Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Max India Ltd. - (Amalgamated)

Finance - Investment

Rating :

N/A

BSE: 539981 | NSE: MAXINDIA

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,846.21
5.97
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,031.65
N/A
1.88

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.56
1.73
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.36
-45.60
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 45.80 55.95 63.76 51.62 68.14 Net Sales Growth -21.98% -12.25% 23.52% -24.24% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 Gross Profit 45.80 55.95 63.76 51.62 68.14 GP Margin 100.00% 100% 100% 100% 100% Total Expenditure 72.98 72.17 52.88 50.33 44.80 Power & Fuel Cost - 0.18 0.16 0.15 0.17 % Of Sales - 0.32% 0.25% 0.29% 0.25% Employee Cost - 28.20 26.68 24.04 22.51 % Of Sales - 50.40% 41.84% 46.57% 33.03% Manufacturing Exp. - 6.11 3.67 3.01 3.95 % Of Sales - 10.92% 5.76% 5.83% 5.80% General & Admin Exp. - 22.58 21.08 21.86 17.52 % Of Sales - 40.36% 33.06% 42.35% 25.71% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Miscellaneous Exp. - 15.29 1.45 1.41 0.82 % Of Sales - 27.33% 2.27% 2.73% 1.20% EBITDA -27.18 -16.22 10.88 1.29 23.34 EBITDA Margin -59.34% -28.99% 17.06% 2.50% 34.25% Other Income 0.55 0.52 1.74 0.05 0.01 Interest 0.00 0.00 0.00 0.00 0.00 Depreciation 2.42 1.23 0.87 0.80 0.73 PBT -142.06 -16.94 11.76 0.55 22.63 Tax 2.38 1.55 6.09 3.13 8.29 Tax Rate -1.68% -9.15% 51.79% 569.09% 36.63% PAT -144.44 -18.49 5.67 -2.58 14.34 PAT before Minority Interest -144.44 -18.49 5.67 -2.58 14.34 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin -315.37% -33.05% 8.89% -5.00% 21.04% PAT Growth 0.00% - - - EPS -5.37 -0.69 0.21 -0.10 0.53

Description TTM Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 951.37 932.22 1,429.44 1,211.87 Net Sales Growth - 2.05% -34.78% 17.95% Cost Of Goods Sold - 46.84 132.20 194.45 184.47 Gross Profit - 904.53 800.02 1,234.99 1,027.39 GP Margin - 95.08% 85.82% 86.40% 84.78% Total Expenditure - 1,047.22 910.10 1,385.22 1,219.37 Power & Fuel Cost - 1.87 1.80 20.76 21.63 % Of Sales - 0.20% 0.19% 1.45% 1.78% Employee Cost - 84.37 79.46 348.78 319.33 % Of Sales - 8.87% 8.52% 24.40% 26.35% Manufacturing Exp. - 14.03 13.41 207.90 184.14 % Of Sales - 1.47% 1.44% 14.54% 15.19% General & Admin Exp. - 41.71 45.13 341.65 286.26 % Of Sales - 4.38% 4.84% 23.90% 23.62% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Miscellaneous Exp. - 860.27 639.90 292.43 245.16 % Of Sales - 90.42% 68.64% 20.46% 20.23% EBITDA - -95.85 22.12 44.22 -7.50 EBITDA Margin - -10.07% 2.37% 3.09% -0.62% Other Income - 17.31 11.18 24.38 15.63 Interest - 26.45 28.88 52.70 40.96 Depreciation - 21.60 20.36 58.80 55.54 PBT - -126.58 -15.94 -42.89 -88.38 Tax - 3.44 11.48 3.25 10.20 Tax Rate - -2.72% -72.02% -7.58% -11.54% PAT - -85.27 -36.57 -46.20 -80.74 PAT before Minority Interest - -130.02 -27.42 -46.15 -98.57 Minority Interest - 44.75 -9.15 -0.05 17.83 PAT Margin - -8.96% -3.92% -3.23% -6.66% PAT Growth - - - - EPS - -3.17 -1.36 -1.72 -3.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,729.01 1,745.79 1,637.70 1,639.18 Share Capital 53.72 53.68 53.45 0.05 Total Reserves 1,670.51 1,612.30 1,582.26 1,583.51 Non-Current Liabilities 2.43 4.33 2.66 2.10 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 3.60 3.16 2.66 2.10 Current Liabilities 26.68 7.16 5.33 7.35 Trade Payables 5.35 1.16 1.65 2.48 Other Current Liabilities 4.87 4.09 2.09 3.64 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 16.46 1.92 1.59 1.24 Total Liabilities 1,758.12 1,757.28 1,645.69 1,648.63 Net Block 3.12 2.54 2.76 2.72 Gross Block 5.05 3.40 9.86 9.13 Accumulated Depreciation 1.93 0.86 7.10 6.41 Non Current Assets 1,186.67 1,606.68 1,330.92 1,468.06 Capital Work in Progress 0.00 1.34 0.00 0.02 Non Current Investment 1,086.23 1,518.68 1,192.56 1,346.32 Long Term Loans & Adv. 97.00 83.54 135.60 119.00 Other Non Current Assets 0.32 0.58 0.00 0.00 Current Assets 571.45 150.60 314.76 180.57 Current Investments 32.26 127.00 300.52 161.63 Inventories 0.00 0.00 0.00 0.00 Sundry Debtors 32.19 14.83 11.42 9.15 Cash & Bank 0.27 0.48 0.61 0.84 Other Current Assets 506.74 8.02 0.34 8.62 Short Term Loans & Adv. 0.17 0.27 1.89 0.34 Net Current Assets 544.77 143.44 309.43 173.21 Total Assets 1,758.12 1,757.28 1,645.68 1,648.63

