Flash Finance

Marshall Machines LimitedMARSHALLCorporate

Engineering Latest results: Jun 2024 13 quarters of data
₹3.64
MCap ₹9 Cr
Marshall Machines Limited — Stock analysis & AI research Marshall Machines Limited — Seasonality — best & worst months Marshall Machines Limited — Live exchange announcements
AI-assisted data: figures and text on this page are extracted from public quarterly filings with AI assistance, checked automatically and overseen by our editorial team (human in the loop). They may still contain errors or omissions. Verify critical numbers against official company / SEBI / NSE / BSE filings before making any decision. Educational information only, not financial advice.
₹9 Cr
Sales · Jun 2024
-14.3% YoY
₹-0 Cr
Operating Profit · Jun 2024
-134.9% YoY
-4.8%
OPM % · Jun 2024
-140.7% YoY
₹-1 Cr
Net Profit · Jun 2024
-41.7% YoY
₹-0.61
EPS · Jun 2024
-45.2% YoY

📝 Marshall Machines Limited — results explained

Quarter ended June 2024 (Q1 FY25)

Marshall Machines Limited reported revenue of ₹9 crore for the quarter ended June 2024 (Q1 FY25), down 14.3% from ₹11 crore in the same quarter last year, and up 65.6% sequentially over the March 2024 quarter.

The company reported a net loss of ₹1 crore, against a net loss of ₹1 crore in the same quarter last year. Earnings per share (EPS) came in at ₹-0.61.

Operating profit stood at ₹-0 crore — an operating margin (OPM) of -4.8%, compared with 11.8% in the year-ago quarter.

Full year and trailing twelve months

For the full year FY24, Marshall Machines Limited posted revenue of ₹28 crore, a decline of 19.0% over FY23, with a net loss of ₹5 crore.

On a trailing-twelve-month (TTM) basis, revenue stands at ₹26 crore with a net loss of ₹6 crore.

Valuation snapshot

At the current price of ₹3.64, MARSHALL has a market capitalisation of ₹9 crore.

Within the Engineering industry, it is the 25th-largest of the 57 companies we track by market value.

Shareholding pattern

As of Sep 2024, promoters held 28.89%, foreign institutional investors (FIIs) 0.00%, public shareholders 71.11% of Marshall Machines Limited.

📈 Share price & events

📊 Quarterly trend

₹ crore · OPM % on right axis

🎯 Key metrics

price-linked ratios use the latest close
Valuation
Market Cap ?
₹9 Cr
Current Price ?
₹3.6
P/E ?
N/A
Industry P/E ?
35.10
P/B ?
0.11
P/S ?
0.33
P/FCF ?
-0.28
Enterprise Value ?
₹47 Cr
EV/EBITDA ?
-84.11
PEG ?
N/A
Earnings Yield ?
-11.4%
Dividend Yield ?
0.00%
Profitability & Returns
Sales (TTM) ?
₹26 Cr
OPM ?
-2.1%
Profit after tax (TTM) ?
₹-6 Cr
EPS (TTM) ?
₹-2.44
ROCE ?
-3.4%
ROE ?
-7.7%
ROA ?
-3.7%
Growth
Sales — latest qtr ?
₹9 Cr
PAT — latest qtr ?
₹-1 Cr
YoY qtr sales growth ?
-14.3%
YoY qtr profit growth ?
-41.7%
Sales growth (3y) ?
-25%
Sales growth (5y) ?
-16%
Profit growth (3y) ?
N/A
Profit growth (5y) ?
N/A
Financial Health
Debt ?
₹38 Cr
Debt to Equity ?
0.51
Interest Coverage ?
-1.0
Current Ratio ?
N/A
Ownership
Promoter holding ?
28.89%
Change in promoter holding ?
0.00%
Pledged percentage ?
N/A
Market
Return 3 months ?
-0.0%
Return 6 months ?
-0.0%

🗓️ Quarterly results (13 quarters · ₹ Cr)

same fiscal quarter as Jun bestweakest per row · for costs (interest, NPAs) low is best
Metric Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024 YoY % QoQ %
Sales 1412924787121121069 -14.3% +65.6%
Operating Profit 21-15-10-0-11-12-1-0 -134.9% +42.1%
Other Income 0000011000000 +100.0% -89.2%
Interest 1111111111101 -41.6% +135.5%
Depreciation 2221211111111 -9.8% -7.5%
Profit Before Tax -1-2-43-3-1-1-3-1-4-1-2-2 -86.7% -17.9%
Net Profit -1-1-32-3-1-1-3-1-3-0-1-1 -41.7% -11.5%
EPS -0.32-0.57-1.250.87-1.02-0.28-0.43-1.07-0.42-1.10-0.18-0.55-0.61 -45.2% -10.9%
OPM % 10.8% 5.5% -7.6% 22.1% -13.3% 5.6% -2.7% -6.5% 11.8% -53.1% 15.9% -13.8% -4.8% -140.7% +65.2%

