Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Construction - Real Estate

Rating :
47/99  (View)

BSE: 530543 | NSE: MARG

6.88
0.24 (3.61%)
22-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  6.45
  •  6.92
  •  6.31
  •  6.64
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  53147
  •  3.66
  •  9.41
  •  5.48

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32.12
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,035.70
  • N/A
  • -0.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 12.57%
  • 30.15%
  • 50.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.76%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -40.71
  • -57.85
  • -61.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -31.12
  • -24.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.01
  • -0.04
  • -0.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -6.59
  • -40.28
  • -85.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1.17
1.02
14.71%
1.09
1.48
-26.35%
1.15
14.70
-92.18%
1.41
3.52
-59.94%
Expenses
1.71
5.09
-66.40%
2.24
4.47
-49.89%
30.26
20.02
51.15%
4.41
6.90
-36.09%
EBITDA
-0.54
-4.07
-
-1.15
-2.99
-
-29.11
-5.32
-
-3.00
-3.38
-
EBIDTM
-46.15%
-399.02%
-105.50%
-202.70%
-2,530.43%
-36.12%
-212.77%
-96.31%
Other Income
0.74
1.32
-43.94%
1.14
0.88
29.55%
27.40
2.24
1,123.21%
0.70
1.21
-42.15%
Interest
0.31
0.28
10.71%
0.32
0.29
10.34%
0.28
0.65
-56.92%
0.28
0.31
-9.68%
Depreciation
4.36
3.34
30.54%
4.35
3.36
29.46%
8.00
8.49
-5.77%
3.32
3.52
-5.68%
PBT
-4.47
-6.37
-
-4.68
-5.77
-
-9.98
-12.21
-
-5.90
-7.00
-
Tax
-0.05
-0.03
-
0.00
-0.06
-
-0.11
0.47
-
-0.05
0.01
-
PAT
-4.42
-6.34
-
-4.68
-5.71
-
-9.87
-12.68
-
-5.85
-7.01
-
PATM
-377.78%
-621.57%
-429.36%
-385.81%
-858.26%
-86.26%
-414.89%
-199.15%
EPS
-0.87
-1.25
-
-0.92
-1.12
-
-1.94
-2.50
-
-1.11
-1.74
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
4.82
5.06
46.42
89.06
454.85
380.54
392.03
573.67
941.40
1,007.43
941.84
Net Sales Growth
-76.74%
-89.10%
-47.88%
-80.42%
19.53%
-2.93%
-31.66%
-39.06%
-6.55%
6.96%
 
Cost Of Goods Sold
0.12
28.15
38.26
74.36
262.21
207.67
280.78
390.24
746.28
792.87
706.25
Gross Profit
4.70
-23.09
8.16
14.70
192.64
172.87
111.25
183.43
195.12
214.56
235.59
GP Margin
97.51%
-456.32%
17.58%
16.51%
42.35%
45.43%
28.38%
31.97%
20.73%
21.30%
25.01%
Total Expenditure
38.62
44.21
64.87
105.47
366.73
275.67
341.19
522.46
848.03
908.39
792.29
Power & Fuel Cost
-
1.16
1.18
1.13
2.81
2.71
2.60
2.71
3.72
2.82
2.34
% Of Sales
-
22.92%
2.54%
1.27%
0.62%
0.71%
0.66%
0.47%
0.40%
0.28%
0.25%
Employee Cost
-
7.01
6.95
8.57
23.47
23.69
21.08
25.72
32.42
35.25
31.85
% Of Sales
-
138.54%
14.97%
9.62%
5.16%
6.23%
5.38%
4.48%
3.44%
3.50%
3.38%
Manufacturing Exp.
-
0.90
0.22
0.00
2.40
3.52
1.36
1.32
2.13
1.34
2.34
% Of Sales
-
17.79%
0.47%
0%
0.53%
0.93%
0.35%
0.23%
0.23%
0.13%
0.25%
General & Admin Exp.
-
5.39
11.42
8.49
26.15
23.98
24.80
34.71
46.42
51.20
38.15
% Of Sales
-
106.52%
24.60%
9.53%
5.75%
6.30%
6.33%
6.05%
4.93%
5.08%
4.05%
Selling & Distn. Exp.
-
0.06
0.13
0.44
1.22
0.88
1.29
1.55
4.55
8.63
9.55
% Of Sales
-
1.19%
0.28%
0.49%
0.27%
0.23%
0.33%
0.27%
0.48%
0.86%
1.01%
Miscellaneous Exp.
-
1.54
6.71
12.48
48.47
13.22
9.28
66.21
12.51
16.28
9.55
% Of Sales
-
30.43%
14.45%
14.01%
10.66%
3.47%
2.37%
11.54%
1.33%
1.62%
0.19%
EBITDA
-33.80
-39.15
-18.45
-16.41
88.12
104.87
50.84
51.21
93.37
99.04
149.55
EBITDA Margin
-701.24%
-773.72%
-39.75%
-18.43%
19.37%
27.56%
12.97%
8.93%
9.92%
9.83%
15.88%
Other Income
29.98
30.29
7.26
4.85
34.32
13.52
9.80
12.25
78.05
147.82
19.02
Interest
1.19
1.14
2.22
28.91
300.91
419.39
446.63
385.33
278.37
127.75
72.01
Depreciation
20.03
18.01
16.58
23.44
78.29
91.86
89.25
72.38
68.23
42.24
28.17
PBT
-25.03
-28.01
-29.99
-63.91
-256.76
-392.86
-475.24
-394.25
-175.18
76.87
68.39
Tax
-0.21
-0.26
1.75
1.03
6.21
-0.73
3.85
31.95
-21.61
70.61
50.16
Tax Rate
0.84%
0.93%
-5.84%
-1.61%
-2.42%
0.19%
-0.81%
-5.88%
12.10%
98.52%
73.34%
PAT
-24.82
-28.51
-32.95
-66.10
-0.21
-183.87
-431.96
-557.52
-159.82
-5.71
17.78
PAT before Minority Interest
-24.61
-27.75
-31.74
-64.94
-262.97
-392.46
-479.76
-575.47
-157.01
1.06
18.23
Minority Interest
0.21
-0.76
-1.21
-1.16
262.76
208.59
47.80
17.95
-2.81
-6.77
-0.45
PAT Margin
-514.94%
-563.44%
-70.98%
-74.22%
-0.05%
-48.32%
-110.19%
-97.18%
-16.98%
-0.57%
1.89%
PAT Growth
0.00%
13.47%
50.15%
-31376.19%
99.89%
57.43%
22.52%
-248.84%
-2698.95%
-132.11%
 
