Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹15Cr
Rev Gr TTM
Revenue Growth TTM
16.60%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MULLER
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 10.5 | 27.5 | 25.3 | -17.4 | -16.8 | 7.2 | 1.7 | 98.7 | 115.2 | -38.3 | 50.4 | -8.0 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 2 |
Operating Profit Operating ProfitCr |
| 4.2 | 18.0 | 10.1 | -14.5 | -39.2 | 0.7 | -23.1 | -13.3 | -30.6 | -38.0 | -3.9 | -30.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 50.0 | 190.0 | 1,700.0 | -266.7 | 233.3 | -79.3 | -227.8 | -140.0 | -256.7 | 1,066.7 | 87.0 | -225.0 |
| 9.5 | 20.9 | 15.1 | -6.6 | 38.0 | 4.0 | -19.0 | -8.0 | -27.6 | 76.1 | -1.6 | -28.1 |
| 1.5 | 4.7 | 2.8 | -0.8 | 4.8 | 1.0 | -3.7 | -1.9 | -7.5 | 11.2 | -0.5 | -6.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 22.9 | -22.8 | -1.9 | -8.6 | 19.1 | -3.4 | 9.9 | -7.7 | 6.7 | 5.8 | 42.9 | -1.4 |
| 5 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 7 | 7 |
Operating Profit Operating ProfitCr |
| -8.4 | -3.7 | -0.3 | 0.7 | 9.8 | 2.9 | 6.2 | 4.7 | 1.1 | -0.8 | -16.4 | -23.5 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 0 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| 288.6 | -115.9 | 155.5 | -188.4 | 655.1 | 83.2 | 390.9 | -74.8 | -51.2 | 243.0 | -204.0 | 74.9 |
| 9.8 | -2.0 | 1.1 | -1.1 | 5.1 | 9.7 | 43.5 | 11.8 | 5.4 | 17.6 | -12.8 | -3.3 |
| 7.1 | -1.1 | 0.6 | -0.6 | 3.1 | 5.6 | 27.6 | 7.0 | 3.4 | 11.5 | -12.1 | -3.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| -6 | -6 | -6 | -6 | -5 | -5 | -3 | -3 | -3 | -2 | -3 | -2 |
Current Liabilities Current LiabilitiesCr | 6 | 6 | 5 | 5 | 5 | 4 | 3 | 3 | 3 | 3 | 4 | 4 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 |
Non Current Assets Non Current AssetsCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 0 |
| 118.9 | -39.3 | 167.4 | -454.1 | -6.3 | 43.0 | 124.9 | 25.0 | 96.7 | 99.5 | 55.1 |
CFO To EBITDA CFO To EBITDA% | -138.3 | -21.5 | -551.1 | 741.7 | -3.3 | 145.9 | 872.2 | 62.9 | 486.5 | -2,209.2 | 42.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 5 | 4 | 5 | 6 | 2 | 1 | 3 | 8 | 11 | 13 | 20 |
Price To Earnings Price To Earnings | 11.1 | 0.0 | 121.3 | 0.0 | 12.4 | 4.3 | 1.4 | 18.8 | 51.8 | 18.0 | 0.0 |
Price To Sales Price To Sales | 1.1 | 1.2 | 1.4 | 1.9 | 0.6 | 0.4 | 0.6 | 2.2 | 2.8 | 3.2 | 3.4 |
Price To Book Price To Book | -1.0 | -0.9 | -1.0 | -1.2 | -0.5 | -0.3 | -0.9 | -3.7 | -5.4 | -10.1 | -9.7 |
| -17.5 | -47.5 | -548.7 | 368.3 | 11.2 | 31.1 | 14.4 | 53.5 | 282.7 | -407.6 | -21.4 |
Profitability Ratios Profitability Ratios |
| 48.7 | 49.0 | 49.8 | 56.8 | 57.6 | 58.8 | 58.5 | 58.0 | 56.0 | 56.0 | 61.8 |
| -8.4 | -3.7 | -0.3 | 0.7 | 9.8 | 2.9 | 6.2 | 4.7 | 1.1 | -0.8 | -16.4 |
| 9.8 | -2.0 | 1.1 | -1.1 | 5.1 | 9.7 | 43.5 | 11.8 | 5.4 | 17.6 | -12.8 |
| -24.8 | -7.6 | -9.6 | -6.6 | -16.4 | -19.8 | -172.3 | -58.7 | -30.2 | -150.1 | 55.6 |
| -9.1 | 1.4 | -0.8 | 0.7 | -4.1 | -8.1 | -64.9 | -19.5 | -10.5 | -56.1 | 36.4 |
| 9.5 | -1.6 | 0.8 | -0.8 | 4.0 | 7.2 | 36.9 | 9.0 | 4.3 | 13.8 | -13.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Muller & Phipps (India) Limited is a Mumbai-based marketing and distribution enterprise specializing in the **FMCG and healthcare** sectors. The company operates a brand-management-centric business model, focusing on the commercialization of proprietary **Over-the-Counter (OTC) medical preparations**, **personal care**, and **home care** products. With a legacy presence in the Indian market, the company is currently navigating a strategic transition aimed at financial recovery and portfolio diversification.