Description Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,170.21 1,289.57 1,268.07 1,153.35 Share Capital 53.72 53.68 54.12 1.04 Total Reserves 1,111.71 1,156.08 1,211.96 1,096.69 Non-Current Liabilities 187.74 226.15 726.11 576.58 Secured Loans 185.80 199.68 524.54 446.80 Unsecured Loans 0.00 0.00 0.00 7.64 Long Term Provisions 7.19 9.19 11.72 9.06 Current Liabilities 858.19 700.13 797.61 659.74 Trade Payables 21.33 124.03 243.90 205.18 Other Current Liabilities 828.74 267.82 213.35 119.42 Short Term Borrowings 2.39 10.03 39.99 55.84 Short Term Provisions 5.73 298.24 300.37 279.30 Total Liabilities 2,328.80 2,347.13 2,913.64 2,449.46 Net Block 119.87 170.13 930.76 936.47 Gross Block 128.54 188.82 1,265.87 1,220.40 Accumulated Depreciation 8.66 18.69 335.11 283.93 Non Current Assets 997.94 1,518.52 2,098.21 1,845.31 Capital Work in Progress 5.79 3.78 444.31 248.27 Non Current Investment 784.30 1,255.57 409.41 363.08 Long Term Loans & Adv. 87.12 87.26 313.02 296.91 Other Non Current Assets 0.86 1.78 0.72 0.58 Current Assets 1,330.85 828.61 815.43 604.15 Current Investments 36.67 375.44 543.19 374.51 Inventories 263.41 300.22 10.79 10.87 Sundry Debtors 26.30 15.99 130.68 113.31 Cash & Bank 8.32 42.08 47.97 36.98 Other Current Assets 996.15 69.34 48.29 45.74 Short Term Loans & Adv. 10.31 25.53 34.50 22.74 Net Current Assets 472.66 128.48 17.82 -55.59 Total Assets 2,328.79 2,347.13 2,913.64 2,449.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -34.04 27.49 -53.90 -84.72 PBT -16.94 11.76 0.55 22.63 Adjustment 7.17 -22.81 -30.44 -51.49 Changes in Working Capital -19.23 45.98 -19.38 -47.48 Cash after chg. in Working capital -29.00 34.92 -49.27 -76.34 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -5.04 -7.43 -4.63 -8.38 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 33.79 -109.56 53.61 33.97 Net Fixed Assets -0.31 5.12 -0.71 Net Investments 527.19 -152.60 14.87 Others -493.09 37.92 39.45 Cash from Financing Activity 0.05 81.94 0.06 0.05 Net Cash Inflow / Outflow -0.21 -0.13 -0.23 -50.70 Opening Cash & Equivalents 0.48 0.61 0.84 0.00 Closing Cash & Equivalent 0.27 0.48 0.61 0.84

Description Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -2.54 31.11 77.82 -21.96 PBT -126.58 -15.94 -42.89 -88.38 Adjustment 15.15 6.84 23.50 -5.36 Changes in Working Capital 120.94 57.28 115.14 166.29 Cash after chg. in Working capital 9.50 48.18 95.75 72.55 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -12.04 -17.07 -17.92 -94.51 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity 14.25 -53.67 -379.38 -227.52 Net Fixed Assets -0.31 5.12 -0.71 Net Investments 527.19 -152.60 14.87 Others -512.63 93.81 -393.54 Cash from Financing Activity -15.62 24.74 314.64 246.14 Net Cash Inflow / Outflow -3.90 2.18 13.08 -3.34 Opening Cash & Equivalents 13.59 39.90 34.89 0.00 Closing Cash & Equivalent 8.32 42.08 47.97 34.89

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 64.19 62.07 61.20 63342.26 ROA -1.05% 0.33% -0.16% 0.87% ROE -1.09% 0.34% -0.16% 0.91% ROCE -0.98% 0.69% 0.03% 1.38% Fixed Asset Turnover 13.23 9.61 5.44 7.46 Receivable days 153.40 75.14 72.69 48.99 Inventory Days 0.00 0.00 0.00 0.00 Payable days 31.97 15.58 25.90 31.84 Cash Conversion Cycle 121.43 59.55 46.79 17.15 Total Debt/Equity 0.00 0.00 0.00 0.00 Interest Cover 0.00 0.00 0.00 0.00

Description Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 43.39 45.08 47.35 43869.74 ROA -5.56% -1.04% -1.72% -4.02% ROE -10.95% -2.22% -3.91% -8.99% ROCE -6.98% 0.76% 0.55% -2.83% Fixed Asset Turnover 6.00 1.28 1.15 0.99 Receivable days 8.11 28.71 31.15 34.13 Inventory Days 108.12 60.89 2.77 3.28 Payable days 202.49 423.48 96.98 96.11 Cash Conversion Cycle -86.25 -333.88 -63.07 -58.71 Total Debt/Equity 0.17 0.18 0.52 0.48 Interest Cover -3.79 0.45 0.19 -1.16

Annual Reports:

News Update:

No Latest News!

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

Feedback