Multi Commodity Exchange Of India Ltd

MCX
Miscellaneous
โ‚น 9,102
Price
โ‚น 46,416
Market Cap
Large Cap
71.16
P/E Ratio

๐Ÿ“Š Score Snapshot

16.82 / 25
Performance
24.4 / 25
Valuation
5.0 / 20
Growth
7.0 / 30
Profitability
53.22 / 100
Risky

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA 1,168 641.00 246.00 484.00 -86.00 558.00 396.00 180.00
Adj Cash EBITDA Margin 101.92 95.10 48.24 132.97 -22.16 140.55 130.26 70.04
Adj Cash EBITDA To EBITDA 1.53 4.64 1.15 2.13 -0.36 2.56 2.19 1.45
Adj Cash EPS 189.02 115.13 35.69 75.53 -11.90 124.71 68.69 38.07
Adj Cash PAT 964.00 586.00 182.00 383.68 -60.71 634.78 349.62 193.39
Adj Cash PAT To PAT 1.72 7.06 1.22 3.03 -0.23 2.15 2.60 1.41
Adj Cash PE 27.66 30.95 42.50 18.26 - 8.68 10.98 23.31
Adj EPS 109.80 16.31 29.22 24.94 52.21 57.91 26.45 27.05
Adj EV To Cash EBITDA 20.00 25.37 22.40 10.75 - 5.39 5.93 13.61
Adj EV To EBITDA 30.58 117.83 25.87 22.92 25.37 13.80 12.96 19.76
Adj Number Of Shares 5.10 5.09 5.10 5.08 5.10 5.09 5.09 5.08
Adj PE 47.61 218.54 51.91 50.68 34.52 21.04 27.30 35.35
Adj Peg 0.08 - 3.02 - - 0.18 - -
Bvps 369.41 270.73 290.00 279.13 278.04 266.99 245.78 271.65
Cash Conversion Cycle 9.00 36.00 10.00 11.00 8.00 6.00 7.00 9.00
Cash ROCE 57.14 33.47 8.06 25.10 -10.18 38.95 27.41 9.09
Cash Roic -75.17 -62.57 -8.29 -65.09 42.88 -92.19 -144.36 155.39
Cash Revenue 1,146 674.00 510.00 364.00 388.00 397.00 304.00 257.00
Cash Revenue To Revenue 1.03 0.99 0.99 0.99 0.99 1.00 1.01 0.99
Dso 9.00 36.00 10.00 11.00 8.00 6.00 7.00 9.00
Dividend Yield 0.57 0.21 1.25 1.21 1.80 3.05 2.59 2.25
EV 23,360 16,261 5,511 5,202 6,113 3,008 2,347 2,450
EV To EBITDA 30.58 117.83 25.87 20.97 31.84 19.79 12.16 29.17
EV To Fcff 27.35 38.91 86.18 17.04 - 6.35 8.44 27.42
Fcfe 932.00 479.00 117.00 324.68 -59.71 624.78 337.62 183.39
Fcfe Margin 81.33 71.07 22.94 89.20 -15.39 157.38 111.06 71.36
Fcfe To Adj PAT 1.66 5.77 0.79 2.56 -0.22 2.12 2.51 1.33
Fcff 854.26 417.97 63.95 305.25 -187.80 473.39 277.90 89.35
Fcff Margin 74.54 62.01 12.54 83.86 -48.40 119.24 91.41 34.77
Fcff To NOPAT 1.77 19.02 0.67 2.85 -1.36 3.30 3.71 2.06
Market Cap 26,662 18,139 7,734 7,333 7,742 5,023 3,948 3,832
PB 14.15 13.16 5.23 5.17 5.46 3.70 3.16 2.78
PE 47.60 218.63 51.92 51.31 34.38 21.28 27.04 35.50
Peg 0.08 - 13.52 - - 0.35 0.77 -
PS 23.96 26.52 15.05 19.98 19.80 12.62 13.16 14.74
ROCE 34.35 5.80 10.27 11.16 13.28 13.65 11.97 5.73
ROE 34.33 5.81 10.29 8.93 19.18 22.59 10.23 10.02
Roic -42.43 -3.29 -12.44 -22.87 -31.55 -27.92 -38.91 75.39
Share Price 5,228 3,564 1,516 1,443 1,518 986.90 775.55 754.35

