MOS Utility Ltd.

11.85-3.27%

2026-08-21

mos-world.comBSE: -NSE: MOS
Market Cap₹ 301 Cr.
Current Price₹ 16
High / Low₹ 29 / 9
Stock P/E0.0
Book Value₹ 5
Price to Book7.62
Dividend Yield0.00 %
ROCE20.3 %
ROE14.1 %
Face Value₹ 2

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company has a healthy return on capital (ROCE) of 25.1%
  • Company has a good return on equity (ROE) track record: 3 Years ROE 22.3%
  • Company has delivered good sales growth of 18.7% CAGR over last 5 years
  • Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.02x)
  • Company comfortably covers its interest (12.7x coverage)
  • Attractively priced for its growth - PEG of 0.1

CONS

  • Promoter holding has decreased over last 2 years: -9.0pp
  • Total debt has risen sharply - up 895.3% year on year
  • Stock is trading at 7.6x its book value
  • Rich enterprise valuation - EV/EBITDA of 30.6x

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.GROWW194.2049.94121833.250.007350.4015014.201560.1337.5464.60
2.PAYTM1585.20156.36101632.420.00220.0079.592448.0027.67-4.438.29
3.POLICYBZR1780.00110.0782359.690.001629.101824.5118882.801300.816.857.24
4.PINELABS157.65142.9118190.570.00195.703985.597369.201096.47-1.3712.88
5.STYL379.5523.286141.340.6660.3463.78376.4721.1037.7123.21
6.CCAVENUE14.8917.715206.170.0084.7745.082680.40109.378.633.80
7.TURTLEMINT139.000.004093.260.00-377.802940.80-38.38-11.20
8.MOBIKWIK195.900.001542.650.007.62118.17281.483.73-8.652.88
9.MOS11.7016.65301.210.0043.61961.071510.93845.2622.524.35
10.SUVIDHAA2.390.0050.140.00-1.9155.582.40135.29-32.85-70.42
Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2024
58
53
Operating Profit
OPM %
Other Income
0
Interest
1
Depreciation
1
4
Tax %
30.62%
Net Profit
3
0
Equity Capital
25
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
25
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
58
51
Operating Profit
OPM %
Other Income
2
Interest
1
Depreciation
2
6
Tax %
36.66%
Net Profit
4
0
Equity Capital
25
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
25
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
72
69
Operating Profit
OPM %
Other Income
2
Interest
1
Depreciation
1
5
Tax %
19.55%
Net Profit
4
0
Equity Capital
25
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
25
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
65
59
Operating Profit
OPM %
Other Income
2
Interest
1
Depreciation
1
5
Tax %
24.00%
Net Profit
4
0
Equity Capital
26
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
26
Reserves
0
Promoter Pledge %
0.00%
Dec 2025
57
51
Operating Profit
OPM %
Other Income
2
Interest
1
Depreciation
1
6
Tax %
24.01%
Net Profit
4
0
Equity Capital
51
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
51
Reserves
0
Promoter Pledge %
0.00%
Mar 2026
49
43
Operating Profit
OPM %
Other Income
2
Interest
1
Depreciation
1
5
Tax %
20.52%
Net Profit
4
0
Equity Capital
51
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
51
Reserves
0
Promoter Pledge %
0.00%
Jun 2026
52
48
Operating Profit
OPM %
Other Income
1
Interest
1
Depreciation
1
5
Tax %
25.33%
Net Profit
4
0
Equity Capital
51
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
51
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020
88
88
Operating Profit
4
OPM %
4
Other Income
3
Interest
1
Depreciation
2
1
Tax %
52
Net Profit
1
EPS
1
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Mar 2021
68
66
Operating Profit
2
OPM %
3
Other Income
0
Interest
0
Depreciation
1
1
Tax %
-63
Net Profit
1
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Mar 2022
77
76
Operating Profit
5
OPM %
7
Other Income
4
Interest
1
Depreciation
1
3
Tax %
-8
Net Profit
3
EPS
3
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Mar 2023
106
99
Operating Profit
11
OPM %
10
Other Income
4
Interest
1
Depreciation
2
7
Tax %
22
Net Profit
6
EPS
4
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Mar 2024
175
165
Operating Profit
16
OPM %
9
Other Income
6
Interest
1
Depreciation
2
13
Tax %
20
Net Profit
10
EPS
4
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Mar 2025
208
191
Operating Profit
21
OPM %
10
Other Income
4
Interest
1
Depreciation
3
16
Tax %
31
Net Profit
11
EPS
4
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
TTM
688
635
Operating Profit
OPM %
Other Income
19
Interest
17
Depreciation
11
65
Tax %
25
Net Profit
49
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
0
Adjusted EPS
Minority Interest
0
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
19%
3 Years:
39%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
81%
3 Years:
51%

