Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 24, 2026, 4:57 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 542724 | NSE: EARUM

Murae Organisor Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹0.12Overvalued by 36.84%vs CMP ₹0.19

P/E (2.6) × ROE (5.7%) × BV (₹1.02) × DY (2.00%)

₹1.64Undervalued by 763.16%vs CMP ₹0.19
MoS: +88.4% (Strong)Confidence: 56/100 (Moderate)Models: 6 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹0.1630%Over (-15.8%)
Graham NumberEarnings₹1.2718%Under (+568.4%)
DCFCash Flow₹0.7614%Under (+300%)
Net Asset ValueAssets₹1.0210%Under (+436.8%)
Earnings YieldEarnings₹0.7010%Under (+268.4%)
ROCE CapitalReturns₹6.6812%Under (+3415.8%)
Revenue MultipleRevenue₹4.197%Under (+2105.3%)
Consensus (7 models)₹1.64100%Undervalued
Key Drivers: EPS CAGR 28.5% lifts DCF — verify sustainability. | Wide model spread (₹0–₹7) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 28.5%

*Investments are subject to market risks

Investment Snapshot

53
Murae Organisor Ltd scores 53/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health34/100 · Weak
ROCE 4.2% WeakROE 5.7% WeakD/E 1.40 High debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
Earnings Quality40/100 · Moderate
OPM stable around -7% SteadyWorking capital: 160 days Capital intensive
Quarterly Momentum100/100 · Strong
Revenue (4Q): +44,618% YoY AcceleratingProfit (4Q): +15,100% YoY StrongOPM: 23.6% (up 127.9% YoY) Margin expansion
Industry Rank55/100 · Moderate
P/E 2.6 vs industry 53.8 Cheaper than peersROCE 4.2% vs industry 16.4% Below peersROE 5.7% vs industry 15.2% Below peers3Y sales CAGR: 244% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: March 24, 2026, 4:57 am

Market Cap 38.8 Cr.
Current Price 0.19
Intrinsic Value₹1.64
High / Low 1.12/0.19
Stock P/E2.56
Book Value 1.02
Dividend Yield0.00 %
ROCE4.20 %
ROE5.69 %
Face Value 1.00
PEG Ratio0.09

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Murae Organisor Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Murae Organisor Ltd 38.8 Cr. 0.19 1.12/0.192.56 1.020.00 %4.20 %5.69 % 1.00
Evoq Remedies Ltd 6.27 Cr. 2.52 6.11/2.303.56 17.90.00 %0.35 %0.26 % 10.0
Brooks Laboratories Ltd 131 Cr. 44.5 166/36.36.07 39.30.00 %9.93 %12.2 % 10.0
Par Drugs & Chemicals Ltd 102 Cr. 82.6 122/78.07.31 86.50.00 %18.4 %13.6 % 10.0
Alpa Laboratories Ltd 106 Cr. 50.2 120/46.08.95 92.00.00 %15.0 %11.5 % 10.0
Industry Average19,815.15 Cr1,053.8453.84201.200.39%16.35%15.16%6.10

All Competitor Stocks of Murae Organisor Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 4.287.111.171.531.710.430.400.860.2358.01281.05515.533.99
Expenses 4.767.051.040.322.371.380.34-0.440.4756.88275.79511.643.05
Operating Profit -0.480.060.131.21-0.66-0.950.061.30-0.241.135.263.890.94
OPM % -11.21%0.84%11.11%79.08%-38.60%-220.93%15.00%151.16%-104.35%1.95%1.87%0.75%23.56%
Other Income 0.870.001.400.000.660.000.000.000.000.000.000.009.00
Interest 0.000.000.140.150.260.010.000.000.000.000.000.000.00
Depreciation 0.020.020.030.030.020.020.020.000.000.000.000.000.00
Profit before tax 0.370.041.361.03-0.28-0.980.041.30-0.241.135.263.899.94
Tax % 0.00%0.00%0.00%74.76%0.00%-11.22%0.00%10.00%0.00%19.47%23.76%26.74%25.15%
Net Profit 0.360.041.370.26-0.28-0.870.041.17-0.240.904.012.857.44
EPS in Rs 0.000.000.020.00-0.00-0.010.000.02-0.000.000.020.010.04

Last Updated: December 27, 2025, 4:37 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 15, 2025, 3:27 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 0919233551554121143855859
Expenses 0918233447544925134845847
Operating Profit 0010231-8-41-01011
OPM % 2%3%2%4%7%2%-19%-21%7%-15%1%1%
Other Income 0000002982109
Interest 0001111100000
Depreciation 0000000000000
Profit before tax 000012203301020
Tax % 31%44%33%27%27%26%25%28%29%29%25%
Net Profit 00001220220815
EPS in Rs 0.070.110.230.420.020.000.020.020.000.040.07
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212022-20232023-2024
YoY Net Profit Growth (%)100.00%0.00%-100.00%0.00%-100.00%
Change in YoY Net Profit Growth (%)0.00%-100.00%-100.00%100.00%-100.00%

Murae Organisor Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2018-2019 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:58%
5 Years:73%
3 Years:244%
TTM:44618%
Compounded Profit Growth
10 Years:53%
5 Years:33%
3 Years:50%
TTM:15100%
Stock Price CAGR
10 Years:%
5 Years:-22%
3 Years:-7%
1 Year:19%
Return on Equity
10 Years:7%
5 Years:5%
3 Years:5%
Last Year:6%

