Multibase India

₹290 -1.4 | 0.5%

WEBSITE BSE:526169 NSE : MULTIBASE I 18 May, 12:50

Market Cap ₹366 Cr.

Stock P/E 30.1

P/B 2.8

Current Price ₹290

Book Value ₹ 103.5

Face Value 10

52W High ₹337.5

Dividend Yield 0.69%

52W Low ₹ 181.3

Edit Ratio

Multibase India Research see more...

Overview Inc. Year: 1991Industry: Petrochemicals

Multibase India Ltd is engaged within the manufacture and advertising of rubber and plastics and it is engaged in manufacturing and selling of thermoplastic elastomer, silicon master batch, polypropylene compound, and thermoplastic master batch. The Company's merchandise include Silicon-Based Thermoplastics, TPSiV MultiflexSiE, Thermoplastic-Elastomer (TPE bodily blends), Multiflex Triethylsilane (TES) (Styrene Ethylene Butylene Styrene (SEBS)/Styrenic Block Copolymers (SBCS) based) Multiflex Triethylamine (TEA), Masterbatch, Siloxane Masterbatch: Dow Corning MB Multibatch (including micro-talc), Thermoplastic Mineral Filled Polylefin Compound and Multipro (along with micro-talc) Multiflex Thermoplastic Polyolefin (TPO). The Company produces a number of both commodity and speciality products, which might be utilized in a range of packages in markets, along with automobile, non-public care, private hygiene, stationery, telecommunications and engineering polymers.

Multibase India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Multibase India Quarterly Results

#(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	15	14	19	18	19	17	18	18	16	16
Other Income	1	1	1	1	1	1	2	2	2	2
Total Income	16	15	20	19	20	18	20	20	18	18
Total Expenditure	14	13	16	17	18	15	13	16	15	14
Operating Profit	2	2	4	2	2	3	7	4	3	4
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	2	2	3	2	2	3	7	3	3	4
Provision for Tax	0	0	1	0	1	1	2	1	1	1
Profit After Tax	1	1	2	1	2	2	5	2	2	3
Adjustments	0	0	0	0	-0	0	0	0	0	0
Profit After Adjustments	1	1	2	1	2	2	5	2	2	3
Adjusted Earnings Per Share	1	0.9	2	1.1	1.3	1.5	3.9	1.9	1.6	2.2

Multibase India Profit & Loss

#(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	45	55	62	70	86	109	110	60	53	62	72	68
Other Income	1	1	1	2	2	2	3	4	4	3	5	8
Total Income	46	55	63	72	89	111	113	64	58	65	77	76
Total Expenditure	39	47	51	56	68	80	90	53	47	56	63	58
Operating Profit	7	8	12	16	21	31	23	11	11	10	14	18
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	1	1	1	1	1	1	1	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	7	8	11	15	20	30	22	10	10	9	13	17
Provision for Tax	2	2	4	5	7	10	6	2	3	2	3	5
Profit After Tax	4	5	7	10	13	20	15	8	7	6	10	12
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	4	5	7	10	13	20	15	8	7	6	10	12
Adjusted Earnings Per Share	3.6	4	5.7	7.8	10.5	15.5	12.2	6	5.3	5	7.8	9.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	16%	6%	-8%	5%
Operating Profit CAGR	40%	8%	-15%	7%
PAT CAGR	67%	8%	-13%	10%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	53%	16%	-5%	17%
ROE Average	8%	7%	9%	15%
ROCE Average	11%	9%	12%	23%

Multibase India Balance Sheet

#(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	29	34	41	51	64	84	99	107	114	117	126
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	5	5	5	1	1	30	17	4	4	5
Total Current Liabilities	7	9	9	7	11	30	10	8	13	13	12
Total Liabilities	36	48	55	63	77	116	139	132	131	135	143
Fixed Assets	5	5	5	8	9	10	10	11	10	11	11
Other Non-Current Assets	0	5	6	5	1	2	31	17	3	3	3
Total Current Assets	32	37	44	50	67	104	99	104	117	121	129
Total Assets	36	48	55	63	77	116	139	132	131	135	143

Multibase India Cash Flow

#(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	5	3	6	5	19	27	23	49	80	91	94
Cash Flow from Operating Activities	-0	3	7	7	5	25	5	20	10	5	9
Cash Flow from Investing Activities	-2	1	-9	7	4	-30	32	-0	2	1	3
Cash Flow from Financing Activities	-0	-0	0	0	0	0	-11	11	0	-2	-1
Net Cash Inflow / Outflow	-3	3	-1	14	8	-5	26	31	12	3	10
Closing Cash & Cash Equivalent	3	6	5	19	27	23	49	80	91	94	104

