Madhusudan Masala Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: MADHUSUDAN | Consumer Food | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Madhusudan Masala

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Madhusudan Masala stock performance -

mw4me loader
P/E Ratio (SA):
29.63
Market Cap:
272.5 Cr.
52-wk low:
0
52-wk high:
0

Is Madhusudan Masala Ltd an attractive stock to invest in?

1. Is Madhusudan Masala Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Madhusudan Masala Ltd is a below average quality company.

2. Is Madhusudan Masala Ltd undervalued or overvalued?

The key valuation ratios of Madhusudan Masala Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Madhusudan Masala Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Madhusudan Masala Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Madhusudan Masala:

Analysis of Financial Track Record

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Madhusudan Masala Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'22Mar'23Mar'24TTM
ROCE % 9.2%27%22.2%-
Value Creation
Index
-0.40.90.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 65.4127162162
Sales YoY Gr.-94.5%27.5%-
Adj EPS 418.96.37.16.4
YoY Gr.--98.5%12.3%-
BVPS (₹) 172.611.935.749.2
Adj Net
Profit
0.85.79.29
Cash Flow from Ops. -5.1-9.2-28.6-
Debt/CF from Ops. -5.6-4.6-1.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA27.5%
Adj EPS NANANA12.3%
BVPSNANANA201%
Share Price - - - 54.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'22Mar'23Mar'24TTM
Return on
Equity %
242.7103.232.315.1
Op. Profit
Mgn %
3.3910.7NAN
Net Profit
Mgn %
1.24.55.75.7
Debt to
Equity
90.841.1-
Working Cap
Days
01121570
Cash Conv.
Cycle
0871260

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 1.13

Return on Equity has declined versus last 3 years average to 15.10%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Madhusudan Masala Ltd.

Standalone Consolidated
TTM EPS (₹) 6.4 -
TTM Sales (₹ Cr.) 162 -
BVPS (₹.) 49.2 -
Reserves (₹ Cr.) 56 -
P/BV 3.85 -
PE 29.63 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 272
Equity (₹ Cr.) 14.4
Face Value (₹) 10
Industry PE 64.4

Management X-Ray of Madhusudan Masala:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Madhusudan Masala

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24
Sales65127162
Operating Expenses 63116145
Manufacturing Costs101
Material Costs60111138
Employee Cost 112
Other Costs 234
Operating Profit 21117
Operating Profit Margin (%) 3.3%9.0%10.7%
Other Income 100
Interest 234
Depreciation 111
Exceptional Items 000
Profit Before Tax 1812
Tax 023
Profit After Tax 169
PAT Margin (%) 1.2%4.5%5.7%
Adjusted EPS (₹)451.66.47.1
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 01146
Share Capital 0513
Reserves 0633
Minority Interest000
Debt274251
Long Term Debt1678
Short Term Debt123442
Trade Payables613
Others Liabilities 245
Total Liabilities 3557105

Fixed Assets

Gross Block91017
Accumulated Depreciation566
Net Fixed Assets4410
CWIP 062
Investments 000
Inventories162342
Trade Receivables131636
Cash Equivalents 000
Others Assets2814
Total Assets 3557105

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24
Cash Flow From Operating Activity -5-9-29
PBT 1812
Adjustment 235
Changes in Working Capital -8-19-43
Tax Paid 0-2-3
Cash Flow From Investing Activity 0-6-3
Capex 0-6-3
Net Investments 000
Others 001
Cash Flow From Financing Activity 51631
Net Proceeds from Shares 0526
Net Proceeds from Borrowing 1031
Interest Paid -2-3-4
Dividend Paid 000
Others -3119
Net Cash Flow 000
PARTICULARSMar'22Mar'23Mar'24
Ratios
ROE (%)N/A104.7932.43
ROCE (%)N/A26.9522.21
Asset Turnover Ratio1.862.752
PAT to CFO Conversion(x)-5-1.5-3.22
Working Capital Days
Receivable Days704259
Inventory Days885674
Payable Days36126

Madhusudan Masala Ltd Stock News

Madhusudan Masala Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Madhusudan Masala on 01-Jan-1970 05:30 is ₹0.00.
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 Madhusudan Masala stood at ₹272.5.
The latest P/E ratio of Madhusudan Masala as of 01-Jan-1970 05:30 is 29.63.
The latest P/B ratio of Madhusudan Masala as of 01-Jan-1970 05:30 is 3.85.
The 52-week high of Madhusudan Masala is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Madhusudan Masala is ₹162.2 ( Cr.) .

