% | 31% | 34% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | 2 | 4 | 6 | 9 | 24 | 25 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 3 | 3 | 2 | 2 | 0 | 0 |
| Other Non-Current Liabilities | -0 | -0 | 0 | 1 | 1 | 1 |
| Total Current Liabilities | 3 | 6 | 7 | 9 | 6 | 15 |
| Total Liabilities | 8 | 13 | 15 | 20 | 31 | 41 |
| Fixed Assets | 2 | 2 | 5 | 5 | 5 | 8 |
| Other Non-Current Assets | 0 | 1 | 1 | 1 | 1 | 12 |
| Total Current Assets | 6 | 9 | 9 | 14 | 26 | 21 |
| Total Assets | 8 | 13 | 15 | 20 | 31 | 41 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 1 | 0 | 0 | 1 | 9 |
| Cash Flow from Operating Activities | -0 | 2 | 3 | 1 | -0 | -10 |
| Cash Flow from Investing Activities | -2 | -2 | -2 | -1 | -1 | -4 |
| Cash Flow from Financing Activities | 3 | -0 | -1 | 0 | 9 | 10 |
| Net Cash Inflow / Outflow | 1 | -1 | -0 | 1 | 8 | -5 |
| Closing Cash & Cash Equivalent | 1 | 0 | 0 | 1 | 9 | 4 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.02 | 3.3 | 4.06 | 4.39 | 3.58 | 0.55 |
| CEPS(Rs) | 3.63 | 4.54 | 5.22 | 5.61 | 4.56 | 1.87 |
| DPS(Rs) | 0 | 0 | 0 | 0.5 | 0.4 | 0 |
| Book NAV/Share(Rs) | 3.07 | 6.38 | 10.44 | 16.15 | 31.07 | 31.63 |
| Core EBITDA Margin(%) | 8.96 | 6.89 | 6.79 | 7.3 | 7.07 | 0.36 |
| EBIT Margin(%) | 7.96 | 5.67 | 6.8 | 6.24 | 6.46 | 1.26 |
| Pre Tax Margin(%) | 7 | 4.55 | 5.53 | 5.28 | 5.66 | 0.9 |
| PAT Margin (%) | 5.13 | 3.39 | 4.02 | 3.95 | 4.15 | 0.65 |
| Cash Profit Margin (%) | 6.17 | 4.66 | 5.17 | 5.05 | 5.29 | 2.18 |
| ROA(%) | 20.02 | 17.26 | 16.13 | 14.41 | 10.94 | 1.21 |
| ROE(%) | 98.38 | 69.93 | 48.3 | 33.58 | 16.69 | 1.77 |
| ROCE(%) | 49.29 | 48.17 | 45.61 | 36.73 | 23.22 | 2.78 |
| Receivable days | 8.92 | 6.41 | 8.07 | 7.94 | 10.95 | 9.23 |
| Inventory Days | 43.44 | 34.98 | 41.16 | 45.19 | 48.17 | 50.15 |
| Payable days | 35.5 | 25.91 | 29.27 | 24.58 | 20.85 | 17.24 |
| PER(x) | 0 | 0 | 0 | 0 | 23.05 | 206.55 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 2.66 | 3.62 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.48 | 0 |
| EV/Net Sales(x) | 0.08 | 0.07 | 0.06 | 0.13 | 0.84 | 1.44 |
| EV/Core EBITDA(x) | 0.89 | 0.98 | 0.84 | 1.73 | 11 | 51.46 |
| Net Sales Growth(%) | 0 | 65.3 | 3.7 | 14.74 | 6.19 | -0.45 |
| EBIT Growth(%) | 0 | 17.76 | 24.43 | 5.35 | 9.82 | -80.6 |
| PAT Growth(%) | 0 | 9.29 | 22.89 | 12.77 | 11.53 | -84.51 |
| EPS Growth(%) | 0 | 9.29 | 22.89 | 8.13 | -18.51 | -84.52 |
| Debt/Equity(x) | 2.09 | 1.1 | 0.6 | 0.35 | 0.03 | 0.45 |
| Current Ratio(x) | 1.95 | 1.48 | 1.31 | 1.66 | 4.06 | 1.35 |
| Quick Ratio(x) | 0.74 | 0.43 | 0.45 | 0.54 | 2.76 | 0.68 |
| Interest Cover(x) | 8.36 | 5.06 | 5.33 | 6.47 | 8.06 | 3.47 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.01 | 0.12 |
| # | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Promoter | 70.06 | 70.06 | 70.06 | 70.06 | 55.67 | 50.02 | 36.12 |
| FII | 0 | 0 | 0 | 0 | 2.84 | 2.43 | 2.15 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 29.94 | 29.94 | 29.94 | 29.94 | 41.48 | 47.56 | 61.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Promoter | 0.55 | 0.55 | 0.55 | 0.55 | 0.54 | 0.57 | 0.47 |
| FII | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.03 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.24 | 0.24 | 0.24 | 0.24 | 0.41 | 0.54 | 0.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.79 | 0.79 | 0.79 | 0.79 | 0.98 | 1.14 | 1.29 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.