Mallcom (India) Ltd
Established in 1983, Mallcom (India) Ltd. is an ISO certified and government-registered star trading house. The company is in the business of manufacturing Personal Protective Equipment and Industrial Safety products.
- Market Cap ₹ 790 Cr.
- Current Price ₹ 1,266
- High / Low ₹ 1,284 / 800
- Stock P/E 21.7
- Book Value ₹ 381
- Dividend Yield 0.24 %
- ROCE 17.3 %
- ROE 16.5 %
- Face Value ₹ 10.0
Pros
Cons
- The company has delivered a poor sales growth of 6.94% over past five years.
- Company might be capitalizing the interest cost
* 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: Textiles Industry: Textiles - Products
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
166 | 222 | 268 | 275 | 253 | 247 | 301 | 288 | 317 | 357 | 411 | 421 | |
155 | 208 | 250 | 253 | 232 | 225 | 269 | 256 | 275 | 308 | 352 | 363 | |
Operating Profit | 11 | 14 | 18 | 22 | 21 | 22 | 32 | 32 | 42 | 50 | 58 | 58 |
OPM % | 7% | 6% | 7% | 8% | 8% | 9% | 11% | 11% | 13% | 14% | 14% | 14% |
0 | 0 | 1 | 1 | 3 | 1 | 0 | 2 | 3 | 3 | 3 | 4 | |
Interest | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 3 | 2 | 2 | 2 | 4 |
Depreciation | 3 | 3 | 5 | 6 | 5 | 5 | 6 | 6 | 6 | 8 | 8 | 8 |
Profit before tax | 6 | 8 | 11 | 14 | 15 | 14 | 23 | 25 | 37 | 42 | 51 | 50 |
Tax % | 31% | 34% | 36% | 33% | 34% | 38% | 34% | 25% | 24% | 26% | 27% | 27% |
4 | 5 | 7 | 9 | 10 | 8 | 15 | 19 | 28 | 32 | 37 | 36 | |
EPS in Rs | 6.30 | 7.90 | 10.87 | 15.03 | 16.15 | 13.54 | 24.02 | 30.26 | 45.30 | 52.28 | 59.20 | 58.21 |
Dividend Payout % | 19% | 19% | 14% | 13% | 12% | 15% | 8% | 7% | 7% | 6% | 5% | 5% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 7% |
3 Years: | 10% |
TTM: | 2% |
Compounded Profit Growth | |
---|---|
10 Years: | 22% |
5 Years: | 19% |
3 Years: | 9% |
TTM: | -2% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 38% |
3 Years: | 28% |
1 Year: | 15% |
Return on Equity | |
---|---|
10 Years: | 18% |
5 Years: | 19% |
3 Years: | 19% |
Last Year: | 16% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves | 39 | 43 | 48 | 56 | 64 | 73 | 87 | 104 | 135 | 162 | 197 | 231 |
50 | 66 | 60 | 65 | 53 | 51 | 49 | 36 | 57 | 53 | 91 | 93 | |
21 | 41 | 42 | 36 | 41 | 43 | 57 | 51 | 54 | 54 | 60 | 58 | |
Total Liabilities | 117 | 156 | 156 | 163 | 165 | 173 | 199 | 197 | 253 | 275 | 354 | 388 |
26 | 32 | 33 | 42 | 43 | 44 | 46 | 43 | 52 | 63 | 107 | 124 | |
CWIP | 0 | 9 | 8 | 3 | 2 | 0 | 0 | 3 | 15 | 15 | 8 | 10 |
Investments | 1 | 0 | 1 | 0 | 6 | 0 | 5 | 21 | 19 | 0 | 27 | 15 |
91 | 115 | 114 | 119 | 114 | 129 | 147 | 130 | 167 | 197 | 212 | 239 | |
Total Assets | 117 | 156 | 156 | 163 | 165 | 173 | 199 | 197 | 253 | 275 | 354 | 388 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-3 | -2 | 21 | 7 | 28 | 6 | 21 | 38 | 19 | 1 | 53 | 6 | |
-6 | -9 | -10 | -9 | -10 | 2 | -14 | -21 | -12 | -2 | -75 | -10 | |
5 | 11 | -10 | 2 | -17 | -7 | -7 | -14 | 18 | -1 | 33 | -4 | |
Net Cash Flow | -4 | -0 | 1 | 0 | 0 | 0 | 1 | 2 | 25 | -2 | 11 | -8 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 70 | 59 | 38 | 46 | 46 | 51 | 44 | 28 | 56 | 71 | 52 | 58 |
Inventory Days | 72 | 89 | 98 | 92 | 95 | 143 | 136 | 164 | 120 | 140 | 147 | 153 |
Days Payable | 40 | 49 | 50 | 32 | 44 | 52 | 77 | 74 | 76 | 69 | 71 | 57 |
Cash Conversion Cycle | 102 | 100 | 85 | 106 | 98 | 142 | 102 | 118 | 99 | 142 | 128 | 154 |
Working Capital Days | 136 | 117 | 94 | 104 | 97 | 120 | 103 | 91 | 98 | 124 | 103 | 146 |
ROCE % | 10% | 11% | 12% | 14% | 14% | 14% | 20% | 18% | 22% | 20% | 21% |
Documents
Announcements
- Closure of Trading Window 27 Jun
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
13 Jun - The representatives of the Company will have one to one in-person meeting with B&K Securities on Friday, 21st June 2024, to discuss in detail about …
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
31 May - Find Earnings Call Transcript for Q4 / FY24 held on 30th May, 2024.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
30 May - Link for Audio Recording of Conference call with Analyst(s) & Investor(s).
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
30 May - Newspaper Publication of Audited Financial Results for the Quarter and Year ended March 31st, 2024 is enclosed herewith.
Annual reports
Concalls
-
May 2024Transcript PPT
-
Mar 2024Transcript PPT REC
-
Feb 2024TranscriptNotesPPT
-
Dec 2023Transcript PPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
Aug 2023TranscriptNotesPPT
-
Jun 2023Transcript PPT
-
Mar 2023Transcript PPT
-
Feb 2023TranscriptNotesPPT
-
Dec 2022Transcript PPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
Leading Personal Protective Equipment (PPE)
Mallcom is the largest integrated Indian Personal Protective Equipment (PPE) manufacturer, with 90%+ orders coming from repeat customers, and provides the widest range of head-to-toe PPE products from helmets, eyewear, ear protection, face masks, safety garments, and gloves, to shoes, etc.[1]