Market cap
₹9 Cr
Revenue (TTM)
₹26 Cr
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 65.65 | -14.29 | -31.09 | -30.71 | -15.58 |
| EBIT | 21.29 | -3,620.45 | -12.93 | -187.21 | -180.11 |
| Net Profit | -11.86 | -41.94 | -7.82 | -226.47 | -198.66 |
| EPS | -11.87 | 13.59 | 15.35 | -216.67 | -189.34 |
| Book Value | -- | -- | 17.07 | -1.92 | 3.74 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Mar-24 | Mar-23 |
| EBIT-Margin
| -11.20 | -2.86 | -20.35 | -13.55 | -21.11 |
| Net Margin
| -14.28 | -7.48 | -21.67 | -19.01 | -18.65 |
| Return on equity
| -10.69 | -4.76 | -10.41 | -9.34 | -16.14 |
| Return on Capital
| -2.69 | 1.70 | -- | -3.36 | -5.59 |
| Return on Assets
| -3.65 | -1.61 | -3.92 | -3.63 | -4.99 |
| Debt to Equity (x)
| -- | -- | 0.18 | 0.51 | 1.14 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
-3.36
|
-5.59
|
0.87
|
5.25
|
|
Peer Median
|
--
|
21.32
|
--
|
15.30
|
12.11
|
ROE
-10.41
Lower than Peers by 24.72
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-10.41
|
-9.34
|
-16.14
|
-6.60
|
0.81
|
|
Peer Median
|
14.30
|
17.53
|
--
|
11.22
|
9.97
|
ROA
-3.92
Lower than Peers by 13.47
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-3.92
|
-3.63
|
-4.99
|
-2.34
|
0.29
|
|
Peer Median
|
9.55
|
8.98
|
--
|
4.99
|
5.21
|
EBIT Margin
-20.35
Lower than Peers by 32.88
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-20.35
|
-13.55
|
-21.11
|
1.05
|
6.39
|
|
Peer Median
|
12.53
|
13.66
|
--
|
9.78
|
9.04
|
Net Margin
-21.67
Lower than Peers by 31.48
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-21.67
|
-19.01
|
-18.65
|
-5.19
|
0.54
|
|
Peer Median
|
9.81
|
9.53
|
--
|
7.06
|
6.19
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
-1.66
|
-2.98
|
5.19
|
8.17
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-31.09
Lower than Peers by 42.25
Year on year growth in net sales
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-31.09
|
-18.94
|
-42.82
|
-10.15
|
12.38
|
|
Peer Median
|
11.16
|
13.34
|
--
|
24.08
|
24.64
|
EBIT Growth
-12.93
Lower than Peers by 24.78
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-12.93
|
47.98
|
-1,252.58
|
-85.26
|
-44.42
|
|
Peer Median
|
11.85
|
29.75
|
--
|
34.65
|
72.65
|
Net Profit Growth
-7.82
Lower than Peers by 22.53
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-7.82
|
21.75
|
-120.03
|
-962.16
|
-87.77
|
|
Peer Median
|
14.71
|
32.83
|
--
|
30.82
|
61.29
|
EPS Growth
15.35
Higher than Peers by 8.20
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
15.35
|
52.37
|
-120.03
|
-962.04
|
-87.77
|
|
Peer Median
|
7.14
|
21.80
|
--
|
27.67
|
61.29
|
Book Value Growth
--
--
Year on year growth in book value per share
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
92.31
|
-14.03
|
-6.26
|
18.86
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.18
Higher than Peers by 0.16
Total debt / Net worth
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
0.18
|
0.51
|
1.14
|
0.87
|
0.83
|
|
Peer Median
|
0.01
|
0.20
|
--
|
0.10
|
0.10
|
Short term debt to equity ratio
--
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
0.28
|
0.58
|
0.46
|
0.43
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.45
Lower than Peers by 0.43
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
1.45
|
1.45
|
1.03
|
1.02
|
0.99
|
|
Peer Median
|
1.87
|
1.86
|
--
|
1.67
|
1.59
|
Quick Ratio
0.79
Lower than Peers by 0.38
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
0.79
|
0.79
|
0.40
|
0.30
|
0.23
|
|
Peer Median
|
1.17
|
1.23
|
--
|
1.23
|
1.25
|
Interest Coverage
-1.49
Lower than Peers by 13.85
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-1.49
|
-0.87
|
-1.08
|
0.17
|
1.15
|
|
Peer Median
|
12.36
|
9.44
|
--
|
6.94
|
7.67
|
Operating Efficiency
Debtors to sales
133.45
Higher than Peers by 113.50
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
133.45
|
126.18
|
82.32
|
29.84
|
17.39
|
|
Peer Median
|
19.95
|
20.49
|
--
|
19.78
|
18.03
|
Asset Turnover
0.18
Lower than Peers by 0.66
Sales / Average Total Assets
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
0.18
|
0.19
|
0.25
|
0.45
|
0.53
|
|
Peer Median
|
0.84
|
0.92
|
--
|
0.91
|
0.88
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
415.62
|
245.49
|
89.79
|
69.91
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
606.79
|
533.17
|
297.79
|
255.01
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
689.52
|
417.49
|
221.43
|
161.70
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
332.89
|
361.17
|
166.15
|
163.22
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
--
|
--
|
--
|
48.60
|
|
Peer Median
|
48.16
|
40.01
|
--
|
27.27
|
30.50
|
Price / Book Value
0.12
Lower than Peers by 4.42
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
0.12
|
0.75
|
1.48
|
0.94
|
0.31
|
|
Peer Median
|
4.54
|
4.49
|
--
|
3.17
|
2.51
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
0.24
|
0.18
|
--
|
0.40
|
0.22
|
EV/EBITDA
-486.29
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
-486.29
|
59.99
|
102.61
|
12.71
|
6.06
|
|
Peer Median
|
--
|
28.08
|
--
|
21.72
|
20.29
|
Market Cap
9
Lower than Peers by 2,171
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Mar-24
|
Mar-23
|
Mar-22
|
Mar-21
|
|---|---|---|---|---|---|
|
Marshall Machines
|
9
|
57
|
67
|
50
|
18
|
|
Peer Median
|
2,180
|
1,252
|
--
|
465
|
508
|