Market Simplified India Limited is an unlisted public limited company founded on October 9, 2000, and is based in Chennai, Tamil Nadu. The company operates across various sectors, including agriculture, healthcare, automobile, manufacturing, and hospitality, and is recognized for providing digital acceleration solutions. It has a diverse client base that includes notable firms such as Kotak Mahindra Bank and Aditya Birla Group.
| P&L Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 3412 | 4306 | 4832 | - |
| Cost of Material Consumed | 0 | 0 | 0 | - |
| Gross Margins | 100 | 100 | 100 | - |
| Change in Inventory | 0 | 0 | 0 | - |
| Employee Benefit Expenses | 1715 | 2666 | 3435 | - |
| Other Expenses | 1152 | 1032 | 1131 | - |
| EBITDA | 545 | 608 | 266 | - |
| OPM | 15.97 | 14.12 | 5.5 | - |
| Other Income | 7.3 | 75 | 24 | - |
| Finance Cost | 8.7 | 29 | 6 | - |
| D&A | 246 | 272 | 138 | - |
| EBIT | 299 | 336 | 128 | - |
| EBIT Margins | 8.76 | 7.8 | 2.65 | - |
| PBT | 298 | 382 | 146 | - |
| PBT Margins | 8.73 | 8.87 | 3.02 | - |
| Tax (2021) | 83 | 55 | -13 | - |
| PAT | 215 | 327 | 159 | - |
| NPM | 6.3 | 7.59 | 3.29 | - |
| EPS | 1.43 | 1.97 | 0.74 | - |
| Financial Ratios | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Operating Profit Margin | 15.97 | 14.12 | 5.5 | - |
| Net Profit Margin | 6.3 | 7.59 | 3.29 | - |
| Earning Per Share (Diluted) | 1.43 | 1.97 | 0.74 | - |
| Assets | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Fixed Assets | 311 | 220 | 261 | - |
| CWIP | 381 | 481 | 726 | - |
| Investments | 1 | 0 | 0 | - |
| Trade Receivables | 628 | 449 | 278 | - |
| Inventory | 0 | 0 | 0 | - |
| Other Assets | 1382 | 2112 | 3768 | - |
| Total Assets | 2703 | 3262 | 5033 | - |
| Liabilities | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Share Capital | 1501.7 | 1657.9 | 2138.9 | - |
| FV | 10 | 10 | 10 | - |
| Reserves | 429 | 1136 | 2348 | - |
| Borrowings | 146 | 41.6 | 18.5 | - |
| Trade Payables | 128 | 95 | 85 | - |
| Other Liabilities | 498.3 | 331.5 | 442.6 | - |
| Total Liabilities | 2703 | 3262 | 5033 | - |
| Cash-Flow Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| PBT | 299 | 382 | 146 | - |
| OPBWC | 395 | 670 | 266 | - |
| Change in Receivables | -235 | -160 | 111 | - |
| Change in Inventories | 0 | 0 | 0 | - |
| Change in Payables | 0 | 0 | 0 | - |
| Other Changes | -120 | -511 | 13 | - |
| Working Capital Change | -355 | -671 | 124 | - |
| Cash Generated From Operations | 40 | -1 | 390 | - |
| Tax | 83 | -54 | 13 | - |
| Cash Flow From Operations | 123 | -55 | 403 | - |
| Purchase of PPE | -69 | -181 | -180 | - |
| Sale of PPE | 0 | 0 | 0 | - |
| Cash Flow From Investment | -149 | -269 | -401 | - |
| Borrowing | 73.6 | -104 | -23 | - |
| Divided | 0 | 0 | 0 | - |
| Equity | 0 | 500 | 1539 | - |
| Others From Financing | -8.6 | -29 | -6 | - |
| Cash Flow from Financing | 65 | 367 | 1510 | - |
| Net Cash Generated | 39 | 43 | 1512 | - |
| Cash at the Start | 104 | 541 | 585 | - |
| Cash at the End | 143 | 584 | 2097 | - |
| Shareholding Pattern | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| NSE Investments Limited | 30% | 21% | 21% | - |
| Others | 70% | 79% | 79% | - |