---
### **Core Product Portfolio & Brand Assets**
The company’s revenue is primarily driven by established brands in the dental and skincare categories. The business model emphasizes brand management and distribution rather than direct manufacturing.
* **Dental Care:**
* **Cavisan:** A specialized dental formulation brand.
* **Cavidine:** Antiseptic and medicated dental solutions.
* **Skin Care:**
* **Nixoderm:** A legacy brand focused on the treatment of skin irritations and various dermatological conditions.
* **Home Care & OTC:** General marketing of medical preparations and home care solutions.
* **Historical Segments:** The company previously operated in the frozen foods category under the **Tiff-n-Bite** and **Treatos** brands (noted in 2023 records).
---
### **Pan-India Distribution & Operational Infrastructure**
The company maintains a robust national footprint through a network of regional offices and depots, ensuring product availability across diverse geographic zones:
| Region | Key Locations / Depots |
| :--- | :--- |
| **West** | Mumbai (Headquarters), Indore |
| **North** | Delhi, Ghaziabad, Chandigarh |
| **East** | Kolkata, Patna |
| **South** | Kochi |
*Note: The Raipur depot, active in 2023, was not explicitly cited in 2024-25 operational documentation.*
---
### **Corporate Structure & Strategic Affiliations**
Muller & Phipps (India) Limited is a subsidiary of **Development Holding Asia Ltd.**, which maintains a significant stake of **3,22,680 equity shares**. The company’s ecosystem includes several subsidiaries and associates:
| Entity | Relationship | Business Activity |
| :--- | :--- | :--- |
| **Muller & Phipps (Industrial Services) Ltd.** | Subsidiary | Indenting Agents in India |
| **Muller & Phipps Agencies Ltd.** | Subsidiary | No business activity since inception |
| **Getz Bros. Company Limited** | Fellow Subsidiary | N/A |
| **Foods and Inns Ltd.** | Associate | N/A |
| **Getz Pharma Pvt. Ltd.** | Associate | N/A |
| **Western Press Pvt Ltd.** | Associate | N/A |
---
### **Financial Performance & Solvency Analysis**
The company’s financial profile is characterized by a recovery trend despite a historical deficit. While the **net worth remains eroded**, management has maintained **Going Concern** status based on recent profitability and future growth projections.
**Key Financial Metrics (Standalone & Consolidated):**
| Metric | Dec 31, 2025 | Sept 30, 2025 | Mar 31, 2025 | Mar 31, 2024 |
| :--- | :--- | :--- | :--- | :--- |
| **Accumulated Losses** | **₹2.45 crore** | **₹2.05 crore** | **₹4.92 crore** | **₹4.17 crore** |
| **Net Worth** | **(₹1.82 crore)** | **(₹1.43 crore)** | **(₹2.08 crore)** | **(₹1.31 crore)** |
**Earnings Highlights (FY 2023-24):**
* **Profit After Tax (Consolidated):** **₹72.81 lakhs** (up from **₹21.23 lakhs** in FY23).
* **Earnings Per Share (EPS):** Increased significantly to **₹11.65** from **₹3.4**.
* **Exceptional Items:** FY24 results were bolstered by compensation received for the **surrender of tenancy rights** at the **Kolkata** location.
* **Core Profitability:** Profit Before Exceptional Items stood at **₹32.98 lakhs** (Standalone).
---
### **Strategic Growth & Governance Roadmap**
Management is focused on institutional stability and portfolio expansion to offset carried-forward losses.
* **Portfolio Broad-basing:** Active efforts are underway to acquire or market **additional products** to increase turnover and leverage the existing distribution network.
* **Governance Enhancements:**
* **Board Diversity:** Appointment of **Mrs. Hinal Shah** as a **Woman Independent Director** for a **5-year term** (effective **2025 AGM**).
* **Audit Oversight:** Engagement of **Sanjay Soman & Associates** as **Secretarial Auditors** for a fixed tenure from **FY 2025-26 to FY 2029-30**.
* **Capital Allocation:** Due to the necessity of adjusting profits against **carried forward losses**, the company has recommended **Nil dividends** and **Nil transfer to reserves** for the recent cycles. The capital structure remains simple, with equity shares at a **par value of ₹10**.
---
### **Risk Profile & Mitigation Factors**
Investors should note the following risks inherent in the company’s current operational and financial state:
* **Client Concentration:** Revenue is highly sensitive to a small group of customers.
* **Revenue from Top 10 Clients:** Increased to **75%** in FY24 from **60%** in FY23.
* **Credit & Liquidity Risk:** Most transactions are conducted on **credit**, exposing the company to **accounts receivable** defaults. The negative net worth necessitates careful liquidity management to fund strategic investments.
* **Macroeconomic Sensitivity:** Operations are vulnerable to **inflationary pressures** and **input cost escalations**, which can impact consumer purchasing power when passed through via price revisions.
* **Valuation Risks:** The company holds **Level 3 Financial Instruments**, where fair value is determined using non-observable market data, introducing potential estimation errors.
* **Regulatory Compliance:** The company operates under strict adherence to **Sections 149, 152, and 204** of the **Companies Act, 2013**, and **Regulation 24A** of **SEBI (LODR) Regulations, 2015**.