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

Electric Equipment

Rating :
45/99

BSE: 500267 | NSE: MAJESAUTO

99.30
1.20 (1.22%)
16-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  99.00
  •  99.40
  •  98.00
  •  98.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  356
  •  0.35
  •  221.70
  •  84.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 103.25
  • 41.85
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 394.67
  • N/A
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.01%
  • 22.13%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 0.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.74
  • -12.07
  • -25.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 38.88
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.24
  • 1.19
  • 5.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.53
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 144.86
  • 226.12
  • 19.04

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
12.93
13.33
-3.00%
16.86
13.87
21.56%
14.74
13.77
7.04%
13.83
13.99
-1.14%
Expenses
6.70
4.78
40.17%
5.22
5.49
-4.92%
6.88
6.27
9.73%
4.88
5.05
-3.37%
EBITDA
6.23
8.55
-27.13%
11.64
8.38
38.90%
7.86
7.50
4.80%
8.95
8.94
0.11%
EBIDTM
48.18%
64.15%
69.04%
60.44%
53.34%
54.49%
64.72%
63.90%
Other Income
4.14
3.01
37.54%
0.06
0.17
-64.71%
5.53
5.84
-5.31%
0.07
0.11
-36.36%
Interest
5.14
4.82
6.64%
5.22
4.71
10.83%
6.48
7.30
-11.23%
6.49
6.39
1.56%
Depreciation
1.66
1.56
6.41%
1.66
1.56
6.41%
2.09
1.99
5.03%
2.04
2.09
-2.39%
PBT
3.58
5.18
-30.89%
4.81
2.29
110.04%
4.81
4.05
18.77%
0.49
0.56
-12.50%
Tax
0.05
-0.42
-
1.46
-0.11
-
0.79
-0.72
-
0.24
-0.34
-
PAT
3.52
5.60
-37.14%
3.35
2.39
40.17%
4.03
4.78
-15.69%
0.25
0.90
-72.22%
PATM
27.25%
42.05%
19.88%
17.26%
27.33%
34.71%
1.81%
6.44%
EPS
3.77
2.03
85.71%
0.81
-3.28
-
-0.59
0.83
-
-1.62
-4.73
-

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
Net Sales
58.36
55.77
56.60
137.58
114.03
106.11
154.54
165.12
148.14
131.03
Net Sales Growth
6.19%
-1.47%
-58.86%
20.65%
7.46%
-31.34%
-6.41%
11.46%
13.06%
 
