Electric Equipment · Founded 1976 · www.marsonsonline.com · BSE 517467 · NSE MARSONS · ISIN INE415B01044
No Notes Added Yet
Business
Marsons Ltd. is an Indian company primarily engaged in the manufacturing and sale of various types of transformers. Its product portfolio includes power transformers, distribution transformers, special application transformers (like furnace and rectifier transformers), and instrument transformers. The company caters to a diverse client base, including state electricity boards, power generation companies, industrial units, railways, and infrastructure projects both in India and internationally. Its core business model revolves around designing, manufacturing, and supplying these essential electrical components, making money through the sale of its products and project execution.
Revenue Mix
Marsons Ltd. operates predominantly within a single business segment: the manufacturing and sale of transformers and related electrical equipment. While they produce different types of transformers, the company does not typically report distinct revenue segments based on product categories (e.g., power vs. distribution) or customer types in their public disclosures. Therefore, revenue is largely attributable to the overall transformer business.
Industry
Marsons Ltd. operates in the Indian electric equipment industry, specifically within the transformer manufacturing segment. This industry is characterized by a mix of large multinational corporations (e.g., ABB, Siemens, GE T&D), large Indian conglomerates (e.g., Crompton Greaves, Kirloskar Electric), and numerous smaller to mid-sized domestic players. The market is competitive, driven by demand from power generation, transmission, and distribution projects, as well as industrial expansion. Marsons Ltd. is a relatively smaller player compared to the industry leaders, often competing on factors like cost-effectiveness, adherence to quality standards, customization capabilities, and timely delivery for specific projects.
MOAT
Marsons Ltd. operates in a mature industry with high competition, making a strong, durable competitive advantage challenging for a company of its size. Its potential advantages are likely to be:
Product Reliability & Certifications: Adherence to national and international quality standards (e.g., ISO, BIS) and a track record of reliable product performance.
Customer Relationships: Long-standing relationships with specific utility boards or industrial clients built over years.
Cost Efficiency: Ability to manufacture cost-effectively, particularly for standard or bulk orders.
Niche Expertise: Capability to produce specialized transformers for specific industrial or application requirements.
However, these factors may not represent a significant, wide moat against larger, more diversified competitors.
Growth Drivers
Key factors that could drive Marsons Ltd.'s growth over the next 3-5 years include:
Infrastructure Spending: Continued government focus on power infrastructure development, grid modernization, and rural electrification initiatives in India.
Industrialization & Urbanization: Growth in industrial output and urban development leads to increased demand for power, consequently boosting demand for transformers.
Renewable Energy Integration: Expansion of renewable energy capacity (solar, wind) requires significant upgrades and new installations in transmission and distribution networks, creating demand for transformers.
Replacement Demand: Aging power infrastructure across India necessitates replacement and upgrade of existing transformers.
Export Opportunities: Expansion into international markets for specialized or cost-effective transformer solutions.
Risks
Marsons Ltd. faces several business risks:
Raw Material Price Volatility: Significant dependence on commodities like copper, electrical steel, and transformer oil. Price fluctuations can directly impact manufacturing costs and profitability.
Intense Competition: The transformer market is highly competitive with numerous domestic and international players, leading to pricing pressures and potentially lower margins.
Government Policy & Capex Dependence: A significant portion of demand comes from government-led power projects. Changes in government spending, policies, or delays in project execution can affect order flow.
Economic Slowdown: A general slowdown in industrial activity or infrastructure development can reduce demand for electrical equipment.
Technology & Standards: While transformers are mature products, evolving energy efficiency standards and smart grid integration requirements necessitate ongoing R&D and adaptation.
Customer Concentration: Potential reliance on a few large utility or industrial customers for a substantial portion of revenue.
Management & Ownership
Marsons Ltd. is a promoter-driven company, meaning a significant portion of the ownership and management control typically rests with the founding family or group. The promoter group generally holds a substantial stake in the company. Management quality would need to be assessed based on the company's financial performance track record, corporate governance practices, and strategic execution over time. Public information regarding individual management background is generally available through annual reports and stock exchange filings.
