Login
Home
Charts
Search
Watchlist
Products

Marshall Machines Ltd

MARSHALL·NSE
3.640.00%Mon, 29 Dec '25

Marshall Machines Ltd

MARSHALL
NSE
3.64
0.00%
|Mon, 29 Dec '25
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
9Cr
Close
Close Price
3.64
Industry
Industry
Engineering - Light - General
PE
Price To Earnings
PS
Price To Sales
0.33
Revenue
Revenue
26Cr
Rev Gr TTM
Revenue Growth TTM
-31.11%
PAT Gr TTM
PAT Growth TTM
-7.56%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Revenue
RevenueCr
13924787121121069
Growth YoY
Revenue Growth YoY%
-5.0-59.8-16.1-52.0-32.8-23.1-50.057.0-78.739.9-54.7-14.3
Expenses
ExpensesCr
12101988713938610
Operating Profit
Operating ProfitCr
1-15-100-11-12-10
OPM
OPM%
5.5-7.822.2-13.15.6-2.7-6.411.9-53.115.8-13.8-4.8
Other Income
Other IncomeCr
000011000000
Interest Expense
Interest ExpenseCr
111111111101
Depreciation
DepreciationCr
221211111111
PBT
PBTCr
-2-43-3-1-1-3-1-4-1-2-2
Tax
TaxCr
-1-11-100-10-10-1-1
PAT
PATCr
-1-32-3-1-1-3-1-30-1-1
Growth YoY
PAT Growth YoY%
-198.6-390.683.0-215.051.465.6-222.259.1-281.259.450.4-41.8
NPM
NPM%
-11.4-33.18.9-37.1-8.2-14.8-21.7-9.7-146.9-4.3-23.7-16.0
EPS
EPS
-0.8-1.91.3-1.5-0.4-0.6-1.6-0.6-1.8-0.2-0.6-0.6
QuarterSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Revenue
RevenueCr
13924787121121069
Growth YoY
Revenue Growth YoY%
-5.0-59.8-16.1-52.0-32.8-23.1-50.057.0-78.739.9-54.7-14.3
Expenses
ExpensesCr
12101988713938610
Operating Profit
Operating ProfitCr
1-15-100-11-12-10
OPM
OPM%
5.5-7.822.2-13.15.6-2.7-6.411.9-53.115.8-13.8-4.8
Other Income
Other IncomeCr
000011000000
Interest Expense
Interest ExpenseCr
111111111101
Depreciation
DepreciationCr
221211111111
PBT
PBTCr
-2-43-3-1-1-3-1-4-1-2-2
Tax
TaxCr
-1-11-100-10-10-1-1
PAT
PATCr
-1-32-3-1-1-3-1-30-1-1
Growth YoY
PAT Growth YoY%
-198.6-390.683.0-215.051.465.6-222.259.1-281.259.450.4-41.8
NPM
NPM%
-11.4-33.18.9-37.1-8.2-14.8-21.7-9.7-146.9-4.3-23.7-16.0
EPS
EPS
-0.8-1.91.3-1.5-0.4-0.6-1.6-0.6-1.8-0.2-0.6-0.6

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Revenue
RevenueCr
444649505965606760352826
Growth
Revenue Growth%
6.54.83.218.39.9-8.412.4-10.2-42.8-18.9-31.1
Expenses
ExpensesCr
394143444750445853362727
Operating Profit
Operating ProfitCr
566613151697-11-1
OPM
OPM%
11.111.911.312.321.623.326.514.011.4-4.14.1-2.2
Other Income
Other IncomeCr
010000100300
Interest Expense
Interest ExpenseCr
344334444443
Depreciation
DepreciationCr
121224856655
PBT
PBTCr
10127841-4-9-7-8
Tax
TaxCr
00012210-1-2-2-2
PAT
PATCr
10015630-3-7-5-6
Growth
PAT Growth%
-55.855.8174.2307.415.4-48.5-87.8-962.2-120.021.8-7.6
NPM
NPM%
1.50.60.92.58.48.85.00.5-5.2-20.0-19.3-22.1
EPS
EPS
3.61.62.56.827.44.31.8-0.5-1.9-4.1-2.3-3.1
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Revenue
RevenueCr
444649505965606760352826
Growth
Revenue Growth%
6.54.83.218.39.9-8.412.4-10.2-42.8-18.9-31.1
Expenses
ExpensesCr
394143444750445853362727
Operating Profit
Operating ProfitCr
566613151697-11-1
OPM
OPM%
11.111.911.312.321.623.326.514.011.4-4.14.1-2.2
Other Income
Other IncomeCr
010000100300
Interest Expense
Interest ExpenseCr
344334444443
Depreciation
DepreciationCr
121224856655
PBT
PBTCr
10127841-4-9-7-8
Tax
TaxCr
00012210-1-2-2-2
PAT
PATCr
10015630-3-7-5-6
Growth
PAT Growth%
-55.855.8174.2307.415.4-48.5-87.8-962.2-120.021.8-7.6
NPM
NPM%
1.50.60.92.58.48.85.00.5-5.2-20.0-19.3-22.1
EPS
EPS
3.61.62.56.827.44.31.8-0.5-1.9-4.1-2.3-3.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital
Equity CapitalCr
22222151515151524
Reserves
ReservesCr
778916242735312552
Current Liabilities
Current LiabilitiesCr
3639404552556163708065
Non Current Liabilities
Non Current LiabilitiesCr
81210910151921192115
Total Liabilities
Total LiabilitiesCr
5360596580108121133135141156
Current Assets
Current AssetsCr
3846464957616462718394
Non Current Assets
Non Current AssetsCr
1514131623475770645962
Total Assets
Total AssetsCr
5360596580108121133135141156
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital
Equity CapitalCr
22222151515151524
Reserves
ReservesCr
778916242735312552
Current Liabilities
Current LiabilitiesCr
3639404552556163708065
Non Current Liabilities
Non Current LiabilitiesCr
81210910151921192115
Total Liabilities
Total LiabilitiesCr
5360596580108121133135141156
Current Assets
Current AssetsCr
3846464957616462718394
Non Current Assets
Non Current AssetsCr
1514131623475770645962
Total Assets
Total AssetsCr
5360596580108121133135141156