Unadjusted EPS
-4.89
-5.61
-6.49
-13.01
-0.04
-36.19
-85.03
-109.75
-31.46
-1.12
3.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-473.68
-517.18
-555.01
-972.66
-973.61
-753.43
-320.62
237.26
398.22
404.24
Share Capital
50.82
50.82
38.12
38.12
38.12
38.12
38.12
38.12
38.12
38.12
Total Reserves
-524.50
-568.00
-593.13
-1,010.78
-1,011.73
-791.55
-358.95
198.60
359.31
365.54
Non-Current Liabilities
351.93
352.45
464.52
1,618.80
1,829.42
1,893.84
2,679.76
3,134.69
2,367.12
1,928.85
Secured Loans
0.00
0.00
0.00
1,569.49
1,790.77
1,832.23
2,618.30
3,108.92
2,331.10
1,897.50
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
20.40
22.81
17.95
0.00
0.00
Long Term Provisions
0.62
1.00
1.23
2.07
2.16
2.42
2.49
3.34
4.49
3.65
Current Liabilities
3,699.32
3,777.48
3,656.75
4,505.67
4,025.03
3,584.55
2,244.58
1,424.44
1,666.41
1,142.97
Trade Payables
319.22
309.44
298.04
363.90
344.53
354.56
271.14
309.76
162.38
152.47
Other Current Liabilities
2,203.76
2,271.13
1,738.12
3,870.66
3,398.79
2,927.02
1,701.65
896.23
1,106.60
704.51
Short Term Borrowings
1,175.85
1,196.23
1,345.69
257.59
267.66
285.64
258.27
206.51
385.20
269.29
Short Term Provisions
0.49
0.68
274.90
13.52
14.05
17.33
13.52
11.94
12.23
16.70
Total Liabilities
3,621.13
3,657.06
3,611.78
5,044.27
5,036.06
5,127.95
5,054.61
5,265.23
4,727.84
3,618.30
Net Block
503.72
176.57
194.54
1,729.95
1,624.89
1,707.03
1,799.85
1,781.88
1,652.48
895.01
Gross Block
673.15
264.64
284.28
2,192.94
2,032.82
2,031.44
2,035.37
1,948.16
1,750.67
950.21
Accumulated Depreciation
169.43
88.07
89.74
462.99
407.93
324.41
235.52
166.28
98.19
55.20
Non Current Assets
1,673.97
1,688.52
1,737.56
3,113.52
3,161.05
3,296.36
3,231.58
3,215.23
2,945.69
2,224.53
Capital Work in Progress
754.95
754.19
777.70
1,354.02
1,508.43
1,538.32
1,396.50
1,354.74
1,183.19
1,196.04
Non Current Investment
300.86
643.40
650.75
1.84
1.84
1.84
1.84
1.84
3.49
2.49
Long Term Loans & Adv.
114.44
114.36
114.57
27.71
25.89
49.17
33.39
69.80
104.60
130.99
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.97
1.93
0.00
Current Assets
1,947.16
1,968.54
1,874.22
1,930.75
1,875.01
1,831.59
1,823.03
2,050.00
1,782.15
1,393.77
Current Investments
0.00
0.00
0.00
0.00
0.10
0.12
0.08
0.07
0.08
0.09
Inventories
848.49
876.80
874.86
716.08
764.23
757.92
775.07
716.52
672.55
500.57
Sundry Debtors
403.87
400.00
352.40
324.81
290.03
329.54
303.18
481.39
535.01
476.39
Cash & Bank
23.11
22.67
56.44
165.76
113.00
86.35
60.12
137.65
137.39
146.42
Other Current Assets
671.69
2.27
2.55
6.49
707.65
657.66
684.58
714.37
437.12
270.30
