Market Cap ₹1104 Cr.
Stock P/E 74.0
P/B 15.2
Current Price ₹49.8
Book Value ₹ 3.3
Face Value 2
52W High ₹55.8
Dividend Yield 0%
52W Low ₹ 15.8
MIC Electronics Ltd designs, develops, manufactures, and sells LED video displays, and electronic and telecommunication system international. The enterprise offers indoor shows, inclusive of indoor video monitors and digital posters; out of doors displays, together with outdoor video walls, virtual billboards, digital posters, ticker displays, and perimeter displays; cell displays comprising trailer and truck presentations; and application-specific presentations, together with passenger statistics displays and infrastructure device for digital subject theme parks. It also affords indoor lighting fixtures products comprising place lighting, down lighting, tube lighting, and bulbs; outdoor lighting fixtures products, inclusive of road, parking, and industrial lights; solar lights products, along with road and home lighting merchandise; and transportable merchandise, including lanterns, home lights, and angels. MIC Electronics Ltd become integrated in 1988 and is based in Hyderabad, India. MIC Electronics Ltd is in Corporate Insolvency Resolution Process under the Insolvency and Bankruptcy Code 2016.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 3 | 27 | 14 | 2 | 2 | 7 | 11 | 8 | 10 |
Other Income | 0 | 0 | 0 | 1 | 0 | 1 | -0 | 1 | 0 | 0 |
Total Income | 0 | 3 | 27 | 15 | 3 | 3 | 7 | 12 | 8 | 10 |
Total Expenditure | 1 | 4 | 19 | 15 | 3 | 3 | 7 | 9 | 6 | 7 |
Operating Profit | -1 | -0 | 8 | 1 | -1 | 1 | 0 | 3 | 2 | 3 |
Interest | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
Profit Before Tax | -2 | -1 | 7 | -1 | -1 | -0 | -1 | 2 | 1 | 9 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Tax | -2 | -1 | 7 | -1 | -1 | -0 | -1 | 2 | 1 | 9 |
Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 |
Profit After Adjustments | -2 | -1 | 7 | -1 | -1 | -0 | -1 | 2 | 1 | 9 |
Adjusted Earnings Per Share | -0.4 | -0.2 | 1.3 | -0 | -0.1 | -0 | -0 | 0.1 | 0.1 | 0.4 |
#(Fig in Cr.) | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 79 | 96 | 159 | 218 | 231 | 159 | 5 | 2 | 1 | 45 | 23 | 36 |
Other Income | 5 | 2 | 4 | 3 | 2 | 1 | 1 | 1 | 3 | 1 | 2 | 1 |
Total Income | 85 | 97 | 162 | 221 | 233 | 160 | 5 | 3 | 4 | 46 | 25 | 37 |
Total Expenditure | 75 | 92 | 148 | 174 | 229 | 163 | 25 | 19 | 3 | 38 | 21 | 29 |
Operating Profit | 10 | 5 | 14 | 47 | 4 | -3 | -19 | -16 | 1 | 8 | 3 | 8 |
Interest | 13 | 9 | 7 | 0 | 29 | 24 | 0 | 0 | 0 | 2 | 1 | 1 |
Depreciation | 5 | 5 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 3 | 2 | 3 |
Exceptional Income / Expenses | 0 | -55 | 0 | -196 | 0 | -96 | -0 | 0 | 0 | 0 | 0 | 7 |
Profit Before Tax | -7 | -63 | 0 | -157 | -32 | -132 | -27 | -24 | -5 | 3 | 0 | 11 |
