Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Madhusudan Masala Ltd

MADHUSUDAN
NSE
154.50
0.32%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Madhusudan Masala Ltd

MADHUSUDAN
NSE
154.50
0.32%
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
224Cr
Close
Close Price
154.50
Industry
Industry
Food - Processing - Others
PE
Price To Earnings
12.39
PS
Price To Sales
0.84
Revenue
Revenue
268Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does MADHUSUDAN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MADHUSUDAN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
706373734576
Growth YoY
Revenue Growth YoY%
-35.320.3
Expenses
ExpensesCr
625966663968
Operating Profit
Operating ProfitCr
857878
OPM
OPM%
10.87.29.710.314.510.8
Other Income
Other IncomeCr
013010
Interest Expense
Interest ExpenseCr
212221
Depreciation
DepreciationCr
011111
PBT
PBTCr
638656
Tax
TaxCr
112112
PAT
PATCr
426435
Growth YoY
PAT Growth YoY%
-16.3104.3
NPM
NPM%
6.03.67.75.77.76.2
EPS
EPS
3.21.63.92.92.43.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2025TTM
Revenue
RevenueCr
231268
Growth
Revenue Growth%
15.9
Expenses
ExpensesCr
207238
Operating Profit
Operating ProfitCr
2429
OPM
OPM%
10.511.0
Other Income
Other IncomeCr
44
Interest Expense
Interest ExpenseCr
66
Depreciation
DepreciationCr
22
PBT
PBTCr
2024
Tax
TaxCr
56
PAT
PATCr
1518
Growth
PAT Growth%
19.9
NPM
NPM%
6.56.7
EPS
EPS
10.912.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2025Sep 2025
Equity Capital
Equity CapitalCr
1414
Reserves
ReservesCr
7986
Current Liabilities
Current LiabilitiesCr
7779
Non Current Liabilities
Non Current LiabilitiesCr
98
Total Liabilities
Total LiabilitiesCr
179188
Current Assets
Current AssetsCr
158162
Non Current Assets
Non Current AssetsCr
2226
Total Assets
Total AssetsCr
179188

Cash Flow

Consolidated
Standalone
Financial YearMar 2025
Operating Cash Flow
Operating Cash FlowCr
-39
Investing Cash Flow
Investing Cash FlowCr
-7
Financing Cash Flow
Financing Cash FlowCr
45
Net Cash Flow
Net Cash FlowCr
-1
Free Cash Flow
Free Cash FlowCr
-38
CFO To PAT
CFO To PAT%
-259.1
CFO To EBITDA
CFO To EBITDA%
-160.6