About Madhusudan Masala Ltd

Madhusudan Masala was originally formed as a partnership firm registered under the Indian Partnership Act, 1932 with Registrar of Firms, Gujarat in the name and style of ‘M/s. Madhusudan & Co’, pursuant to a deed of partnership entered between Dayalji Vanravan Kotecha and Vijaykumar Vanravan Kotecha in 1982. Further ‘M/s Madhusudan & Co.’ was converted from partnership firm to a Private Limited Company under Part I of chapter XXI of the Companies Act, 2013 in the name of ‘Madhusudan Masala Private Limited’ vide Certificate of Incorporation dated December 14, 2021. Subsequently the Company was converted into a public limited company vide special resolution passed by the shareholders at the Extra Ordinary General Meeting held on April 15 2023 and consequently the name of the Company was changed from ‘Madhusudan Masala Private Limited’ to ‘Madhusudan Masala Limited’ vide fresh Certificate of Incorporation granted to the Company consequent upon conversion into public limited company dated April 29, 2023 by the Registrar of Companies, Ahmedabad.

The company is engaged in the business of manufacturing and processing of more than 32 types of Spices under the brand names of ‘DOUBLE HATHI’ and ‘MAHARAJA’. it also sells products like: Whole Spices, Tea and Other Grocery Products like: Rajgira flour, Papad, Soya Products, Asafoetida (Hing), Achar masala (Ready to make pickle powder), Sanchar (Black salt powder), Sindhalu (Rock salt powder), Katlu powder (Food supplement), Kasuri Methi (Dry fenugreek) etc under the brand name of ‘DOUBLE HATHI’. Furthermore it also generates revenue from trading of whole spices and food grains through unbranded sales.

It operates from its manufacturing facility located at Jamnagar, Gujarat. Its manufacturing unit is situated at Industrial Area Hapa, Near Jamnagar and is strategically located near the local APMC market thus facilitating easy and quick access to raw materials which reduces the transportation costs as well. Its manufacturing facility is equipped with plant & machinery to facilitate efficient production process of cleaning, drying, grading, grinding and packaging. All spices and other products are manufactured at its unit with utmost care and by way of natural process with scientific methods so as to retain the natural properties of the food like color & odor with time. Systematic procurement of raw spices in their respected seasons helps it to provide linear quality spices for the whole year.

Business area of the company

The company is engaged in the business of manufacturing and processing of more than 32 types of Spices under the brand names of ‘DOUBLE HATHI’ and ‘MAHARAJA’.

Products of the company 

  • Ground spices
  • Blend spices
  • Whole spices
  • Tea
  • Food grains
  • Other grocery products

History and milestones 

  • 1982: Established Partnership firm in the name of M/s Madhusudan and Co.
  • 2000: Received AGMARK certification for its spices from Agriculture Produce (Grading and marketing) Act, 1937.
  • 2003: Launched ‘MAHARAJA’ brand for sale of spices like Chilli Powder.
  • 2015: Started current manufacturing unit situated at Industrial Area Hapa, Near Jamnagar. Got HACCP, ISO 9001 and ISO 22000 certifications for this factory unit.
  • 2016: Received FSSAI License.
  • 2021: Conversion of Partnership Firm into Company in the name of ‘Madhusudan Masala Private Limited’.
  • 2022: Initiated set up of multi commodity agri products cold storage with capacity of 4029 MT.
  • 2023: Conversion of Private Company to Public Limited Company.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.