Maral Overseas Equity Research

Date of Research – 19 January 2016

Price – Rs. 30.35

About the Company

Founded in 1991, Maral Overseas Limited (“Maral Overseas” or the “Company”) is one of India’s largest vertically integrated textile companies. Maral Overseas (MOL), a part of LNJ Bhilwara Group, was jointly promoted by Rajasthan Spinning & Weaving Mills (RSWML) and Hindustan Electro Graphites (HEG), as a 100% export-oriented spinning mill to manufacture combed cotton yarn.

The Company’s business segments offer different products and require different technology and marketing strategies. Yarn includes bought out yarn as well as production of cotton yarn over a range of counts, which besides being sold, is also used for further value addition in fabric. It also includes surplus captive & standby power. Fabric includes both bought out fabric as well as the value added activities relating to knitting, dyeing and processing. Textile Made-ups, comprise of made-ups made for renowned international brands. Its two ultra modern units produce 1500 tons of grey yarn, 125 tons of dyed yarn, 400 tons of knitted fabric and 500,000 pieces of garments every month.

Key Financial Figures

Standalone(Rs. Cr)
ParticularsFY 2013FY 2014FY 2015FY 2016 FY 2017
Total Income from Operations558.89653.35648.43618.82 666.44
Expenses501.77572.61591.04572.42 621.27
Earnings Before Other Income, Interest, Tax and Depreciation (Operating Profit)57.1280.7457.3946.40 45.17
Depreciation18.8938.1135.4025.26 22.59
Finance Costs22.6718.6419.2519.26 15.52
Other income8.627.1714.8214.04 15.15
Exceptional Items2.33
PAT (before Minority Interest and share of Associates)24.1829.4716.6910.20 22.21

Profitability Analysis

ParticularsFY 2013FY 2014FY 2015FY 2016 FY 2017
Operating Profit Margin Ratio10.2212.368.857.50 6.78
Net Profit Margin Ratio4.334.512.571.65 3.33

Operating profit margin is a measurement of the proportion of a company’s revenue that is left over after paying for production costs such as raw materials, salaries and administrative costs. Net profit margin is arrived at by deducting non operating expenses such as depreciation, finance costs and taxes out of operating profit and shows what is left for the shareholders as a percentage of net sales. Together these ratios help in understanding the cost and profit structure of the firm and analysing business inefficiencies.

Key Balance Sheet Figures

Sources of Funds / Liabilities(Rs. Cr)
ParticularsFY 2012FY 2013FY 2014FY 2015FY 2016
Share Capital72.3672.3672.3672.3667.65 
Share application money pending allotment
Reserves & Surplus(36.67)(15.03)14.4826.7938.08 
Net worth (shareholders funds)35.6957.3386.8599.15105.72 
Long term borrowings148.80127.69111.76110.6187.15 
Current liabilities147.76152.55162.06143.85170.04 
Other long term liabilities and provisions1.972.202.202.692.73 
Total Liabilities334.23339.77362.86358.86371.34 


Application of Funds / Assets(Rs. Cr)
ParticularsFY 2012FY 2013FY 2014FY 2015FY 2016
Fixed Assets198.34187.13165.47174.34164.23 
Noncurrent Investments1.40– 
Current assets125.78146.73191.30174.43195.68 
Long term advances and other noncurrent assets8.725.916.0810.0911.44 
Total assets334.23339.77362.86358.86371.34 

Efficiency Analysis

ParticularsFY 2012FY 2013FY 2014FY 2015FY 2016
ROE / RONW(5.46)42.1833.9316.839.65 

Return on Capital Employed (ROCE) measures a company’s profitability from its overall operations by calculating the return generated on the total capital invested in the business (i.e. equity + debt). Return on Equity (ROE) or Return on Net worth (RONW) measures the amount of profit which the company generates on money invested by the equity shareholders. In short, ROE draws attention to the return generated by the shareholders on their investment in the business. Together these ratios can be used in comparing the profitability of the company with other companies in the same industry.

Valuation Analysis

ParticularsFY 2013FY 2014FY 2015FY 2016 FY 2017 
Total Income from Operations (Rs. Cr.)558.89653.35648.43618.82 666.44 
Growth (%)4.29 %16.90 %(0.75 %)(4.57 %) 7.70 % 
PAT (Rs. Cr.)24.1829.4716.6910.20 22.21  
Growth (%)1,340.00 %21.88 %(43.37 %)(38.89 %) 117.75 % 
Earnings Per Share – Basic (Rs. )5.306.573.481.92 3.17
Earning Per Share – Diluted (Rs. )1.451.801.171.74 3.12 
Price to Earnings6.8011.9221.3713.71 15.93 

Dividend History

The Company has not declared any dividend over the last 5 financial years.

Liquidity and Credit Analysis

Current Ratio

Higher current ratio implies healthier short term liquidity comfort level. A current ratio below 1 indicates that the company may not be able to meet its obligations in the short run. However, it is not always a matter of worry if this ratio temporarily falls below 1 as many times companies squeeze out short term cash sources to achieve a capital intensive plan with a longer term outlook. Maral Overseas’s average current ratio over the last 5 financial years has been 0.82 times which indicates that the Company has not been maintaining sufficient cash to meet its short term obligations.

Long Term Debt to Equity Ratio

Companies operating with high debt to equity on their balance sheets are vulnerable to economic cycles. In times of slowdown in economy, companies with high levels of debt find it increasingly difficult to service the interest on their borrowings as profit margins decline. We believe that long term debt to equity ratio higher than 0.6 – 0.8 could affect the business of a company and its results of operations.

Maral Overseas’s average long term debt to equity ratio over the last 5 financial years has been 4.37 times which indicates that the Company is operating with a very high level of debt and is well placed to meet its obligations.

Interest Coverage ratio

Interest coverage ratio indicates the comfort with which the company may be able to service the interest expense (i.e. finance charges) on its outstanding debt. Higher interest coverage ratio indicates that the company can easily meet the interest expense pertaining to its debt obligations. In our view, interest coverage ratio of below 1.5 should raise doubts about the company’s ability to meet the expenses on its borrowings. Interest coverage ratio below 1 indicates that the company is just not generating enough to service its debt obligations.

Maral Overseas’s average interest coverage ratio over the last 5 financial years has been 0.86 times which indicates that the Company has been generating enough for the shareholders after servicing its debt obligations.

Ownership pattern

In its latest stock exchange filing dated 31 March 2017, Maral Overseas reported a promoter holding of 74.95 %. Large promoter holding indicates conviction and sincerity of the promoters. We believe that a greater than 35 % promoter holding offers safety to the retail investors.

At the same time, institutional holding in the Company stood at 0.02 % (FII+DII). Large institutional holding indicates the confidence of seasoned investors. At the same time, it can also lead to high volatility in the stock price as institutions buy and sell larger stakes than retail participants.

About the Author

Rajat Sharma pictureRajat Sharma is a well known stock market analyst and commentator. He has covered Indian markets for over a decade and is regarded for consistently identifying early stage investment opportunities. Attorney by qualification, Rajat has done extensive work for improving corporate governance and disclosure standards.