Outlook
Marsons Ltd. operates in an essential segment of the power sector, which stands to benefit from India's long-term growth in electricity demand, infrastructure development, and renewable energy integration. These macroeconomic tailwinds provide a favorable environment for companies involved in electrical equipment. However, the company's relatively smaller scale in a highly competitive and fragmented market, coupled with its exposure to volatile raw material prices and dependence on government capital expenditure, presents significant challenges. The ability of Marsons to differentiate its offerings, maintain cost efficiency, and successfully execute projects will be crucial for navigating the competitive landscape and capitalizing on the opportunities presented by the growing power sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 4 | 30 | 39 | 44 | 56 | 47 | 60 | 46 | 93 | 49 |
| Other Income | 0 | 0 | 2 | 2 | -1 | 1 | 1 | 1 | 0 | 1 |
| Total Income | 4 | 30 | 40 | 47 | 55 | 48 | 61 | 47 | 93 | 50 |
| Total Expenditure | 3 | 25 | 33 | 40 | 46 | 40 | 51 | 39 | 74 | 42 |
| Operating Profit | 1 | 5 | 8 | 7 | 9 | 8 | 10 | 8 | 19 | 8 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 5 | 7 | 6 | 9 | 8 | 9 | 6 | 19 | 7 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 1 |
| Profit After Tax | 0 | 5 | 7 | 6 | 9 | 8 | 9 | 6 | 23 | 6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 0 | 5 | 7 | 6 | 9 | 8 | 9 | 6 | 23 | 6 |
| Adjusted Earnings Per Share | 0 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 1.3 | 0.3 |
| #(Fig in Cr.) | Mar 2011 | Jun 2012 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 106 | 116 | 72 | 103 | 100 | 17 | 0 | 6 | 168 | 245 | 248 |
| Other Income | 0 | 3 | 5 | 2 | 1 | 0 | 2 | 0 | 3 | 2 | 3 |
| Total Income | 106 | 118 | 77 | 105 | 101 | 17 | 2 | 7 | 172 | 247 | 251 |
| Total Expenditure | 94 | 104 | 64 | 91 | 97 | 73 | 22 | 5 | 143 | 203 | 206 |
| Operating Profit | 12 | 14 | 13 | 14 | 4 | -56 | -20 | 1 | 29 | 44 | 45 |
| Interest | 5 | 9 | 14 | 8 | 10 | 5 | 0 | 0 | 0 | 1 | 1 |
| Depreciation | 1 | 2 | 4 | 3 | 2 | 32 | 3 | 1 | 0 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 |
| Profit Before Tax | 6 | 3 | -5 | 3 | -8 | -93 | -23 | 1 | 28 | 42 | 41 |
| Provision for Tax | 0 | 1 | -0 | -1 | 2 | -1 | -2 | 0 | 0 | -4 | -3 |
| Profit After Tax | 5 | 2 | -5 | 4 | -10 | -92 | -22 | 1 | 28 | 46 | 44 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 2 | -5 | 4 | -10 | -92 | -22 | 1 | 28 | 46 | 44 |
| Adjusted Earnings Per Share | 2.1 | 0.9 | -1.9 | 1.7 | -4 | -36.6 | -8.6 | 0 | 1.6 | 2.7 | 2.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 46% | 0% | 20% | 0% |
| Operating Profit CAGR | 52% | 0% | 62% | 0% |
| PAT CAGR | 64% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -36% | 170% | 64% | 23% |
| ROE Average | 32% | 24% | 15% | 6% |
