Murae Organisor Financials

BSE: 542724

₹0.19

₹0.00 (0.00%)

As on 25-Mar-2026IST

Market cap

₹39 Cr

Revenue (TTM)

₹859 Cr

P/E Ratio

2.6

P/B Ratio

0.2

Div. Yield

0 %

Annual
Quarterly

Income Statement (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Operating Revenue	858.58	854.82	3.20	14.95	21.04	41.08
Total Income	867.58	854.82	4.06	16.36	28.74	50.02
Total Expenditure	847.36	844.78	3.67	13.17	25.46	48.84
EBITDA	11.22	10.04	-0.46	1.78	-4.42	-7.76
Depreciation	0.01	0.00	0.06	0.10	0.12	0.12
EBIT	11.21	10.03	-0.52	1.68	-4.54	-7.88
Interest	0.00	0.00	0.26	0.29	0.08	0.93
Other Income	9.00	--	0.86	1.41	7.70	8.93
Exceptional Items	--	--	--	--	--	--
Profit before Tax	20.21	10.03	0.07	2.80	3.08	0.12
Provision for Tax	5.01	2.51	0.02	0.81	0.86	0.03
Profit after Tax	15.20	7.52	0.05	1.98	2.22	0.09

Liabilities (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Shareholder's Funds	208.46	208.46	55.85	18.71	16.73	14.50
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	212.75	212.75	--	0.01	0.01	2.39
Current Liabilities	230.74	230.74	64.02	9.87	12.06	10.98
Total Liabilities	651.96	651.96	119.86	28.58	28.79	27.87

Assets (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Non-Current Assets	0.00	0.00	--	0.48	0.58	0.76
Current Assets	651.96	651.96	119.86	28.11	28.21	27.11
Total Assets	651.96	651.96	119.86	28.58	28.79	27.87
Total Debt*	--	212.75	0.01	8.74	8.74	11.33
Net Current Assets	421.21	421.21	55.85	18.24	16.16	16.13
Contingent Liabilities	--	--	--	--	--	--

Cashflow (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Cash From Operating Activities	--	-322.97	-15.92	0.26	2.61	-7.10
Cash Flow from Investing Activities	--	-0.01	-0.48	--	0.06	2.94
Cash from Financing Activities	--	357.83	28.08	-0.29	-2.67	2.90
Net Cash Inflow / Outflow	--	34.86	11.69	-0.03	-0.01	-1.26

Financials Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Adjusted EPS (₹)	0.09	0.04	0.00	0.12	0.14	0.01
Cash EPS (₹)	--	0.04	0.00	0.13	0.14	0.01
Adjusted Book Value (₹)	--	1.02	1.00	1.14	1.02	0.88
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	-3.47	-0.64	0.04	0.42	-11.50
Free Cash Flow per Share (₹)	--	-3.50	-0.71	0.00	0.41	-11.65

Profitability Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
ROCE (%)	--	4.21	0.81	11.66	12.34	4.23
ROE (%)	6.42	5.69	0.14	11.18	14.25	0.61
ROA (%)	3.94	1.95	0.07	6.91	7.85	0.28
EBIT Margin (%)	1.31	1.17	-16.36	11.22	-21.58	-19.19
Net Margin (%)	1.75	0.88	1.31	12.11	7.74	0.18
Cash Profit Margin (%)	0.00	0.88	3.50	13.95	11.13	0.51

Growth Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Revenue Growth (%)	80,669.33	--	-78.58	-28.94	-48.80	-25.45
EBIT Growth (%)	1,607.26	2,015.08	-131.23	136.95	42.42	-792.48
Net Profit Growth (%)	16,787.78	--	-97.32	-10.92	2,420.57	-95.14
EPS Growth (%)	5,037.50	3,988.89	-99.25	-10.92	2,420.63	-95.14
Book Value Growth (%)	--	273.28	198.54	11.85	15.34	0.61

Valuation Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Price / Earnings	2.56	7.75	302.49	5.55	12.70	--
Price / Book Value	0.17	0.62	0.63	0.70	2.00	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	10.14	29.33	59.90	6.81	12.83	14.89
Close Price (₹)	0.93	0.63	0.64	0.79	2.03	--
High Price (₹)	1.24	1.24	1.38	3.12	9.91	--
Low Price (₹)	0.47	0.47	0.40	0.73	1.78	--
Market Cap (₹ Cr)	38.85	128.31	35.34	13.01	33.43	--

Solvency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Debt to Equity	1.02	1.02	0.00	0.47	0.52	0.78
Short term debt to equity ratio	--	--	0.00	0.47	0.52	0.62
Current Ratio	2.83	2.83	1.87	2.85	2.34	2.47
Quick Ratio	2.82	2.82	1.68	1.52	1.32	1.06
Interest Coverage	5,053.50	2,640.29	1.28	10.63	38.44	1.13

Operating Efficiency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Debtors to sales (%)	29.37	29.50	335.37	56.13	71.51	25.98
Asset Turnover	2.22	2.22	0.04	0.52	0.74	1.28
Receivable days	--	56.13	1,090.21	286.11	223.10	122.72
Inventory Days	--	2.94	1,442.82	309.92	240.43	128.19
Payable days	--	42.32	-51.79	4.09	18.22	50.51
Cash Conversion Cycle	--	16.76	2,584.82	591.93	445.31	200.40

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.