Multibase India Ratios

#	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)	3.56	4.02	5.72	7.83	10.53	15.49	12.17	5.97	5.32	5.02	7.76
CEPS(Rs)	3.95	4.4	6.28	8.3	11.06	16.14	12.86	6.73	6.11	5.77	8.55
DPS(Rs)	0	0	0	0	0	0	0	0	2	1	2
Book NAV/Share(Rs)	22.95	26.97	32.62	40.44	50.98	66.48	78.62	84.71	90.05	93.06	99.8
Core EBITDA Margin(%)	12.66	11.98	15.34	17.79	19.54	25.65	17.84	10.97	12.63	10.79	13.35
EBIT Margin(%)	13.33	12.55	16.11	19.42	21.13	26.82	19.85	16.68	18.43	13.93	18.32
Pre Tax Margin(%)	13.14	12.43	16.02	19.33	21.05	26.79	19.81	16.66	18.4	13.81	18.23
PAT Margin (%)	9.02	8.4	10.58	12.62	13.77	17.53	13.97	12.61	12.56	10.15	13.55
Cash Profit Margin (%)	10.01	9.18	11.62	13.39	14.47	18.26	14.76	14.22	14.42	11.66	14.94
ROA(%)	12.94	12.11	14.14	16.74	18.95	20.33	12.04	5.56	5.12	4.78	7.06
ROE(%)	16.81	16.12	19.21	21.42	23.03	26.38	16.77	7.32	6.09	5.49	8.04
ROCE(%)	24.83	24.1	29.25	32.97	35.34	40.35	23.84	9.68	8.93	7.53	10.87
Receivable days	59.52	60.31	55.31	53.49	60.7	70.48	70.16	91.82	78.15	64.86	56.54
Inventory Days	67.82	64.81	54.8	51.68	60.62	70.52	67.94	87.25	80.55	71.93	53.13
Payable days	83.54	55.83	42.69	42.58	54.04	105.61	90.22	77.09	90	80.61	62.71
PER(x)	10.36	9.84	41.82	24.35	26.31	36.37	31.5	13.98	35.93	38.36	22.36
Price/Book(x)	1.61	1.47	7.34	4.71	5.43	8.48	4.88	0.99	2.12	2.07	1.74
Dividend Yield(%)	0	0	0	0	0	0	0	0	1.05	0.52	1.15
EV/Net Sales(x)	0.85	0.72	4.61	3.09	3.73	6.07	3.95	0.43	2.81	2.38	1.59
EV/Core EBITDA(x)	5.36	4.87	24.29	13.77	15.29	21.44	19.15	2.37	13.83	15.42	8.05
Net Sales Growth(%)	13.73	20.86	12.98	14.05	23	25.52	1.28	-45.63	-10.58	16.9	15.58
EBIT Growth(%)	92.55	14.44	44.85	38.21	34.15	46.68	-27.03	-54.3	-1.22	-11.63	52.03
PAT Growth(%)	104.4	13.12	42.19	36.77	34.5	47.18	-21.47	-50.9	-10.93	-5.61	54.41
EPS Growth(%)	104.4	13.12	42.19	36.77	34.5	47.18	-21.47	-50.9	-10.93	-5.61	54.41
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	4.61	4.34	5.16	6.96	5.9	3.44	9.63	12.61	9.13	9.35	10.49
Quick Ratio(x)	3.11	3.04	4.06	5.18	4.22	2.65	7.97	11.21	8.19	8.38	9.8
Interest Cover(x)	70.21	106.19	183.92	200.18	247.97	866.81	482.79	738.72	627.43	113.34	193.19
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Multibase India Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	75	75	75	75	75	75	75	75	75	75
FII	1.03	1.03	1.03	1.03	0.33	0.33	0.33	0.33	0.33	0.33
DII	0	0	0	0	0	0	0	0	0	0
Public	23.97	23.97	23.97	23.97	24.67	24.67	24.67	24.67	24.67	24.67
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	0.95	0.95	0.95	0.95	0.95	0.95	0.95	0.95	0.95	0.95
FII	0.01	0.01	0.01	0.01	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.3	0.3	0.3	0.3	0.31	0.31	0.31	0.31	0.31	0.31
Others	0	0	0	0	0	0	0	0	0	0
Total	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26	1.26

Pros

Debtor days have improved from 80.61 to 62.71days.
Company is almost debt free.

Cons

Company has a low return on equity of 7% over the last 3 years.
The company has delivered a poor profit growth of -12% over past five years.

* 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.

Multibase India News

IPO

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

Multibase India

Add Watchlist

Multibase India Research see more...

Overview Inc. Year: 1991Industry: Petrochemicals

Multibase India Share Price

Alert Data

Quarterly Price

Peer Comparison

Multibase India Quarterly Results

Multibase India Profit & Loss

Growth Rates

Multibase India Balance Sheet

Multibase India Cash Flow

Multibase India Ratios

Multibase India Shareholding Pattern

Multibase India News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!