Ratios

Consolidated
Standalone
Financial YearMar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
216
Price To Earnings
Price To Earnings
14.4
Price To Sales
Price To Sales
0.9
Price To Book
Price To Book
2.3
EV To EBITDA
EV To EBITDA
12.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
16.6
OPM
OPM%
10.5
NPM
NPM%
6.5
ROCE
ROCE%
15.7
ROE
ROE%
16.1
ROA
ROA%
8.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Madhusudan Masala Limited (MML) is a rapidly expanding Indian spice and food products manufacturer with over **four decades of brand legacy**, rooted in the Kotecha family’s entrepreneurial heritage since 1977. Originally established as *M/s Madhusudan & Co.* in 1982, the company transitioned into a public limited entity and was successfully listed on the **NSE Emerge SME platform on September 27, 2023**, following a significantly oversubscribed IPO (592.73x subscription by retail investors). Led by the second-generation promoters **Rishit Dayalji Kotecha and Hiren Vijaykumar Kotecha**, MML has evolved from a regional player in Gujarat to a pan-India brand with strategic ambitions to capture 1% of the ₹1.4 lakh crore Indian spices market. --- ### **Core Business & Product Portfolio** MML manufactures and processes over **32 types of spices** across **500+ SKUs**, offering a comprehensive range under four key brands: - **DOUBLE HATHI** (Premium): Launched in 1977; known for ground and whole spices, including 13 regional variants of chilli powder. AGMARK certified. - **MAHARAJA** (Value-for-money): Targeting rural and price-sensitive consumers; launched in 2003. - **MANTAVYA**: Focused on rural Gujarat and Maharashtra. - **77GREEN** (Acquired): Specializing in **blended spices, organic, health-focused products, and ready-to-cook (RTC) instant mixes** like idli, dosa, gulab jamun, and khaman dhokla. The product categories include: - **Ground Spices** (Chilli, Turmeric, Coriander, Cumin, etc.) - **Blended Spices** (Garam Masala, Kitchen King, Pav Bhaji Masala, Chicken Masala) - **Whole Spices** - **Grocery Products**: Rajgira flour, papad, soya chunks, achar masala, asafoetida (hing), black & rock salt, food supplements - **Tea, instant mixes, and ready-to-cook items** MML also generates **unbranded revenue** through wholesale trading of whole spices and food grains (e.g., wheat, moong, chana, groundnuts), contributing ~37% to total sales, though the focus is shifting toward branded product dominance. --- ### **Manufacturing & Infrastructure** MML operates **two state-of-the-art manufacturing units**: 1. **Jamnagar, Gujarat (4,800 MT/year capacity)** – Established in 2015; FSSAI, HACCP, ISO 9001:2015, and ISO 22000:2018 certified. 2. **Rajkot, Gujarat (600 MT/year)** – Acquired via **Vitagreen Products Pvt. Ltd. takeover in FY2024**; specializes in blended spices and RTC mixes. **Total current capacity: 5,400 MT/year**, with **82% utilization in FY25**. In addition, MML is currently developing a **greenfield, 200,000 sq. ft. spice processing facility in Sanosara, Jamnagar**, executed through its subsidiary **Vitagreen Products** on a turnkey basis with **VSR Enpro Consultants Pvt Ltd**. The project, scheduled in **two phases**, will add **6,000 MT/year of premium processing capacity** in Phase 1. It will feature: - **Cold-air and cryogenic grinding** to preserve color, aroma, and shelf life - Advanced blending, packaging, and cold storage systems - Compliance with global food safety standards The company also owns **a 4,029 MT cold storage facility**, reducing rental costs and ensuring raw material stability. --- ### **Strategic Acquisition: Vitagreen Products Pvt. Ltd.** In **FY2024**, MML acquired **100% stake in Vitagreen Products Pvt. Ltd.** for ₹7.75 crores, a transformative move that significantly accelerated its national expansion. Key benefits include: - Acquisition of the **77GREEN** brand and **228+ SKUs** - Expanded portfolio in **blended spices and instant mixes** - Access to **7+ states** (Gujarat, Maharashtra, Goa, Telangana, Punjab, UP, J&K, Haryana, Bihar, Jharkhand) - **12,000+ retail outlets and 200+ distributors** - **In-house R&D facility and 120+ trained staff** - Strong penetration in **micro-grocery stores** (vegetable shops, dairy, bakeries, chicken shops) - FY24 revenue contribution of **₹20–30 crores** This acquisition enabled MML to enter new markets rapidly, including UP (July 2024) and J&K (September 2024), with strong repeat order traction. --- ### **Market Presence & Distribution Network** MML boasts one of the most aggressive distribution expansions in the organized spice sector: - **325+ distributors** - **6,300+ wholesalers** - **40,000+ retail stores** (up from 25,000 in 2024) across **7+ states** **Key operational footprint**: - **Gujarat & Saurashtra**: Core market; **35% organized market share in Saurashtra**, 5% in Gujarat - **Maharashtra, Goa, Telangana**: Recently expanded via dedicated Super Stockists - **Northern India**: Entering Punjab, Haryana, Delhi, Chandigarh, UP, Bihar, Jharkhand, J&K with support from Vitagreen’s network The company employs a **clustered growth strategy**, entering 2–3 new states annually. It has appointed **Super Stockists in Chandigarh** to manage North India operations, enhancing regional oversight and speed to market. Marketing initiatives include: - Over **300 hoardings** in Gujarat - **Branded auto-rickshaws (4,000+ vehicles)** in two states - Shop facias, sampling, media campaigns (FM radio, newspapers), and participation in **Indusfood, Khadhya Khurak** Retailers are incentivized through **"Rewards for Retailers" scratch-and-win** and **"Buy More, Save More"** distributor schemes. --- ### **Sales Performance & Financials (FY25)** - **Standalone Revenue**: ₹216.50 Crores - **Consolidated Revenue**: ₹230.92 Crores - Projected Revenue for FY26: **₹240+ Crores** based on H1 performance and expansion momentum - **Sales Volume Growth**: - FY23: 43.55 million packs - FY24: 64.71 million packs - FY25: **107.8 million packs** (driven by small packs: 10g–100g) **Segment Revenue Growth (2023–25)**: - **Blended Spices**: ₹94.69 L → ₹163.27 L (FY23) → **₹779.99 L (FY25)** - **Ground Spices**: ₹3,143.63 L → ₹4,585.19 L (FY23–24) - **Grocery Products**: ₹166.29 L → ₹262.98 L (FY23–24) - **Whole Spices/Grains Trading**: ₹2,523.15 L → ₹3,982.27 L **Branded vs. Unbranded Sales Mix**: 63% branded, 37% unbranded (targeting higher-margin branded) --- ### **Key Competitive Advantages** - **Deep regional customization**: Custom C-T-C blends tailored to local tastes - **Strong promoter-led management** with 40+ years of combined industry expertise - **Efficient supply chain**: Proximity to APMC Jamnagar for low-cost, high-quality procurement - **Dual revenue model**: Branded + commodity trading for resilience - **Cluster-based expansion** with experienced distributor partnerships - **First Indian spice company to receive ZED Gold Certificate** and **Pride of ‘HALAR’ Award**