Cost Of Goods Sold
2.89
10.63
10.63
76.20
76.09
65.62
96.77
105.41
92.42
78.77
Gross Profit
55.47
45.14
45.97
61.39
37.94
40.50
57.78
59.70
55.72
52.26
GP Margin
95.04%
80.94%
81.22%
44.62%
33.27%
38.17%
37.39%
36.16%
37.61%
39.88%
Total Expenditure
23.68
125.30
240.33
137.05
133.32
119.57
147.43
151.53
131.95
114.90
Power & Fuel Cost
-
0.37
0.78
6.18
6.70
7.33
7.71
6.45
5.82
6.54
% Of Sales
-
0.66%
1.38%
4.49%
5.88%
6.91%
4.99%
3.91%
3.93%
4.99%
Employee Cost
-
4.56
4.80
25.11
26.83
25.13
22.19
18.54
16.09
12.75
% Of Sales
-
8.18%
8.48%
18.25%
23.53%
23.68%
14.36%
11.23%
10.86%
9.73%
Manufacturing Exp.
-
2.80
1.84
9.13
13.22
9.31
13.09
13.44
11.68
5.33
% Of Sales
-
5.02%
3.25%
6.64%
11.59%
8.77%
8.47%
8.14%
7.88%
4.07%
General & Admin Exp.
-
2.34
2.88
1.62
1.74
1.67
1.37
1.27
0.86
1.56
% Of Sales
-
4.20%
5.09%
1.18%
1.53%
1.57%
0.89%
0.77%
0.58%
1.19%
Selling & Distn. Exp.
-
0.64
0.23
2.27
2.92
4.31
3.89
3.82
2.97
8.36
% Of Sales
-
1.15%
0.41%
1.65%
2.56%
4.06%
2.52%
2.31%
2.00%
6.38%
Miscellaneous Exp.
-
103.98
219.17
16.55
5.81
6.20
2.42
2.61
2.12
1.60
% Of Sales
-
186.44%
387.23%
12.03%
5.10%
5.84%
1.57%
1.58%
1.43%
1.22%
EBITDA
34.68
-69.53
-183.73
0.53
-19.29
-13.46
7.11
13.59
16.19
16.13
EBITDA Margin
59.42%
-124.67%
-324.61%
0.39%
-16.92%
-12.68%
4.60%
8.23%
10.93%
12.31%
Other Income
9.80
93.94
201.93
25.59
14.22
10.26
8.28
27.52
6.56
16.95
Interest
23.33
22.97
26.93
26.42
10.42
14.82
12.61
13.76
7.18
3.49
Depreciation
7.45
8.19
8.32
20.20
18.47
16.28
14.94
12.72
9.27
6.86
PBT
13.69
-6.75
-17.05
-20.50
-33.95
-34.30
-12.16
14.62
6.31
22.73
Tax
2.54
-4.11
-6.74
-4.53
-14.64
-12.46
-5.05
-2.56
1.03
2.27
Tax Rate
18.55%
60.89%
39.53%
-66.52%
-161.23%
-28.64%
41.53%
-17.51%
16.32%
9.99%
PAT
11.15
-3.60
-11.19
10.80
23.72
55.95
-7.11
17.18
5.28
20.45
PAT before Minority Interest
9.87
-2.65
-10.31
11.34
23.72
55.95
-7.11
17.18
5.28
20.45
Minority Interest
-1.28
-0.95
-0.88
-0.54
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
19.11%
-6.46%
-19.77%
7.85%
20.80%
52.73%
-4.60%
10.40%
3.56%
15.61%
PAT Growth
-18.43%
-
-
-54.47%
-57.61%
-
-
225.38%
-74.18%
 
Unadjusted EPS
2.37
-2.54
-9.92
10.46
22.81
53.82
-6.84
16.52
5.08
19.68

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
Shareholder's Funds
415.61
388.33
175.98
148.44
124.72
68.56
75.67
58.50
53.21
Share Capital
10.40
10.40
10.40
10.60
10.60
10.40
10.40
10.40
10.40
Total Reserves
405.21
377.93
165.58
137.84
114.12
58.16
65.28
48.10
42.82
Non-Current Liabilities
288.46
345.67
314.54
68.91
71.99
99.06
87.63
86.20
41.85
Secured Loans
259.12
321.01
320.40
93.49
57.28
74.29
51.28
64.31
13.30
Unsecured Loans
11.53
4.83
14.98
1.50
26.33
21.25
31.58
15.00
25.75
Long Term Provisions
3.04
2.90
3.41
3.62
3.62
3.36
3.22
3.09
0.00
Current Liabilities
43.50
81.04
73.00
21.90
34.27
60.78
47.58
61.61
26.53
Trade Payables
3.09
33.64
23.58
9.65
15.59
19.07
18.99
18.66
14.01
Other Current Liabilities
34.82
26.82
19.64
5.47
8.86
30.62
19.78
18.68
8.12
Short Term Borrowings
5.35
19.97
29.74
6.60
6.61
10.93
8.72
24.20
0.00
Short Term Provisions
0.23
0.62
0.04
0.18
3.21
0.15
0.10
0.07
4.40
Total Liabilities
757.92
824.44
571.87
239.25
230.98
228.40
210.88
206.31
121.59
Net Block
116.73
192.55
468.79
179.14
164.83
171.60
146.64
134.92
63.31
Gross Block
134.83
340.34
613.72
291.74
258.97
249.45
209.82
185.57
104.70
Accumulated Depreciation
18.10
147.79
144.93
112.59
94.14
77.85
63.17
50.65
41.39
Non Current Assets
699.25
766.92
502.27
194.50
185.62
184.50
166.94
158.21
70.05
Capital Work in Progress
0.00
0.00
0.09
1.96
8.36
7.52
12.25
15.23
6.21
Non Current Investment
569.41
562.08
20.54
0.08
0.10
0.25
0.25
0.25
0.53
Long Term Loans & Adv.
12.11
10.90
12.76
13.10
12.33
5.14
7.80
7.81
0.00
Other Non Current Assets
1.00
1.40
0.09
0.21
0.00
0.00
0.00
0.00
0.00
Current Assets
58.66
57.51
69.59
44.76
45.36
43.90
43.95
48.10
51.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.68
0.68
0.67
0.00
Inventories
3.85
18.39
18.41
10.19
10.50
14.14
10.66
11.03
8.54
Sundry Debtors
9.79
32.20
25.33
12.44
18.44
13.70
18.46
23.72
10.58
Cash & Bank
0.93
0.56
1.05
9.13
0.71
1.99
2.05
3.20
3.20
Other Current Assets
44.09
1.05
0.34
0.60
15.70
13.39
12.09
9.48
29.23
Short Term Loans & Adv.
2.66
5.32
24.45
12.40
15.32
13.15
11.30
9.13
29.23
Net Current Assets
15.16
-23.53
-3.41
22.85
11.09
-16.88
-3.64
-13.51
25.02
Total Assets
757.91
824.43
571.86
239.26
230.98
228.40
210.89
206.31
121.60

