Miscellaneous · Founded 1983 · www.mallcom.in · BSE 539400 · NSE MALLCOM · ISIN INE389C01015
No Notes Added Yet
Business
Mallcom (India) Ltd is a manufacturer and distributor of Personal Protective Equipment (PPE). The company offers a comprehensive range of safety products designed for industrial and workplace use. Its core business model involves manufacturing a diverse portfolio of PPE, including industrial gloves (leather, knitted, specialty), safety footwear (shoes, boots), workwear and protective garments, and other safety accessories like fall protection, eye protection, and head protection. Mallcom makes money by selling these products primarily to industrial clients, distributors, and resellers both in the domestic Indian market and through exports to over 50 countries worldwide.
Revenue Mix
Mallcom's business is segmented primarily by product categories. While specific revenue percentages can fluctuate annually and are detailed in their financial reports, the main segments include:
Gloves: A significant portion of revenue comes from various types of industrial gloves (leather, cotton knitted, coated, specialized).
Footwear: Safety shoes and boots constitute another major segment.
Garments: Workwear, uniforms, and protective clothing.
Other PPE: This segment includes products like fall protection equipment, safety helmets, eyewear, and other safety accessories.
The company maintains an integrated manufacturing setup across these categories to cater to diverse customer needs.
Industry
Mallcom operates in the global and domestic Personal Protective Equipment (PPE) industry, which is characterized by increasing safety regulations, growing industrialization, and heightened awareness of workplace safety. The industry is fragmented, with numerous local and international players. Mallcom positions itself as an integrated manufacturer with a wide product range, catering to various industries such as construction, manufacturing, oil & gas, mining, and healthcare. It is one of the larger Indian players with a significant export footprint, allowing it to compete with both domestic manufacturers and international brands through its cost-effective manufacturing and comprehensive product portfolio.
MOAT
Mallcom's competitive advantages include:
Integrated Manufacturing: The company has multiple manufacturing facilities across various product lines (gloves, footwear, garments), providing better cost control, quality consistency, and reduced reliance on third-party suppliers.
Wide Product Portfolio: Offering a 'one-stop shop' solution for a broad range of PPE allows it to cater to diverse industrial requirements and secure larger orders.
Established Export Network: A significant portion of its revenue comes from exports to over 50 countries, diversifying its market risk and leveraging global demand for PPE.
Brand Recognition: Over time, it has built brand recognition in the B2B segment, especially for its specialized glove and footwear ranges, signifying reliability and adherence to safety standards.
Growth Drivers
Key factors that can drive Mallcom's growth over the next 3-5 years include:
Increasing Safety Regulations: Stricter government regulations and greater enforcement of workplace safety standards globally and in India will drive demand for PPE.
Industrial Growth & Infrastructure Development: Expanding manufacturing sectors, construction activities, and infrastructure projects require substantial PPE usage.
Rising Safety Awareness: Growing awareness among employers and employees about the importance of safety and health at work leads to higher adoption rates of quality PPE.
Export Market Expansion: Continuous efforts to penetrate new international markets and deepen presence in existing ones will contribute to revenue growth.
Product Innovation & Premiumization: Developing new, technologically advanced, and higher-margin PPE products.
Risks
Raw Material Price Volatility: The cost of key raw materials like leather, rubber, textiles, and chemicals is subject to global commodity price fluctuations, impacting profit margins.
Intense Competition & Pricing Pressure: The PPE market is competitive, leading to pricing pressures from both organized and unorganized players.
Economic Slowdown: A downturn in industrial activity or general economic slowdown can reduce demand for PPE.
Foreign Exchange Fluctuations: Given its significant export operations, adverse movements in currency exchange rates can impact profitability.
Regulatory Changes: Changes in safety standards or import/export policies in key markets could affect operations.
Supply Chain Disruptions: Global events or logistical challenges can disrupt the sourcing of raw materials or delivery of finished goods.
Management & Ownership
Mallcom (India) Ltd is a promoter-driven company, with the Saraogi family being the key promoters. Mr. Ajay Kumar Saraogi serves as the Managing Director, providing leadership and strategic direction. The promoters hold a significant stake in the company, aligning their interests with long-term growth. The management team generally consists of experienced professionals in manufacturing, sales, and exports, guiding the company's domestic and international operations.
