Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Mac Charles (India) Ltd

MCCHRLS-B
BSE
694.20
3.21%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Mac Charles (India) Ltd

MCCHRLS-B
BSE
694.20
3.21%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
909Cr
Close
Close Price
694.20
Industry
Industry
Power - Generation/Distribution
PE
Price To Earnings
PS
Price To Sales
11.34
Revenue
Revenue
80Cr
Rev Gr TTM
Revenue Growth TTM
677.89%
PAT Gr TTM
PAT Growth TTM
51.76%
Peer Comparison
How does MCCHRLS-B stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MCCHRLS-B
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
225222332222433
Growth YoY
Revenue Growth YoY%
-50.7-30.36.122.320.0-11.1-26.714.9-20.01,084.8619.71,081.6
Expenses
ExpensesCr
33498891011968
Operating Profit
Operating ProfitCr
-1-11-7-6-7-6-7-9131724
OPM
OPM%
-71.0-28.516.0-287.6-244.6-358.1-167.0-264.6-470.860.873.374.2
Other Income
Other IncomeCr
65544548423-51
Interest Expense
Interest ExpenseCr
161718191920222331313232
Depreciation
DepreciationCr
000101110555
PBT
PBTCr
-12-13-12-22-21-23-24-23-37-21-17-63
Tax
TaxCr
-1-20000000000
PAT
PATCr
-11-11-12-22-21-23-24-23-37-21-17-63
Growth YoY
PAT Growth YoY%
-155.4-116.9-309.7-239.9-93.1-115.1-94.1-2.5-71.48.630.6-181.8
NPM
NPM%
-551.5-514.0-273.1-911.2-887.5-1,244.0-723.0-813.0-1,901.6-96.0-69.7-193.9
EPS
EPS
-8.4-8.1-9.4-16.8-16.3-17.5-18.2-17.2-27.9-16.0-12.7-48.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
535972783130232211111080
Growth
Revenue Growth%
16.411.721.39.0-60.5-1.2-24.2-4.8-49.11.7-13.6715.8
Expenses
ExpensesCr
393838472618111413243834
Operating Profit
Operating ProfitCr
14213431512128-2-13-2846
OPM
OPM%
26.335.747.439.814.840.752.637.8-20.5-111.4-289.557.2
Other Income
Other IncomeCr
26381111383494851821-42
Interest Expense
Interest ExpenseCr
01161617106327296126
Depreciation
DepreciationCr
3555444322216
PBT
PBTCr
3753393023-529449-69-106-137
Tax
TaxCr
11181089-2016-300
PAT
PATCr
2635292214-329343-66-106-137
Growth
PAT Growth%
273.233.8-15.4-25.7-35.7-124.3153.25,002.5-54.0-255.5-59.8-29.9
NPM
NPM%
49.058.740.927.945.5-11.27.8420.9380.4-581.4-1,076.0-171.4
EPS
EPS
19.825.822.416.621.5-13.10.484.832.5-50.5-80.7-104.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
131313131313131313131313
Reserves
ReservesCr
2272442732809764641732281628952
Current Liabilities
Current LiabilitiesCr
29101822231303713131728139
Non Current Liabilities
Non Current LiabilitiesCr
1921531341701181172275358291,047992
Total Liabilities
Total LiabilitiesCr
2882893574485112252314257891,0211,1771,196
Current Assets
Current AssetsCr
67885974681457151310367219173
Non Current Assets
Non Current AssetsCr
2212012983744442111742754796549581,023
Total Assets
Total AssetsCr
2882893574485112252314257891,0211,1771,196

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1902123367-18-15-21-113
Investing Cash Flow
Investing Cash FlowCr
-728-61243376-386-16240
Financing Cash Flow
Financing Cash FlowCr
-12-2939-27-79-113531417678
Net Cash Flow
Net Cash FlowCr
1-1-1-20093-87-75
Free Cash Flow
Free Cash FlowCr
-42-791535141-132-137-343
CFO To PAT
CFO To PAT%
72.90.071.9163.7-1,054.3398.8-19.2-34.131.2106.8
CFO To EBITDA
CFO To EBITDA%
136.1-0.162.0501.7290.059.6-213.6633.6162.8396.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2084436754073862802931,054465574732
Price To Earnings
Price To Earnings
8.712.823.018.713.80.0560.09.510.90.00.0
Price To Sales
Price To Sales
3.97.59.45.212.59.212.747.941.650.574.5
Price To Book
Price To Book
0.91.72.41.43.53.63.85.71.93.37.1
EV To EBITDA
EV To EBITDA
14.620.820.916.8119.331.733.8129.1-315.1-83.5-59.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
