Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Murae Organisor Ltd

MURAE
BSE
0.19
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Murae Organisor Ltd

MURAE
BSE
0.19
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
39Cr
Close
Close Price
0.19
Industry
Industry
Trading
PE
Price To Earnings
1.73
PS
Price To Sales
0.05
Revenue
Revenue
859Cr
Rev Gr TTM
Revenue Growth TTM
44,617.71%
PAT Gr TTM
PAT Growth TTM
15,100.00%
Peer Comparison
How does MURAE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MURAE
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Revenue
RevenueCr
71220010582815164
Growth YoY
Revenue Growth YoY%
-15.6-76.1-67.7-60.0-94.0-65.8-43.8-86.513,390.770,162.559,845.31,634.8
Expenses
ExpensesCr
71021000572765123
Operating Profit
Operating ProfitCr
001-1-10101541
OPM
OPM%
0.712.878.4-39.2-220.912.5150.0-104.31.91.90.823.6
Other Income
Other IncomeCr
010100000009
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
0110-101015410
Tax
TaxCr
001000000113
PAT
PATCr
0100-10101437
Growth YoY
PAT Growth YoY%
-99.344.2136.1-177.8-2,275.0-97.1350.014.3203.49,925.0143.63,200.0
NPM
NPM%
0.6117.117.0-16.4-202.310.0136.1-104.31.61.40.6186.5
EPS
EPS
0.00.10.00.00.00.00.00.00.00.00.00.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
919233551554121143855859
Growth
Revenue Growth%
110.325.751.843.18.7-25.4-48.8-33.0-82.033,510.70.4
Expenses
ExpensesCr
918233447544925134845847
Operating Profit
Operating ProfitCr
010231-8-41-11011
OPM
OPM%
2.52.81.84.46.52.3-18.9-21.06.6-44.21.21.3
Other Income
Other IncomeCr
000002982209
Interest Expense
Interest ExpenseCr
001111100000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
00012203301020
Tax
TaxCr
000011011035
PAT
PATCr
0001220220815
Growth
PAT Growth%
3,892.3-4.050.4461.781.89.3-95.12,420.6-10.9-97.314,060.6102.2
NPM
NPM%
1.30.60.72.63.33.30.210.614.12.10.91.8
EPS
EPS
11.310.15.329.653.80.10.00.10.10.00.00.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
0000066121249186
Reserves
ReservesCr
011468846623
Current Liabilities
Current LiabilitiesCr
37913152011121064231
Non Current Liabilities
Non Current LiabilitiesCr
1012312000213
Total Liabilities
Total LiabilitiesCr
5911202336282929120652
Current Assets
Current AssetsCr
5910192332272828120652
Non Current Assets
Non Current AssetsCr
00000411000
Total Assets
Total AssetsCr
5911202336282929120652

