MR Organisation Ltd.
•₹ 1900%
2019-11-28
PROS
- Company is almost debt free
- Company comfortably covers its interest (40.8x 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
Standalone Figures in Rs. Crores / View Consolidated
No standalone quarterly results found
We don't have this information yet. Please check back later.
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2024 | Mar 2025 | |
|---|---|---|
| 55 | 57 | |
| 38 | 37 | |
| Operating Profit | 18 | 21 |
| OPM % | 33 | 37 |
| Other Income | 1 | 1 |
| Interest | 0 | 0 |
| Depreciation | 1 | 1 |
| 17 | 16 | |
| Tax % | 26 | 26 |
| Net Profit | 12 | 12 |
| EPS | 47 | 46 |
| Dividend Payout % | 51 | 2 |
| Minority Interest | 0 | 0 |
| Share of Associates | 0 | 0 |
| Adjusted EPS | 47 | 46 |
| Minority Interest | 0 | 0 |
| Share of Associates | 0 | 0 |
| Adjusted EPS | 47 | 46 |
Mar 2024
- 55
- 38
- Operating Profit
- 18
- OPM %
- 33
- Other Income
- 1
- Interest
- 0
- Depreciation
- 1
- 17
- Tax %
- 26
- Net Profit
- 12
- EPS
- 47
- Dividend Payout %
- 51
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 47
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 47
Mar 2025
- 57
- 37
- Operating Profit
- 21
- OPM %
- 37
- Other Income
- 1
- Interest
- 0
- Depreciation
- 1
- 16
- Tax %
- 26
- Net Profit
- 12
- EPS
- 46
- Dividend Payout %
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 46
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 46
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:
- 27%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2024 | Mar 2025 | |
|---|---|---|
| LIABILITIES | - | - |
| Equity Capital | 3 | 3 |
| 39 | 45 | |
| Trade Payables | 2 | 6 |
| 10 | 11 | |
| Total Liabilities | 53 | 64 |
| ASSETS | - | - |
| 2 | 3 | |
| 7 | 7 | |
| 18 | 25 | |
| 7 | 12 | |
| Cash & Bank | 15 | 9 |
| 4 | 8 | |
| Total Assets | 53 | 64 |
| Total Debt | 2 | 0 |
| Net Working Capital | 33 | 34 |
| Contingent Liabilities | 0 | 0 |
| Book Value per Share | 161.51 | 183.87 |
| Face Value | 10.00 | 10.00 |
| Total Debt | 2 | 0 |
| Net Working Capital | 33 | 34 |
| Contingent Liabilities | 0 | 0 |
| Book Value per Share | 161.51 | 183.87 |
| Face Value | 10.00 | 10.00 |
Mar 2024
- Equity Capital
- 3
- 39
- Trade Payables
- 2
- 10
- Total Liabilities
- 53
- 2
- 7
- 18
- 7
- Cash & Bank
- 15
- 4
- Total Assets
- 53
- Total Debt
- 2
- Net Working Capital
- 33
- Contingent Liabilities
- 0
- Book Value per Share
- 161.51
- Face Value
- 10.00
- Total Debt
- 2
- Net Working Capital
- 33
- Contingent Liabilities
- 0
- Book Value per Share
- 161.51
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 3
- 45
- Trade Payables
- 6
- 11
- Total Liabilities
- 64
- 3
- 7
- 25
- 12
- Cash & Bank
- 9
- 8
- Total Assets
- 64
- Total Debt
- 0
- Net Working Capital
- 34
- Contingent Liabilities
- 0
- Book Value per Share
- 183.87
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 34
- Contingent Liabilities
- 0
- Book Value per Share
- 183.87
- Face Value
- 10.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2024 | Mar 2025 | |
|---|---|---|
| 12 | 7 | |
| Cash from Investing | -6 | 4 |
| Cash from Financing | -4 | -9 |
| 2 | 2 | |
| Free Cash Flow | 12 | 4 |
| OCF / Net Profit | 0.98 | 0.55 |
| Cumulative 5-Year FCF | 0 | 0 |
| OCF / Net Profit | 0.98 | 0.55 |
| 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
- 0.98
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.98
- Cumulative 5-Year FCF
- 0
Mar 2025
- 7
- Cash from Investing
- 4
- Cash from Financing
- -9
- 2
- Free Cash Flow
- 4
- OCF / Net Profit
- 0.55
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.55
- Cumulative 5-Year FCF
- 0
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2024 | Mar 2025 | |
|---|---|---|
| PER SHARE | - | - |
| EPS (₹) | 47.32 | 46.25 |
| Book Value (₹) | 161.51 | 183.87 |
| Dividend per Share (₹) | 24.00 | 1.00 |
| Cash EPS (₹) | 51.62 | 50.66 |
| PROFITABILITY | - | - |
| Operating Margin % | 31.17% | 35.19% |
| Net Margin % | 22.23% | 20.90% |
| ROE % | 34.23% | 26.78% |
| ROCE % | 42.76% | 36.52% |
| 25.16% | 20.36% | |
| EFFICIENCY | - | - |
| Debtor Days | 48 | 60 |
| Inventory Days | 116 | 137 |
| Payable Days | 77 | 79 |
| 88 | 118 | |
| FINANCIAL HEALTH | - | - |
| Debt to Equity (x) | 0.04x | 0.00x |
| Interest Coverage (x) | 72.14x | 40.76x |
| 3.93x | 3.13x | |
| GROWTH | - | - |
| Revenue Growth % | 36.44% | 3.98% |
| Operating Profit Growth % | 133.00% | 16.81% |
| Net Profit Growth % | 149.79% | -2.27% |
| 149.79% | -2.27% | |
| VALUATION | - | - |
| P/E (x) | 0.00x | 0.00x |
| P/B (x) | 0.00x | 0.00x |
| Dividend Yield % | 0.00% | 0.00% |
| -0.61x | -0.30x |
Mar 2024
- EPS (₹)
- 47.32
- Book Value (₹)
- 161.51
- Dividend per Share (₹)
- 24.00
- Cash EPS (₹)
- 51.62
- Operating Margin %
- 31.17%
- Net Margin %
- 22.23%
- ROE %
- 34.23%
- ROCE %
- 42.76%
- 25.16%
- Debtor Days
- 48
- Inventory Days
- 116
- Payable Days
- 77
- 88
- Debt to Equity (x)
- 0.04x
- Interest Coverage (x)
- 72.14x
- 3.93x
- Revenue Growth %
- 36.44%
- Operating Profit Growth %
- 133.00%
- Net Profit Growth %
- 149.79%
- 149.79%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- -0.61x
Mar 2025
- EPS (₹)
- 46.25
- Book Value (₹)
- 183.87
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 50.66
- Operating Margin %
- 35.19%
- Net Margin %
- 20.90%
- ROE %
- 26.78%
- ROCE %
- 36.52%
- 20.36%
- Debtor Days
- 60
- Inventory Days
- 137
- Payable Days
- 79
- 118
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 40.76x
- 3.13x
- Revenue Growth %
- 3.98%
- Operating Profit Growth %
- 16.81%
- Net Profit Growth %
- -2.27%
- -2.27%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- -0.30x
Documents
Announcements
Nothing filed yet.
Annual Reports
Nothing filed yet.
Credit Ratings
Nothing filed yet.
Concalls
Nothing filed yet.