📆 Annual results (₹ Cr, FY = Apr–Mar)

Metric FY23 FY24 TTM YoY %
Sales ₹35 Cr ₹28 Cr ₹26 Cr -19.0%
Operating Profit ₹-1 Cr ₹1 Cr ₹-1 Cr +180.9%
OPM % -4.09% 4.08% -2.12% +199.8%
NPM % -20.02% -19.31% -22.05% +3.5%
Other Income ₹2 Cr ₹0 Cr ₹0 Cr -82.4%
Depreciation ₹6 Cr ₹5 Cr ₹5 Cr -16.2%
Interest ₹4 Cr ₹4 Cr ₹3 Cr -13.6%
EBIT ₹-7 Cr ₹-4 Cr ₹-5 Cr +48.0%
PBT ₹-9 Cr ₹-7 Cr ₹-8 Cr +22.1%
Tax — — — —
Net Profit ₹-7 Cr ₹-5 Cr ₹-6 Cr +21.9%
EPS ₹-2.80 ₹-2.25 ₹-2.44 +19.6%
Material Cost — — — —
Employee Cost — — — —
Extraordinary Items — — — —

🏛️ Balance Sheet (latest 4 periods)

Metric Mar 2021Mar 2022Mar 2023Mar 2024 % Chg
Equity Capital 14.5514.5514.5523.90 +64.3%
Reserves 34.5031.4324.9852.12 +108.6%
Borrowings 40.6340.1845.2538.40 -15.1%
Other Liabilities 43.1049.1856.5141.90 -25.9%
Total Liabilities 132.78135.34141.29156.32 +10.6%
Fixed Assets 68.2962.4857.4960.46 +5.2%
CWIP 0.000.000.000.00 —
Investments 0.000.000.000.00 —
Other Assets 64.4972.8683.8095.86 +14.4%
Total Assets 132.78135.34141.29156.32 +10.6%

💧 Cash Flow (latest 4 periods)

Metric Mar 2021Mar 2022Mar 2023Mar 2024 % Chg
Cash from Operating Activity 11.344.78-0.33-12.48 -3681.8%
Cash from Investing Activity -10.36-0.37-0.33-18.66 -5554.5%
Cash from Financing Activity -1.76-4.770.7031.25 +4364.3%
Net Cash Flow -0.78-0.370.040.11 +175.0%
Free Cash Flow 0.874.32-0.73-31.21 -4175.3%
CFO/OP 121%71%21%-1,021% -4961.9%

➗ Ratios (latest 4 periods)

Metric Mar 2021Mar 2022Mar 2023Mar 2024 % Chg
Debtor Days 63.79108.90300.46461.05 +53.4%
Inventory Days 378.47485.35667.09818.80 +22.7%
Days Payable 166.27239.74505.12645.43 +27.8%
Cash Conversion Cycle 276.00354.51462.44634.42 +37.2%
Working Capital Days -7.266.8420.21373.63 +1748.7%
ROCE % 5.24%0.86%-5.59%-3.39% +39.4%

👥 Shareholding (latest 4 periods)

Metric Dec 2023Mar 2024Jun 2024Sep 2024 % Chg
Promoters 28.89%28.89%28.89%28.89% +0.0%
FIIs 0.00%0.00%0.00%0.00% —
Public 71.11%71.11%71.11%71.11% +0.0%
No. of Shareholders 6,2017,5937,3577,919 +7.6%

