IndiaOne Finance - Company Dashboard

Governance Classic Home

Madhav Marbles & Granites LtdGranites and MarblesINE925C01016Consolidated₹35.00-1.06 (-2.94%)Jun-26

Valuation

Market Cap₹31.54 Cr

TTM PE-135.58x

Forward PE114.95x

PEG0.84

Book Value₹138.33

P/B0.25x

TTM EPS₹-0.26

Fwd EPS₹0.31

TTM Revenue₹30.59 Cr

TTM PAT₹-0.24 Cr

TTM EBITDA₹-2.03 Cr

TTM EBIT₹-4.90 Cr

Last Qtr PAT₹-0.80 Cr

Last Qtr EBITDA₹0.11 Cr

Last Qtr EBIT₹-0.58 Cr

Profitability

ROE-0.19%

ROCE2.70%

TTM NPM-0.78%

TTM EBITDA %-6.64%

Curr OPM-9.47%

Last OPM10.75%

Curr NPM—

Last NPM—

Curr EPS₹-0.89

Last EPS₹1.67

Balance sheet

Equity₹8.95 Cr

Reserve₹114.82 Cr

Total Debt₹7.95 Cr

D/E0.06x

Interest %-33.75%

Curr Interest₹0.27 Cr

Price / range

Close₹35.25

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D-0.59%

1W+0.49%

1M-0.43%

3M-5.15%

6M+3.89%

1Y-23.70%

2Y-35.19%

3Y-28.76%

5Y-35.26%

Diwali-18.14%

Sector peers — Granites and Marbles

Company	Close	Mkt Cap	TTM P/E	ROE
MIDWESTLTD	988.30	₹3.57K Cr	31.00	11.76%
POKARNA	732.90	₹2.27K Cr	23.94	11.08%
GSLSU	29.44	₹124.77 Cr	-4.18	-11.53%
ELEMARB	182.00	₹53.93 Cr	16.95	—
ROYALCU	12.39	₹45.33 Cr	-3.59	—
ORIENTALTL	5.08	₹37.34 Cr	12.10	2.02%
AROGRANITE	23.22	₹35.53 Cr	-1.84	-11.11%
MADHAV	35.25	₹31.54 Cr	-135.58	-0.19%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	7.71-2.7%	9.09	6.60	6.84	7.92	30.46
Other Income	0.87	5.08	1.04	1.72	1.20	9.03
Total Income	8.58-5.9%	14.17	7.64	8.56	9.12	39.49
Interest	0.15	0.22	0.19	0.30	0.24	0.95
Expenditure	-8.43+5.5%	-11.23	-7.79	-8.52	-8.92	-36.47
PBDT	0	0	0	0	0	0
EBITDA	0.12+400.0%	-1.19	-0.17	-0.76	-0.04	-2.17
Depreciation	-0.69	-0.73	-0.83	-0.62	-0.72	-2.89
EBIT	-0.57+25.0%	-1.92	-1	-1.38	-0.76	-5.06
PBT	0.15-25.0%	2.94	-0.15	0.04	0.20	3.02
Tax	-0.04	-0.61	0.03	-0.01	-0.04	-0.64
Equity	8.95	8.95	0	0	8.95	8.95
OPM	1.75	20.75	-2.32	0.57	2.19	7.66
Net Profit	0.11-31.3%	2.32	-0.13	0.03	0.16	2.39
NPM	1.28	16.37	-1.92	0.45	1.75	6.05
EPS	0.13-27.8%	2.60	-0.14	0.03	0.18	2.67

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	30.46-1.6%	30.95-22.4%	39.90-15.0%	46.93-11.7%	53.17-14.1%	61.89
Other Income	9.03	4.54	4.77	5.35	5.14	4.51
Total Income	39.49+11.3%	35.49-20.6%	44.67-14.6%	52.28-10.3%	58.31-12.2%	66.40
Expenditure	-36.47-6.0%	-34.40+22.7%	-44.53+13.8%	-51.63+8.3%	-56.28+9.0%	-61.88
Interest	-0.95	-0.89	-0.97	-0.55	-0.43	-0.52
PBDT	0	0	0	0	0	0
EBITDA	-2.17	0+100.0%	-0.87-252.6%	0.57-73.9%	2.18-57.7%	5.15
Depreciation	-2.89	-2.56	-2.79	-4.72	-4.86	-4.62
EBIT	-5.06-97.7%	-2.56+30.1%	-3.66+11.8%	-4.15-54.9%	-2.68-605.7%	0.53
PBT	3.02+177.1%	1.09+678.6%	0.14-78.5%	0.65-68.0%	2.03-55.1%	4.52
Tax	-0.64	-0.34	-0.10	0.29	-0.08	-0.20
Equity	8.95	8.95	0	0	0	0
OPM (%)	7.66	3.06	0.00	1.00	3.00	7.00
Net Profit	2.39+218.7%	0.75+1775.0%	0.04-95.7%	0.94-51.5%	1.94-55.1%	4.32
NPM (%)	6.05	2.12	0.00	2.00	3.00	7.00
EPS (Rs)	2.67+217.9%	0.84+2000.0%	0.04-96.2%	1.05-51.6%	2.17-55.1%	4.83
CEPS	2.67	0.84	0.04	1.05	2.17	4.83