| ROCE Average | 30% | 25% | -61% | -25% |
| #(Fig in Cr.) | Mar 2011 | Jun 2012 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 51 | 52 | 48 | 53 | 43 | -49 | -69 | 14 | 123 | 218 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 8 | 5 | 41 | 44 | 44 | 42 | 41 | 0 | 0 | 1 |
| Other Non-Current Liabilities | 2 | 2 | 2 | 1 | 3 | 2 | 1 | 0 | 0 | -4 |
| Total Current Liabilities | 76 | 73 | 69 | 129 | 73 | 79 | 65 | 15 | 30 | 73 |
| Total Liabilities | 137 | 133 | 160 | 227 | 163 | 73 | 38 | 30 | 152 | 287 |
| Fixed Assets | 29 | 27 | 33 | 58 | 56 | 24 | 21 | 13 | 14 | 65 |
| Other Non-Current Assets | 13 | 15 | 11 | 11 | 11 | 1 | 1 | 0 | 37 | 29 |
| Total Current Assets | 96 | 91 | 116 | 158 | 96 | 48 | 16 | 17 | 101 | 193 |
| Total Assets | 137 | 133 | 160 | 227 | 163 | 73 | 38 | 30 | 152 | 287 |
| #(Fig in Cr.) | Mar 2011 | Jun 2012 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 9 | 4 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 1 |
| Cash Flow from Operating Activities | -15 | 5 | -3 | 27 | 4 | -7 | 1 | -4 | -37 | 2 |
| Cash Flow from Investing Activities | -0 | -2 | -6 | -25 | -1 | 1 | -0 | -0 | -36 | 12 |
| Cash Flow from Financing Activities | 10 | -5 | 8 | -3 | -4 | 5 | -2 | 4 | 74 | -4 |
| Net Cash Inflow / Outflow | -5 | -1 | -1 | -1 | -0 | -0 | -1 | 0 | 1 | 10 |
| Closing Cash & Cash Equivalent | 4 | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 11 |
| # | Mar 2011 | Jun 2012 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.07 | 0.88 | -1.89 | 1.72 | -3.98 | -36.63 | -8.63 | 0.04 | 1.63 | 2.69 |
| CEPS(Rs) | 2.44 | 1.53 | -0.29 | 2.9 | -3.12 | -23.83 | -7.38 | 0.1 | 1.65 | 2.74 |
| DPS(Rs) | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 |
| Book NAV/Share(Rs) | 13.46 | 14.23 | 12.66 | 14.75 | 10.48 | -26.19 | -34.12 | 1.02 | 7.12 | 9.75 |
| Core EBITDA Margin(%) | 9.85 | 9.14 | 10.34 | 11.47 | 2.63 | -334.49 | -6339.31 | 18.44 | 14.98 | 17.25 |
| EBIT Margin(%) | 9.33 | 10.06 | 11.61 | 10.36 | 2.35 | -524.29 | -6719.94 | 10.11 | 16.76 | 17.77 |
| Pre Tax Margin(%) | 4.86 | 2.7 | -6.27 | 3.2 | -7.59 | -554.08 | -6725.42 | 9.73 | 16.64 | 17.22 |
| PAT Margin (%) | 4.51 | 1.79 | -6.2 | 3.87 | -9.37 | -548.31 | -6219.11 | 9.73 | 16.64 | 18.88 |
| Cash Profit Margin (%) | 5.33 | 3.1 | -0.95 | 6.76 | -7.69 | -356.76 | -5313.6 | 20.6 | 16.86 | 19.18 |
| ROA(%) | 3.78 | 1.63 | -3.26 | 2.15 | -4.89 | -77.56 | -38.7 | 1.86 | 30.77 | 21.1 |
| ROE(%) | 15.36 | 6.36 | -14.16 | 12.12 | -30.18 | 0 | 0 | 0 | 40.99 | 31.91 |
| ROCE(%) | 14.89 | 17.19 | 10.39 | 10.73 | 2.26 | -142.18 | -236.79 | 5.87 | 38.04 | 29.71 |
| Receivable days | 193.39 | 144.14 | 237.78 | 286.31 | 259.62 | 884.89 | 0 | 687.87 | 89.88 | 130.59 |
| Inventory Days | 83.88 | 106.21 | 209.06 | 153.65 | 175.37 | 548.21 | 0 | 45.92 | 17.08 | 54.26 |
