MR Organisation Ltd.
•₹ 1900%
2019-11-28
PROS
- Company is almost debt free
- Company comfortably covers its interest (47.8x coverage)
CONS
- Receivables are growing faster than sales - a possible quality concern
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | ELGIEQUIP | 638.15 | 45.15 | 20223.55 | 0.42 | 103.30 | 20.68 | 1062.20 | 22.56 | 24.39 | 14.79 |
| 2. | KIRLOSBROS | 1950.90 | 41.49 | 15491.89 | 0.36 | 67.60 | 0.15 | 1104.90 | 12.86 | 19.79 | 10.56 |
| 3. | INGERRAND | 4634.50 | 0.00 | 14630.19 | 1.62 | 70.46 | 19.46 | 379.46 | 20.34 | 56.31 | 23.78 |
| 4. | KSB | 807.60 | 57.25 | 14055.41 | 0.54 | 57.20 | -18.75 | 690.70 | 3.60 | 22.98 | 12.42 |
| 5. | KIRLPNU | 736.15 | 36.38 | 9564.53 | 0.82 | 332.00 | 31.23 | 3031.00 | 7.60 | 28.95 | 15.04 |
| 6. | DYNAMATECH | 11717.65 | 187.56 | 7957.98 | 0.09 | 20.79 | 93.04 | 424.81 | 14.53 | 9.92 | 12.97 |
| 7. | SHAKTIPUMP | 492.45 | 28.62 | 6076.73 | 0.20 | 51.59 | -46.72 | 858.67 | 37.94 | 23.76 | 9.65 |
| 8. | WPIL | 451.85 | 26.02 | 4413.26 | 0.44 | 59.01 | 129.24 | 500.54 | 32.21 | 17.32 | 17.29 |
| 9. | OSWALPUMPS | 292.20 | 9.93 | 3331.22 | 0.00 | 54.14 | -42.82 | 473.56 | -7.86 | 78.75 | 15.74 |
| 10. | YUKEN | 940.15 | 81.68 | 1277.10 | 0.16 | 5.21 | 28.60 | 134.33 | 28.48 | 7.59 | 11.01 |
| 11. | ROTO | 66.07 | 44.94 | 1245.06 | 0.29 | 92.46 | 1368.32 | 755.96 | 1047.48 | 20.48 | 20.08 |
| 12. | MRO | 190.00 | 2.95 | 49.09 | 0.53 | — | — | — | — | 40.62 | — |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
No quarterly results found
We don't have this information yet. Please check back later.
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| 68 | 78 | |
| 50 | 52 | |
| Operating Profit | 20 | 27 |
| OPM % | 29 | 35 |
| Other Income | 1 | 1 |
| Interest | 0 | 0 |
| Depreciation | 1 | 1 |
| 18 | 22 | |
| Tax % | 26 | 25 |
| Net Profit | 13 | 17 |
| EPS | 52 | 64 |
| Dividend Payout % | 46 | 2 |
| Minority Interest | -0 | -0 |
| Share of Associates | 0 | 0 |
| Adjusted EPS | 52 | 64 |
| Minority Interest | -0 | -0 |
| Share of Associates | 0 | 0 |
| Adjusted EPS | 52 | 64 |
Mar 2024
- 68
- 50
- Operating Profit
- 20
- OPM %
- 29
- Other Income
- 1
- Interest
- 0
- Depreciation
- 1
- 18
- Tax %
- 26
- Net Profit
- 13
- EPS
- 52
- Dividend Payout %
- 46
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 52
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 52
Mar 2025
- 78
- 52
- Operating Profit
- 27
- OPM %
- 35
- Other Income
- 1
- Interest
- 0
- Depreciation
- 1
- 22
- Tax %
- 25
- Net Profit
- 17
- EPS
- 64
- Dividend Payout %
- 2
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 64
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 64
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- —
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- Last Year:
- 30%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| LIABILITIES | - | - |
| Equity Capital | 3 | 3 |
| 47 | 58 | |
| Trade Payables | 2 | 6 |
| 9 | 9 | |
| Total Liabilities | 61 | 75 |
| ASSETS | - | - |
| 2 | 4 | |
| 23 | 30 | |
| 10 | 17 | |
| Cash & Bank | 17 | 14 |
| 9 | 10 | |
| Total Assets | 61 | 75 |
| Total Debt | 2 | 0 |
| Net Working Capital | 46 | 53 |
| Contingent Liabilities | 0 | 0 |
| Book Value per Share | 191.44 | 233.40 |
| Face Value | 10.00 | 10.00 |
| Total Debt | 2 | 0 |
| Net Working Capital | 46 | 53 |
| Contingent Liabilities | 0 | 0 |
| Book Value per Share | 191.44 | 233.40 |
| Face Value | 10.00 | 10.00 |
Mar 2024
- Equity Capital
- 3
- 47
- Trade Payables
- 2
- 9
- Total Liabilities
- 61