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
20%
1 Year:
-40%

RETURN ON EQUITY

10 Years:
5 Years:
24%
3 Years:
22%
Last Year:
14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Corporate actions

2025

Oct 14

1:1

Mar 2020
Equity Capital
0
6
4
Trade Payables
2
15
Total Liabilities
27
5
Capital Work in Progress
0
0
0
0
Cash & Bank
0
21
Total Assets
27
Total Debt
5
Net Working Capital
1
Contingent Liabilities
0
Book Value per Share
313.93
Face Value
10.00
Total Debt
5
Net Working Capital
1
Contingent Liabilities
0
Book Value per Share
313.93
Face Value
10.00
Mar 2021
Equity Capital
0
7
7
Trade Payables
1
10
Total Liabilities
25
4
Capital Work in Progress
1
0
0
0
Cash & Bank
1
18
Total Assets
25
Total Debt
8
Net Working Capital
1
Contingent Liabilities
0
Book Value per Share
358.06
Face Value
10.00
Total Debt
8
Net Working Capital
1
Contingent Liabilities
0
Book Value per Share
358.06
Face Value
10.00
Mar 2022
Equity Capital
0
9
5
Trade Payables
5
16
Total Liabilities
36
6
Capital Work in Progress
5
3
1
0
Cash & Bank
1
20
Total Assets
36
Total Debt
13
Net Working Capital
-2
Contingent Liabilities
0
Book Value per Share
476.91
Face Value
10.00
Total Debt
13
Net Working Capital
-2
Contingent Liabilities
0
Book Value per Share
476.91
Face Value
10.00
Mar 2023
Equity Capital
19
7
2
Trade Payables
5
19
Total Liabilities
52
9
Capital Work in Progress
0
12
0
0
Cash & Bank
1
30
Total Assets
52
Total Debt
8
Net Working Capital
15
Contingent Liabilities
0
Book Value per Share
13.77
Face Value
10.00
Total Debt
8
Net Working Capital
15
Contingent Liabilities
0
Book Value per Share
13.77
Face Value
10.00
Mar 2024
Equity Capital
25
49
0
Trade Payables
2
9
Total Liabilities
85
11
Capital Work in Progress
0
18
1
7
Cash & Bank
9
39
Total Assets
85
Total Debt
1
Net Working Capital
42
Contingent Liabilities
0
Book Value per Share
29.74
Face Value
10.00
Total Debt
1
Net Working Capital
42
Contingent Liabilities
0
Book Value per Share
29.74
Face Value
10.00
Mar 2025
Equity Capital
25
61
13
Trade Payables
3
15
Total Liabilities
116
15
Capital Work in Progress
0
21
0
2
Cash & Bank
22
56
Total Assets
116
Total Debt
14
Net Working Capital
50
Contingent Liabilities
1
Book Value per Share
34.30
Face Value
10.00
Total Debt
14
Net Working Capital
50
Contingent Liabilities
1
Book Value per Share
34.30
Face Value
10.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020
-7
Cash from Investing
-0
Cash from Financing
5
-2
Free Cash Flow
-7
OCF / Net Profit
-11.57
Cumulative 5-Year FCF
0
OCF / Net Profit
-11.57
Cumulative 5-Year FCF
0
Mar 2021
0
Cash from Investing
-1
Cash from Financing
2
1
Free Cash Flow
-1
OCF / Net Profit
0.05
Cumulative 5-Year FCF
0
OCF / Net Profit
0.05
Cumulative 5-Year FCF
0
Mar 2022
5
Cash from Investing
-10
Cash from Financing
4
-1
Free Cash Flow
-6
OCF / Net Profit
1.62
Cumulative 5-Year FCF
0
OCF / Net Profit
1.62
Cumulative 5-Year FCF
0
Mar 2023
4
Cash from Investing
-9
Cash from Financing
5
1
Free Cash Flow
4
OCF / Net Profit
0.68
Cumulative 5-Year FCF
0
OCF / Net Profit
0.68
Cumulative 5-Year FCF
0
Mar 2024
-12
Cash from Investing
-11
Cash from Financing
30
8
Free Cash Flow
-16
OCF / Net Profit
-1.16
Cumulative 5-Year FCF
0
OCF / Net Profit
-1.16
Cumulative 5-Year FCF
0
Mar 2025
36
Cash from Investing
-34
Cash from Financing
11
13
Free Cash Flow
29
OCF / Net Profit
3.22
Cumulative 5-Year FCF
10
OCF / Net Profit
3.22
Cumulative 5-Year FCF
10