⚖️ Peer comparison

Industry: Engineering · top 25 of 57 companies · full page →
# Company CMP MCap (Cr) P/E Sales TTM NP TTM OPM% NPM% Sales YoY% NP YoY% Qtr Rev Δ% Qtr NP Δ%
1 MTARTECH Mtar Technologies ₹7,039.50 21,653 161.6 1,080 134 21.1% 12.4% 29.7% 77.1% 130.4% 364.5%
2 AZAD Azad Engineering ₹2,808.60 18,138 130.7 639 139 37.6% 21.8% 31.9% 54.2% 25.9% 19.5%
3 ACE Action Construction ₹1,131.00 13,462 30.8 3,414 437 15.5% 12.8% -1.4% 1.5% 20.5% 22.3%
4 LLOYDSENGG LLOYDS ENGINEERING ₹81.61 12,646 80.5 1,234 144 14.0% 11.7% 39.4% 18.7% 104.0% 146.6%
5 TITAGARH TITAGARH RAIL ₹837.75 11,282 58.9 3,271 192 11.1% 5.9% -17.6% -38.1% 12.6% 69.9%
6 KRN KRN Heat ₹1,414.00 9,256 91.2 737 97 19.5% 13.2% 39.7% 44.6% 118.9% 164.8%
7 ELECON Elecon Engineering ₹407.35 9,141 37.3 2,457 245 21.3% 10.0% 6.2% -17.8% 10.5% 9.8%
8 DYNAMATECH Dynamatic Technologies ₹12,004.00 8,152 187.5 1,675 43 11.9% 2.6% 15.6% -23.8% 14.5% 93.0%
9 SKIPPER Skipper ₹534.55 6,530 26.9 5,609 225 10.4% 4.0% 20.1% 42.7% 4.5% 25.5%
10 GMMPFAUDLR GMM Pfaudler ₹1,335.00 6,002 82.3 3,655 68 10.8% 1.8% 10.2% 4.5% 16.4% 117.7%
11 PRAJIND Praj Industries ₹309.00 5,680 188.4 3,244 31 4.8% 1.0% -1.8% -88.9% 11.8% 124.7%
12 TEXRAIL Texmaco Rail ₹109.88 4,471 20.7 4,223 214 8.7% 5.1% -10.9% -14.1% -16.9% 70.7%
13 SHANTIGEAR Shanthi Gears ₹552.20 4,238 66.5 499 64 17.8% 12.7% -14.3% -20.2% -14.4% -56.6%
14 PITTIENG Pitti Engineering ₹1,122.80 4,145 33.8 1,818 125 18.0% 6.9% 7.2% -3.9% 15.8% 28.3%
15 JASH Jash Engineering ₹586.00 3,686 39.2 708 94 17.2% 13.3% 0.3% -12.6% -23.0% 367.7%
16 UNIPARTS Uniparts India ₹776.85 3,505 19.4 1,244 180 22.3% 14.5% 21.5% 79.5% 26.9% 64.3%
17 ANUP Anup Engineering ₹1,641.20 3,288 39.5 739 83 18.7% 11.2% 11.6% -8.2% -30.4% -95.7%
18 HLEGLAS HLE Glascoat ₹469.20 3,259 59.1 1,370 41 9.0% 3.0% 31.7% -8.4% 5.9% -88.5%
19 WINDMACHIN Windsor Machines ₹296.90 3,072 375.8 606 7 4.9% 1.1% 54.7% 10.0% 31.4% 91.4%
20 KABRAEXTRU Kabra Extrusion ₹676.00 2,364 n/m 576 4 4.9% 0.7% -5.4% -116.7% 64.2% 1102.8%
21 THEJO Thejo Engineering ₹2,173.40 2,358 40.5 674 55 13.2% 8.1% 14.3% -5.8% 31.0% 56.1%
22 HMT HMT ₹64.38 2,289 — 147 -132 -76.8% -89.8% 0.3% 8.3% 16.0% -3.6%
23 JNKINDIA JNK India ₹407.00 2,277 34.8 818 65 11.2% 8.0% 71.6% 114.6% 77.0% 149.3%
24 TIL TIL ₹250.25 2,063 — 377 -30 4.8% -7.9% 2.5% -1175.9% 86.2% 12.4%
25 MARSHALL Marshall Machines ₹3.64 9 — 26 -6 -2.1% -22.0% -19.0% 21.9% -14.3% -41.7%
❓ Frequently asked questions
What was Marshall Machines Limited's revenue in Q1 FY25?
Marshall Machines Limited reported revenue of ₹9 crore for the quarter ended June 2024 (Q1 FY25), down 14.3% from ₹11 crore in the same quarter last year, and up 65.6% sequentially over the March 2024 quarter.
What was Marshall Machines Limited's net profit in Q1 FY25?
The company reported a net loss of ₹1 crore, against a net loss of ₹1 crore in the same quarter last year. Earnings per share (EPS) came in at ₹-0.61.
What is MARSHALL's market capitalisation and P/E ratio?
At the current price of ₹3.64, MARSHALL has a market capitalisation of ₹9 crore.
Who owns Marshall Machines Limited? (shareholding pattern)
As of Sep 2024, promoters held 28.89%, foreign institutional investors (FIIs) 0.00%, public shareholders 71.11% of Marshall Machines Limited.
TTM ends 2024-06-30. Amounts are ₹ crore unless stated otherwise. Figures are extracted by AI from public quarterly filings; gaps are filled from public market data. Live price refreshed about twice a day from exchange data. Educational information only — not financial advice.
⚠️ How this site is made: Market data pages are computed automatically from NSE/BSE publications and company filings; news articles and announcement analyses are written with AI assistance, with a human in the loop: our editors review what the AI produces. Both can contain errors. Verify with the original sources before any investment decision. Not investment advice; Flash Finance is not SEBI-registered. How we use AI