Nifty
Sensex
:
:
8435.10
27308.60
18.10(0.22%)
50.96(0.19%)

Finance - Investment

Rating :
56/99

BSE: 539940 | NSE: MAXVIL

67.75
-0.95 (-1.38%)
19-Jan-2017 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 68.05
  • 69.70
  • 67.40
  • 68.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 333911
  • 226.22
  • 87.05
  • 42.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 366.43
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 635.14
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.06%
  • 7.1%
  • 33.66%
  • FII
  • DII
  • Others
  • 0.3%
  • 5.55%
  • 8.33%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
172.20
179.88
-4.27%
154.91
193.76
-20.05%
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
161.44
161.55
-0.07%
140.49
167.25
-16.00%
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
10.76
18.34
-41.33%
14.41
26.51
-45.64%
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
6.25%
10.19%
9.31%
13.68%
0.00%
0.00%
0.00%
0.00%
Other Income
3.19
2.73
16.85%
2.10
1.94
8.25%
0.00
0.00
0.00
0.00
0.00
0.00
Interest
8.35
8.72
-4.24%
7.88
9.04
-12.83%
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
5.07
4.98
1.81%
4.76
4.64
2.59%
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.53
7.37
-92.81%
3.88
14.77
-73.73%
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.05
2.63
-98.10%
1.85
4.04
-54.21%
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.48
4.74
-89.87%
2.04
10.74
-81.01%
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.28%
2.64%
1.32%
5.54%
0.00%
0.00%
0.00%
0.00%
EPS
0.08
0.88
-90.91%
0.37
1.99
-81.41%
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Net Sales
702.70
Net Sales Growth
 
Cost Of Goods Sold
453.46
Gross Profit
249.23
GP Margin
35.47%
Total Expenditure
629.84
Power & Fuel Cost
42.65
% Of Sales
6.07%
Employee Cost
39.76
% Of Sales
5.66%
Manufacturing Exp.
119.44
% Of Sales
17.00%
General & Admin Exp.
13.40
% Of Sales
1.91%
Selling & Distn. Exp.
0.00
% Of Sales
0%
Miscellaneous Exp.
3.78
% Of Sales
0.54%
EBITDA
72.86
EBITDA Margin
10.37%
Other Income
8.04
Interest
34.45
Depreciation
19.20
PBT
27.25
Tax
7.86
Tax Rate
28.84%
PAT
19.19
PAT before Minority Interest
19.39
Minority Interest
-0.20
PAT Margin
2.73%
PAT Growth
 
Unadjusted EPS
3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Shareholder's Funds
209.94
Share Capital
53.40
Total Reserves
156.30
Non-Current Liabilities
192.36
Secured Loans
180.96
Unsecured Loans
0.00
Long Term Provisions
3.53
Current Liabilities
164.83
Trade Payables
53.71
Other Current Liabilities
29.80
Short Term Borrowings
78.93
Short Term Provisions
2.38
Total Liabilities
568.71
Net Block
269.69
Gross Block
311.09
Accumulated Depreciation
41.40
Non Current Assets
322.05
Capital Work in Progress
21.79
Non Current Investment
0.00
Long Term Loans & Adv.
22.50
Other Non Current Assets
8.07
Current Assets
246.65
Current Investments
0.00
Inventories
55.84
Sundry Debtors
148.50
Cash & Bank
12.89
Other Current Assets
29.41
Short Term Loans & Adv.
21.75
Net Current Assets
81.82
Total Assets
568.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Cash From Operating Activity
82.35
PBT
27.25
Adjustment
49.39
Changes in Working Capital
13.04
Cash after chg. in Working capital
89.68
Interest Paid
0.00
Tax Paid
-7.33
Other Direct Exp. Paid
0.00
Extra & Other Items
0.00
Cash From Investing Activity
-50.65
Net Fixed Assets
Net Investments
Others
Cash from Financing Activity
-30.53
Net Cash Inflow / Outflow
1.17
Opening Cash & Equivalents
11.72
Closing Cash & Equivalent
12.89

Financial Ratios

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Book Value (Rs.)
39.27
ROA
3.41%
ROE
9.25%
ROCE
12.55%
Fixed Asset Turnover
2.26
Receivable days
77.13
Inventory Days
29.01
Payable days
28.96
Cash Conversion Cycle
77.19
Total Debt/Equity
1.34
Interest Cover
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. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

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