82.186.388.788.392.593.2100.0100.0100.0100.0100.0
OPM
OPM%
26.335.747.439.814.840.752.637.8-20.5-111.4-289.5
NPM
NPM%
49.058.740.927.945.5-11.27.8420.9380.4-581.4-1,076.0
ROCE
ROCE%
15.320.912.28.714.36.26.332.310.50.3-0.9
ROE
ROE%
10.813.510.27.512.8-4.42.349.817.6-37.8-103.2
ROA
ROA%
9.012.08.24.92.7-1.50.821.85.4-6.5-9.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Mac Charles (India) Limited is a Bengaluru-based entity currently undergoing a profound strategic transformation. Historically known for its hospitality operations (formerly operating the Le Meridien hotel), the company has pivoted toward a diversified model centered on **Grade A commercial real estate development** and **renewable energy**. The company is currently in the final stages of a corporate restructuring designed to separate its commercial leasing assets into a dedicated entity to unlock shareholder value. --- ### Strategic Pivot: The Commercial Real Estate Portfolio The company has transitioned away from hospitality to focus on high-yield commercial office spaces in Bengaluru’s Central Business District (CBD) and emerging business hubs. * **Project Zenith (Embassy Zenith):** * Located on **Sankey Road**, this is the company’s flagship **Grade A** commercial development. * The project comprises approximately **5 lakh sq. ft.** of built-up area and **4 lakh sq. ft.** of leasable area. * **Occupancy Status:** The project received its **Occupancy Certificate** in **June 2025**. * **Anchor Tenant:** A **10-year** lease agreement was secured with **Apple India Pvt Ltd** for **2,68,737 sq. ft.** (commencing July 2025), with an additional **1,21,203 sq. ft.** currently in process. * **Monetization:** In **February 2026**, an offer was issued to **Embassy Office Parks REIT** for the potential acquisition of this asset. * **Project Hub (Embassy Business Hub):** * Executed through the subsidiary **Mac Charles Hub Projects Private Limited**. * The project is currently in the land acquisition and aggregation phase, with land assets valued at **₹844.45 crore** as of March 2025. * **Residential & Legacy Assets:** * The company maintains a presence in residential development, including **Embassy Habitat** and **Maradu Villa**. --- ### Corporate Restructuring: The Embassy Prism Ventures Demerger To address differing financial and strategic requirements of its business lines, the company is executing a **Scheme of Arrangement** to demerge its commercial office space undertaking. | Feature | Demerged Company (Mac Charles India) | Resulting Company (Embassy Prism Ventures) | | :--- | :--- | :--- | | **Listing Status** | Listed Public Limited | Unlisted Public Limited (WOS) | | **Core Focus** | Residential, Windmills, Strategic Investments | Commercial Real Estate Leasing & Management | | **Key Asset** | Residuary business and subsidiaries | **2.22 Acres** at Sankey Road (Project Zenith) | | **Shareholder Consideration** | Retain existing equity | **1 Redeemable Preference Share (RPS)** of **₹10** for every **1 equity share** held in Mac Charles | **Current Status:** The scheme received **BSE "No Objection"** in **August 2025** and was approved by a **three-fourths majority** of shareholders in **February 2026**. It currently awaits final sanction from the **NCLT, Bengaluru Bench**. --- ### Renewable Energy Operations While real estate is the primary growth driver, power generation remains a consistent revenue contributor. * **Assets:** Operation of Wind Turbine Generators (**WTG**) in **Gadag** and **Bellary**, Karnataka. * **Output:** Generated **1,52,20,290 