Short Term Loans & Adv.
652.75
666.80
587.97
717.61
701.95
653.33
678.28
705.17
418.90
259.45
Net Current Assets
-1,752.16
-1,808.94
-1,782.53
-2,574.92
-2,150.02
-1,752.96
-421.55
625.56
115.74
250.80
Total Assets
3,621.13
3,657.06
3,611.78
5,044.27
5,036.06
5,127.95
5,054.61
5,265.23
4,727.84
3,618.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-78.81
-35.97
-107.11
124.35
85.13
207.78
142.91
-268.43
52.27
-232.33
PBT
-27.75
-31.74
-63.90
-256.76
-393.19
-475.91
-543.52
-178.62
71.67
68.39
Adjustment
5.86
24.15
62.48
306.16
498.54
535.83
512.70
281.09
39.97
82.86
Changes in Working Capital
-56.92
-28.73
-105.69
97.23
9.13
153.38
173.95
-340.17
-2.45
-327.83
Cash after chg. in Working capital
-78.81
-36.32
-107.11
146.63
114.48
213.30
143.13
-237.70
109.19
-176.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.35
0.00
-22.28
-29.35
-5.52
-0.22
-30.73
-56.92
-55.75
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3.23
0.00
-0.35
29.99
68.69
-146.08
-171.69
-321.88
-694.20
-570.11
Net Fixed Assets
-64.37
16.18
12.39
66.06
18.24
4.61
0.91
-6.48
-54.84
-78.93
Net Investments
20.80
0.54
1.25
-22.48
-0.08
-0.04
-0.03
-37.94
-10.85
-81.97
Others
40.34
-16.72
-13.99
-13.59
50.53
-150.65
-172.57
-277.46
-628.51
-409.21
Cash from Financing Activity
82.48
2.21
-1.86
-101.58
-127.17
-35.48
-48.75
590.57
632.90
807.41
Net Cash Inflow / Outflow
0.44
-33.76
-109.32
52.76
26.65
26.22
-77.53
0.26
-9.03
4.97
Opening Cash & Equivalents
22.67
56.44
165.76
113.00
86.35
60.12
137.66
137.39
146.42
141.45
Closing Cash & Equivalent
23.11
22.68
56.44
165.76
113.00
86.34
60.13
137.65
137.39
146.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-93.21
-101.77
-145.60
-255.16
-255.41
-197.65
-84.16
62.10
104.26
105.89
ROA
-0.76%
-0.87%
-1.50%
-5.22%
-7.72%
-9.42%
-11.15%
-3.14%
0.03%
0.60%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-49.52%
0.26%
5.69%
ROCE
-1.72%
-2.07%
-1.70%
1.46%
0.83%
-0.85%
-4.18%
2.68%
6.27%
5.70%
Fixed Asset Turnover
0.01
0.17
0.07
0.22
0.19
0.19
0.29
0.51
0.75
1.19
Receivable days
0.00
2958.06
1387.73
246.69
297.13
294.55
249.59
197.04
183.22
173.51
Inventory Days
0.00
6886.64
3260.12
593.95
730.00
713.65
474.52
269.29
212.52
160.94
Payable days
2072.82
1752.53
1165.50
344.59
380.87
286.29
213.58
100.18
64.68
66.25
Cash Conversion Cycle
-2072.82
8092.17
3482.35
496.04
646.26
721.90
510.52
366.15
331.05
268.20
Total Debt/Equity
-4.28
-4.05
-3.00
-4.09
-4.14
-5.37
-12.23
15.76
7.75
6.15
Interest Cover
-23.57
-12.51
-1.21
0.15
0.06
-0.07
-0.41
0.36
1.56
1.95

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.