Mayank Cattle Food logo

Mayank Cattle Food financials: balance sheet, profit and loss, cash flow

BSE: 544106Food ProductsSmall Cap

Mayank Cattle Food Limited · Face value ₹10 · Listed Feb 2024
Last close ₹126.00up ₹9.20 (7.88%)

Share price at the BSE close on 28 Oct 2026. Previous close ₹116.80.

28 Oct: open ₹120.00, high ₹126.00, low ₹117.50

52-week range of traded prices to 28 Oct 2026
₹72.13Low, 30 Mar 2026₹129.00High, 21 Aug 2026
Market cap
₹136 Cr2,966th largest listed
P/E
14.94
P/B
3.12
Dividend yield
Nonein the last 12 months
ROE
23.3%
Debt to equity
0.66
Volume, BSE
19,200

Mayank Cattle Food's financial statements for the 3 years to Mar 2026, standalone: the listed company alone, without its subsidiaries, with the half year to Sep 2026 after them.

3 years at a glance

₹ crore, years to March.Mayank Cattle Food annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
2903.035Mar 243915.036Mar 254036.040Mar 26
Peak revenue ₹403 Cr, year to Mar 2026; lowest ₹290 Cr, year to Mar 2024

Operating and net margin, per cent

  • Operating margin
  • Net margin
3.3%1.0%3.2%3.3%3.3%1.0%1.3%1.5%Mar 24Mar 25Mar 26

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue403
  2. Materials and goods−374
  3. Employee costs−4.6
  4. Other expenses−11
  5. Operating profit13
  6. Depreciation−2.4
  7. Other income+0.5
  8. Finance costs−3.3
  9. Profit before tax8.3
  10. Tax−2.3
  11. Net profit6.0

What the company owns

  • Inventory₹41 Cr
  • Plant, investments and other assets₹26 Cr
  • Receivables₹18 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Borrowings₹40 Cr
  • Net worth₹38 Cr
  • Owed to suppliers₹5 Cr
  • Other liabilities₹2 Cr

Profit and loss

Standalone, ₹ crore, years to March. The last column is the twelve months to Sep 2026, the latest two half years added.Mayank Cattle Food half-yearly results

₹ croreMar 2024Mar 2025Filed 6 MayMar 2026Filed 11 MaySep 2026Twelve monthsFiled 27 Oct
Revenue from operations290391403426
281378390–
Materials and goods bought268360374393
Employee costs345–
Other expenses101411–
Operating profit before depreciation91313–
Operating margin3.2%3.3%3.3%–
Materials, % of revenue92.2%92.1%92.7%–
Employee costs, % of revenue1.1%1.1%1.2%–
Other expenses, % of revenue3.5%3.5%2.8%–
Depreciation and amortisation232–
Operating profit after depreciation71011–
Other income0011
Finance costs3433
Profit before tax47812
1223
Net profit3569
Net margin1.0%1.3%1.5%2.1%

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2026, after the latest full year: the balance sheet at its end.

₹ croreMar 2024Mar 2025Filed 6 MayMar 2026Filed 11 MaySep 2026Half yearFiled 27 Oct
26.932.138.143.6
Share capital5.45.45.410.8
Reserves21.526.732.732.8
35.236.339.828.9
33.034.642.233.3
10.85.84.52.8
Total assets70.772.484.879.7
14.021.422.624.3
56.851.062.255.4
Net debt35.135.439.828.8
Borrowings are counted again inside the liabilities due within a year and after a year. Plant in use and plant being built are given for full years only.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2026, after the latest full year: the cash flow over its six months.

₹ croreMar 2024Mar 2025Filed 6 MayMar 2026Filed 11 MaySep 2026Half year
−10.011.30.314.6
−8.813.85.516.3
−18.50.5−8.56.4
Receivables−13.74.3−1.93.4
Inventories−7.71.5−9.54.2
Payables3.1−4.12.6−0.8
Other working capital−0.1−1.10.3−0.3
Tax paid−0.8−2.2−2.4−1.4
Interest paid−0.30.00.0−0.2
Capital spending1.68.01.82.2
Free cash flow−11.53.3−1.512.4
−1.3−8.7−0.6−2.3
11.3−2.60.3−12.3
Dividends paid0.00.00.00.0
Shares issued19.10.00.00.0
Net change in cash0.10.00.00.0
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2024Mar 2025Filed 6 MayMar 2026Filed 11 May
₹3.90₹4.61₹5.57
As stated that year₹7.80₹9.21₹11.14
₹3.90₹4.61₹5.57
₹24.91₹29.69₹35.26
Shareholder yield−31.3%0.0%0.0%
Market cap at the year end (₹ crore)6112478
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from.

Ratios

Standalone, years to March.Mayank Cattle Food PE ratio and valuation

RatioMar 2024Mar 2025Filed 6 MayMar 2026Filed 11 May
Revenue growth–34.6%3.1%
Operating profit growth–38.2%4.0%
Net profit growth–63.9%21.0%
Earnings per share growth–18.1%21.0%
11.3%16.9%17.2%
–5.6 pts0.3 pts
From the net margin–2.4 pts2.9 pts
From asset turnover–4.5 pts−1.2 pts
From borrowing–−1.4 pts−1.4 pts
Return on capital employed11.4%15.2%14.2%
Cash conversion−328.4%226.5%5.4%
Interest cover2.12.83.4
Debt to equity1.311.131.05
Receivable days261517
Inventory days443240
Payable days–35
Cash conversion cycle, days–4451
Working capital days614450
Asset turnover4.115.465.13
Assets per rupee of net worth2.632.432.24
Sales per rupee of plant21.5621.2122.92
Capital spending to depreciation0.703.130.74

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
7.7%
Cash from operations against operating profit
2.4%
Measure3 years
Return on equity, average15.1%
Return on capital employed, average13.6%
Operating margin, average3.3%
Net margin, average1.3%
Asset turnover, average4.90
Cash conversion cycle, days, average48
Interest cover, average2.8
Debt to equity, average1.16

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations1.60.3
Cash from investing−10.6−0.6
Cash from financing9.00.3
Capital spending11.31.8
Dividends paid0.00.0
Shares issued for cash19.10.0
Borrowings raised21.512.0
Borrowings repaid21.28.4

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Receivables growth less revenue growthOur threshold 0 percentage points–−55.138.10
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–−39.0026.75
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–−0.180.13
Effective tax ratePublished threshold 17.16 per cent24.16–27.29
Tax charged less tax paid, % of profitOur threshold 10 percentage points4.05–−1.82
A threshold marked as ours has no published figure; it is the line we read the check against.