Nifty
Sensex
:
:
10234.45
32609.16
3.60 (0.04%)
-24.48 (-0.08%)

Finance - Investment

Rating :
58/99

BSE: 539940 | NSE: MAXVIL

83.75
-1.80 (-2.10%)
17-Oct-2017 | 4:17PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 84.65
  • 86.80
  • 83.00
  • 85.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 207928
  • 174.14
  • 113.80
  • 42.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 621.14
  • 11.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 949.45
  • N/A
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.1%
  • 0%
  • 27.57%
  • FII
  • DII
  • Others
  • 0.29%
  • 23.46%
  • 10.58%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Net Sales
0.00
154.91
-100.00%
167.32
165.84
0.89%
161.95
161.51
0.27%
172.20
179.88
-4.27%
Expenses
0.00
140.49
-100.00%
170.19
155.26
9.62%
152.89
145.85
4.83%
161.44
161.55
-0.07%
EBITDA
0.00
14.41
-100.00%
-2.86
10.58
-
9.06
15.66
-42.15%
10.76
18.34
-41.33%
EBIDTM
0.00%
9.31%
-1.71%
6.38%
5.59%
9.69%
6.25%
10.19%
Other Income
0.00
2.10
-100.00%
4.13
1.48
179.05%
2.37
3.30
-28.18%
3.19
2.73
16.85%
Interest
0.00
7.88
-100.00%
7.03
7.60
-7.50%
8.75
8.75
0.00%
8.35
8.72
-4.24%
Depreciation
0.00
4.76
-100.00%
5.34
4.78
11.72%
5.54
4.79
15.66%
5.07
4.98
1.81%
PBT
0.00
3.88
-100.00%
-11.10
-0.32
-
-2.87
5.42
-
0.53
7.37
-92.81%
Tax
0.00
1.85
-100.00%
-3.69
-2.69
-
-0.43
3.88
-
0.05
2.63
-98.10%
PAT
0.00
2.04
-100.00%
-7.41
2.37
-
-2.44
1.54
-
0.48
4.74
-89.87%
PATM
0.00%
1.32%
-4.43%
1.43%
-1.50%
0.95%
0.28%
2.64%
EPS
0.00
0.37
-100.00%
-1.07
0.44
-
-0.46
0.29
-
0.08
0.88
-90.91%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Net Sales
656.38
702.58
Net Sales Growth
-6.58%
 
Cost Of Goods Sold
436.29
453.46
Gross Profit
220.09
249.11
GP Margin
33.53%
35.46%
Total Expenditure
625.01
629.84
Power & Fuel Cost
44.37
42.65
% Of Sales
6.76%
6.07%
Employee Cost
41.80
39.76
% Of Sales
6.37%
5.66%
Manufacturing Exp.
120.11
119.34
% Of Sales
18.30%
16.99%
General & Admin Exp.
21.15
13.40
% Of Sales
3.22%
1.91%
Selling & Distn. Exp.
0.00
0.00
% Of Sales
0%
0%
Miscellaneous Exp.
5.66
3.87
% Of Sales
0.86%
0.55%
EBITDA
31.37
72.74
EBITDA Margin
4.78%
10.35%
Other Income
11.79
8.16
Interest
32.01
34.45
Depreciation
20.71
19.20
PBT
-9.55
27.25
Tax
-2.23
7.86
Tax Rate
23.35%
28.84%
PAT
-7.37
19.19
PAT before Minority Interest
-7.32
19.39
Minority Interest
-0.05
-0.20
PAT Margin
-1.12%
2.73%
PAT Growth
-138.41%
 
Unadjusted EPS
-1.33
3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Shareholder's Funds
330.50
209.94
Share Capital
68.98
53.40
Total Reserves
254.55
156.30
Non-Current Liabilities
208.59
192.35
Secured Loans
195.47
180.96
Unsecured Loans
0.00
0.00
Long Term Provisions
6.04
3.53
Current Liabilities
237.65
164.84
Trade Payables
83.20
53.72
Other Current Liabilities
32.63
29.80
Short Term Borrowings
120.43
78.93
Short Term Provisions
1.39
2.38
Total Liabilities
778.37
568.71
Net Block
318.85
269.69
Gross Block
379.93
311.09
Accumulated Depreciation
61.08
41.40
Non Current Assets
406.87
326.73
Capital Work in Progress
16.83
21.79
Non Current Investment
51.45
0.00
Long Term Loans & Adv.
13.48
27.17
Other Non Current Assets
6.27
8.07
Current Assets
371.50
241.97
Current Investments
121.99
0.00
Inventories
101.33
55.84
Sundry Debtors
114.07
148.50
Cash & Bank
1.95
12.89
Other Current Assets
32.15
7.66
Short Term Loans & Adv.
23.03
17.08
Net Current Assets
133.84
77.14
Total Assets
778.37
568.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Cash From Operating Activity
75.83
82.35
PBT
-9.55
27.25
Adjustment
50.79
49.39
Changes in Working Capital
38.46
13.04
Cash after chg. in Working capital
79.70
89.68
Interest Paid
0.00
0.00
Tax Paid
-3.87
-7.33
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-236.73
-50.65
Net Fixed Assets
-0.34
Net Investments
-183.64
Others
-52.75
Cash from Financing Activity
149.95
-30.53
Net Cash Inflow / Outflow
-10.94
1.17
Opening Cash & Equivalents
12.89
11.72
Closing Cash & Equivalent
1.95
12.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Book Value (Rs.)
46.90
39.27
ROA
-1.09%
3.41%
ROE
-2.75%
9.25%
ROCE
3.90%
12.55%
Fixed Asset Turnover
1.90
2.26
Receivable days
73.00
77.15
Inventory Days
43.70
29.01
Payable days
35.60
28.96
Cash Conversion Cycle
81.10
77.20
Total Debt/Equity
1.02
1.34
Interest Cover
0.70
1.79

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.