๐Ÿ“Š Quarterly Results

Metric Sep 2025 Jun 2025 Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022
Sales 374.00 373.00 291.00 301.00 286.00 234.00 181.00 192.00 165.00 146.00 134.00 144.00 127.00 109.00
Interest - - - - - - - - - - - - - -
Expenses - 132.00 132.00 131.00 108.00 106.00 102.00 79.00 212.00 195.00 136.00 134.00 112.00 63.00 60.00
Other Income - 26.56 32.61 29.93 23.52 25.68 19.17 20.21 17.73 18.91 20.44 20.08 20.08 18.24 9.26
Exceptional Items - - - - - - - - - - - - - -
Depreciation 20.00 17.00 22.00 15.00 14.00 13.00 14.00 11.00 7.00 4.00 6.00 4.00 6.00 6.00
Profit Before Tax 249.00 256.00 168.00 202.00 191.00 138.00 108.00 -14.00 -17.00 25.00 14.00 48.00 77.00 52.00
Tax % 20.88 20.70 19.64 20.79 19.37 19.57 18.52 64.29 -11.76 20.00 64.29 18.75 18.18 21.15
Net Profit - 197.00 203.00 135.00 160.00 154.00 111.00 88.00 -5.00 -19.00 20.00 5.00 39.00 63.00 41.00
Exceptional Items At - - - - - - - - - - - - - -
Profit Excl Exceptional 197.00 203.00 135.00 160.00 154.00 111.00 88.00 -5.00 -19.00 20.00 5.00 39.00 63.00 41.00
Profit For PE 197.00 203.00 135.00 160.00 154.00 111.00 88.00 -5.00 -19.00 20.00 5.00 39.00 63.00 41.00
Profit For EPS 197.00 203.00 135.00 160.00 154.00 111.00 88.00 -5.00 -19.00 20.00 5.00 39.00 63.00 41.00
EPS In Rs 38.72 39.84 26.56 31.38 30.12 21.75 17.23 -1.05 -3.74 3.86 1.07 7.61 12.41 8.13
PAT Margin % 52.67 54.42 46.39 53.16 53.85 47.44 48.62 -2.60 -11.52 13.70 3.73 27.08 49.61 37.61
PBT Margin 66.58 68.63 57.73 67.11 66.78 58.97 59.67 -7.29 -10.30 17.12 10.45 33.33 60.63 47.71
Tax 52.00 53.00 33.00 42.00 37.00 27.00 20.00 -9.00 2.00 5.00 9.00 9.00 14.00 11.00
Yoy Profit Growth % 29.00 83.00 54.00 3,091 906.00 464.00 1,512 -114.00 -130.00 -53.00 -90.00 13.00 94.00 4.00
Adj Ebit 248.56 256.61 167.93 201.52 191.68 138.17 108.21 -13.27 -18.09 26.44 14.08 48.08 76.24 52.26
Adj EBITDA 268.56 273.61 189.93 216.52 205.68 151.17 122.21 -2.27 -11.09 30.44 20.08 52.08 82.24 58.26
Adj EBITDA Margin 71.81 73.35 65.27 71.93 71.92 64.60 67.52 -1.18 -6.72 20.85 14.99 36.17 64.76 53.45
Adj Ebit Margin 66.46 68.80 57.71 66.95 67.02 59.05 59.78 -6.91 -10.96 18.11 10.51 33.39 60.03 47.94
Adj PAT 197.00 203.00 135.00 160.00 154.00 111.00 88.00 -5.00 -19.00 20.00 5.00 39.00 63.00 41.00
Adj PAT Margin 52.67 54.42 46.39 53.16 53.85 47.44 48.62 -2.60 -11.52 13.70 3.73 27.08 49.61 37.61
Ebit 248.56 256.61 167.93 201.52 191.68 138.17 108.21 -13.27 -18.09 26.44 14.08 48.08 76.24 52.26
EBITDA 268.56 273.61 189.93 216.52 205.68 151.17 122.21 -2.27 -11.09 30.44 20.08 52.08 82.24 58.26
EBITDA Margin 71.81 73.35 65.27 71.93 71.92 64.60 67.52 -1.18 -6.72 20.85 14.99 36.17 64.76 53.45
Ebit Margin 66.46 68.80 57.71 66.95 67.02 59.05 59.78 -6.91 -10.96 18.11 10.51 33.39 60.03 47.94
NOPAT 175.65 177.63 110.90 140.99 133.85 95.71 71.70 -11.07 -41.35 4.80 -2.14 22.75 47.46 33.91
NOPAT Margin 46.97 47.62 38.11 46.84 46.80 40.90 39.61 -5.77 -25.06 3.29 -1.60 15.80 37.37 31.11
Operating Profit 222.00 224.00 138.00 178.00 166.00 119.00 88.00 -31.00 -37.00 6.00 -6.00 28.00 58.00 43.00
Operating Profit Margin 59.36 60.05 47.42 59.14 58.04 50.85 48.62 -16.15 -22.42 4.11 -4.48 19.44 45.67 39.45

