Login
Products
Login
Home
Alerts
Search
Watchlist
Products

MCON Rasayan India Ltd

MCON
NSE
53.40
4.91%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

MCON Rasayan India Ltd

MCON
NSE
53.40
4.91%
30 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
53.40
Industry
Industry
Paints/Varnishes
PE
Price To Earnings
16.58
PS
Price To Sales
0.68
Revenue
Revenue
58Cr
Rev Gr TTM
Revenue Growth TTM
23.92%
PAT Gr TTM
PAT Growth TTM
-6.20%
Peer Comparison
How does MCON stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MCON
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
81213181725222928
Growth YoY
Revenue Growth YoY%
73.953.732.338.125.017.331.6
Expenses
ExpensesCr
71112171522182725
Operating Profit
Operating ProfitCr
111123323
OPM
OPM%
7.36.910.67.211.713.216.08.211.7
Other Income
Other IncomeCr
000000010
Interest Expense
Interest ExpenseCr
000101111
Depreciation
DepreciationCr
000001111
PBT
PBTCr
011122223
Tax
TaxCr
000000000
PAT
PATCr
001011111
Growth YoY
PAT Growth YoY%
458.346.962.7146.815.6-12.1-0.8
NPM
NPM%
1.62.75.12.66.34.75.83.54.4
EPS
EPS
0.00.00.01.01.71.82.01.51.7

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
7991931425158
Growth
Revenue Growth%
28.50.1114.061.635.720.513.4
Expenses
ExpensesCr
6881828374552
Operating Profit
Operating ProfitCr
11113566
OPM
OPM%
7.98.110.17.58.612.611.59.9
Other Income
Other IncomeCr
00000011
Interest Expense
Interest ExpenseCr
00001222
Depreciation
DepreciationCr
00000122
PBT
PBTCr
00012335
Tax
TaxCr
00000101
PAT
PATCr
00011222
Growth
PAT Growth%
-6.6111.8165.2129.297.41.5-0.2
NPM
NPM%
1.41.02.12.63.75.34.53.9
EPS
EPS
56.51.71.31.32.63.63.43.2

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
1122667
Reserves
ReservesCr
00017926
Current Liabilities
Current LiabilitiesCr
75510132432
Non Current Liabilities
Non Current LiabilitiesCr
1122456
Total Liabilities
Total LiabilitiesCr
98814304671
Current Assets
Current AssetsCr
76712213055
Non Current Assets
Non Current AssetsCr
211391616
Total Assets
Total AssetsCr
98814304671

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
000-2-54-14
Investing Cash Flow
Investing Cash FlowCr
-100-1-5-9-2
Financing Cash Flow
Financing Cash FlowCr
100410617
Net Cash Flow
Net Cash FlowCr
0000001
Free Cash Flow
Free Cash FlowCr
-100-3-10-6-16
CFO To PAT
CFO To PAT%
-34.4-46.8-9.0-398.6-463.1175.2-621.0
CFO To EBITDA
CFO To EBITDA%
-5.9-5.7-1.9-137.8-196.074.1-241.3