Cash Flow

Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Operating Cash Flow
Operating Cash FlowCr
12514121150-12
Investing Cash Flow
Investing Cash FlowCr
-5-9-27-15-1000-19
Financing Cash Flow
Financing Cash FlowCr
-55143-2-5131
Net Cash Flow
Net Cash FlowCr
1100-1000
Free Cash Flow
Free Cash FlowCr
6-4-14-314-1-31
CFO To PAT
CFO To PAT%
939.4103.7235.6396.43,118.1-152.34.8231.3
CFO To EBITDA
CFO To EBITDA%
186.440.589.474.6120.569.223.7-1,088.8
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Operating Cash Flow
Operating Cash FlowCr
12514121150-12
Investing Cash Flow
Investing Cash FlowCr
-5-9-27-15-1000-19
Financing Cash Flow
Financing Cash FlowCr
-55143-2-5131
Net Cash Flow
Net Cash FlowCr
1100-1000
Free Cash Flow
Free Cash FlowCr
6-4-14-314-1-31
CFO To PAT
CFO To PAT%
939.4103.7235.6396.43,118.1-152.34.8231.3
CFO To EBITDA
CFO To EBITDA%
186.440.589.474.6120.569.223.7-1,088.8

Ratios

Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3912185067579
Price To Earnings
Price To Earnings
6.84.148.6
Price To Sales
Price To Sales
0.60.20.30.81.92.00.3
Price To Book
Price To Book
1.00.30.41.11.70.80.1
EV To EBITDA
EV To EBITDA
4.03.16.113.0-79.583.2-81.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
26.625.825.030.734.638.848.430.536.118.731.131.1
OPM
OPM%
11.111.911.312.321.623.326.514.011.4-4.14.1-2.2
NPM
NPM%
1.50.60.92.58.48.85.00.5-5.2-20.0-19.3-22.1
ROCE
ROCE%
12.810.612.314.325.818.310.74.90.9-5.6-2.9-2.9
ROE
ROE%
7.23.14.611.328.115.07.20.7-6.8-17.4-7.1-7.1
ROA
ROA%
1.20.50.81.96.35.42.50.3-2.3-4.9-3.5-3.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3912185067579
Price To Earnings
Price To Earnings
6.84.148.6
Price To Sales
Price To Sales
0.60.20.30.81.92.00.3
Price To Book
Price To Book
1.00.30.41.11.70.80.1
EV To EBITDA
EV To EBITDA
4.03.16.113.0-79.583.2-81.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
26.625.825.030.734.638.848.430.536.118.731.131.1
OPM
OPM%
11.111.911.312.321.623.326.514.011.4-4.14.1-2.2
NPM
NPM%
1.50.60.92.58.48.85.00.5-5.2-20.0-19.3-22.1
ROCE
ROCE%
12.810.612.314.325.818.310.74.90.9-5.6-2.9-2.9
ROE
ROE%
7.23.14.611.328.115.07.20.7-6.8-17.4-7.1-7.1
ROA
ROA%
1.20.50.81.96.35.42.50.3-2.3-4.9-3.5-3.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Marshall Machines is a niche Indian machine-tool builder that designs and assembles smart, automated factory equipment - essentially, it makes the robots and computer-controlled lathes that shape metal parts for everything from car wheels to ceiling fans. The company began in 1961 as a maker of simple bench lathes and, over two generations, transformed itself into a specialist in import-substitute CNC (computer numerical control) machinery, using what it calls a “frugal innovation” mindset to solve problems for Indian workshops that foreign suppliers ignore. That recurring approach - build complete, affordable solutions rather than a catalogue of generic machines - is captured in its “Marshall Technology Trishool”: super-optimized machines, low-cost automation, and accessible Industry 4.0 software, all developed in-house. # Business segments A single engine - CNC machine tools and the automation and software that wrap around them - sold as integrated solutions to Indian factories that need to make metal components faster, cheaper, and with fewer people. ## 1. CNC machines and smart automation: a one-stop shop for the Indian factory floor **Marshall does not just sell a lathe; it sells a complete production cell - the machine, the robot that loads it, and the software that predicts when it will break - so a customer buys higher output per square foot, not just hardware.** - **Patented multi-spindle machines lower the cost per part** - the company’s double- and four-spindle CNC lathes let a single operator produce two or four components in the time a standard machine makes one, which is why Marshall dominates niches like ceiling-fan and LPG-valve manufacturing in India. - **The machines are assembled, not fabricated from scratch** - Marshall buys servo motors, drives and controls as a single package from FANUC and Siemens, then integrates them into its own designed-and-cast structures, which means it focuses engineering effort on the proprietary add-ons that differentiate the product rather than reinventing commodity components. - **Customers stay for decades** - of a cumulative base of more than 1,500 clients, about 400 have been buying for 10 to 15 years, and roughly 65% of customers return each year, which suggests the machines become embedded in their production lines and the switching cost is high. ## 2. Industry 4.0 software and training: the invisible moat **Marshall bundles IoT sensors and predictive-maintenance software with its machines, making the factory “smart” at a price an Indian job shop can afford - and then teaches the shop floor how to use it.