Madhucon Projects (MADHUCON)₹4.26+0.24%Civil Construction
In the Jun 2026 quarter (consolidated), Madhucon Projects reported sales of ₹50.10 Cr, down 68.1% from Jun 2025, and net profit of ₹16.96 Cr. For the year to Mar 2026, sales were ₹554 Cr and net profit −₹469 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 258 | 277 | 422 | 236 | 190 | 111 | 139 | 157 | 129 | 139 | 126 | 50.10 |
| Expenses | 308 | 272 | 640 | 254 | 391 | 137 | 174 | 193 | 179 | 168 | 155 | 38.88 |
| Operating Profit | −51.92 | 2.99 | −221 | −17.95 | −202 | −25.93 | −35.92 | −35.92 | −50.92 | −29.95 | −29.95 | 10.98 |
| OPM % | −20.0% | 1.0% | −53.1% | −8.0% | −106.0% | −23.0% | −26.0% | −23.0% | −39.0% | −21.0% | −24.0% | 21.0% |
| Other Income | 44.10 | 1.01 | 238 | 26.06 | 205 | 67.15 | 37.07 | 47.10 | 54.09 | 51.09 | 48.10 | 6.01 |
| Interest | 2.99 | 7.97 | 26.92 | 3.99 | 2.99 | 4.99 | 26.94 | 5.98 | 5.99 | 5.99 | −17.95 | 0.00 |
| Depreciation | 8.99 | 11.99 | 2.01 | 10.01 | 12.01 | 484 | 25.99 | 131 | 131 | 131 | 131 | 0.99 |
| Profit before tax | −19.95 | −16.98 | −12.97 | −6.99 | −11.97 | −446 | −51.90 | −127 | −133 | −116 | −94.85 | 15.97 |
| Tax % | −5.0% | −13.1% | −46.1% | 56.9% | −55.0% | 0.0% | 18.0% | 0.0% | −2.0% | 0.0% | 1.0% | −11.0% |
| Net Profit | −18.98 | −13.98 | −6.99 | −9.99 | −4.99 | −445 | −60.96 | −127 | −131 | −116 | −95.84 | 16.96 |
| EPS (Rs) | −2.41 | −1.68 | 0.64 | −1.29 | −0.60 | −57.09 | −5.25 | −15.91 | −16.32 | −14.41 | −13.42 | 2.22 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,607 | 1,578 | 1,037 | 945 | 736 | 912 | 951 | 1,164 | 1,166 | 679 | 554 | 445 |
| Expenses | 1,649 | 1,208 | 1,007 | 883 | 685 | 942 | 1,008 | 1,411 | 1,458 | 956 | 696 | 542 |
| Operating Profit | 944 | 364 | 25.94 | 56.93 | 46.92 | −35.91 | −62.89 | −252 | −298 | −281 | −147 | −99.84 |
| OPM % | 36.0% | 23.0% | 2.5% | 6.0% | 6.0% | −4.0% | −7.0% | −22.0% | −26.1% | −42.0% | −27.0% | −22.4% |
| Other Income | 101 | 25.05 | 48.09 | 41.06 | −925 | 135 | 127 | 904 | 302 | 336 | 200 | 159 |
| Interest | 746 | 749 | 833 | 278 | 150 | 245 | 30.92 | 46.87 | 40.87 | 38.91 | 0.99 | −5.97 |
| Depreciation | 222 | 269 | 249 | 224 | 71.93 | 129 | 141 | 799 | 32.01 | 531 | 523 | 394 |
| Profit before tax | 75.90 | −629 | −1,009 | −404 | −1,097 | −276 | −108 | −197 | −70.83 | −517 | −470 | −327 |
| Tax % | 67.9% | 2.0% | −4.0% | −6.0% | 1.0% | −5.0% | 17.0% | −10.0% | −14.1% | 1.0% | 0.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | −955 | 0.00 | 0.00 | 0.00 | 1.01 | 0.00 | 0.00 | — |
| Net Profit | 24.96 | −643 | −965 | −380 | −1,114 | −262 | −127 | −177 | −60.93 | −523 | −469 | −326 |
| EPS (Rs) | 2.77 | −98.00 | −117.04 | −46.45 | −144.08 | −31.55 | −14.36 | −19.41 | −6.10 | −64.19 | −60.07 | −41.93 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 |
| Reserves | −323 | −297 | −832 | −1,779 | −2,135 | −2,446 | −1,898 | −2,099 | −1,932 | −1,515 | −1,479 | −1,890 |
| Borrowings | 6,426 | 6,706 | 6,727 | 6,967 | 7,043 | 4,431 | 4,223 | 4,167 | 3,996 | 3,897 | 3,542 | 3,646 |