Outlook
Mallcom benefits from structural tailwinds in the global PPE market, driven by increasing industrialization, stringent safety regulations, and growing awareness. Its integrated manufacturing model, diverse product portfolio, and established export network provide a strong foundation for future growth, particularly as it capitalizes on both domestic and international demand. However, the company operates in a competitive and somewhat price-sensitive industry. It faces inherent risks from raw material price volatility, currency fluctuations, and potential economic slowdowns that could impact industrial demand. Success will depend on its ability to manage costs efficiently, innovate its product offerings, and navigate complex global trade environments while maintaining product quality and compliance with evolving safety standards.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 122 | 102 | 129 | 118 | 138 | 122 | 139 | 131 | 147 | 109 |
| Other Income | 1 | 1 | 2 | 1 | 26 | 0 | 0 | -0 | 0 | 0 |
| Total Income | 123 | 103 | 131 | 118 | 163 | 123 | 140 | 131 | 147 | 110 |
| Total Expenditure | 106 | 88 | 113 | 102 | 122 | 105 | 129 | 112 | 133 | 96 |
| Operating Profit | 17 | 15 | 18 | 16 | 41 | 18 | 10 | 19 | 14 | 14 |
| Interest | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | -1 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 17 | 11 | 15 | 12 | 36 | 13 | 5 | 14 | 8 | 9 |
| Provision for Tax | 5 | 3 | 4 | 3 | 6 | 4 | 1 | 4 | 2 | 2 |
| Profit After Tax | 12 | 9 | 10 | 9 | 30 | 10 | 4 | 10 | 6 | 7 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 |
| Profit After Adjustments | 12 | 9 | 10 | 9 | 30 | 10 | 4 | 10 | 6 | 7 |
| Adjusted Earnings Per Share | 18.9 | 13.7 | 16.2 | 14.5 | 47.7 | 15.8 | 6 | 16.3 | 10.1 | 10.5 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 276 | 253 | 245 | 301 | 288 | 317 | 357 | 411 | 421 | 487 | 540 | 526 |
| Other Income | 1 | 3 | 4 | 0 | 0 | 3 | 3 | 3 | 4 | 29 | 1 | 0 |
| Total Income | 276 | 256 | 248 | 301 | 288 | 320 | 360 | 414 | 425 | 516 | 541 | 528 |
| Total Expenditure | 253 | 232 | 225 | 269 | 256 | 275 | 308 | 352 | 363 | 426 | 480 | 470 |
| Operating Profit | 23 | 24 | 23 | 32 | 32 | 45 | 53 | 62 | 62 | 90 | 61 | 57 |
| Interest | 3 | 3 | 4 | 4 | 3 | 2 | 2 | 2 | 4 | 6 | 8 | 8 |
| Depreciation | 6 | 5 | 5 | 6 | 6 | 6 | 8 | 8 | 8 | 10 | 12 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 14 | 15 | 14 | 23 | 25 | 37 | 42 | 51 | 50 | 74 | 41 | 36 |
| Provision for Tax | 5 | 5 | 5 | 8 | 6 | 9 | 11 | 14 | 13 | 17 | 11 | 9 |
| Profit After Tax | 9 | 10 | 8 | 15 | 19 | 28 | 32 | 37 | 36 | 57 | 30 | 27 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | -0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 9 | 10 | 8 | 15 | 19 | 28 | 33 | 37 | 36 | 57 | 30 | 27 |