units** of green power in FY23. * **Revenue Model:** Power is sold to state utilities (**GESCOM**, **HESCOM**) and third parties via Power Purchase Agreements (**PPA**). * **Key Customer:** **Vikas Telecom Pvt Ltd** accounts for approximately **86%–89%** of segment revenue. --- ### Financial Performance & Asset Valuation The company’s financials reflect a period of high capital expenditure and the transition from development to lease-income generation. | Metric (Consolidated) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Revenue** | **₹73.1 crore** | **₹51.96 crore** | **₹112.65 crore** | | **Sale of Electricity** | **₹112.11 Million** | **₹108.27 Million** | - | | **Profit / (Loss) Before Tax** | **₹(59.08) crore** | **₹(43.17) crore** | **₹65.27 crore** | | **Investment Property (Fair Value)** | **₹2,269.27 crore*** | - | - | *\*Combined fair value of Project Zenith and Hub Land as of March 2025.* --- ### Capital Structure & Debt Management Mac Charles utilizes a mix of Senior Secured Non-Convertible Debentures (**NCDs**) and bank term loans to fund its large-scale developments. * **Refinancing Activity:** In **December 2025**, the company prepaid existing loans from **ICICI Bank** and **Hero Fincorp** using a new facility from the **State Bank of India**. This resulted in a one-time exceptional expense of **₹56.56 crore** due to prepayment penalties. * **Borrowing Limits:** Shareholders approved an increase in borrowing powers to **₹2,500 Crores** in **March 2025**. * **Inter-Corporate Deposits (ICD):** The company provides interest-free ICDs to its subsidiary, **Mac Charles Hub Projects Private Limited**, totaling **₹405.23 crore** as of September 2025. * **Debt Covenants:** * **LTV Ratio:** Must not exceed **66.66%** (Actual LTV as of Dec 2025 was **13.35%** on specific mortgaged land). * **Net Worth Guarantee:** The holding company, **Embassy Property Developments Pvt Ltd**, must maintain a minimum net worth of **₹1,000 crore**. * **Change of Control:** A mandatory repayment is triggered if **Mr. Jitendra Virwani** or the holding company falls below **51%** ownership. --- ### Risk Profile & Mitigation Investors should monitor the following risks associated with the company’s high-leverage development model: * **Liquidity Risk:** As of **September 30, 2024**, current liabilities exceeded current assets by **₹220.35 crore**, largely due to maturing debentures. * **Regulatory & Legal Hurdles:** * **Income Tax:** A demand of **₹31.65 million** regarding interest disallowance is currently under appeal. * **GST:** A demand of **₹14.57 million** exists for excess input tax credit and late fees. * **Compliance:** Auditors noted in **December 2025** that certain LTV computations and non-financial covenant declarations were not fairly stated in material respects. * **Market Sensitivity:** The company is highly sensitive to **Grade A office demand** in Bengaluru and fluctuations in interest rates for its floating-rate debt. * **Concentration Risk:** High reliance on **Vikas Telecom Pvt Ltd** for energy revenue and **Apple India** for commercial rental income. --- ### Subsidiary Framework The company operates through four wholly-owned subsidiaries (**WOS**) to ring-fence its various development projects: 1. **Mac Charles Hub Projects Private Limited:** Dedicated to "Project Hub"; recipient of up to **₹600 crore** in ICDs. 2. **Embassy Prism Ventures Limited:** The vehicle for the commercial demerger. 3. **Blue Lagoon Real Estate Private Limited:** Real estate holding and development. 4. **Neptune Real Estate Private Limited:** Real estate holding and development.