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020
EPS (₹)
30.16
Book Value (₹)
313.93
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.22
Operating Margin %
4.27%
Net Margin %
0.66%
ROE %
9.61%
ROCE %
19.44%
2.17%
Debtor Days
19
Inventory Days
0
Payable Days
3146
-3127
Debt to Equity (x)
0.89x
Interest Coverage (x)
2.21x
1.08x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2021
EPS (₹)
44.13
Book Value (₹)
358.06
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.17
Operating Margin %
2.66%
Net Margin %
1.25%
ROE %
13.13%
ROCE %
7.40%
3.28%
Debtor Days
22
Inventory Days
0
Payable Days
0
22
Debt to Equity (x)
1.18x
Interest Coverage (x)
2.13x
1.06x
Revenue Growth %
-23.28%
Operating Profit Growth %
-52.30%
Net Profit Growth %
46.35%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
171.52
Book Value (₹)
476.91
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.46
Operating Margin %
6.83%
Net Margin %
4.26%
ROE %
41.08%
ROCE %
22.17%
10.83%
Debtor Days
9
Inventory Days
2
Payable Days
-1765
1777
Debt to Equity (x)
1.42x
Interest Coverage (x)
3.83x
0.88x
Revenue Growth %
14.30%
Operating Profit Growth %
193.97%
Net Profit Growth %
288.65%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
2.96
Book Value (₹)
13.77
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.41
Operating Margin %
10.01%
Net Margin %
5.35%
ROE %
31.97%
ROCE %
30.15%
12.89%
Debtor Days
8
Inventory Days
3
Payable Days
3357
-3346
Debt to Equity (x)
0.30x
Interest Coverage (x)
7.29x
2.35x
Revenue Growth %
37.24%
Operating Profit Growth %
101.15%
Net Profit Growth %
72.58%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
4.20
Book Value (₹)
29.74
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.51
Operating Margin %
5.64%
Net Margin %
6.00%
ROE %
20.85%
ROCE %
25.01%
15.28%
Debtor Days
12
Inventory Days
1
Payable Days
-4521
4535
Debt to Equity (x)
0.02x
Interest Coverage (x)
24.82x
5.48x
Revenue Growth %
64.46%
Operating Profit Growth %
50.75%
Net Profit Growth %
84.53%
41.80%
P/E (x)
3.03x
P/B (x)
4.28x
Dividend Yield %
0.00%
19.37x
Mar 2025
EPS (₹)
4.50
Book Value (₹)
34.30
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.58
Operating Margin %
8.28%
Net Margin %
5.40%
ROE %
14.05%
ROCE %
20.26%
11.17%
Debtor Days
8
Inventory Days
1
Payable Days
1373
-1364
Debt to Equity (x)
0.16x
Interest Coverage (x)
12.69x
2.79x
Revenue Growth %
19.12%
Operating Profit Growth %
31.48%
Net Profit Growth %
7.05%
7.05%
P/E (x)
5.81x
P/B (x)
7.62x
Dividend Yield %
0.00%
30.60x

Shareholding Pattern

Numbers in percentages

TRADES
Mar 2023
64.67
8.10
1.34
Government
0.00
25.89
Sep 2023
64.67
4.73
1.34
Government
0.00
29.25
Mar 2024
64.67
1.05
0.00
Government
0.00
34.28
Sep 2024
53.07
19.05
0.03
Government
0.00
27.85
Mar 2025
49.52
16.01
0.01
Government
0.00
34.45
Sep 2025
49.52
14.15
0.02
Government
0.00
36.31
Dec 2025
47.97
12.31
0.42
Government
0.00
39.29
Mar 2026
51.11
12.07
0.43
Government
0.00
36.39
Jun 2026
55.69
8.10
0.44
Government
0.00
35.77

Documents

Announcements

Nothing filed yet.

Credit Ratings

Nothing filed yet.

Concalls

  • Jun 2024

    TranscriptPPTREC
  • May 2023

    TranscriptPPTREC