DRHP Status : Not Filed
P&L Statement | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Revenue | 1296.88 | 1747.89 | 2175 | 2252 |
Cost of Material Consumed | 576.26 | 947.97 | 1200 | 1174 |
Gross Margins | 55.57 | 45.76 | 44.83 | 47.87 |
Change in Inventory | 9.04 | -36.8 | -52 | 44 |
Employee Benefit Expenses | 163.45 | 207.97 | 247 | 290 |
Other Expenses | 338.31 | 426.01 | 541 | 537 |
EBITDA | 209.82 | 202.74 | 239 | 207 |
OPM | 16.18 | 11.6 | 10.99 | 9.19 |
Other Income | 41.97 | 48.34 | 30 | 57 |
Finance Cost | 18.16 | 13.19 | 28 | 26 |
D&A | 56.68 | 62.8 | 67 | 74 |
EBIT | 153.14 | 139.94 | 172 | 133 |
EBIT Margins | 11.81 | 8.01 | 7.91 | 5.91 |
PBT | 176.92 | 175.07 | 174 | 164 |
PBT Margins | 13.64 | 10.02 | 8 | 7.28 |
Tax | 45.06 | 42.85 | 56 | 42 |
PAT | 131.86 | 132.22 | 118 | 122 |
NPM | 10.17 | 7.56 | 5.43 | 5.42 |
EPS | 117 | 117.32 | 104.7 | 108.25 |
Financial Ratios |
2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Operating Profit Margin | 16.18 | 11.6 | 10.99 | 9.19 |
Net Profit Margin | 10.17 | 7.56 | 5.43 | 5.42 |
Earning Per Share (Diluted) | 117 | 117.32 | 104.7 | 108.25 |
Assets | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Fixed Assets | 480.55 | 478.16 | 442 | 1275 |
CWIP | 16.45 | 140.93 | 604 | 37 |
Investments | 382.2 | 366.74 | 144 | 178 |
Trade Receivables | 151.61 | 165.28 | 175 | 215 |
Inventory | 345.39 | 427.9 | 581 | 589 |
Other Assets | 135.12 | 289.95 | 364 | 305 |
Total Assets | 1511.32 | 1868.96 | 2310 | 2599 |
Liabilities | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Share Capital | 11.27 | 11.27 | 11.27 | 11.27 |
FV | 10 | 10 | 10 | 10 |
Reserves | 1024.84 | 1149.94 | 1237 | 1349 |
Borrowings | 137.17 | 295.1 | 595 | 722 |
Trade Payables | 185.17 | 239.58 | 204 | 266 |
Other Liabilities | 152.87 | 173.07 | 262.73 | 250.73 |
Total Liabilities | 1511.32 | 1868.96 | 2310 | 2599 |
Name | Holding |
---|---|
Promoters | 85.86% |
Other Investors | 4.51% |
​Merino Industries Limited, established in 1965, is a diversified Indian conglomerate renowned for its contributions to interior solutions, agro-business, and information technology services. ​
Interior Solutions:
Merino's journey in interior solutions began with the launch of plywood products in 1974. The company has since evolved into India's largest manufacturer and exporter of decorative laminates, offering over 10,000 SKUs across various designs, colors, and finishes. Their product portfolio includes high-pressure decorative laminates, compact laminates, plywood, prelaminated boards, post-laminated products, and write-on boards. Merino's installed capacity allows for the production of 215 lakh sheets annually, serving diverse sectors such as homes, offices, commercial establishments, and public areas.
Strengths:
Established Market Presence and Diversified Revenue Profile: Merino Industries has a long-standing presence in the interior solutions market, offering a wide range of products for residential, commercial, and public spaces. This diversification helps mitigate risks associated with reliance on a single product line. ​
Extensive Distribution Network and Export Reach: The company's robust distribution network facilitates widespread domestic market penetration, while its export activities in over 60 countries enhance revenue streams and reduce dependence on any single market.
Strong Financial Performance: As of March 31, 2024, Merino Industries reported total income of ₹2,309.1 crore and a net profit of ₹121.5 crore. The company's shareholder funds stood at ₹1,360.3 crore, indicating a solid financial foundation.
Comfortable Capital Structure: With a debt-to-equity ratio of 0.53, Merino Industries maintains a balanced approach to leveraging, ensuring financial stability and flexibility for future growth initiatives. ​
Weaknesses:
Liquidity Risk: Investing in unlisted shares like those of Merino Industries entails liquidity challenges, as these shares are not traded on public stock exchanges. This can make it more difficult to find buyers when an investor wishes to sell.
Price Volatility: The absence of regular public trading can lead to higher price volatility for unlisted shares, potentially resulting in significant fluctuations in investment value.
Regulatory and Information Constraints: Unlisted companies are subject to different regulatory frameworks and may have limited public information available, making it challenging for investors to assess the company's true value and growth potential.
Inventory Turnover Concerns: The company's inventory turnover ratio suggests potential issues in managing inventory efficiently, which could impact operational performance.