MVL Ltd

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

MVL Ltd

₹ 0.20 5.26%
13 Dec 2021
mvl.in
About

MVL is engaged in the business of real estate builders and developers. The Company operates in residential, commercial, township and retail sectors.

[ add key points ]
Website
  • Market Cap ₹ 12.0 Cr.
  • Current Price ₹ 0.20
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 2.68
  • Dividend Yield 0.00 %
  • ROCE -5.78 %
  • ROE -14.0 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Stock is trading at 0.07 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -74.4% over past five years.
  • Company has a low return on equity of -6.28% over last 3 years.
  • Contingent liabilities of Rs.36.7 Cr.
  • Company might be capitalizing the interest cost
  • Working capital days have increased from 2,94,808 days to 8,56,898 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: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
1.67 1.70 2.77 1.68 1.04 0.33 0.15 -1.37 0.27 0.19 0.03 2.96 0.00
2.94 2.36 3.67 2.26 2.29 1.55 1.68 17.64 1.48 1.11 1.08 1.09 0.00
Operating Profit -1.27 -0.66 -0.90 -0.58 -1.25 -1.22 -1.53 -19.01 -1.21 -0.92 -1.05 1.87 0.00
OPM % -76.05% -38.82% -32.49% -34.52% -120.19% -369.70% -1,020.00% -448.15% -484.21% -3,500.00% 63.18%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 22.55 0.00 0.00 0.00 0.00 0.00
Interest 0.01 0.04 0.04 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.13 0.12 0.12 0.11 0.11 0.12 0.16 0.16 0.14 0.14 0.14 -0.04 0.09
Profit before tax -1.41 -0.82 -1.06 -0.69 -1.36 -1.36 -1.69 3.38 -1.35 -1.06 -1.19 1.91 -0.09
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-1.40 -0.82 -1.06 -0.69 -1.35 -1.36 -1.69 3.37 -1.35 -1.06 -1.18 1.91 -0.09
EPS in Rs -0.02 -0.01 -0.02 -0.01 -0.02 -0.02 -0.03 0.06 -0.02 -0.02 -0.02 0.03 -0.00
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Dec 2007 15m Dec 2008 Dec 2009 Dec 2010 Dec 2011 Mar 2013 15m Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
96.75 120.26 178.06 193.58 165.78 82.44 70.27 39.09 13.01 4.86 0.09 3.18
76.64 106.11 149.04 158.86 135.89 78.41 56.48 27.02 19.99 11.10 23.02 3.28
Operating Profit 20.11 14.15 29.02 34.72 29.89 4.03 13.79 12.07 -6.98 -6.24 -22.93 -0.10
OPM % 20.79% 11.77% 16.30% 17.94% 18.03% 4.89% 19.62% 30.88% -53.65% -128.40% -25,477.78% -3.14%
0.04 0.13 0.04 0.11 0.38 11.80 9.59 1.88 3.14 4.88 21.94 0.00
Interest 0.27 1.66 3.32 6.06 8.70 5.36 14.46 12.56 0.05 0.10 0.02 0.00
Depreciation 0.15 0.22 0.27 0.33 0.35 0.50 0.51 0.69 0.68 0.48 0.55 0.33
Profit before tax 19.73 12.40 25.47 28.44 21.22 9.97 8.41 0.70 -4.57 -1.94 -1.56 -0.43
Tax % 12.92% 27.18% 19.79% 33.40% 32.09% 2.81% 2.38% 21.43% -2.41% 0.00% -33.97%
17.18 9.03 20.43 18.94 14.41 9.69 8.21 0.55 -4.46 -1.94 -1.02 -0.42
EPS in Rs 0.38 0.32 0.24 0.16 0.14 0.01 -0.07 -0.03 -0.02 -0.01
Dividend Payout % 0.00% 29.21% 13.07% 14.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -50%
5 Years: -74%
3 Years: -87%
TTM: -613%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 98%
Stock Price CAGR
10 Years: -4%
5 Years: 32%
3 Years: %
1 Year: %
Return on Equity
10 Years: 2%
5 Years: -4%
3 Years: -6%
Last Year: -14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Equity Capital 52.76 52.76 53.42 53.42 60.12 60.12 60.12 60.12 60.12 60.12 60.12 60.12
Reserves 28.38 34.23 67.77 83.21 91.59 101.28 109.49 109.92 105.67 103.56 102.56 100.93
20.75 43.64 85.32 118.89 167.10 182.94 231.17 256.81 256.38 256.28 228.10 207.14
138.50 95.62 142.29 279.98 319.31 44.43 46.39 67.92 120.14 121.66 109.73 90.42
Total Liabilities 240.39 226.25 348.80 535.50 638.12 388.77 447.17 494.77 542.31 541.62 500.51 458.61
7.19 7.43 8.09 7.97 8.14 7.81 9.99 8.64 7.75 1.78 2.32 1.94
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.24 0.51 0.85 1.13 0.00 0.00
Investments 0.10 0.26 0.11 3.69 12.05 11.96 2.08 1.81 1.08 0.95 0.69 0.12
233.10 218.56 340.60 523.84 617.93 369.00 434.86 483.81 532.63 537.76 497.50 456.55
Total Assets 240.39 226.25 348.80 535.50 638.12 388.77 447.17 494.77 542.31 541.62 500.51 458.61

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
-73.27 -16.54 -52.85 -24.28 -32.38 21.81 -48.06 -16.19 0.00 -10.18 0.00
-7.28 -5.15 -0.74 -3.69 -14.52 2.80 8.64 2.27 0.00 10.16 0.23
81.90 21.23 55.26 27.50 46.21 -19.08 33.77 13.08 0.00 0.28 -0.62
Net Cash Flow 1.35 -0.46 1.67 -0.47 -0.69 5.53 -5.65 -0.85 0.00 0.26 -0.39

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Dec 2007 Dec 2008 Dec 2009 Dec 2010 Dec 2011 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
Debtor Days 173.09 183.56 427.09 554.72 990.70 1,061.53 1,151.36 2,296.45 7,897.02 0.00 0.00
Inventory Days 1,182.49 812.28 632.19 616.01 818.76
Days Payable 351.38 916.52 1,070.12 859.46 55.95
Cash Conversion Cycle 173.09 1,014.67 322.86 116.79 747.25 1,824.34 1,151.36 2,296.45 7,897.02 0.00 0.00
Working Capital Days 352.40 371.43 402.02 448.96 647.30 1,280.25 1,629.64 3,229.63 12,073.90 15,451.67 856,898.33
ROCE % 12.09% 17.08% 14.94% 10.43% 1.95% 4.03% 3.33% -1.04% -0.90% -5.78%

Shareholding Pattern

Numbers in percentages

Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019
55.59% 55.59% 55.59% 55.59% 55.59% 55.59% 55.59% 55.59% 55.59% 55.59% 55.59% 55.59%
4.86% 4.86% 4.86% 4.86% 4.83% 4.83% 4.83% 4.82% 4.82% 4.82% 4.82% 4.82%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.19% 0.19% 0.19% 0.29% 0.29%
39.56% 39.56% 39.56% 39.56% 39.59% 39.59% 39.59% 39.41% 39.41% 39.41% 39.31% 39.31%
No. of Shareholders 14,10214,14414,34414,26114,30014,26513,98712,86812,98813,40513,10813,257

* 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.

Documents

Announcements

Annual reports

Credit ratings