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-20-70-3-730-16-323
Investing Cash Flow
Investing Cash FlowCr
0000-330000
Financing Cash Flow
Financing Cash FlowCr
207173-3028358
Net Cash Flow
Net Cash FlowCr
00000-1001235
Free Cash Flow
Free Cash FlowCr
-20-70-4-730-16-323
CFO To PAT
CFO To PAT%
-1,598.5-175.4-775.2-28.9-189.9-8,041.7117.213.3-29,979.7-4,295.2
CFO To EBITDA
CFO To EBITDA%
-814.5-67.0-450.3-14.5-278.391.4-59.028.31,416.4-3,217.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000290331335128
Price To Earnings
Price To Earnings
0.00.00.00.00.016.20.015.16.60.017.3
Price To Sales
Price To Sales
0.00.00.00.00.00.50.01.60.911.00.1
Price To Book
Price To Book
0.00.00.00.00.02.00.02.00.70.60.6
EV To EBITDA
EV To EBITDA
5.23.04.34.12.530.5-1.4-9.523.4-21.029.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
13.28.95.76.48.88.6-12.6-19.013.3-21.41.6
OPM
OPM%
2.52.81.84.46.52.3-18.9-21.06.6-44.21.2
NPM
NPM%
1.30.60.72.63.33.30.210.614.12.10.9
ROCE
ROCE%
17.717.021.318.023.214.94.112.411.20.62.4
ROE
ROE%
94.87.910.620.927.912.60.613.310.60.13.6
ROA
ROA%
2.51.21.54.77.15.00.37.76.90.01.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Murae Organisor Limited (formerly **Earum Pharmaceuticals Limited**) is an Indian listed entity currently undergoing a radical structural and operational transformation. Historically a pharmaceutical trading firm, the company has pivoted toward a high-volume **Agriculture Trading** model while simultaneously developing an integrated **Agro-Pharma and Industrial** vertical. The company is characterized by a lean "direct dispatch" operational style, a rapidly expanding capital base, and a transition to a **100% Public Shareholding** structure. --- ### **Strategic Pivot: From Pharma Intermediates to Agro-Industrial Integration** The company has rebranded and restructured to move away from low-margin pharmaceutical trading toward a diversified, value-added agricultural model. * **The "Direct Dispatch" Trading Model:** Murae operates as a pure intermediary. It does **not maintain physical inventory**, nor does it own or lease warehouse/godown facilities. Goods are supplied directly from vendors to customers, minimizing overhead and infrastructure costs. * **₹250 Crore Agro-Pharma Expansion:** The company is investing in a high-margin vertical involving: * **Cultivation:** Acquisition of land in **Kutch, Gujarat** for pomegranate farming, supported by the **National Horticulture Mission**. * **Manufacturing:** Establishment of a **distillation and formulation facility** and a research-driven laboratory for value-added products. * **Infrastructure:** Development of integrated processing and packaging units featuring **digital traceability**. * **Global Footprint:** To facilitate international trade, the Board has approved opening three overseas branch offices in **Dubai (UAE)**, **Nigeria**, and **Kenya**. --- ### **Financial Performance & Order Pipeline** The shift to agricultural trading has resulted in a massive surge in top-line revenue, though margins remain thin. | Metric (Standalone) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Revenue** | **₹854.82 crore** | **₹4.06 crore** | **₹14.09 crore** | | **Profit Before Tax (PBT)** | **₹10.03 crore** | **₹0.07 crore** | **₹2.80 crore** | | **Net Profit (PAT)** | **₹7.52 crore** | **₹0.05 crore** | **₹1.98 crore** | * **Institutional Order Book:** The company has secured supply orders totaling **₹297 Crores** from domestic FMCG and agri-processing clients. * **Execution Status:** A first tranche of **₹57 Crores** (covering mustard seeds, groundnuts, and pulses) was scheduled for mid-2025 execution. --- ### **Professional Services & Advisory Portfolio** Beyond trading, Murae operates a multi-disciplinary consultancy arm serving **SMEs**, **Body Corporates**, and **Government Departments**. * **Financial Syndication:** Feasibility studies and negotiating **Loan/Equity syndication** with Banks and NBFCs. * **Compliance & Taxation:** Specialized services for **RBI & FEMA** regulations, **International Taxation**, and **Income Tax/GST** advisory. * **Corporate Secretarial:** End-to-end **Company Law** consultancy, including IFRS transitions and statutory audits. * **Audit Expertise:** Specialized exposure in **Banking Sector audits** and project financing. --- ### **Capital Restructuring & Shareholder Dynamics** Murae has aggressively utilized corporate actions to expand its equity base and enhance market liquidity. * **Stock Split & Bonus (2025):** Executed a sub-division of shares from face value **₹2.00** to **₹1.00**, followed by a **1:10 Bonus Issue** (capitalizing **₹18.59 crore**). * **Fundraising History:** * **Rights Issue (Jan 2025):** Raised **₹46.47 crore** through the allotment of **23.23 crore** shares. * **Warrant Conversion (Aug 2024):** Raised approx. **₹99 crore** via conversion of **44.99 crore** warrants. * **Proposed QIP:** Board is evaluating a further fundraise of up to **₹80 Crores** for agro-infrastructure. * **Ownership Shift:** As of August 2025, the company moved to a **100% Public Holding** structure following the reclassification of former promoters to public shareholders. * **Authorized Capital:** Significantly increased to **₹205 Crore** (205 crore shares of **₹1** each). --- ### **Critical Risk Factors & Audit Qualifications** Investors should note that the statutory auditors issued a **Disclaimer of Opinion** for FY 2024-25, citing an inability to verify key financial claims. #### **1. Financial & Internal Control Deficiencies** | Risk Area | Financial Exposure | Auditor Observation | | :--- | :--- | :--- | | **Unsecured Loans** | **₹212.75 Crore** | No interest charged; lack of formal agreements or cross-confirmations. | | **Loans & Advances** | **₹283.67 Crore** | Balances remain unconfirmed by third parties. | | **Trade Payables** | **₹195.02 Crore** | Non-compliance with **MSMED Act**; no bifurcation of MSME creditors. | | **Tax Demands** | **₹1.73 Crore** | Outstanding income tax demands for AY 2020-21 and 2022-23. | #### **2. Operational Verification Issues** * **Transaction Authenticity:** Auditors noted a lack of **Goods Inward Reports**, **E-Way bills**, and **Delivery Challans** for several transactions, making it difficult to verify the physical movement of goods. * **Asset Oversight:** No physical verification of **Property, Plant and Equipment (PPE)** was conducted; the company lacks detailed quantitative records for fixed assets. * **Debt Status:** Previous defaults led to **State Bank of India (SBI)** loans (totaling **₹8.73 Crore**) being classified as **NPA**. #### **3. Regulatory & Market Risks** * **Compliance Lapses:** The company is marked as **SDD-non compliant** on the BSE Portal regarding Insider Trading regulations and has faced delays in filing financial results. * **Market Volatility:** High sensitivity to **monsoon patterns**, geopolitical trade restrictions, and currency fluctuations. * **Information Integrity:** Management has had to debunk false claims on **Telegram/YouTube** regarding fake projects (e.g., a non-existent **₹135 Crore** deal with **Cipla**). * **Governance:** The Board currently lacks the required balance of Executive and Independent Directors.