| Other Liabilities | 2,077 | 2,016 | 2,311 | 2,678 | 2,771 | 2,961 | 2,985 | 3,411 | 2,023 | 1,809 | 1,533 | 1,361 |
| Total Liabilities | 8,187 | 8,433 | 8,213 | 7,874 | 7,687 | 4,953 | 5,319 | 5,485 | 4,094 | 4,199 | 3,603 | 3,124 |
| Fixed Assets | 5,566 | 5,279 | 4,788 | 4,544 | 4,331 | 1,235 | 748 | 676 | 52.92 | 169 | 124 | 82.92 |
| CWIP | 1,617 | 151 | 149 | 149 | 151 | 150 | 611 | 549 | 231 | 86.74 | 86.79 | 86.77 |
| Investments | 12.97 | 1.99 | 0.99 | 0.99 | 2.99 | 969 | 751 | 751 | 0.99 | 0.99 | 0.99 | 0.99 |
| Other Assets | 991 | 3,002 | 3,274 | 3,180 | 3,202 | 2,599 | 3,208 | 3,510 | 3,810 | 3,943 | 3,391 | 2,953 |
| Inventories | 125 | 120 | 64.75 | 99.56 | 62.76 | 28.88 | 14.95 | 5.98 | 3.99 | 1.99 | 1.99 | 1.99 |
| Trade receivables | 147 | 404 | 210 | 31.06 | 37.07 | 117 | 4.01 | 16.03 | 5.02 | 36.10 | 5.01 | 6.02 |
| Cash & equivalents | 80.93 | 156 | 77.99 | 55.01 | 37.95 | 86.96 | 69.94 | 115 | 82.02 | 39.01 | 65.99 | 84.96 |
| Total Assets | 8,187 | 8,433 | 8,213 | 7,874 | 7,687 | 4,953 | 5,319 | 5,485 | 4,094 | 4,199 | 3,603 | 3,124 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 1,510 | −301 | 683 | 571 | 190 | −588 | −405 | 232 | −241 | −256 | 85.01 | 204 |
| Cash from investing activity | −1,363 | 465 | 107 | −1.99 | 2.99 | 2,838 | 837 | −158 | 946 | 466 | 50.90 | −444 |
| Cash from financing activity | −175 | −162 | −861 | −589 | −204 | −2,211 | −452 | −43.05 | −721 | −261 | −109 | 258 |
| Net cash flow | −31.91 | 1.99 | −67.82 | −19.94 | −10.97 | 46.81 | −15.93 | 29.92 | −12.97 | −48.80 | 26.93 | 17.94 |
| Capex | 1,376 | 0.00 | 0.00 | 23.06 | 8.02 | 0.00 | 176 | 6.01 | 0.00 | 3.01 | 488 | 483 |
| Free cash flow | 135 | 147 | 772 | 561 | 182 | 2,343 | −580 | 225 | −97.71 | −258 | −401 | −276 |
| CFO / OP % | 240.1% | −24.9% | 203.0% | 2,237.0% | 390.0% | −1,251.9% | 1,272.1% | −215.0% | 96.1% | 86.1% | −29.9% | −138.9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 27 | 58 | 50 | 12 | 15 | 59 | 3 | 7 | 3 | 12 | 4 | 5 |
| Inventory days | 54 | 28 | 22 | 54 | 31 | 17 | 6 | 3 | 1 | 1 | 1 | 2 |
| Days payable | 122 | 200 | 190 | 308 | 320 | 280 | 258 | 293 | 162 | 142 | 77 | 169 |
| Cash conversion cycle | −42 | −115 | −118 | −242 | −275 | −203 | −249 | −283 | −158 | −129 | −72 | −162 |
| Working capital days | −380 | −341 | −727 | −1,498 | −1,758 | −1,883 | −942 | −1,091 | −667 | −626 | −1,012 | −1,448 |
| ROCE % | 8.1% | 13.1% | 2.0% | −3.0% | −2.0% | 1.0% | −1.0% | −4.0% | −7.9% | −2.0% | −27.9% | −33.9% |
For the Jun 2026 quarter, Madhucon Projects reported sales of ₹50.10 Cr, down 68.1% year on year and net profit of ₹16.96 Cr. The operating margin was 21.0%.
Madhucon Projects' sales for the year to Mar 2026 were ₹554 Cr; over the last twelve months they were ₹445 Cr.
Net profit for the year to Mar 2026 was −₹469 Cr, and −₹326 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−41.93.
Madhucon Projects reported borrowings of ₹3,646 Cr at Mar 2026, against cash and equivalents of ₹84.96 Cr.
Cash from operations was ₹204 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹276 Cr.