Nifty
Sensex
:
:
10670.05
35446.89
53.35 (0.50%)
186.35 (0.53%)

Finance - Investment

Rating :
48/99

BSE: 539940 | NSE: MAXVIL

55.65
-1.20 (-2.11%)
16-Nov-2018 | 3:08PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  57.00
  •  57.50
  •  55.05
  •  56.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24240
  •  13.49
  •  100.14
  •  45.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 834.52
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,507.16
  • N/A
  • 0.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.21%
  • 1.86%
  • 16.95%
  • FII
  • DII
  • Others
  • 0.04%
  • 21.37%
  • 12.57%

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
  • -
  • -
  • -

EV:EBITDA (Average)

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

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
267.54
177.21
50.97%
181.83
180.69
0.63%
170.99
184.75
-7.45%
210.03
180.07
16.64%
Expenses
260.96
166.20
57.02%
177.99
171.95
3.51%
169.96
185.69
-8.47%
185.14
171.38
8.03%
EBITDA
6.58
11.00
-40.18%
3.84
8.74
-56.06%
1.03
-0.95
-
24.89
8.69
186.42%
EBIDTM
2.46%
6.21%
2.11%
4.84%
0.60%
-0.51%
11.85%
4.83%
Other Income
5.68
3.37
68.55%
2.97
2.41
23.24%
4.09
4.18
-2.15%
1.53
2.35
-34.89%
Interest
10.43
6.42
62.46%
6.37
5.86
8.70%
6.80
7.42
-8.36%
3.93
8.92
-55.94%
Depreciation
8.08
5.71
41.51%
6.00
5.61
6.95%
5.81
5.24
10.88%
5.76
5.45
5.69%
PBT
-6.24
2.25
-
-5.56
-0.33
-
-7.50
-9.43
-
16.73
-3.33
-
Tax
-1.64
2.27
-
2.28
1.95
16.92%
-3.00
-3.20
-
6.58
-0.64
-
PAT
-4.60
-0.03
-
-7.85
-2.28
-
-4.50
-6.23
-
10.16
-2.68
-
PATM
-1.72%
-0.02%
-4.32%
-1.26%
-2.63%
-3.37%
4.84%
-1.49%
EPS
-0.28
-0.12
-
-1.10
-0.38
-
-0.44
-0.87
-
1.44
-0.49
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
830.39
724.89
661.45
702.58
Net Sales Growth
14.90%
9.59%
-5.85%
 
Cost Of Goods Sold
637.59
522.46
465.58
453.46
Gross Profit
192.80
202.43
195.87
249.11
GP Margin
23.22%
27.93%
29.61%
35.46%
Total Expenditure
794.05
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
36.34
45.65
32.72
72.74
EBITDA Margin
4.38%
6.30%
4.95%
10.35%
Other Income
14.27
11.40
12.01
8.16
Interest
27.53
23.02
32.76
34.45
Depreciation
25.65
22.89
20.28
19.20
PBT
-2.57
11.15
-8.31
27.25
Tax
4.22
7.79
-1.67
7.86
Tax Rate
-164.20%
69.87%
20.10%
28.84%
PAT
-6.79
3.48
-6.70
19.19
PAT before Minority Interest
-4.62
3.36
-6.65
19.39
Minority Interest
2.17
0.12
-0.05
-0.20
PAT Margin
-0.82%
0.48%
-1.01%
2.73%
PAT Growth
0.00%
-
-
 
Unadjusted EPS
-0.38
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

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.