Marsons Ltd

₹ 130 5.00%

21 Feb - close price

About

Incorporated in 1976, Marsons Ltd
is engaged in manufacturing of transformers in the capacity range of 100 MVA 132KV class^[1]

Key Points

Business Overview:^[1]^[2]
MSL is an ISO 9001:2008 certified and
CPRI, ERDA, and NABL accredited, multi
product and service organization engaged
in manufacturing, supplying, erecting, testing, and commissioning of Power and Distribution transformers of various ratings, which include 10 KVA, 50 MVA 132 kV class, up to the range of 160 MVA 220 kV class.

Website BSE

Market Cap ₹ 2,241 Cr.
Current Price ₹ 130
High / Low ₹ 356 / 24.9
Stock P/E 3,557
Book Value ₹ -4.00
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Cons

Promoter holding has decreased over last 3 years: -42.7%

* 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.

Peer comparison

Sector: Capital Goods - Electrical Equipment Industry: Electric Equipment

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Dec 2023	Sep 2024	Dec 2024
	6.72	54.14	7.05	4.27	0.93	15.77	0.24	0.11	0.00	0.00	0.65	38.51	44.17
	17.24	45.86	48.24	4.42	0.90	63.41	0.95	20.19	0.00	0.68	0.33	32.70	40.00
Operating Profit	-10.52	8.28	-41.19	-0.15	0.03	-47.64	-0.71	-20.08	0.00	-0.68	0.32	5.81	4.17
OPM %	-156.55%	15.29%	-584.26%	-3.51%	3.23%	-302.09%	-295.83%	-18,254.55%			49.23%	15.09%	9.44%
	0.15	-2.13	0.09	0.06	0.04	-8.32	0.63	1.18	0.79	0.00	0.01	1.81	2.37
Interest	2.34	2.01	2.18	2.63	0.59	4.06	0.02	0.00	0.00	0.00	0.00	0.01	0.04
Depreciation	0.43	0.43	0.43	0.43	0.43	31.56	0.69	0.89	0.00	0.77	0.18	0.14	0.18
Profit before tax	-13.14	3.71	-43.71	-3.15	-0.95	-91.58	-0.79	-19.79	0.79	-1.45	0.15	7.47	6.32
Tax %	0.00%	48.79%	0.00%	0.00%	0.00%	-1.05%	0.00%	0.00%	0.00%	-121.38%	0.00%	0.00%	0.00%
	-13.36	1.73	-44.34	-3.13	-3.13	-90.62	-0.79	-19.79	0.79	0.30	0.15	7.47	6.32
EPS in Rs	-5.34	0.69	-17.74	-1.25	-1.25	-36.25	-0.32	-7.92	0.32	0.12	0.01	0.43	0.37
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2011	Jun 2012 15m	Mar 2016 9m	Mar 2017	Mar 2018	Mar 2019	Mar 2024
	105.71	115.53	103.08	99.99	16.70	0.35	6.46
	93.16	104.19	90.28	97.33	63.99	19.62	5.29
Operating Profit	12.55	11.34	12.80	2.66	-47.29	-19.27	1.17
OPM %	11.87%	9.82%	12.42%	2.66%	-283.17%	-5,505.71%	18.11%
	-0.94	2.67	1.42	1.43	-8.28	-0.91	0.16
Interest	5.11	9.08	7.68	10.09	4.98	0.02	0.00
Depreciation	0.93	1.62	3.11	1.71	31.99	3.14	0.70
Profit before tax	5.57	3.31	3.43	-7.71	-92.54	-23.34	0.63
Tax %	7.18%	33.53%	-20.99%	23.48%	-1.04%	-7.54%	0.00%
	5.17	2.20	4.15	-9.94	-91.57	-21.58	0.63
EPS in Rs	2.07	0.88	1.66	-3.98	-36.63	-8.63	0.04
Dividend Payout %	24.18%	11.36%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	%
5 Years:	79%
3 Years:	%
TTM:	%

Compounded Profit Growth
10 Years:	%
5 Years:	15%
3 Years:	%
TTM:	%

Stock Price CAGR
10 Years:	36%
5 Years:	%
3 Years:	112%
1 Year:	433%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2011	Jun 2012	Mar 2016	Mar 2017	Mar 2018	Mar 2019
Equity Capital	25.00	25.00	25.00	25.00	25.00	25.00
Reserves	25.85	27.35	28.05	17.68	-74.06	-94.02
	38.10	36.88	71.29	76.26	86.20	84.28
	47.90	43.45	102.48	43.73	36.33	22.79
Total Liabilities	136.85	132.68	226.82	162.67	73.47	38.05
	28.66	26.91	58.44	56.16	24.16	20.88
CWIP	0.02	1.30	0.00	0.12	0.14	0.14
Investments	10.26	10.35	9.98	9.92	0.00	0.00
	97.91	94.12	158.40	96.47	49.17	17.03
Total Assets	136.85	132.68	226.82	162.67	73.47	38.05

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2011	Jun 2012	Mar 2016	Mar 2017	Mar 2018	Mar 2019
	-15.11	5.03	27.14	4.24	-6.58	0.85
	-0.27	-1.53	-24.59	-0.55	1.33	-0.01
	10.22	-4.87	-3.30	-3.99	5.25	-1.91
Net Cash Flow	-5.16	-1.37	-0.75	-0.30	-0.01	-1.07

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2011	Jun 2012	Mar 2016	Mar 2017	Mar 2018	Mar 2019
Debtor Days	209.48	115.63	371.80	144.04	907.47	10,126.14
Inventory Days	118.67	175.09	312.68	200.28	2.35	0.00
Days Payable	171.45	129.54	537.20	127.30	189.71
Cash Conversion Cycle	156.71	161.18	147.28	217.03	720.12	10,126.14
Working Capital Days	148.61	140.50	193.51	194.93	274.08	-6,017.29
ROCE %		14.00%		1.96%	-101.23%	-89.01%

Shareholding Pattern

Numbers in percentages

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	96.38%	96.38%	75.00%	75.00%	75.00%	66.90%	66.72%	66.72%	66.24%	53.65%	53.65%	53.65%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%
	3.62%	3.62%	25.01%	25.01%	25.00%	33.11%	33.27%	33.28%	33.76%	46.34%	46.34%	46.35%
No. of Shareholders	10,913	10,898	11,332	11,648	11,588	11,683	11,928	12,442	12,955	13,383	24,921	34,182

	Mar 2017	Mar 2018	Jun 2018	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Dec 2024
	24.18%	14.00%	14.00%	96.38%	96.38%	96.38%	75.00%	66.24%	53.65%
	0.00%	9.60%	9.60%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	75.82%	76.40%	76.40%	3.62%	3.62%	3.62%	25.00%	33.76%	46.35%
No. of Shareholders	17,278	16,772	16,660	16,168	11,316	10,913	11,588	12,955	34,182

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Marsons Ltd

Marsons Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls