MR Organisation Ltd - Stock Valuation and Financial Performance

Name: MR Organisation
Brand: MR Organisation

BSE: 0 | NSE: MRO | Compressors / Pumps | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on MR Organisation

Based on:

Data

M-Cap below 100cr DeciZen not available

MR Organisation stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

9.47

Market Cap:

49.1 Cr.

52-wk low:

52-wk high:

Is MR Organisation Ltd. an attractive stock to invest in?

1. Is MR Organisation Ltd. a good quality company?

Data is not available for this company.

2. Is MR Organisation Ltd. undervalued or overvalued?

The key valuation ratios of MR Organisation Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is MR Organisation Ltd. a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of MR Organisation Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of MR Organisation:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Jun'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
ROCE % ⓘ	44.8%	30.5%	30.5%	28.5%	36.3%	26.8%	36.1%	55.2%	28.3%	21%	-
Value Creation Index ⓘ	2.2	1.2	1.2	1.0	1.6	0.9	1.6	2.9	1.0	0.5	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	14.3	11	9.8	10.9	29.2	19.6	20	27.3	33.3	40.3	33
Sales YoY Gr.	-	-23.3%	-10.5%	11.3%	167%	-32.9%	2%	36.7%	21.7%	21.2%	-
Adj EPS ⓘ	4.4	4.1	4.9	4.5	9	7.6	12.8	25.6	20.1	18.7	20.1
YoY Gr.	-	-7.5%	21.5%	-9.4%	102.7%	-16%	68.4%	100.6%	-21.8%	-6.6%	-
BVPS (₹) ⓘ	6.9	15.6	16.7	21.3	34.5	37.4	50.4	76	96.1	115	96.1
Adj Net Profit ⓘ	1.1	1.1	1.3	1.2	2.3	2	3.3	6.6	5.2	4.8	5
Cash Flow from Ops. ⓘ	0	3.5	0	2	0.4	0	5.1	3.3	2.9	3.5	-
Debt/CF from Ops. ⓘ	0	1.2	-131.2	1.7	10.8	0	0	0	2.6	1.5	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	12.2%	6.7%	26.4%	21.2%
Adj EPS ⓘ	17.5%	15.7%	13.6%	-6.6%
BVPSⓘ	36.7%	27.2%	31.7%	19.7%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Jun'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Return on Equity % ⓘ	63.3	32.7	34.6	23.5	32.4	21.1	29.1	40.6	23.3	17.7	19
Op. Profit Mgn % ⓘ	15.7	16.5	21	19	6.2	14.5	19.1	29.9	19.6	14.5	NAN
Net Profit Mgn % ⓘ	7.8	9.5	13	10.6	8	10	16.5	24.2	15.6	12	15.6
Debt to Equity ⓘ	1.6	1.1	1.2	0.6	0.5	0.3	0	0	0.3	0.2	-
Working Cap Days ⓘ	0	200	229	274	141	257	236	207	235	230	0
Cash Conv. Cycle ⓘ	0	99	149	191	112	180	145	130	148	144	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - MR Organisation Ltd.

	Standalone	Consolidated
TTM EPS (₹)	20.1	29
TTM Sales (₹ Cr.)	33.3	56.3
BVPS (₹.) ⓘ	96.1	131.1
Reserves (₹ Cr.) ⓘ	22	31
P/BV ⓘ	1.98	1.45
PE ⓘ	9.47	6.56

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	- / -
Market Cap (₹ Cr.)	49.1
Equity (₹ Cr.)	2.6
Face Value (₹)	10
Industry PE ⓘ	50.2

Management X-Ray of MR Organisation:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of MR Organisation