Last Updated: September 5, 2025, 3:21 pm

Balance Sheet

Last Updated: December 10, 2025, 4:13 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 0.010.010.110.110.310.3166121249186
Reserves 0111568846623
Borrowings 0122710911990213
Other Liabilities 0367781223164231
Total Liabilities 05911202336282929120652
Fixed Assets 000000111000
CWIP 000000000000
Investments 000000300000
Other Assets 05911192332272828120652
Total Assets 05911202336282929120652

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -0-2-00-7-0-3-730-16-323
Cash from Investing Activity + -0-0-0-0-0-0-330-0-0-0
Cash from Financing Activity + -021-07173-3-028358
Net Cash Flow -0-00-0-00-0-1-0-01235
Free Cash Flow -0-2-00-7-0-4-730-16-323
CFO/OP -857%-39%40%-431%4%-227%91%-59%28%3,560%-3,220%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.00-1.00-1.00-2.00-5.00-7.00-8.00-19.00-13.00-8.000.00-203.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 125875611178112952612171,225108
Inventory Days 71781089186971221793921,4391
Days Payable 113107837754831018-25785
Cash Conversion Cycle 8258821251111262074226352,65724
Working Capital Days 8124346457791432794725,034160
ROCE %0%22%21%22%25%24%17%4%12%12%1%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Public 99.99%99.99%99.99%100.01%100.00%100.00%100.01%100.00%100.00%100.01%100.00%99.99%
No. of Shareholders 31,09330,71431,60348,14652,41558,63455,79154,65462,09878,8991,15,9581,33,664

Shareholding Pattern Chart

No. of Shareholders

Murae Organisor Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 20Mar 19
FaceValue 10.0010.00
Basic EPS (Rs.) 2.9553.84
Diluted EPS (Rs.) 2.9553.83
Cash EPS (Rs.) 3.1155.06
Book Value[Excl.RevalReserv]/Share (Rs.) 23.51192.64
Book Value[Incl.RevalReserv]/Share (Rs.) 23.51192.64
Revenue From Operations / Share (Rs.) 89.351642.90
PBDIT / Share (Rs.) 5.70108.68
PBIT / Share (Rs.) 5.54107.46
PBT / Share (Rs.) 3.9773.78
Net Profit / Share (Rs.) 2.9453.84
NP After MI And SOA / Share (Rs.) 2.9553.84
PBDIT Margin (%) 6.376.61
PBIT Margin (%) 6.196.54
PBT Margin (%) 4.444.49
Net Profit Margin (%) 3.293.27
NP After MI And SOA Margin (%) 3.303.27
Return on Networth / Equity (%) 12.5527.94
Return on Capital Employeed (%) 21.5038.80
Return On Assets (%) 4.657.14
Long Term Debt / Equity (X) 0.090.43
Total Debt / Equity (X) 0.601.40
Current Ratio (X) 1.581.55
Quick Ratio (X) 0.960.80
Interest Coverage Ratio (X) 3.633.23
Interest Coverage Ratio (Post Tax) (X) 2.882.60
Enterprise Value (Cr.) 37.890.00
EV / Net Operating Revenue (X) 0.680.00
EV / EBITDA (X) 10.780.00
MarketCap / Net Operating Revenue (X) 0.530.00
Price / BV (X) 2.020.00
Price / Net Operating Revenue (X) 0.530.00
EarningsYield 0.060.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Murae Organisor Ltd. is a Public Limited Listed company incorporated on 26/07/2012 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L24230GJ2012PLC071299 and registration number is 071299. Currently Company is involved in the business activities of Manufacture of other chemical products. Company's Total Operating Revenue is Rs. 854.82 Cr. and Equity Capital is Rs. 185.90 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
PharmaceuticalsBlock-B, Office No.702, Dev Auram, Anandnagar Char Rasta, Ahmedabad Gujarat 380015Contact not found
Management
NamePosition Held
Mr. Chinmay Shrikant PradhanManaging Director
Mr. Nitinkumar Ashokkumar TomarNon Executive Director
Mr. Krunalbhai DesaiNon Executive Director
Mr. Ankit PatelIndependent Director
Mr. Mayur Sureshkumar VyasIndependent Director
Ms. Vaishaliben PatelIndependent Director

FAQ

What is the intrinsic value of Murae Organisor Ltd and is it undervalued?

As of 15 April 2026, Murae Organisor Ltd's intrinsic value is ₹1.64, which is 763.16% higher than the current market price of ₹0.19, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (5.69 %), book value (₹1.02), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Murae Organisor Ltd?

Murae Organisor Ltd is trading at ₹0.19 as of 15 April 2026, with a FY2026-2027 high of ₹1.12 and low of ₹0.19. The stock is currently near its 52-week low. Market cap stands at ₹38.8 Cr..

How does Murae Organisor Ltd's P/E ratio compare to its industry?

Murae Organisor Ltd has a P/E ratio of 2.56, which is below the industry average of 53.84. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Murae Organisor Ltd financially healthy?

Key indicators for Murae Organisor Ltd: ROCE of 4.20 % is on the lower side compared to the industry average of 16.35%; ROE of 5.69 % is below ideal levels (industry average: 15.16%). Dividend yield is 0.00 %.

Is Murae Organisor Ltd profitable and how is the profit trend?

Murae Organisor Ltd reported a net profit of ₹8 Cr in Mar 2025 on revenue of ₹855 Cr. Compared to ₹2 Cr in Mar 2022, the net profit shows an improving trend.

Does Murae Organisor Ltd pay dividends?

Murae Organisor Ltd has a dividend yield of 0.00 % at the current price of ₹0.19. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Murae Organisor Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports