Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Construction - Real Estate

Rating :
50/99

BSE: 532313 | NSE: MAHLIFE

405.45
-3.50 (-0.86%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  408.90
  •  408.90
  •  403.75
  •  408.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5193
  •  21.06
  •  668.40
  •  392.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,084.36
  • 14.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,412.79
  • 1.48%
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.54%
  • 2.25%
  • 13.78%
  • FII
  • DII
  • Others
  • 0.08%
  • 5.21%
  • 27.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.18
  • -4.30
  • -1.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.31
  • 1.16
  • -7.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.53
  • -10.97
  • -15.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.74
  • 18.99
  • 21.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.24
  • 1.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.26
  • 15.69
  • 20.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
80.20
100.00
-19.80%
153.95
136.05
13.16%
161.80
327.02
-50.52%
168.34
213.08
-21.00%
Expenses
82.24
102.15
-19.49%
137.71
120.10
14.66%
138.96
321.16
-56.73%
147.55
198.34
-25.61%
EBITDA
-2.04
-2.15
-
16.24
15.95
1.82%
22.84
5.86
289.76%
20.79
14.74
41.04%
EBIDTM
-2.54%
-2.15%
10.55%
11.72%
14.12%
1.79%
12.35%
6.92%
Other Income
13.67
29.14
-53.09%
21.80
12.66
72.20%
18.84
15.45
21.94%
17.30
14.99
15.41%
Interest
4.35
6.46
-32.66%
4.47
7.87
-43.20%
19.82
4.24
367.45%
7.14
4.45
60.45%
Depreciation
0.98
1.08
-9.26%
0.82
1.13
-27.43%
0.99
1.17
-15.38%
1.06
1.15
-7.83%
PBT
6.30
19.45
-67.61%
32.75
19.61
67.01%
20.87
15.90
31.26%
29.89
24.13
23.87%
Tax
7.81
8.74
-10.64%
10.63
6.77
57.02%
6.47
8.74
-25.97%
9.20
10.88
-15.44%
PAT
-1.51
10.71
-
22.12
12.84
72.27%
14.40
7.16
101.12%
20.69
13.25
56.15%
PATM
-1.88%
10.71%
14.37%
9.44%
8.90%
2.19%
12.29%
6.22%
EPS
8.02
2.62
206.11%
5.20
2.69
93.31%
9.30
4.24
119.34%
5.06
8.02
-36.91%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
564.29
566.19
762.15
593.17
1,086.10
705.26
738.34
701.27
611.93
417.87
341.78
Net Sales Growth
-27.30%
-25.71%
28.49%
-45.39%
54.00%
-4.48%
5.29%
14.60%
46.44%
22.26%
 
Cost Of Goods Sold
0.00
373.44
565.89
380.54
459.22
525.66
383.55
418.11
354.24
233.75
208.90
Gross Profit
564.29
192.75
196.25
212.62
626.88
179.59
354.79
283.16
257.69
184.13
132.88
GP Margin
100.00%
34.04%
25.75%
35.84%
57.72%
25.46%
48.05%
40.38%
42.11%
44.06%
38.88%
Total Expenditure
506.46
508.76
711.82
507.55
661.92
651.04
496.47
509.92
435.51
305.20
269.23
Power & Fuel Cost
-
1.02
1.37
0.91
5.57
4.59
3.80
2.93
2.63
2.31
1.73
% Of Sales
-
0.18%
0.18%
0.15%
0.51%
0.65%
0.51%
0.42%
0.43%
0.55%
0.51%
Employee Cost
-
66.03
68.14
59.28
52.84
37.91
33.51
27.86
21.46
17.31
13.03
% Of Sales
-
11.66%
8.94%
9.99%
4.87%
5.38%
4.54%
3.97%
3.51%
4.14%
3.81%
Manufacturing Exp.
-
10.09
12.08
11.55
25.45
8.58
10.43
4.35
3.81
11.15
9.35
% Of Sales
-
1.78%
1.58%
1.95%
2.34%
1.22%
1.41%
0.62%
0.62%
2.67%
2.74%
General & Admin Exp.
-
31.60
35.37
33.09
34.29
27.25
27.74
25.64
21.96
18.37
18.62
% Of Sales
-
5.58%
4.64%
5.58%
3.16%
3.86%
3.76%
3.66%
3.59%
4.40%
5.45%
Selling & Distn. Exp.
-
22.96
23.21
21.26
27.89
18.75
17.72
15.72
14.97
11.02
12.54
% Of Sales
-
4.06%
3.05%
3.58%
2.57%
2.66%
2.40%
2.24%
2.45%
2.64%
3.67%
Miscellaneous Exp.
-
3.62
5.76
0.91
56.66
28.31
19.73
15.32
16.44
11.29
12.54
% Of Sales
-
0.64%
0.76%
0.15%
5.22%
4.01%
2.67%
2.18%
2.69%
2.70%
1.48%
EBITDA
57.83
57.43
50.33
85.62
424.18
54.22
241.87
191.35
176.42
112.67
72.55
EBITDA Margin
10.25%
10.14%
6.60%
14.43%
39.06%
7.69%
32.76%
27.29%
28.83%
26.96%
21.23%
Other Income
71.61
77.94
68.87
94.01
61.47
166.97
34.15
27.14
15.08
22.09
29.40
Interest
35.78
41.29
20.21
35.70
51.40
50.19
31.24
21.09
11.32
9.29
3.75
Depreciation
3.85
4.26
4.62
4.18
13.23
10.05
8.70
9.34
8.12
6.59
-3.90
PBT
89.81
89.82
94.37
139.75
421.02
160.94
236.07
188.06
172.05
118.88
102.09
Tax
34.11
31.18
33.01
42.94
137.77
50.93
79.91
59.29
58.69
38.35
29.91
Tax Rate
37.98%
34.71%
34.98%
30.73%
32.72%
31.65%
33.85%
31.53%
34.11%
32.26%
29.30%
PAT
55.70
56.28
57.71
93.93
266.20
100.63
141.37
119.08
108.17
78.49
65.64
PAT before Minority Interest
55.17
58.64
61.36
96.81
283.25
110.01
156.16
128.77
113.36
80.53
72.18
Minority Interest
-0.53
-2.36
-3.65
-2.88
-17.05
-9.38
-14.79
-9.69
-5.19
-2.04
-6.54
PAT Margin
9.87%
9.94%
7.57%
15.84%
24.51%
14.27%
19.15%
16.98%
17.68%
18.78%
19.21%
PAT Growth
26.71%
-2.48%
-38.56%
-64.71%
164.53%
-28.82%
18.72%
10.09%
37.81%
19.58%
 
Unadjusted EPS
27.58
19.67
24.90
22.35
64.98
24.64
34.61
29.16
26.20
18.93
15.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
2,058.85
1,699.57
1,629.58
1,474.96
1,261.67
1,293.07
1,155.06
1,065.18
988.76
938.83
Share Capital
51.33
41.05
41.03
41.01
40.85
40.84
40.84
40.84
50.81
54.73
Total Reserves
2,002.26
1,654.17
1,588.54
1,431.19
1,218.39
1,250.73
1,113.36
1,023.71
937.55
883.88
Non-Current Liabilities
105.45
369.85
568.79
1,299.71
1,363.09
625.49
517.20
526.53
430.42
340.67
Secured Loans
49.93
274.68
449.24
949.48
1,029.56
567.35
491.62
506.98
413.12
324.70
Unsecured Loans
7.65
0.10
0.10
167.65
167.65
7.57
0.00
0.00
7.59
7.40
Long Term Provisions
2.17
2.12
2.04
119.20
116.27
6.37
1.03
0.82
0.00
0.00
Current Liabilities
789.13
773.35
772.82
736.78
1,030.67
1,121.28
701.82
493.48
343.29
235.95
Trade Payables
194.29
203.39
253.78
266.85
225.29
204.71
148.93
74.93
41.15
67.98
Other Current Liabilities
357.11
308.95
299.84
403.89
396.06
400.00
293.04
218.96
174.13
89.08
Short Term Borrowings
176.02
201.85
209.91
23.67
50.55
203.26
13.57
11.15
0.00
0.00
Short Term Provisions
61.72
59.16
9.29
42.36
358.77
313.32
246.27
188.45
128.01
78.89
Total Liabilities
2,997.98
2,886.26
3,009.72
3,608.65
3,738.96
3,125.47
2,474.29
2,168.20
1,844.63
1,601.04
Net Block
73.47
76.10
77.30
353.53
322.59
304.02
223.95
208.46
192.06
179.31
Gross Block
99.64
99.63
97.30
424.40
378.10
351.28
263.96
239.62
215.22
199.82
Accumulated Depreciation
26.17
23.53
20.00
70.87
55.52
47.26
40.01
31.16
23.15
20.51
Non Current Assets
884.66
811.02
776.79
611.83
534.34
334.80
256.20
250.11
223.17
243.58
Capital Work in Progress
9.15
8.47
0.70
7.63
15.35
7.15
8.08
16.71
12.75
45.53
Non Current Investment
731.08
620.25
614.94
162.95
178.45
18.37
18.35
18.35
18.36
18.74
Long Term Loans & Adv.
70.96
106.00
82.28
73.24
8.91
4.59
3.06
4.55
0.00
0.00
Other Non Current Assets
0.00
0.21
1.57
14.48
9.04
0.66
2.75
2.04
0.00
0.00
Current Assets
2,113.32
2,075.24
2,232.93
2,996.83
3,204.63
2,790.69
2,218.10
1,918.10
1,621.46
1,357.46
Current Investments
217.08
145.66
201.18
58.65
122.92
114.85
156.43
69.08
129.76
89.57
Inventories
912.41
1,171.23
1,305.96
1,970.31
1,776.41
1,630.74
1,049.12
936.44
906.29
767.74
Sundry Debtors
145.21
76.09
63.47
46.55
108.98
90.18
197.51
173.31
121.34
73.26
Cash & Bank
130.17
84.01
127.89
76.96
66.71
144.27
150.20
237.74
132.99
144.86
Other Current Assets
708.44
391.40
300.16
223.70
1,129.60
810.65
664.84
501.55
331.08
282.02
Short Term Loans & Adv.
301.64
206.85
234.27
620.65
996.83
695.89
579.00
438.81
305.61
253.22
Net Current Assets
1,324.19
1,301.89
1,460.11
2,260.04
2,173.95
1,669.40
1,516.28
1,424.62
1,278.17
1,121.51
Total Assets
2,997.98
2,886.26
3,009.72
3,608.66
3,738.97
3,125.49
2,474.30
2,168.21
1,844.63
1,601.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
194.44
69.59
-173.54
299.72
-255.69
-158.37
-51.68
17.98
-19.58
-118.60
PBT
134.54
138.90
139.75
421.02
160.94
236.07
188.06
172.05
118.88
102.09
Adjustment
-75.39
-83.33
-50.06
30.93
18.10
6.90
4.91
6.59
-4.85
-25.30
Changes in Working Capital
152.66
31.11
-213.79
-25.10
-379.35
-307.59
-189.12
-108.78
-100.72
-156.72
Cash after chg. in Working capital
211.81
86.69
-124.10
426.85
-200.31
-64.62
3.85
69.87
13.31
-79.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.37
-17.10
-49.44
-127.14
-55.38
-93.74
-55.53
-51.89
-32.89
-38.68
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-179.73
140.87
106.19
42.45
-195.06
-27.18
-57.44
40.72
-28.67
192.35
Net Fixed Assets
-0.65
-10.75
26.94
-3.80
-4.37
3.01
0.66
-1.94
5.17
-3.54
Net Investments
-45.42
-27.42
-226.55
176.86
-319.12
17.46
-86.46
47.41
-48.03
141.40
Others
-133.66
179.04
305.80
-130.61
128.43
-47.65
28.36
-4.75
14.19
54.49
Cash from Financing Activity
-40.00
-254.82
138.89
-336.12
385.75
175.59
13.58
46.11
36.37
25.00
Net Cash Inflow / Outflow
-25.30
-44.36
71.54
6.05
-65.00
-9.97
-95.54
104.81
-11.88
98.75
Opening Cash & Equivalents
75.08
119.44
47.89
57.15
122.15
132.12
227.66
122.85
144.86
46.11
Closing Cash & Equivalent
49.78
75.08
119.44
63.19
57.15
122.15
132.12
227.66
132.99
144.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
400.09
412.93
371.05
335.39
288.02
295.48
264.08
243.57
223.99
211.71
ROA
1.99%
2.08%
2.93%
7.71%
3.21%
5.58%
5.55%
5.65%
4.67%
4.82%
ROE
3.13%
3.69%
6.24%
20.74%
8.63%
12.77%
11.61%
11.10%
8.46%
8.15%
ROCE
5.39%
4.81%
6.84%
17.58%
8.58%
13.10%
12.19%
12.15%
9.56%
8.76%
Fixed Asset Turnover
5.68
7.74
2.27
2.71
1.93
2.40
2.79
2.69
2.01
2.09
Receivable days
71.33
33.42
33.85
26.13
51.54
71.11
96.50
87.87
84.99
62.99
Inventory Days
671.62
593.17
1008.01
629.57
881.67
662.40
516.73
549.57
731.12
763.75
Payable days
197.22
127.03
155.79
151.77
125.19
140.76
85.54
52.25
69.11
81.84
Cash Conversion Cycle
545.73
499.56
886.07
503.94
808.02
592.75
527.69
585.19
746.99
744.91
Total Debt/Equity
0.22
0.38
0.48
0.84
1.11
0.75
0.58
0.51
0.43
0.35
Interest Cover
3.18
5.67
4.91
9.19
4.21
8.56
9.92
16.19
13.80
28.26

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.