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 1,113 684.00 514.00 367.00 391.00 398.00 300.00 260.00 259.00 235.00 222.00 341.00
Interest - - - - - - - - - - 1.00 1.00
Expenses - 447.00 621.00 369.00 206.00 205.00 219.00 206.00 184.00 180.00 160.00 135.00 194.00
Other Income - 98.00 75.00 68.00 66.00 55.00 39.00 87.00 48.00 91.00 76.00 57.00 55.00
Exceptional Items - - - -21.00 49.00 66.00 -12.00 40.00 26.00 36.00 53.00 44.00
Depreciation 64.00 36.00 22.00 23.00 22.00 18.00 15.00 17.00 19.00 25.00 26.00 34.00
Profit Before Tax 699.00 102.00 191.00 184.00 267.00 265.00 154.00 147.00 178.00 162.00 170.00 210.00
Tax % 19.89 18.63 21.99 22.28 15.73 10.94 5.19 26.53 28.65 29.01 25.88 27.14
Net Profit - 560.00 83.00 149.00 143.00 225.00 236.00 146.00 108.00 127.00 115.00 126.00 153.00
Exceptional Items At - - - -17.00 42.00 56.00 -9.00 29.00 18.00 25.00 38.00 31.00
Profit Excl Exceptional 560.00 83.00 149.00 161.00 183.00 180.00 156.00 79.00 108.00 89.00 88.00 122.00
Profit For PE 560.00 83.00 149.00 161.00 183.00 180.00 156.00 79.00 108.00 89.00 88.00 122.00
Profit For EPS 560.00 83.00 149.00 143.00 225.00 236.00 146.00 108.00 127.00 115.00 126.00 153.00
EPS In Rs 109.82 16.30 29.21 28.13 44.16 46.37 28.68 21.25 24.82 22.48 24.66 30.03
Dividend Payout % 27.00 47.00 65.00 62.00 62.00 65.00 70.00 80.00 60.00 29.00 41.00 33.00
PAT Margin % 50.31 12.13 28.99 38.96 57.54 59.30 48.67 41.54 49.03 48.94 56.76 44.87
PBT Margin 62.80 14.91 37.16 50.14 68.29 66.58 51.33 56.54 68.73 68.94 76.58 61.58
Tax 139.00 19.00 42.00 41.00 42.00 29.00 8.00 39.00 51.00 47.00 44.00 57.00
Adj Ebit 700.00 102.00 191.00 204.00 219.00 200.00 166.00 107.00 151.00 126.00 118.00 168.00
Adj EBITDA 764.00 138.00 213.00 227.00 241.00 218.00 181.00 124.00 170.00 151.00 144.00 202.00
Adj EBITDA Margin 68.64 20.18 41.44 61.85 61.64 54.77 60.33 47.69 65.64 64.26 64.86 59.24
Adj Ebit Margin 62.89 14.91 37.16 55.59 56.01 50.25 55.33 41.15 58.30 53.62 53.15 49.27
Adj PAT 560.00 83.00 149.00 126.68 266.29 294.78 134.62 137.39 145.55 140.56 165.28 185.06
Adj PAT Margin 50.31 12.13 28.99 34.52 68.10 74.07 44.87 52.84 56.20 59.81 74.45 54.27
Ebit 700.00 102.00 191.00 225.00 170.00 134.00 178.00 67.00 125.00 90.00 65.00 124.00
EBITDA 764.00 138.00 213.00 248.00 192.00 152.00 193.00 84.00 144.00 115.00 91.00 158.00
EBITDA Margin 68.64 20.18 41.44 67.57 49.10 38.19 64.33 32.31 55.60 48.94 40.99 46.33
Ebit Margin 62.89 14.91 37.16 61.31 43.48 33.67 59.33 25.77 48.26 38.30 29.28 36.36
NOPAT 482.26 21.97 95.95 107.25 138.20 143.39 74.90 43.35 42.81 35.49 45.21 82.33
NOPAT Margin 43.33 3.21 18.67 29.22 35.35 36.03 24.97 16.67 16.53 15.10 20.36 24.14
Operating Profit 602.00 27.00 123.00 138.00 164.00 161.00 79.00 59.00 60.00 50.00 61.00 113.00
Operating Profit Margin 54.09 3.95 23.93 37.60 41.94 40.45 26.33 22.69 23.17 21.28 27.48 33.14

