Nifty
Sensex
:
:
11521.05
38386.75
-11.35 (-0.10%)
23.28 (0.06%)

Finance - Investment

Rating :
49/99

BSE: 539940 | NSE: MAXVIL

48.05
-0.05 (-0.10%)
20-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  48.20
  •  48.45
  •  47.50
  •  48.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28719
  •  13.80
  •  75.92
  •  41.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 705.15
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,377.79
  • N/A
  • 0.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.20%
  • 1.74%
  • 16.95%
  • FII
  • DII
  • Others
  • 0.04%
  • 21.36%
  • 12.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -8.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -43.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
224.94
210.03
7.10%
267.54
177.21
50.97%
181.83
180.69
0.63%
170.99
184.75
-7.45%
Expenses
224.99
185.14
21.52%
260.96
166.20
57.02%
177.99
171.95
3.51%
169.96
185.69
-8.47%
EBITDA
-0.05
24.89
-
6.58
11.00
-40.18%
3.84
8.74
-56.06%
1.03
-0.95
-
EBIDTM
-0.02%
11.85%
2.46%
6.21%
2.11%
4.84%
0.60%
-0.51%
Other Income
5.88
1.53
284.31%
5.68
3.37
68.55%
2.97
2.41
23.24%
4.09
4.18
-2.15%
Interest
11.43
3.93
190.84%
10.43
6.42
62.46%
6.37
5.86
8.70%
6.80
7.42
-8.36%
Depreciation
8.19
5.76
42.19%
8.08
5.71
41.51%
6.00
5.61
6.95%
5.81
5.24
10.88%
PBT
-13.79
16.73
-
-6.24
2.25
-
-5.56
-0.33
-
-7.50
-9.43
-
Tax
-2.51
6.58
-
-1.64
2.27
-
2.28
1.95
16.92%
-3.00
-3.20
-
PAT
-11.27
10.16
-
-4.60
-0.03
-
-7.85
-2.28
-
-4.50
-6.23
-
PATM
-5.01%
4.84%
-1.72%
-0.02%
-4.32%
-1.26%
-2.63%
-3.37%
EPS
-0.49
1.44
-
-0.28
-0.12
-
-1.10
-0.38
-
-0.44
-0.87
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
845.30
724.89
661.45
702.58
Net Sales Growth
12.31%
9.59%
-5.85%
 
Cost Of Goods Sold
675.24
522.46
465.58
453.46
Gross Profit
170.06
202.43
195.87
249.11
GP Margin
20.12%
27.93%
29.61%
35.46%
Total Expenditure
833.90
679.24
628.73
629.84
Power & Fuel Cost
-
44.94
44.37
42.65
% Of Sales
-
6.20%
6.71%
6.07%
Employee Cost
-
41.21
41.71
39.76
% Of Sales
-
5.69%
6.31%
5.66%
Manufacturing Exp.
-
91.46
94.51
119.34
% Of Sales
-
12.62%
14.29%
16.99%
General & Admin Exp.
-
18.46
21.46
13.40
% Of Sales
-
2.55%
3.24%
1.91%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
5.65
5.47
3.87
% Of Sales
-
0.78%
0.83%
0.55%
EBITDA
11.40
45.65
32.72
72.74
EBITDA Margin
1.35%
6.30%
4.95%
10.35%
Other Income
18.62
11.40
12.01
8.16
Interest
35.03
23.02
32.76
34.45
Depreciation
28.08
22.89
20.28
19.20
PBT
-33.09
11.15
-8.31
27.25
Tax
-4.87
7.79
-1.67
7.86
Tax Rate
14.72%
69.87%
20.10%
28.84%
PAT
-28.22
3.48
-6.70
19.19
PAT before Minority Interest
-22.62
3.36
-6.65
19.39
Minority Interest
5.60
0.12
-0.05
-0.20
PAT Margin
-3.34%
0.48%
-1.01%
2.73%
PAT Growth
-1,841.98%
-
-
 
Unadjusted EPS
-2.31
0.51
-1.21
3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
415.08
330.86
209.94
Share Capital
72.65
68.98
53.40
Total Reserves
342.22
254.92
156.30
Non-Current Liabilities
236.58
218.41
192.35
Secured Loans
201.19
188.71
180.96
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
5.13
4.70
3.53
Current Liabilities
818.42
240.35
164.84
Trade Payables
164.41
84.71
53.72
Other Current Liabilities
219.41
32.46
29.80
Short Term Borrowings
431.56
120.46
78.93
Short Term Provisions
3.04
2.73
2.38
Total Liabilities
1,592.67
791.59
568.71
Net Block
309.18
322.73
269.69
Gross Block
349.89
341.98
311.09
Accumulated Depreciation
40.71
19.25
41.40
Non Current Assets
662.54
399.24
326.73
Capital Work in Progress
235.64
16.34
21.79
Non Current Investment
90.28
51.05
0.00
Long Term Loans & Adv.
13.25
9.06
27.17
Other Non Current Assets
14.19
0.07
8.07
Current Assets
930.12
392.36
241.97
Current Investments
57.34
122.93
0.00
Inventories
697.22
128.60
55.84
Sundry Debtors
109.37
114.01
148.50
Cash & Bank
6.37
1.98
12.89
Other Current Assets
59.83
8.69
7.66
Short Term Loans & Adv.
43.62
16.15
17.08
Net Current Assets
111.70
152.01
77.14
Total Assets
1,592.66
791.60
568.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-389.89
63.02
82.35
PBT
11.15
-8.31
27.25
Adjustment
16.03
54.19
49.39
Changes in Working Capital
-395.56
21.08
13.04
Cash after chg. in Working capital
-368.38
66.96
89.68
Interest Paid
0.00
0.00
0.00
Tax Paid
-21.51
-3.95
-7.33
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-152.49
-219.83
-50.65
Net Fixed Assets
-0.36
-0.33
Net Investments
28.20
-186.49
Others
-180.33
-33.01
Cash from Financing Activity
546.78
145.87
-30.53
Net Cash Inflow / Outflow
4.40
-10.95
1.17
Opening Cash & Equivalents
1.93
12.88
11.72
Closing Cash & Equivalent
6.33
1.93
12.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
55.07
45.28
37.87
ROA
0.28%
-0.98%
3.41%
ROE
0.91%
-2.49%
9.25%
ROCE
3.90%
4.26%
12.55%
Fixed Asset Turnover
2.10
2.03
2.26
Receivable days
56.24
72.43
77.15
Inventory Days
207.91
50.89
29.01
Payable days
57.67
34.58
28.96
Cash Conversion Cycle
206.47
88.74
77.20
Total Debt/Equity
1.64
1.00
1.34
Interest Cover
1.48
0.75
1.79

News Update:


  • Max Ventures' arm plans to strengthen real estate business
    12th Feb 2019, 09:51 AM

    Max Learning is being restructured to serve as a real estate service vertical of the Company

    Read More
  • Max Ventures’ arm receives Occupational Certificate from Noida Authority
    8th Feb 2019, 14:02 PM

    The certificate is for its first commercial offering, Max Towers, in December 2018

    Read More
  • Max Ventures & Ind - Quarterly Results
    8th Feb 2019, 12:49 PM

    Read More

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.