MRO-TEK Realty Ltd

₹ 84.8 1.30%

22 Nov - close price

About

Incorporated in 1984, MRO-TEK Realty Ltd manufactures, supplies and distributes Access and Networking equipment & Solutions. Company is also into real estate business

Key Points

Business Overview:^[1]^[2]
Company provides total networking solutions and a broad portfolio of products using 4G/LTE wireless/DWDM and IP products with ultra-high bandwidth, IoT sensors, Customer Premises Equipment, Industrial and medical application products, smart devices and other products. Company is OEM for data communication and carrier grade networking products

Website BSE NSE

Market Cap ₹ 158 Cr.
Current Price ₹ 84.8
High / Low ₹ 127 / 51.1
Stock P/E 15.1
Book Value ₹ 38.8
Dividend Yield 0.00 %
ROCE 7.72 %
ROE 5.34 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Company has delivered good profit growth of 18.8% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 47.4%
Promoter holding has increased by 4.99% over last quarter.

Cons

The company has delivered a poor sales growth of 5.47% over past five years.
Earnings include an other income of Rs.8.00 Cr.
Working capital days have increased from 151 days to 223 days

* 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: Diversified Industry: Diversified - Medium / Small

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	15.56	8.56	6.45	9.06	7.19	9.01	8.08	6.27	7.25	12.98	8.65	10.90	12.93
	12.56	8.05	6.28	8.66	8.03	6.03	8.01	5.45	7.50	6.32	8.91	6.04	8.21
Operating Profit	3.00	0.51	0.17	0.40	-0.84	2.98	0.07	0.82	-0.25	6.66	-0.26	4.86	4.72
OPM %	19.28%	5.96%	2.64%	4.42%	-11.68%	33.07%	0.87%	13.08%	-3.45%	51.31%	-3.01%	44.59%	36.50%
	0.50	0.25	0.53	0.30	0.97	0.41	0.41	0.34	0.56	5.56	1.47	0.32	0.65
Interest	1.64	1.54	1.44	1.53	1.70	1.89	1.93	1.95	1.83	2.34	2.79	2.64	2.82
Depreciation	0.74	0.73	0.72	0.73	0.71	0.58	0.58	0.60	0.59	0.58	0.67	0.77	0.77
Profit before tax	1.12	-1.51	-1.46	-1.56	-2.28	0.92	-2.03	-1.39	-2.11	9.30	-2.25	1.77	1.78
Tax %	50.89%	15.23%	0.00%	-17.95%	-24.56%	106.52%	-66.01%	-11.51%	26.54%	-4.73%	-0.44%	7.34%	24.16%
	0.56	-1.73	-1.45	-1.28	-1.72	-0.06	-0.69	-1.23	-2.67	9.74	-2.25	1.65	1.35
EPS in Rs	0.30	-0.93	-0.78	-0.69	-0.92	-0.03	-0.37	-0.66	-1.43	5.21	-1.20	0.88	0.72
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	50	68	56	29	38	36	27	41	32	123	33	35	45
	62	76	59	18	28	27	34	40	32	34	30	28	29
Operating Profit	-13	-8	-3	11	9	9	-7	1	-1	89	4	8	16
OPM %	-25%	-12%	-5%	38%	25%	24%	-26%	2%	-3%	72%	11%	22%	35%
	2	0	-5	-37	-0	2	0	0	1	1	1	8	8
Interest	0	1	2	1	2	2	2	5	6	6	8	9	11
Depreciation	2	2	1	1	1	1	1	1	1	3	3	2	3
Profit before tax	-13	-11	-11	-29	6	8	-10	-5	-7	81	-5	4	11
Tax %	-0%	-1%	1%	0%	-37%	4%	-1%	7%	4%	3%	-24%	-1%
	-13	-11	-11	-29	8	7	-10	-5	-7	79	-4	4	10
EPS in Rs	-7.06	-6.08	-5.98	-15.35	4.42	3.85	-5.28	-2.79	-3.99	42.11	-2.01	1.93	5.61
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-6%
5 Years:	5%
3 Years:	4%
TTM:	49%

Compounded Profit Growth
10 Years:	9%
5 Years:	19%
3 Years:	35%
TTM:	326%

Stock Price CAGR
10 Years:	21%
5 Years:	23%
3 Years:	23%
1 Year:	47%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	47%
Last Year:	5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	9	9	9	9	9	9	9	9	9	9	9	9	9
Reserves	40	29	17	-11	-3	4	-6	-11	-18	60	57	60	63
	7	27	23	19	21	13	29	49	62	72	80	117	126
	20	26	20	20	6	5	15	18	12	22	18	18	16
Total Liabilities	76	91	69	37	33	32	48	66	66	163	165	204	214
	24	23	23	9	8	7	10	13	13	115	117	122	120
CWIP	0	0	0	0	0	0	3	0	0	0	0	0	0
Investments	1	1	1	1	1	0	0	0	0	0	0	0	0
	51	67	45	27	24	25	35	53	52	48	47	82	94
Total Assets	76	91	69	37	33	32	48	66	66	163	165	204	214

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	1	-8	-3	2	-1	10	-11	-15	-7	93	10	11
	-1	-1	-2	0	0	1	-4	-1	0	-97	-12	-39
	-0	20	-7	-6	0	-10	14	17	8	3	2	28
Net Cash Flow	-1	11	-11	-4	-1	1	-1	-0	1	-1	0	-0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	140	135	69	94	38	63	69	46	210	47	165	128
Inventory Days	210	136	234	229	243	270	367	290	206	142	114	164
Days Payable	84	93	106	139	57	73	126	122	60	40	31	61
Cash Conversion Cycle	266	178	198	184	224	261	311	215	356	148	248	230
Working Capital Days	202	144	142	5	114	128	194	164	295	29	202	223
ROCE %	-24%	-17%	-6%	-3%	41%	34%	-25%	-0%	-2%	90%	2%	8%

Shareholding Pattern

Numbers in percentages

42 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	54.79%	55.04%	55.04%	55.04%	55.04%	55.04%	55.04%	55.04%	55.04%	55.04%	55.04%	60.03%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	0.01%
	45.21%	44.96%	44.96%	44.96%	44.98%	44.96%	44.96%	44.97%	44.97%	44.95%	44.95%	39.96%
No. of Shareholders	9,574	9,608	10,296	10,140	9,911	10,025	9,884	9,977	10,031	11,242	11,698	11,005

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	46.23%	51.20%	53.89%	53.89%	54.79%	55.04%	55.04%	55.04%	60.03%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%
	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	53.76%	48.80%	46.11%	46.11%	45.21%	44.96%	44.96%	44.95%	39.96%
No. of Shareholders	12,747	10,612	10,196	9,919	9,303	9,608	10,025	11,242	11,005

* 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.

MRO-TEK Realty Ltd

MRO-TEK Realty Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings