WEBSITE BSE:512415 NSE : MERCURY TRAD 18 May, 12:50
Market Cap ₹3 Cr.
Stock P/E 0.0
P/B 0.2
Current Price ₹9.6
Book Value ₹ 41.7
Face Value 10
52W High ₹9.6
Dividend Yield 0%
52W Low ₹ 3.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 4 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 4 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 |
Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | -8.6 | -9.1 | -13.3 | -6.7 | -69.6 | -4.8 | 84.4 | 118.2 | 185.4 | 187.8 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 11 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 11 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 8 |
Operating Profit | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 2 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 2 |
Provision for Tax | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
Adjusted Earnings Per Share | -7 | 30.8 | 1.1 | 1.2 | 0.4 | -8.7 | -30.3 | -142.6 | 33.2 | -46.8 | 3 | 575.8 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | NA% | NA% | NA% | NA% |
ROE Average | 2% | -2% | -13% | -5% |
ROCE Average | 2% | -1% | -12% | -5% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 |
Total Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 |
Cash Flow from Investing Activities | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -6.99 | 30.78 | 1.06 | 1.24 | 0.35 | -8.66 | -30.28 | -142.57 | 33.24 | -46.76 | 3.01 |
CEPS(Rs) | -6.9 | 30.86 | 1.34 | 1.27 | 0.35 | -8.66 | -30.28 | -142.57 | 33.24 | -46.76 | 6.4 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 267.93 | 298.71 | 299.6 | 302.97 | 303.32 | 383.53 | 350.43 | 204.66 | 239.96 | 193.2 | 196.21 |
Core EBITDA Margin(%) | -13.24 | -3.62 | -5.93 | -24.77 | -10.25 | -14.1 | -321.41 | -161.77 | 8.46 | 0 | 2.64 |
EBIT Margin(%) | -5.34 | 32.57 | 3.28 | 1.4 | 0.24 | -8.31 | -193.88 | -153.39 | 10.92 | 0 | 1.43 |
Pre Tax Margin(%) | -5.34 | 32.57 | 3.28 | 1.4 | 0.24 | -8.34 | -193.88 | -153.39 | 10.92 | 0 | 1.41 |
PAT Margin (%) | -5.34 | 26.42 | 1.01 | 1.4 | 0.24 | -8.34 | -193.88 | -153.39 | 10.92 | 0 | 1.32 |
Cash Profit Margin (%) | -5.27 | 26.49 | 1.28 | 1.43 | 0.24 | -8.34 | -193.88 | -153.39 | 10.92 | 0 | 2.81 |
ROA(%) | -2.55 | 10.69 | 0.35 | 0.41 | 0.11 | -2.48 | -8.12 | -49.68 | 14.32 | -21.13 | 1.14 |
ROE(%) | -2.57 | 10.86 | 0.35 | 0.41 | 0.12 | -2.52 | -8.25 | -51.37 | 14.95 | -21.59 | 1.55 |
ROCE(%) | -2.57 | 13.39 | 1.15 | 0.41 | 0.12 | -2.51 | -8.25 | -51.37 | 14.95 | -19.43 | 1.67 |
Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145.57 |
Inventory Days | 271.63 | 329.26 | 415.39 | 547.76 | 389.71 | 844.94 | 6925.12 | 945.42 | 0 | 0 | 0 |
Payable days | 5.7 | 12.63 | 19.4 | 13.66 | 12.26 | 28.11 | 115.28 | 15.6 | 12.87 | 0 | 320.31 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.8 | 0.88 | 0.97 | -0.27 | 0.02 | 0.94 | 5.09 | 1.02 | -0.4 | 0 | 0.48 |
EV/Core EBITDA(x) | -15.11 | 2.68 | 27.2 | -19.23 | 9.09 | -11.35 | -2.63 | -0.66 | -3.69 | 1.8 | 16.38 |
Net Sales Growth(%) | 35.86 | -11.01 | -9.85 | -15.38 | 67.06 | -30.04 | -84.96 | 495.11 | 227.44 | -100 | 0 |
EBIT Growth(%) | 0 | 642.57 | -90.91 | -63.95 | -71.78 | -2558.85 | -251 | -370.82 | 123.32 | -226.58 | 107.72 |
PAT Growth(%) | 0 | 540.31 | -96.55 | 17.19 | -71.78 | -2568.96 | -249.56 | -370.82 | 123.32 | -240.66 | 106.44 |
EPS Growth(%) | 0 | 540.31 | -96.55 | 17.2 | -71.77 | -2567.37 | -249.56 | -370.82 | 123.32 | -240.66 | 106.43 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 95.73 | 19.66 | 59.43 | 81.41 | 44 | 68.42 | 58.17 | 16.54 | 35.74 | 72.8 | 2.06 |
Quick Ratio(x) | 56.66 | 3.05 | 32.98 | 44.09 | 17.61 | 14.12 | 9.48 | 1.93 | 35.74 | 72.8 | 2.06 |
Interest Cover(x) | 0 | 0 | 0 | 0 | 0 | -243.1 | 0 | 0 | 0 | 0 | 68 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 75 | 75 | 75 | 83.08 | 83.08 | 83.08 | 8.08 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.04 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 25 | 25 | 25 | 16.92 | 16.92 | 16.92 | 91.92 | 100 | 100 | 77.96 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.21 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.27 |
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