** - **Three software products cover the factory’s biggest headaches** - SmartFac tracks productivity, SmartPredict warns of impending breakdowns, and SmartCorrect checks quality on the line, all built around a US-patented “zero defect production” method that turns a basic CNC machine into a connected quality-control station. - **Training locks customers into the ecosystem** - the company runs India’s first comprehensive Industry 4.0 training programme at the Maruti Center for Excellence, teaching automotive suppliers on actual Marshall equipment using a “Learn, Observe, Practice, Implement” model, and it also partners with a World Bank-funded SME skilling initiative, so it is building a workforce that already knows its systems. - **Patents protect the add-ons, not the base machine** - with 7 patents granted globally and 22 more pending, the intellectual property covers the performance-boosting technologies layered on top of standard CNC platforms, giving customers a measurable edge in output and quality that a generic machine cannot match. # Group structure and partners **Marshall is a single-segment manufacturer with a small US sales outpost, a history of short-lived subsidiaries, and - since August 2025 - an insolvency process driven by its largest creditor.** - The company operates one business segment - “Manufacturing CNC Machines” - from two factories in Ludhiana, Punjab, with a combined sales capacity of ₹250 crores built out in a CAPEX cycle that ended in 2021. - A US subsidiary, Marshall Automation America, Inc. in Duluth, Georgia, supports export sales through distributors TGH and Morris South, while the company has also sought strategic alliances with European and Japanese machine-tool makers to both export its own automated cells and import advanced machines for the Indian market. - The company was admitted into the Corporate Insolvency Resolution Process on 29 August 2025 by the NCLT Chandigarh Bench on a petition filed by Uno Minda Ltd., which is the sole member of the Committee of Creditors; Mavent Restructuring Services LLP was appointed Resolution Professional in October 2025.

Documents — Marshall Machines Ltd

  • Q4 FY2023 Earnings Call Transcript (Mar 2023, PDF): https://www.stockscans.in/document/m9pu1e4egvvfz0nik4ugme6y.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/zs3sfqrm8ob30qvuf8e98y63.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/ozyp3w9ti14gnca07nay0orv.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/1jzr9k5rfxz220gmvczu6x67.pdf
  • Q4 FY2023 Quarterly Result (Mar 2023, PDF): https://www.stockscans.in/document/rrmpqmsh51y5oij6f7hmipct.pdf
  • Q3 FY2023 Quarterly Result (Dec 2022, PDF): https://www.stockscans.in/document/v8esvn9qi5sta7kx9ybjdnyq.pdf
  • Q2 FY2023 Quarterly Result (Sep 2022, PDF): https://www.stockscans.in/document/dbfbfh15rlg78xa7d9qn6dze.pdf
  • Q1 FY2023 Quarterly Result (Jun 2022, PDF): https://www.stockscans.in/document/uoh258bku3yc45f8f75uzsqd.pdf
  • Q3 FY2022 Quarterly Result (Dec 2021, PDF): https://www.stockscans.in/document/lrb1mczwor6s0j6vy0lvxdar.pdf
  • Q1 FY2023 Investor Presentation (Jun 2022, PDF): https://www.stockscans.in/document/4ems839a0c4726dmr68blzut.pdf
  • Q3 FY2022 Investor Presentation (Dec 2021, PDF): https://www.stockscans.in/document/6kkxf563omc6al1o4yq1ony1.pdf
  • Q2 FY2022 Investor Presentation (Sep 2021, PDF): https://www.stockscans.in/document/qjr1pdvo224elqp5tyadjhvm.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/jzj78iotme0aelxxr4a6q8o3.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/hfhyn4tck3es98iim9hn83ce.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/08w6s1m9282x8nmsh3660jgs.pdf

Concall Transcript Summaries — Marshall Machines Ltd

  • Q4 FY2023 Concall Transcript Summary (Mar 2023): https://www.stockscans.in/company/NSE%3AMARSHALL/transcript-notes/202303/m9pu1e4egvvfz0nik4ugme6y.pdf