๐Ÿฆ Balance Sheet

Metric Sep 2025 Mar 2025 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 192.00 - 156.00 135.00 114.00 92.00 74.00 59.00
Advance From Customers - - 3.00 - 4.00 4.00 3.00 14.00 8.00 8.00
Average Capital Employed - 1,632 1,431 - 1,451 1,420 1,390 1,304 1,315 1,371
Average Invested Capital - -1,136 -668.00 - -771.50 -469.00 -438.00 -513.50 -192.50 57.50
Average Total Assets - 3,867 3,216 - 2,912 2,652 2,619 2,405 2,020 1,918
Average Total Equity - 1,631 1,428 - 1,448 1,418 1,388 1,305 1,316 1,371
Cwip - 6.00 16.00 60.00 169.00 95.00 26.00 24.00 19.00 6.00
Capital Employed 2,089 1,885 1,380 1,333 1,482 1,420 1,421 1,359 1,250 1,380
Cash Equivalents 1,667 1,902 966.00 2,449 1,178 975.00 426.00 759.00 535.00 60.00
Fixed Assets 430.00 424.00 379.00 310.00 150.00 156.00 159.00 158.00 158.00 156.00
Gross Block - - 571.00 - 306.00 291.00 273.00 250.00 232.00 216.00
Invested Capital -2,522 -1,760 -513.00 -2,083 -823.00 -720.00 -218.00 -658.00 -369.00 -16.00
Investments 1,830 1,401 914.00 967.00 1,047 1,157 1,205 1,256 1,066 1,322
Lease Liabilities 0.74 1.01 1.66 1.99 1.55 0.86 1.55 - - -
Loans N Advances 1,113 342.00 13.00 - 96.00 16.00 16.00 7.00 24.00 21.00
Net Debt -3,496 -3,302 -1,878 -3,414 -2,223 -2,131 -1,629 -2,015 -1,601 -1,382
Net Working Capital -2,952 -2,190 -908.00 -2,453 -1,142 -971.00 -403.00 -840.00 -546.00 -178.00
Other Asset Items 189.00 221.00 1,053 1,029 369.00 388.00 661.00 524.00 267.00 396.00
Other Liability Items 3,042 2,354 1,964 3,460 1,516 1,351 1,059 1,331 784.00 536.00
Reserves 2,036 1,833 1,327 1,280 1,428 1,367 1,367 1,308 1,200 1,329
Share Capital 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00 51.00
Total Assets 5,267 4,325 3,409 4,831 3,023 2,801 2,503 2,735 2,075 1,966
Total Borrowings 1.00 1.00 2.00 2.00 2.00 1.00 2.00 - - -
Total Equity 2,087 1,884 1,378 1,331 1,479 1,418 1,418 1,359 1,251 1,380
Total Equity And Liabilities 5,267 4,325 3,409 4,831 3,023 2,801 2,503 2,735 2,075 1,966
Total Liabilities 3,180 2,441 2,031 3,500 1,544 1,383 1,085 1,376 824.00 586.00
