Master Components Ltd

Master Component Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Master Components Ltd

₹ 279 -2.00%
22 Nov - close price
master-group.in NSE - SME: MASTER
About

Incorporated in 1999, Master Components Limited is engaged in manufacturing plastic engineering components and sub-assemblies.[1]

Key Points

Business Profile[1] The company's primary activity is molding materials to produce new components for Electrical, Medical, Industrial, and Automotive sectors.

Website NSE - ST
  • Market Cap ₹ 112 Cr.
  • Current Price ₹ 279
  • High / Low ₹ 380 / 130
  • Stock P/E 33.5
  • Book Value ₹ 61.7
  • Dividend Yield 0.00 %
  • ROCE 20.4 %
  • ROE 15.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend

* 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: Plastic products Industry: Plastics Products

Edit Columns
Loading peers table ...

Half Yearly Results

Figures in Rs. Crores

Sep 2022 Sep 2023 Mar 2024 Sep 2024
10.04 11.49 13.80 17.73
8.39 9.58 11.43 14.76
Operating Profit 1.65 1.91 2.37 2.97
OPM % 16.43% 16.62% 17.17% 16.75%
0.06 0.02 0.27 0.36
Interest 0.07 0.05 0.02 0.04
Depreciation 0.41 0.52 0.43 1.05
Profit before tax 1.23 1.36 2.19 2.24
Tax % 30.08% 27.21% 23.74% 25.00%
0.85 1.00 1.67 1.67
EPS in Rs 28.33 2.50 4.18 4.18
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
15.02 13.22 18.22 20.69 25.24 31.53
12.02 11.01 15.97 17.53 20.96 26.19
Operating Profit 3.00 2.21 2.25 3.16 4.28 5.34
OPM % 19.97% 16.72% 12.35% 15.27% 16.96% 16.94%
0.29 0.02 0.09 0.20 0.29 0.63
Interest 0.43 0.27 0.18 0.11 0.07 0.06
Depreciation 0.96 0.92 0.85 0.83 0.95 1.48
Profit before tax 1.90 1.04 1.31 2.42 3.55 4.43
Tax % 30.53% 26.92% 27.48% 29.34% 24.79%
1.32 0.76 0.94 1.71 2.68 3.34
EPS in Rs 44.00 25.33 31.33 5.18 6.70 8.36
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 24%
TTM: 22%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 52%
TTM: 57%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 99%
Return on Equity
10 Years: %
5 Years: %
3 Years: 14%
Last Year: 15%

Balance Sheet

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 0.30 0.30 0.30 3.30 4.00 4.00
Reserves 7.95 8.71 9.65 8.35 19.00 20.67
3.77 2.17 1.73 0.94 -0.14 1.51
2.58 3.01 3.17 4.00 3.45 8.14
Total Liabilities 14.60 14.19 14.85 16.59 26.31 34.32
7.98 7.78 7.18 7.13 10.16 16.06
CWIP 0.00 0.00 0.00 0.86 0.61 3.60
Investments 0.00 0.00 0.00 0.00 0.00 0.00
6.62 6.41 7.67 8.60 15.54 14.66
Total Assets 14.60 14.19 14.85 16.59 26.31 34.32

Cash Flows

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2.03 0.80 2.60 2.08
-0.71 -0.22 -1.64 -3.73
-1.86 -0.59 -0.85 7.58
Net Cash Flow -0.54 -0.01 0.11 5.94

Ratios

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 84.08 111.54 82.14 80.44 79.68
Inventory Days 60.95 75.70 82.57 75.67 52.35
Days Payable 42.06 78.02 51.54 72.33 42.12
Cash Conversion Cycle 102.97 109.23 113.17 83.78 89.91
Working Capital Days 92.34 103.26 97.36 85.21 91.54
ROCE % 11.29% 13.65% 20.85% 20.42%

Shareholding Pattern

Numbers in percentages

Sep 2023Mar 2024Sep 2024
72.45% 72.45% 72.45%
27.54% 27.55% 27.55%
No. of Shareholders 860213247

Documents

Announcements

Annual reports