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of MR Organisation

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Jun'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Sales	14.31	8.23	9.82	10.93	29.18	19.58	19.98	27.32	33.25	40.31
Operating Expenses ⓘ	12.09	6.89	7.76	8.86	27.39	16.75	16.17	19.14	26.73	34.48
Manufacturing Costs	0.40	0.89	0.94	0.79	2.48	1.42	1.65	1.92	2.32	0.26
Material Costs	5.29	1.62	2.39	2.71	17.65	7.59	5.40	8.78	12.31	15.28
Employee Cost	1.38	1.21	1.38	2.22	3.12	3.26	3.83	4.21	6.26	6.61
Other Costs ⓘ	5.02	3.17	3.04	3.13	4.14	4.48	5.29	4.23	5.84	12.34
Operating Profit ⓘ	2.21	1.33	2.06	2.07	1.79	2.83	3.81	8.18	6.52	5.82
Operating Profit Margin (%)	15.5%	16.2%	21.0%	19.0%	6.1%	14.5%	19.1%	29.9%	19.6%	14.4%
Other Income ⓘ	0.28	0.89	0.82	0.99	2.77	1.15	1.12	1.27	1.46	1.87
Interest ⓘ	0.13	0.35	0.44	0.77	0.66	0.44	0.26	0.17	0.28	0.44
Depreciation ⓘ	0.45	0.57	0.52	0.45	0.44	0.44	0.50	0.44	0.61	0.61
Exceptional Items ⓘ	0	0	0	0	0	0	0.24	0	0	0
Profit Before Tax ⓘ	1.92	1.30	1.92	1.84	3.46	3.11	4.41	8.84	7.08	6.64
Tax ⓘ	0.66	0.44	0.63	0.66	1.01	0.99	1.07	2.22	1.90	1.74
Profit After Tax	1.26	0.86	1.30	1.18	2.45	2.12	3.35	6.62	5.18	4.90
PAT Margin (%)	8.8%	10.4%	13.2%	10.8%	8.4%	10.8%	16.8%	24.2%	15.6%	12.1%
Adjusted EPS (₹)	4.9	3.3	5.0	4.6	9.5	8.2	13.0	25.6	20.1	19.0
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	5%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Jun'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Equity and Liabilities
Shareholders Fund	1.77	3.03	4.32	5.50	8.91	9.67	13.02	19.64	24.83	29.72
Share Capital ⓘ	0.51	0.52	2.58	2.58	2.58	2.58	2.58	2.58	2.58	2.58
Reserves ⓘ	1.26	2.51	1.74	2.92	6.33	7.09	10.44	17.06	22.24	27.14
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	2.80	3.22	4.96	3.51	4.74	3.18	0	0	7.54	5.31
Long Term Debt	2.80	0	0	0	0	0	0	0	7.54	5.31
Short Term Debt	0	3.22	4.96	3.51	4.74	3.18	0	0	0	0
Trade Payables	1.27	0.63	0.53	0.90	0.75	2.08	1.79	3.58	5.31	6.04
Others Liabilities ⓘ	0.91	0.72	0.94	0.99	1.52	1.91	1.45	2.88	2.82	2.71
Total Liabilities ⓘ	6.74	7.59	10.75	10.91	15.92	16.84	16.26	26.12	40.51	43.78
Fixed Assets
Gross Block	2.71	1.97	1.78	1.46	1.53	1.71	4.06	5.08	5.47	6.20
Accumulated Depreciation	0.45	0	0	0	0	0	2.77	3.21	3.82	4.43
Net Fixed Assetsⓘ	2.26	1.97	1.78	1.46	1.53	1.71	1.29	1.87	1.64	1.76
CWIP ⓘ	0	0	0	0	0	0	0	0	0	0
Investmentsⓘ	0.22	0.22	0.22	0.36	0	0.25	2.25	2.97	11.67	11.80
Inventories	1.52	2.74	3.73	4.15	7.99	6.40	8.21	10.89	13.15	16.78
Trade Receivables	1.43	1.08	2.28	3.21	4.22	4.27	1.93	5.80	8.67	7.75
Cash Equivalents	0.19	0.15	1.11	0.18	0.68	1.05	0.74	2.17	3.32	3.29
Others Assetsⓘ	1.12	1.43	1.62	1.55	1.50	3.16	1.84	2.42	2.06	2.40
Total Assets ⓘ	6.74	7.59	10.75	10.91	15.92	16.84	16.26	26.12	40.51	43.78

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'20	Mar'21	Mar'22	Mar'23
Cash Flow From Operating Activity ⓘ	2.62	-0.04	2.03	0.44	5.10	3.33	2.89	3.50
PBT ⓘ	0.86	1.30	1.84	2.93	4.41	8.84	7.08	6.64
Adjustment ⓘ	0.85	0.91	1.21	1.31	0.49	0.59	0.88	1.17
Changes in Working Capital ⓘ	0.91	-2.25	-0.36	-3.12	1.21	-4.99	-3.13	-2.6
Tax Paid ⓘ	0	0	-0.67	-0.69	-1.02	-1.11	-1.94	-1.71
Cash Flow From Investing Activity ⓘ	-0.57	-0.32	-0.74	-0.72	-2.05	-1.74	-9.09	-0.86
Capex	-0.57	-0.32	-0.13	-0.42	-0.08	-1.02	-0.39	-0.73
Net Investments	0	0	-0.14	0.04	-1.99	-0.72	-8.70	-0.13
Others ⓘ	0	0	-0.48	-0.34	0.02	0	0	0
Cash Flow From Financing Activityⓘ	-2.07	1.32	-2.22	0.64	-3.36	-0.16	7.34	-2.67
Net Proceeds from Shares ⓘ	0.51	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	-2.25	0	0	0	0	0	7.54	0
Interest Paid ⓘ	-0.32	-0.42	-0.77	-0.58	-0.17	-0.17	-0.20	-0.44
Dividend Paid ⓘ	0	0	0	0	0	0	0	0
Others ⓘ	0	1.74	-1.45	1.22	-3.18	0.01	0	-2.23
Net Cash Flow ⓘ	-0.02	0.96	-0.93	0.35	-0.31	1.42	1.15	-0.03

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Jun'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Ratios
ROE (%)	71.11	35.71	35.26	24.03	33.97	22.82	29.49	40.55	23.3	17.95
ROCE (%)	44.76	30.5	30.45	28.54	36.31	26.78	36.09	55.17	28.31	20.99
Asset Turnover Ratio	2.12	1.19	1.12	1.02	2.17	1.2	1.21	1.29	1	0.96
PAT to CFO Conversion(x)	0	3.05	-0.03	1.72	0.18	0	1.52	0.5	0.56	0.71
Working Capital Days
Receivable Days	36	54	60	91	46	79	57	51	79	74
Inventory Days	39	91	115	131	76	134	134	127	132	136
Payable Days	88	214	88	96	17	68	131	112	132	136

MR Organisation Ltd Stock News

MR Organisation Ltd FAQs

What is the share price of MR Organisation?

Company share prices are keep on changing according to the market conditions. The closing price of MR Organisation on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of MR Organisation?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of MR Organisation stood at ₹49.09.