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	7.91-1.5%	9.24	6.60	6.84	8.03	30.71
Other Income	0.54	4.62	0.59	1.28	0.77	7.25
Total Income	8.45-3.9%	13.86	7.19	8.12	8.79	37.97
Interest	0.27	0.22	0.30	0.59	0.35	1.46
Expenditure	-8.76+3.9%	-11.39	-7.90	-8.82	-9.12	-37.23
PBDT	0	0	0	0	0	0
EBITDA	0.11+650.0%	-1.20	-0.17	-0.77	-0.02	-2.17
Depreciation	-0.69	-0.73	-0.83	-0.62	-0.72	-2.89
EBIT	-0.58+21.6%	-1.93	-1	-1.39	-0.74	-5.06
PBT	-0.31+3.1%	2.48	0	0	-0.32	0.73
Tax	-0.04	-0.61	0.03	-0.01	-0.04	-0.64
Equity	8.95	8.95	0	0	8.95	8.95
OPM	-3.67	17.89	0.00	0.00	-3.64	1.93
Net Profit	-0.80-344.4%	1.49	-0.49	-0.44	-0.18	0.39
NPM	-9.47	10.75	-6.79	-5.39	-2.05	1.03
EPS	-0.89-345.0%	1.67	-0.55	-0.49	-0.20	0.44

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 21-22	FY 20-21	FY 19-20
Revenue	30.71-1.1%	31.06-22.2%	39.90	53.36-14.0%	62.02+2.8%	60.31
Other Income	7.25	2.97	3.68	4.15	3.40	6.73
Total Income	37.97+11.6%	34.02-21.9%	43.58	57.52-12.1%	65.42-2.4%	67.03
Expenditure	-37.23-5.9%	-35.17+22.5%	-45.39	-56.97+11.7%	-64.55-0.7%	-64.08
Interest	-1.46	-1.45	-1.77	-0.84	-0.59	-1.25
PBDT	0	0	0	0	0	0
EBITDA	-2.17-2070.0%	-0.10+89.2%	-0.93	2.09-22.0%	2.68+12.6%	2.38
Depreciation	-2.89	-2.56	-2.79	-4.86	-4.62	-4.90
EBIT	-5.06-90.2%	-2.66+28.5%	-3.72	-2.77-42.8%	-1.94+23.0%	-2.52
PBT	0.73+163.5%	-1.15+36.5%	-1.81	0.55-36.8%	0.87-70.5%	2.95
Tax	-0.64	-0.34	-0.10	-0.08	-0.25	-0.95
Equity	8.95	8.95	0	0	0	0
OPM (%)	1.93	-3.37	-4.15	0.95	1.33	4.40
Net Profit	0.39+157.4%	-0.68+53.1%	-1.45	-2.36-480.6%	0.62-69.0%	2
NPM (%)	1.03	-2.00	-3.32	-4.10	0.95	2.99
EPS (Rs)	0.44	0+100.0%	-1.62	-2.64-482.6%	0.69-69.2%	2.24
CEPS	0.44	0	-1.62	-2.64	0.69	2.24

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2022	Final Dividend	0.25	23 Sep 2022
2021	Final Dividend	0.5	22 Sep 2021
2019	Final Dividend	0.25	20 Sep 2019
2019	Final Dividend	0.25	03 Sep 2019
2018	Final Dividend	0.25	02 Aug 2018
2017	Final Dividend	1	31 Aug 2017
2016	Final Dividend	1	04 Aug 2016
2015	Final Dividend	1.5	05 Aug 2015
2014	Final Dividend	1.5	31 Jul 2014
2013	Final Dividend	1	07 Aug 2013
2012	Final Dividend	1	13 Sep 2012
2011	Final Dividend	1	20 Sep 2011
2010	Final Dividend	1	16 Sep 2010
2009	Final Dividend	1	17 Sep 2009
2008	Final Dividend	1	22 Sep 2008

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split