| Payable days | 171.46 | 138.14 | 198.16 | 342.45 | 228.89 | 190.35 | 0 | 1170.3 | 38.22 | 77.5 |
| PER(x) | 6.7 | 7.74 | 0 | 5.93 | 0 | 0 | 0 | 817.82 | 115.62 | 45.55 |
| Price/Book(x) | 1.03 | 0.48 | 0.35 | 0.69 | 1.21 | -0.13 | -0.04 | 36.15 | 26.45 | 12.57 |
| Dividend Yield(%) | 3.61 | 1.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 |
| EV/Net Sales(x) | 0.65 | 0.44 | 1.06 | 0.92 | 1.07 | 5.59 | 252.35 | 80.96 | 19.25 | 8.55 |
| EV/Core EBITDA(x) | 5.9 | 3.65 | 5.89 | 6.7 | 26.09 | -1.68 | -4.34 | 385.77 | 113.19 | 47.31 |
| Net Sales Growth(%) | 0 | 9.29 | -37.54 | 42.86 | -3.01 | -83.3 | -97.92 | 1761.07 | 2507.07 | 45.77 |
| EBIT Growth(%) | 0 | 16.02 | -28.09 | 24.71 | -78.55 | -3772.53 | 73.37 | 102.8 | 4223.34 | 54.59 |
| PAT Growth(%) | 0 | -57.4 | -316.2 | 187.19 | -329.3 | -861.99 | 76.43 | 102.91 | 4358.36 | 65.32 |
| EPS Growth(%) | 0 | -57.4 | -315.08 | 190.54 | -331.83 | -821.1 | 76.43 | 100.52 | 3526.28 | 65.32 |
| Debt/Equity(x) | 1.13 | 1.04 | 2.13 | 1.93 | 2.91 | -1.32 | -0.99 | 0.63 | 0.02 | 0 |
| Current Ratio(x) | 1.26 | 1.24 | 1.67 | 1.22 | 1.3 | 0.61 | 0.25 | 1.1 | 3.37 | 2.66 |
| Quick Ratio(x) | 0.91 | 0.62 | 1.05 | 0.85 | 0.62 | 0.61 | 0.25 | 1.05 | 2.87 | 1.86 |
| Interest Cover(x) | 2.09 | 1.37 | 0.65 | 1.45 | 0.24 | -17.6 | -1227.27 | 27.08 | 145.96 | 32 |
| Total Debt/Mcap(x) | 1.1 | 2.16 | 6.12 | 2.8 | 2.4 | 10.48 | 25.35 | 0.02 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.24 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 |
| FII | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.04 | 0.04 | 0.12 | 0.13 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.17 |
| Public | 33.76 | 46.35 | 46.35 | 46.35 | 46.35 | 46.32 | 46.31 | 46.31 | 46.08 | 46.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.27 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.03 |
| Public | 4.73 | 7.98 | 7.98 | 7.98 | 7.98 | 7.97 | 7.97 | 7.97 | 7.93 | 7.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +46% | — | +20% | — |
| Operating Profit CAGR | +52% | — | +62% | — |
| PAT CAGR | +64% | — | — | — |
| Share Price CAGR | -36% | +170% | +64% | +23% |
| ROE Average | +32% | +24% | +15% | +6% |
| ROCE Average | +30% | +25% | -61% | -25% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.24 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 | 53.65 |
| FII | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.04 | 0.04 | 0.12 | 0.13 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.17 |
| Public | 33.76 | 46.35 | 46.35 | 46.35 | 46.35 | 46.32 | 46.31 | 46.31 | 46.08 | 46.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.27 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.03 |
| Public | 4.73 | 7.98 | 7.98 | 7.98 | 7.98 | 7.97 | 7.97 | 7.97 | 7.93 | 7.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 | 17.21 |
* 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.