- 2
- 23
- 10
- Cash & Bank
- 17
- 9
- Total Assets
- 61
- Total Debt
- 2
- Net Working Capital
- 46
- Contingent Liabilities
- 0
- Book Value per Share
- 191.44
- Face Value
- 10.00
- Total Debt
- 2
- Net Working Capital
- 46
- Contingent Liabilities
- 0
- Book Value per Share
- 191.44
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 3
- 58
- Trade Payables
- 6
- 9
- Total Liabilities
- 75
- 4
- 30
- 17
- Cash & Bank
- 14
- 10
- Total Assets
- 75
- Total Debt
- 0
- Net Working Capital
- 53
- Contingent Liabilities
- 0
- Book Value per Share
- 233.40
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 53
- Contingent Liabilities
- 0
- Book Value per Share
- 233.40
- Face Value
- 10.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| 12 | 11 | |
| Cash from Investing | -6 | 3 |
| Cash from Financing | -4 | -9 |
| 2 | 6 | |
| Free Cash Flow | 12 | 8 |
| OCF / Net Profit | 0.93 | 0.69 |
| Cumulative 5-Year FCF | 0 | 0 |
| OCF / Net Profit | 0.93 | 0.69 |
| Cumulative 5-Year FCF | 0 | 0 |
Mar 2024
- 12
- Cash from Investing
- -6
- Cash from Financing
- -4
- 2
- Free Cash Flow
- 12
- OCF / Net Profit
- 0.93
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.93
- Cumulative 5-Year FCF
- 0
Mar 2025
- 11
- Cash from Investing
- 3
- Cash from Financing
- -9
- 6
- Free Cash Flow
- 8
- OCF / Net Profit
- 0.69
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.69
- Cumulative 5-Year FCF
- 0
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| PER SHARE | - | - |
| EPS (₹) | 51.99 | 64.34 |
| Book Value (₹) | 191.44 | 233.40 |
| Dividend per Share (₹) | 24.00 | 1.00 |
| Cash EPS (₹) | 56.36 | 69.20 |
| PROFITABILITY | - | - |
| Operating Margin % | 27.11% | 33.37% |
| Net Margin % | 19.66% | 21.27% |
| ROE % | 29.04% | 30.33% |
| ROCE % | 36.96% | 40.62% |
| 22.28% | 24.41% | |
| EFFICIENCY | - | - |
| Debtor Days | 74 | 64 |
| Inventory Days | 121 | 124 |
| Payable Days | 68 | 51 |
| 127 | 137 | |
| FINANCIAL HEALTH | - | - |
| Debt to Equity (x) | 0.04x | 0.00x |
| Interest Coverage (x) | 61.31x | 47.85x |
| 4.93x | 4.52x | |
| GROWTH | - | - |
| Revenue Growth % | -4.53% | 14.44% |
| Operating Profit Growth % | 60.40% | 38.36% |
| Net Profit Growth % | 69.51% | 23.84% |
| 69.40% | 23.74% | |
| VALUATION | - | - |
| P/E (x) | 0.00x | 0.00x |
| P/B (x) | 0.00x | 0.00x |
| Dividend Yield % | 0.00% | 0.00% |
| -0.64x | -0.43x |
Mar 2024
- EPS (₹)
- 51.99
- Book Value (₹)
- 191.44
- Dividend per Share (₹)
- 24.00
- Cash EPS (₹)
- 56.36
- Operating Margin %
- 27.11%
- Net Margin %
- 19.66%
- ROE %
- 29.04%
- ROCE %
- 36.96%
- 22.28%
- Debtor Days
- 74
- Inventory Days
- 121
- Payable Days
- 68
- 127
- Debt to Equity (x)
- 0.04x
- Interest Coverage (x)
- 61.31x
- 4.93x
- Revenue Growth %
- -4.53%
- Operating Profit Growth %
- 60.40%
- Net Profit Growth %
- 69.51%
- 69.40%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- -0.64x
Mar 2025
- EPS (₹)
- 64.34
- Book Value (₹)
- 233.40
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 69.20
- Operating Margin %
- 33.37%
- Net Margin %
- 21.27%
- ROE %
- 30.33%
- ROCE %
- 40.62%
- 24.41%
- Debtor Days
- 64
- Inventory Days
- 124
- Payable Days
- 51
- 137
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 47.85x
- 4.52x
- Revenue Growth %
- 14.44%
- Operating Profit Growth %
- 38.36%
- Net Profit Growth %
- 23.84%
- 23.74%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- -0.43x
Documents
Announcements
Nothing filed yet.
Annual Reports
Nothing filed yet.
Credit Ratings
Nothing filed yet.
Concalls
Nothing filed yet.