Ratios

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000337391
Price To Earnings
Price To Earnings
0.00.00.00.029.132.640.0
Price To Sales
Price To Sales
0.00.00.00.01.11.71.8
Price To Book
Price To Book
0.00.00.00.02.54.72.7
EV To EBITDA
EV To EBITDA
2.82.13.85.115.416.718.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
43.055.456.549.048.751.156.9
OPM
OPM%
7.98.110.17.58.612.611.5
NPM
NPM%
1.41.02.12.63.75.34.5
ROCE
ROCE%
16.715.612.411.410.614.78.9
ROE
ROE%
15.47.310.520.68.514.36.8
ROA
ROA%
1.01.12.33.43.84.93.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
MCON Rasayan India Ltd. is a specialized manufacturer of construction chemicals and building finishing products, distinguished as the only construction chemical entity listed on the **NSE Emerge**. The company operates an integrated business model characterized by R&D-led innovation, an asset-light manufacturing strategy, and a robust multi-tier distribution network. With a portfolio of over **100 products** across **12 verticals**, MCON is transitioning from a regional player in Western India to a pan-India brand targeting a **₹500 crore turnover** within the next few years. --- ### **Strategic Product Architecture & Revenue Mix** MCON categorizes its offerings into **Powder Products** (cement/sand-based) and **Liquid/Paste Products** (polymers, polyurethanes, and epoxies). A core strategic pillar is the aggressive shift from low-margin powders (**~₹5/kg**) to high-value liquids and pastes (**up to ₹300/kg**). | Product Group | Revenue Share | Key Applications & Innovation | | :--- | :--- | :--- | | **Ready Mix Mortar** | **42%** | Includes **Readyplaster** and **Self-cure plaster** (patented green technology). | | **Tile Adhesive & Grout** | **21%** | First in India to receive **ISI certification** for Tile Adhesives. | | **Concrete Repair** | **11%** | Micro-concrete and anti-corrosive systems for aging infrastructure. | | **Waterproofing Systems** | **6%** | Liquid membranes and the **Magic Coat** series (PU, Flexy, 2K). | | **Paints (MAARVEL)** | **3%** | VOC-free, decorative elastomeric coatings for project business. | | **Admixtures** | **2%** | Crystallization admixtures that extend concrete life by **20 years**. | | **Others** | **15%** | Floor hardeners, engineering grouts, and decorative systems. | **Target Mix:** Management aims to increase the **Admixture** segment to **8%+** and reduce the **Ready Mix Mortar** dependency to **37%** to optimize blended margins. --- ### **The "Mother Plant" & FOCO Manufacturing Model** To combat high logistics costs (**5-6%** of product value), MCON utilizes a decentralized manufacturing strategy. This "Hub and Spoke" model allows the company to scale rapidly without heavy capital expenditure. * **Owned Infrastructure:** * **Sarigam (Gujarat):** **3,525 MTPA** capacity (**~87%** utilization). * **Ambethi (Gujarat):** Greenfield facility with **44,500 MTPA** capacity (**~62%** utilization). Includes a **Sand Processing Plant** to secure raw material supply. * **Asset-Light Expansion (FOCO/Toll Units):** * MCON operates **7 FOCO (Franchise Owned Company Operated)** units with **3 additional units** upcoming. * **Locations:** Indore, Pune, Ghaziabad, Bangalore, Bhiwandi, New Bombay, and Solapur. * **Impact:** This model is expected to deliver a **3% to 4% margin improvement** by eliminating long-haul transport of heavy powder products. * **Operational Efficiency:** Internal **OEE (Operational Efficiency)** has improved from **71% to 82%**, while R&D-led process optimization achieved **4.25%** savings in raw material consumption. --- ### **Market Segments & Institutional Approvals** The company serves four primary market profiles, balancing high-volume government work with high-margin retail sales. * **Building Construction (~60-65% of sales):** Residential and commercial projects using modern aluminum (Mivan) formwork. Key clients include **Shapoorji Pallonji, Lodha, L&T,** and **Rustomjee**. * **Government Infrastructure (~11% of sales):** Roads, flyovers, and railways. MCON recently received **MHDC approval** to supply **9 products** to all **PMAY (Pradhan Mantri Awas Yojana)** projects in Maharashtra, a market valued at **₹80,000 crore**. * **Repair & Rehabilitation (~12% of sales):** Specialized maintenance for bridges, dams, and societies. * **Retail Network:** Direct-to-consumer sales through **1,800+ dealers** and **122+ distributors** across **19+ cities**. --- ### **Financial Performance & Capital Structure** MCON has demonstrated consistent growth, supported by a lean balance sheet and strategic fundraising. | Metric (INR Crore) | H1 FY26 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **28.4** | **42.13** | **31.05** | | **Net Profit (PAT)** | **1.2** | **2.24** | **1.14** | | **Revenue Growth (YoY)** | **32%** | **35.67%** | **-** | * **Debt Profile:** Maintains a conservative **Debt-to-Equity ratio of 0.56x** with a borrowing cost of **8.5% to 8.7%**. * **Capital Raising:** Successfully completed a **Qualified Institutional Placement (QIP)** in November 2024 and an **IPO** in March 2023 (**₹6.34 Crore**) to fund working capital and the Ambethi Phase 2 expansion. * **Working Capital:** Credit cycles in infrastructure projects range from **120 to 180 days**. However, only **12-15%** of total credit exceeds **120 days**. The company is implementing channel financing to further optimize cash flow. --- ### **Geographic Expansion & Future Levers** Historically dominant in the **Western Zone** (**62%** of revenue), MCON is executing a diversification strategy to achieve a **60:40** revenue split between Western India and the Rest of India/Exports within three years. * **New Territories:** Active penetration into **Delhi NCR, UP, Punjab, Haryana, Karnataka, and Telangana**. * **Export Potential:** Selective entry into **Nepal and Bangladesh** is planned as secondary growth drivers. * **Digital Transformation:** Implementation of **CRM automation** for order tracking and loyalty programs for contractors/masons to increase brand stickiness. * **Competitive Edge:** MCON benchmarks its quality against global leaders like **Fosroc** while maintaining a pricing advantage of approximately **20% lower**. --- ### **Risk Management & Compliance** MCON operates in a regulated environment where structural integrity is paramount. * **Supply Chain Security:** To mitigate price volatility in cement and sand, the company maintains fixed-rate tie-ups and operates its own sand processing facilities. * **Quality Assurance:** To prevent liability from product failure, MCON utilizes **Authorised Applicators** and provides on-site technical supervision. * **Regulatory Adherence:** The company maintains strict compliance with the **Factories Act**, **Environment (Protection) Act**, and **SEBI (LODR) Regulations**. * **Economic Sensitivity:** While performance is tied to interest rates and infrastructure cycles, the **Repair & Rehab** segment provides a counter-cyclical buffer during slowdowns in new construction.