| Adjusted Earnings Per Share | 15 | 16.1 | 13.5 | 24 | 30.3 | 45.3 | 52.3 | 59.2 | 58.2 | 92 | 48.1 | 42.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | 10% | 11% | 7% |
| Operating Profit CAGR | -32% | -1% | 6% | 10% |
| PAT CAGR | -47% | -7% | 1% | 13% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -37% | -6% | 5% | 17% |
| ROE Average | 10% | 16% | 18% | 17% |
| ROCE Average | 11% | 17% | 18% | 18% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 62 | 71 | 79 | 93 | 111 | 141 | 168 | 203 | 238 | 299 | 318 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 5 | 4 | 0 | 0 | 0 | 0 |
| Borrowings | 13 | 5 | 4 | 4 | 4 | 4 | 6 | 4 | 4 | 3 | 6 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 1 | 1 | 1 | 6 | 7 | 8 | 43 | 53 |
| Total Current Liabilities | 88 | 88 | 90 | 101 | 82 | 102 | 90 | 140 | 138 | 189 | 183 |
| Total Liabilities | 163 | 165 | 173 | 199 | 197 | 253 | 275 | 354 | 388 | 533 | 561 |
| Fixed Assets | 42 | 43 | 44 | 46 | 43 | 52 | 63 | 107 | 124 | 129 | 224 |
| Other Non-Current Assets | 5 | 6 | 2 | 3 | 6 | 18 | 18 | 11 | 14 | 119 | 54 |
| Total Current Assets | 116 | 116 | 127 | 149 | 148 | 183 | 193 | 236 | 250 | 286 | 283 |
| Total Assets | 163 | 165 | 173 | 199 | 197 | 253 | 275 | 354 | 388 | 533 | 561 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 2 | 2 | 2 | 3 | 5 | 31 | 29 | 40 | 32 | 6 |
| Cash Flow from Operating Activities | 7 | 28 | 6 | 21 | 38 | 19 | 1 | 53 | 6 | 2 | 35 |
| Cash Flow from Investing Activities | -9 | -10 | 2 | -14 | -21 | -12 | -2 | -75 | -10 | -43 | -32 |
| Cash Flow from Financing Activities | 2 | -17 | -7 | -7 | -14 | 18 | -1 | 33 | -4 | 15 | -6 |
| Net Cash Inflow / Outflow | 0 | 0 | 0 | 1 | 2 | 25 | -2 | 11 | -8 | -26 | -2 |
| Closing Cash & Cash Equivalent | 2 | 2 | 2 | 3 | 5 | 31 | 29 | 40 | 32 | 6 | 4 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 15.03 | 16.15 | 13.53 | 24.02 | 30.26 | 45.3 | 52.28 | 59.19 | 58.2 | 92.04 | 48.15 |
| CEPS(Rs) | 24.44 | 24.64 | 22.15 | 33.08 | 39.29 | 54.64 | 63.85 | 72.44 | 70.81 | 107.43 | 67.95 |
| DPS(Rs) | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| Book NAV/Share(Rs) | 99.2 | 113.07 | 126.62 | 149.38 | 177.29 | 226.75 | 269.16 | 325.69 | 380.63 | 478.59 | 510.21 |
| Core EBITDA Margin(%) | 8.04 | 8.2 | 8 | 10.67 | 10.95 | 13.13 | 13.91 | 14.24 | 13.71 | 12.51 | 11.07 |
| EBIT Margin(%) | 6.2 | 7.28 | 7.25 | 8.86 | 9.69 | 12.32 | 12.47 | 13 | 12.82 | 16.47 | 9.04 |
| Pre Tax Margin(%) | 5.12 | 5.92 | 5.52 | 7.54 | 8.79 | 11.82 | 11.89 | 12.4 | 11.81 | 15.23 | 7.52 |
| PAT Margin (%) | 3.4 | 3.93 | 3.44 | 4.98 | 6.56 | 8.93 | 8.83 | 9 | 8.63 | 11.8 | 5.57 |
| Cash Profit Margin (%) | 5.53 | 6 | 5.64 | 6.86 | 8.52 | 10.76 | 11.15 | 11.01 | 10.5 | 13.77 | 7.86 |
| ROA(%) | 5.88 | 6.15 | 5.01 | 8.07 | 9.54 | 12.59 | 11.97 | 11.74 | 9.79 | 12.47 | 5.49 |
| ROE(%) | 16.2 | 15.22 | 11.29 | 17.41 | 18.53 | 22.46 | 20.4 | 19.9 | 16.48 | 21.42 | 9.74 |