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
Cash From Operating Activity
43.73
24.23
20.36
-16.96
-31.15
14.65
14.52
16.40
-3.73
PBT
-6.75
-17.05
6.53
9.08
43.50
-12.16
14.62
6.32
22.73
Adjustment
34.52
50.26
25.70
-24.99
-53.36
20.42
-0.61
10.88
-6.16
Changes in Working Capital
17.54
-8.38
-4.73
2.39
-14.36
7.97
6.29
0.75
-20.05
Cash after chg. in Working capital
45.31
24.83
27.50
-13.52
-24.23
16.23
20.30
17.94
-3.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.58
-0.60
-6.98
-3.34
-3.04
-0.51
-4.00
-1.64
-0.59
Other Direct Exp. Paid
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
-0.16
-0.09
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
57.62
28.59
-243.69
27.58
77.95
-26.89
5.64
-84.57
6.25
Net Fixed Assets
205.97
-3.08
-1.98
-26.36
-10.35
-32.84
-18.88
-87.11
Net Investments
-10.26
-295.49
-94.20
-1.48
-4.11
-5.25
-1.76
-2.39
Others
-138.09
327.16
-147.51
55.42
92.41
11.20
26.28
4.93
Cash from Financing Activity
-101.44
-53.42
215.26
-2.20
-48.08
12.18
-21.30
68.86
-1.53
Net Cash Inflow / Outflow
-0.09
-0.59
-8.07
8.42
-1.28
-0.06
-1.15
0.70
1.00
Opening Cash & Equivalents
0.46
1.05
9.13
0.71
1.99
2.05
3.19
2.50
2.20
Closing Cash & Equivalent
0.37
0.46
1.05
9.13
0.71
1.99
2.05
3.19
3.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
399.69
373.46
169.25
142.57
119.75
65.94
72.78
56.26
51.18
ROA
-0.33%
-1.48%
2.80%
10.09%
24.36%
-3.24%
8.24%
3.22%
12.81%
ROE
-0.66%
-3.65%
6.99%
17.39%
57.96%
-9.86%
25.61%
9.46%
154.94%
ROCE
2.22%
1.51%
8.25%
8.32%
27.97%
0.24%
16.03%
10.16%
27.24%
Fixed Asset Turnover
0.23
0.12
0.33
0.45
0.47
0.77
0.95
1.14
1.06
Receivable days
137.39
185.48
45.63
45.07
49.56
33.12
41.14
37.84
58.18
Inventory Days
72.76
118.66
34.56
30.20
38.00
25.54
21.16
21.59
37.10
Payable days
245.58
390.84
42.90
31.90
49.26
43.45
42.84
43.06
104.24
Cash Conversion Cycle
-35.43
-86.70
37.30
43.38
38.30
15.21
19.47
16.38
-8.96
Total Debt/Equity
0.70
0.94
2.15
0.69
0.75
1.90
1.39
1.96
0.73
Interest Cover
0.71
0.37
1.26
1.87
3.93
0.04
2.06
1.88
7.51

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.