Provision for Tax | 7 | -18 | -2 | -46 | 3 | 60 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -15 | -45 | 2 | -111 | -35 | -191 | -27 | -24 | -5 | 3 | 0 | 11 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -15 | -45 | 2 | -111 | -35 | -191 | -27 | -24 | -5 | 3 | 0 | 11 |
Adjusted Earnings Per Share | -1.4 | -4.4 | 0.2 | -6.7 | -1.6 | -8.7 | -1.2 | -1.1 | -0.2 | 0.1 | 0 | 0.6 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -49% | 126% | -32% | -12% |
Operating Profit CAGR | -63% | 0% | 0% | -11% |
PAT CAGR | -100% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 165% | 246% | 123% | 30% |
ROE Average | 5% | 2% | 1% | -7% |
ROCE Average | 1% | -4% | -72% | -45% |
#(Fig in Cr.) | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 345 | 300 | 310 | 231 | 113 | -77 | -104 | -128 | 5 | 63 | 63 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Borrowings | 40 | 4 | 17 | 13 | 37 | 0 | 0 | 0 | 26 | 2 | 2 |
Other Non-Current Liabilities | -1 | -13 | 1 | -57 | -58 | 2 | 2 | 2 | 0 | 0 | 0 |
Total Current Liabilities | 235 | 270 | 249 | 237 | 189 | 275 | 280 | 286 | 34 | 9 | 21 |
Total Liabilities | 619 | 561 | 577 | 423 | 282 | 200 | 178 | 161 | 65 | 75 | 87 |
Fixed Assets | 150 | 145 | 128 | 120 | 93 | 90 | 82 | 75 | 46 | 47 | 43 |
Other Non-Current Assets | 98 | 66 | 64 | 51 | 24 | 20 | 21 | 19 | 8 | 5 | 12 |
Total Current Assets | 370 | 350 | 370 | 248 | 165 | 90 | 75 | 67 | 10 | 23 | 32 |
Total Assets | 619 | 561 | 577 | 423 | 282 | 200 | 178 | 161 | 65 | 75 | 87 |
#(Fig in Cr.) | Jun 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 | 3 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 5 | -1 | -32 | -22 | -22 | 33 | 0 | 1 | -146 | -58 | -7 |
Cash Flow from Investing Activities | -9 | 32 | 11 | -1 | -1 | -0 | -0 | -1 | 20 | -8 | -3 |
Cash Flow from Financing Activities | 3 | -32 | 21 | 23 | 22 | -33 | -0 | 0 | 126 | 66 | 10 |
Net Cash Inflow / Outflow | -1 | -0 | 0 | 0 | -1 | -0 | -0 | -0 | 0 | 0 | 0 |
Closing Cash & Cash Equivalent | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Jun 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) | -1.43 | -4.4 | 0.15 | -6.67 | -1.58 | -8.69 | -1.25 | -1.09 | -0.25 | 0.13 | 0.01 |
CEPS(Rs) | -0.98 | -3.95 | 0.81 | -6.22 | -1.23 | -8.34 | -0.9 | -0.75 | 0.06 | 0.27 | 0.12 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 33.52 | 29.16 | 24.36 | 12.34 | 4.21 | -4.37 | -5.6 | -5.81 | -2.42 | 0.2 | 0.21 |
Core EBITDA Margin(%) | 5.87 | 3.79 | 6.61 | 19.33 | 0.87 | -2.63 | -407.45 | -919.55 | -151.08 | 14.88 | 6.52 |
EBIT Margin(%) | 6.72 | -56.17 | 4.02 | -68.89 | -1.39 | -65.22 | -558.03 | -1271.16 | -488.88 | 11.31 | 4.65 |
Pre Tax Margin(%) | -8.94 | -65.8 | 0.02 | -69.1 | -12.76 | -80.1 | -568.22 | -1288.78 | -497.06 | 6.75 | 1.15 |
PAT Margin (%) | -18.09 | -46.77 | 1.11 | -48.85 | -13.91 | -116.56 | -568.22 | -1288.78 | -497.06 | 6.59 | 1.06 |
