WEBSITE BSE:539219 NSE: MUL Inc. Year: 1980 Industry: Engineering - Industrial Equipments My Bucket: Add Stock
Last updated: 11:21
No Notes Added Yet
Mauria Udyog Ltd is an India-based producer of welded steel cylinders. The Company manufactures and exports liquefied petroleum gas (LPG) cylinders, valves, regulators and related add-ons. The Company's segments are Manufacturing, Merchandising, Investments & Finance, and Others. The Company manufactures all types and sizes of pressure regulators to be used with LPG. The Company also manufactures various other fuel appliances, inclusive of LPG burners, cooker rings, heat shields and cylinder guards. The Company has an annual manufacturing of ap...Read More
Mauria Udyog Ltd is an India-based producer of welded steel cylinders. The Company manufactures and exports liquefied petroleum gas (LPG) cylinders, valves, regulators and related add-ons. The Company's segments are Manufacturing, Merchandising, Investments & Finance, and Others. The Company manufactures all types and sizes of pressure regulators to be used with LPG. The Company also manufactures various other fuel appliances, inclusive of LPG burners, cooker rings, heat shields and cylinder guards. The Company has an annual manufacturing of approximately 4 million each for LPG cylinders and valves, whereas for regulators it is about 2 million units. It additionally manufactures terry towels. It offers in agro-commodities, such as soya bean, refined oil and de-oiled cake (DOC), used as fodder for the farm animals feed/fowl enterprise. It also trades the world over and locally in metals, consisting of metallic, brass, zinc, copper, ferrous scrap across Asia- Pacific regions via a network of providers. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹129 Cr.
Stock P/E 7.1
P/B 2.4
Current Price ₹9.7
Book Value ₹ 4.1
Face Value 1
52W High ₹20.9
Dividend Yield 0%
52W Low ₹ 7.4
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 82 | 84 | 90 | 83 | 99 | 130 | 97 | 134 | 138 | 82 |
| Other Income | 2 | 3 | -2 | 4 | 7 | 1 | 4 | 0 | 2 | 3 |
| Total Income | 85 | 87 | 88 | 87 | 106 | 130 | 101 | 134 | 140 | 85 |
| Total Expenditure | 78 | 73 | 88 | 78 | 95 | 120 | 91 | 122 | 122 | 75 |
| Operating Profit | 7 | 14 | -0 | 9 | 12 | 10 | 10 | 12 | 18 | 10 |
| Interest | 2 | 8 | -3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 5 | 2 | 6 | 9 | 8 | 13 | 9 | 15 | 7 |
| Provision for Tax | 0 | 1 | -1 | 2 | 5 | 2 | 8 | 2 | 4 | 3 |
| Profit After Tax | 4 | 4 | 3 | 4 | 5 | 5 | 4 | 7 | 11 | 5 |
| Adjustments | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 |
| Profit After Adjustments | 4 | 4 | 3 | 4 | 5 | 5 | 4 | 7 | 11 | 5 |
| Adjusted Earnings Per Share | 2.7 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.8 | 0.3 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|
| Net Sales | 232 | 335 | 409 | 451 |
| Other Income | 25 | 17 | 15 | 9 |
| Total Income | 257 | 352 | 424 | 460 |
| Total Expenditure | 231 | 315 | 383 | 410 |
| Operating Profit | 26 | 37 | 41 | 50 |
| Interest | 26 | 20 | 17 | 8 |
| Depreciation | 3 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 15 | 6 |
| Profit Before Tax | -3 | 14 | 35 | 44 |
| Provision for Tax | 6 | -3 | 17 | 17 |
| Profit After Tax | -9 | 17 | 18 | 27 |
| Adjustments | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -9 | 17 | 18 | 27 |
| Adjusted Earnings Per Share | -0.7 | 1.3 | 1.4 | 1.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 22% | 0% | 0% | 0% |
| Operating Profit CAGR | 11% | 0% | 0% | 0% |
| PAT CAGR | 6% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -18% | 28% | 46% | NA% |
| ROE Average | 69% | 35% | 35% | 35% |
| ROCE Average | 26% | 18% | 18% | 18% |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Shareholder's Funds | 17 | 31 | 32 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 59 | 58 | 66 |
| Other Non-Current Liabilities | 27 | 18 | 28 |
| Total Current Liabilities | 261 | 289 | 221 |
| Total Liabilities | 364 | 432 | 383 |
| Fixed Assets | 55 | 88 | 107 |
| Other Non-Current Assets | 189 | 184 | 79 |
| Total Current Assets | 120 | 148 | 178 |
| Total Assets | 364 | 432 | 383 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 4 |
| Cash Flow from Operating Activities | 153 | 35 | 100 |
| Cash Flow from Investing Activities | -7 | -24 | -31 |
| Cash Flow from Financing Activities | -147 | -8 | -69 |
| Net Cash Inflow / Outflow | -0 | 3 | 0 |
| Closing Cash & Cash Equivalent | 1 | 4 | 4 |
| # | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Earnings Per Share (Rs) | -0.69 | 1.26 | 1.37 |
| CEPS(Rs) | -0.46 | 1.5 | 1.61 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 1.31 | 1.52 | 2.42 |
| Core EBITDA Margin(%) | 0.36 | 6.13 | 6.38 |
| EBIT Margin(%) | 9.85 | 10.13 | 12.88 |
| Pre Tax Margin(%) | -1.26 | 4.07 | 8.64 |
| PAT Margin (%) | -3.97 | 5 | 4.45 |
| Cash Profit Margin (%) | -2.67 | 5.96 | 5.25 |
| ROA(%) | -2.53 | 4.21 | 4.46 |
| ROE(%) | -52.72 | 88.79 | 69.38 |
| ROCE(%) | 11.02 | 15.82 | 26.04 |
| Receivable days | 32.7 | 23.34 | 23.13 |
| Inventory Days | 111.41 | 87.18 | 81.58 |
| Payable days | 213.94 | 139.87 | 127.72 |
| PER(x) | 0 | 6.7 | 10.25 |
| Price/Book(x) | 3.63 | 5.53 | 5.79 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.03 | 0.86 | 0.76 |
| EV/Core EBITDA(x) | 9.2 | 7.7 | 7.52 |
| Net Sales Growth(%) | 0 | 44.63 | 21.97 |
| EBIT Growth(%) | 0 | 48.79 | 55.04 |
| PAT Growth(%) | 0 | 282.11 | 8.71 |
| EPS Growth(%) | 0 | 282.12 | 8.7 |
| Debt/Equity(x) | 10.87 | 9.44 | 4.66 |
| Current Ratio(x) | 0.46 | 0.51 | 0.81 |
| Quick Ratio(x) | 0.19 | 0.2 | 0.38 |
| Interest Cover(x) | 0.89 | 1.67 | 3.04 |
| Total Debt/Mcap(x) | 3 | 1.71 | 0.8 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.93 | 73.93 | 73.93 | 73.93 | 73.93 | 73.93 | 73.93 | 72.06 | 74.08 | 74.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26.07 | 26.07 | 26.07 | 26.07 | 26.07 | 26.07 | 26.07 | 27.94 | 25.92 | 25.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.6 | 9.87 | 9.87 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 3.47 | 3.47 | 3.47 | 3.47 | 3.47 | 3.47 | 3.47 | 3.72 | 3.45 | 3.45 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 | 13.32 |
* 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.
ChatGPT
Claude
Perplexity