| ROCE(%) | 14.18 | 14.9 | 14.06 | 19.61 | 19.31 | 22.65 | 21.22 | 20.71 | 17.29 | 21.53 | 11.44 |
| Receivable days | 41.1 | 47.28 | 49.27 | 42.57 | 36.87 | 40.56 | 60.1 | 56.99 | 54.36 | 56.15 | 57.3 |
| Inventory Days | 71.5 | 78.31 | 87.72 | 80.49 | 91.03 | 76.57 | 65.77 | 69.9 | 83.53 | 93.74 | 95.23 |
| Payable days | 43.91 | 47.89 | 60.61 | 68.73 | 85.64 | 71.84 | 70.37 | 65.74 | 68.45 | 71.82 | 63.19 |
| PER(x) | 10.72 | 13.58 | 21.92 | 9.62 | 4.61 | 8.61 | 14.5 | 12.42 | 17.18 | 13.24 | 19.52 |
| Price/Book(x) | 1.63 | 1.94 | 2.34 | 1.55 | 0.79 | 1.72 | 2.82 | 2.26 | 2.63 | 2.55 | 1.84 |
| Dividend Yield(%) | 1.24 | 0.91 | 0.67 | 0.87 | 1.43 | 0.77 | 0.4 | 0.41 | 0.3 | 0.25 | 0.32 |
| EV/Net Sales(x) | 0.6 | 0.74 | 0.96 | 0.63 | 0.41 | 0.85 | 1.39 | 1.24 | 1.63 | 1.79 | 1.3 |
| EV/Core EBITDA(x) | 7.15 | 7.84 | 10.1 | 5.88 | 3.68 | 6.01 | 9.42 | 8.27 | 11.07 | 9.69 | 11.5 |
| Net Sales Growth(%) | 2.73 | -8.3 | -3.26 | 23.01 | -4.35 | 10.15 | 12.73 | 14.93 | 2.48 | 15.7 | 10.85 |
| EBIT Growth(%) | 21.01 | 9.05 | -4.72 | 49.89 | 4.63 | 40.13 | 14.03 | 19.83 | 1.1 | 48.61 | -39.15 |
| PAT Growth(%) | 38.32 | 7.38 | -16.19 | 77.51 | 25.97 | 49.92 | 11.46 | 17.05 | -1.68 | 58.15 | -47.69 |
| EPS Growth(%) | 0 | 7.4 | -16.17 | 77.51 | 25.97 | 49.69 | 15.41 | 13.22 | -1.68 | 58.15 | -47.69 |
| Debt/Equity(x) | 1.05 | 0.75 | 0.64 | 0.52 | 0.32 | 0.4 | 0.32 | 0.45 | 0.39 | 0.39 | 0.38 |
| Current Ratio(x) | 1.32 | 1.32 | 1.41 | 1.47 | 1.8 | 1.8 | 2.14 | 1.69 | 1.81 | 1.51 | 1.54 |
| Quick Ratio(x) | 0.69 | 0.72 | 0.69 | 0.8 | 0.88 | 1.24 | 1.35 | 1.07 | 1.04 | 0.76 | 0.79 |
| Interest Cover(x) | 5.71 | 5.34 | 4.2 | 6.75 | 10.86 | 24.44 | 21.8 | 21.71 | 12.7 | 13.25 | 5.94 |
| Total Debt/Mcap(x) | 0.65 | 0.38 | 0.27 | 0.34 | 0.41 | 0.23 | 0.11 | 0.2 | 0.15 | 0.15 | 0.21 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.69 | 73.67 | 73.66 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 74.15 |
| FII | 0.01 | 0.01 | 0 | 0.04 | 0.78 | 0.26 | 0 | 0 | 0.01 | 0 |
| DII | 0.55 | 0.43 | 0.43 | 0.44 | 0 | 0.31 | 0 | 0.01 | 0.26 | 0.34 |
| Public | 25.75 | 25.89 | 25.91 | 25.84 | 25.53 | 25.75 | 26.32 | 26.3 | 26.05 | 25.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +11% | +10% | +11% | +7% |
| Operating Profit CAGR | -32% | -1% | +6% | +10% |
| PAT CAGR | -47% | -7% | +1% | +13% |
| Share Price CAGR | -37% | -6% | +5% | +17% |
| ROE Average | +10% | +16% | +18% | +17% |
| ROCE Average | +11% | +17% | +18% | +18% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.69 | 73.67 | 73.66 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 74.15 |
| FII | 0.01 | 0.01 | 0 | 0.04 | 0.78 | 0.26 | 0 | 0 | 0.01 | 0 |
| DII | 0.55 | 0.43 | 0.43 | 0.44 | 0 | 0.31 | 0 | 0.01 | 0.26 | 0.34 |
| Public | 25.75 | 25.89 | 25.91 | 25.84 | 25.53 | 25.75 | 26.32 | 26.3 | 26.05 | 25.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.