Cash Profit Margin (%) | -12.38 | -42 | 5.91 | -45.54 | -10.8 | -111.84 | -409.82 | -883.63 | 129.13 | 13.07 | 11.43 |
ROA(%) | -2.42 | -7.64 | 0.32 | -22.17 | -9.89 | -79.34 | -14.53 | -14.14 | -4.8 | 4.23 | 0.3 |
ROE(%) | -4.18 | -14.03 | 0.61 | -44.83 | -23.45 | 0 | 0 | 0 | 0 | 0 | 5.4 |
ROCE(%) | 1.09 | -11.33 | 1.43 | -37.31 | -1.16 | -83.46 | -103.18 | -243.78 | -23.88 | 9.37 | 1.42 |
Receivable days | 495.8 | 389.39 | 222.03 | 162.65 | 93.41 | 75.36 | 2006.52 | 2842.33 | 2255.51 | 21.54 | 33.15 |
Inventory Days | 774.61 | 695.98 | 425.36 | 214.78 | 137.41 | 182.56 | 3788.68 | 9762.16 | 8611.59 | 39.62 | 188.23 |
Payable days | 431.6 | 338.59 | 196.74 | 154.1 | 106.36 | 127.47 | 8213.99 | 0 | 0 | 12.77 | 13.16 |
PER(x) | 0 | 0 | 50.46 | 0 | 0 | 0 | 0 | 0 | 0 | 125.19 | 1056.25 |
Price/Book(x) | 0.08 | 0.1 | 0.31 | 1.58 | 3.47 | -1.11 | -0.18 | -0.08 | -0.27 | 84.56 | 56.53 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 2.26 | 1.93 | 1.58 | 2.2 | 1.83 | 1.4 | 28.4 | 77.17 | 42.56 | 8.41 | 12.12 |
EV/Core EBITDA(x) | 17.86 | 35.63 | 17.39 | 10.11 | 97.88 | -70.81 | -7.21 | -8.91 | 30.99 | 47.26 | 80.74 |
Net Sales Growth(%) | -41.29 | 20.66 | 65.31 | 37.26 | 6.08 | -31.29 | -96.95 | -61.59 | -41.36 | 4024.71 | -49.03 |
EBIT Growth(%) | 114.18 | -1094.38 | 112.09 | -2490.73 | 97.77 | -2972.42 | 74.79 | 12.5 | 77.45 | 195.4 | -79.06 |
PAT Growth(%) | 76.91 | -207.54 | 104 | -6249.53 | 68.52 | -448.27 | 85.63 | 12.88 | 77.38 | 154.7 | -91.78 |
EPS Growth(%) | 76.91 | -207.53 | 103.45 | -4502.7 | 76.26 | -448.27 | 85.63 | 12.87 | 77.39 | 154.41 | -91.63 |
Debt/Equity(x) | 0.45 | 0.53 | 0.56 | 0.76 | 1.12 | -1.22 | -0.95 | -1.05 | -0.62 | 1.8 | 3.57 |
Current Ratio(x) | 1.58 | 1.29 | 1.48 | 1.05 | 0.88 | 0.33 | 0.27 | 0.23 | 0.31 | 2.6 | 1.52 |
Quick Ratio(x) | 0.81 | 0.6 | 0.71 | 0.73 | 0.27 | 0.14 | 0.09 | 0.06 | 0.25 | 1.72 | 0.78 |
Interest Cover(x) | 0.43 | -5.83 | 1 | -334.56 | -0.12 | -4.38 | -54.75 | -72.12 | -59.72 | 2.48 | 1.33 |
Total Debt/Mcap(x) | 5.51 | 5.5 | 1.77 | 0.48 | 0.32 | 1.09 | 5.32 | 13.29 | 2.26 | 0.02 | 0.06 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 74.63 | 74.63 | 74.63 | 74.63 | 74.63 | 74.63 | 74.63 | 74.63 | 74.59 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 100 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.41 |
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 | 16.53 | 16.53 | 16.53 | 16.53 | 16.53 | 16.53 | 16.53 | 16.53 | 16.52 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 5.51 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 | 5.63 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 5.51 | 22.14 | 22.14 | 22.14 | 22.14 | 22.14 | 22.14 | 22.14 | 22.14 | 22.14 |
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