Trade Payables 136.00 86.00 62.00 38.00 21.00 26.00 20.00 31.00 33.00 42.00
Trade Receivables 37.00 29.00 68.00 16.00 30.00 22.00 18.00 12.00 12.00 12.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity -40.00 -98.00 -89.00 -142.00 -154.00 -123.00 -105.00 -92.00
Cash From Investing Activity -751.00 -424.00 -8.00 -142.00 -39.00 -27.00 -93.00 36.00
Cash From Operating Activity 950.00 521.00 141.00 391.00 -184.00 449.00 258.00 99.00
Cash Paid For Acquisition Of Companies - - -16.00 - - - - -
Cash Paid For Loan Advances - - - - - - - -
Cash Paid For Purchase Of Fixed Assets -96.00 -143.00 -71.00 -82.00 -21.00 -28.00 -27.00 -27.00
Cash Paid For Purchase Of Investments -2,993 -2,316 -2,607 -115.00 - -114.00 -51.00 -95.00
Cash Received From Sale Of Fixed Assets - - - - - - - -
Cash Received From Sale Of Investments 2,566 2,474 2,761 192.00 118.00 - 355.00 17.00
Change In Other Working Capital Items 348.00 471.00 40.00 249.00 -314.00 343.00 220.00 48.00
Change In Payables 23.00 42.00 -4.00 11.00 -11.00 -2.00 -8.00 12.00
Change In Receivables 33.00 -10.00 -4.00 -3.00 -3.00 -1.00 4.00 -3.00
Change In Working Capital 404.00 503.00 33.00 257.00 -327.00 340.00 215.00 56.00
Direct Taxes Paid -40.00 -51.00 -50.00 -32.00 -48.00 -52.00 -30.00 -30.00
Dividends Paid -38.96 -97.36 -88.74 -140.76 -153.00 -122.96 -104.52 -92.07
Dividends Received - - - - - 1.00 2.00 4.00
Interest Paid -0.28 -0.82 -0.74 -0.13 -0.03 - -0.01 -0.05
Interest Received 79.00 13.00 43.00 22.00 30.00 40.00 43.00 49.00
Net Cash Flow 159.00 -2.00 44.00 107.00 -377.00 299.00 61.00 43.00
Other Cash Financing Items Paid -0.96 - - -0.76 -0.86 -0.46 - -
Other Cash Investing Items Paid -307.00 -452.00 -117.00 -160.00 -166.00 74.00 -414.00 88.00
Other Cash Operating Items Paid - - - - - - - -
Profit From Operations 586.00 69.00 158.00 166.00 190.00 161.00 72.00 73.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Mcx 2025-09-30 - 19.00 60.50 20.31 0.19
Mcx 2025-06-30 - 21.69 59.09 19.03 0.19
Mcx 2025-03-31 - 21.80 58.10 19.90 0.19
Mcx 2024-12-31 - 23.13 56.27 20.41 0.19
๐Ÿ’ฌ
Stock Chat