Nifty

:

10853.55

Sensex

:

36565.56

35.95 (0.33%)
84.47 (0.23%)

Login

Nifty
Sensex

:
:

10853.55
36565.56

35.95 (0.33%)
84.47 (0.23%)

Maxgrow India Ltd.

BPO/ITeS

Rating :

N/A

BSE: 521167 | NSE: Not Listed

Watchlist

NSE BSE

3.66

17-Sep-2019

Open
High
Low
Previous Close

3.66
3.66
3.66
3.85

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

2
0.04
7.99
3.66

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7.80
150.09
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8.40
N/A
0.67

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

59.28
-6.50
-2.52

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-17.04

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-28.43

P:E (Median)

8 Years
5 Years
3 Years

9.55
-
-

P:BV (Average)

8 Years
5 Years
3 Years

3.28
2.09
1.34

EV:EBITDA (Average)

8 Years
5 Years
3 Years

50.01
8.87
-22.60

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 0.00 0.00 0.00 0.00 3.14 -100.00% 0.00 4.31 -100.00% 0.00 0.96 -100.00%
Expenses 0.03 0.08 -62.50% 0.10 3.18 -96.86% 0.03 4.32 -99.31% 0.01 0.97 -98.97%
EBITDA -0.03 -0.08 - -0.10 -0.04 - -0.03 -0.01 - -0.01 -0.01 -
EBIDTM 0.00% 0.00% 0.00% -1.43% 0.00% -0.19% 0.00% -1.15%
Other Income 0.00 0.00 0.00 0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -100.00%
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.01 0.01 0.00% 0.00 0.00 0.00 0.00 0.01 -100.00%
PBT -0.04 -0.08 - 0.14 -0.05 - -0.03 -0.01 - -0.01 -0.01 -
Tax 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT -0.04 -0.08 - 0.13 -0.05 - -0.03 -0.01 - -0.01 -0.01 -
PATM 0.00% 0.00% 0.00% -1.50% 0.00% -0.19% 0.00% -0.52%
EPS -0.02 -0.04 - 0.06 -0.02 - -0.01 0.00 - -0.01 0.00 -

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 0.00 8.41 1.90 9.08 17.80 11.77 17.65 13.25 0.17 0.12 0.08 Net Sales Growth -100.00% 342.63% -79.07% -48.99% 51.23% -33.31% 33.21% 7694.12% 41.67% 50.0% Cost Of Goods Sold 0.00 8.39 0.00 0.00 0.00 0.00 6.28 8.07 0.00 0.00 0.00 Gross Profit 0.00 0.02 1.90 9.08 17.80 11.77 11.37 5.19 0.17 0.12 0.08 GP Margin 0.00% 0.24% 100% 100% 100% 100% 64.42% 39.17% 100% 100% 100% Total Expenditure 0.17 8.52 3.42 9.36 17.33 11.68 17.18 12.36 0.44 0.19 0.07 Power & Fuel Cost - 0.00 0.01 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.00 % Of Sales - 0% 0.53% 0.22% 0.11% 0.17% 0.11% 0.08% 5.88% 8.33% 0% Employee Cost - 0.00 2.53 8.59 16.86 11.09 10.42 3.96 0.26 0.05 0.01 % Of Sales - 0% 133.16% 94.60% 94.72% 94.22% 59.04% 29.89% 152.94% 41.67% 12.50% Manufacturing Exp. - 0.00 0.00 0.01 0.04 0.05 0.04 0.04 0.00 0.00 0.00 % Of Sales - 0% 0% 0.11% 0.22% 0.42% 0.23% 0.30% 0% 0% 0% General & Admin Exp. - 0.12 0.22 0.23 0.33 0.36 0.38 0.27 0.12 0.08 0.06 % Of Sales - 1.43% 11.58% 2.53% 1.85% 3.06% 2.15% 2.04% 70.59% 66.67% 75.00% Selling & Distn. Exp. - 0.01 0.65 0.49 0.08 0.00 0.02 0.00 0.00 0.03 0.00 % Of Sales - 0.12% 34.21% 5.40% 0.45% 0% 0.11% 0% 0% 25.00% 0% Miscellaneous Exp. - 0.00 0.00 0.02 0.00 0.17 0.02 0.02 0.05 0.02 0.00 % Of Sales - 0% 0% 0.22% 0% 1.44% 0.11% 0.15% 29.41% 16.67% 0% EBITDA -0.17 -0.11 -1.52 -0.28 0.47 0.09 0.47 0.89 -0.27 -0.07 0.01 EBITDA Margin 0.00% -1.31% -80.0% -3.08% 2.64% 0.76% 2.66% 6.72% -158.82% -58.33% 12.50% Other Income 0.24 0.02 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.77 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.01 0.02 0.02 0.02 0.07 0.07 0.07 0.06 0.07 0.01 0.01 PBT 0.06 -0.11 -1.30 -0.30 0.40 0.03 0.41 0.82 -0.33 -0.09 0.77 Tax 0.01 0.00 0.00 0.00 0.06 -0.01 0.31 0.19 -0.03 -0.38 0.00 Tax Rate 16.67% 0.00% 0.00% 0.00% 15.00% -33.33% 75.61% 23.17% 9.09% 422.22% 0.00% PAT 0.05 -0.11 -1.30 -0.30 0.34 0.03 0.10 0.63 -0.30 0.29 0.77 PAT before Minority Interest 0.05 -0.11 -1.30 -0.30 0.34 0.03 0.10 0.63 -0.30 0.29 0.77 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.00% -1.31% -68.42% -3.30% 1.91% 0.25% 0.57% 4.75% -176.47% 241.67% 962.50% PAT Growth 133.33% - - - 1,033.33% -70.00% -84.13% - - -62.34% Unadjusted EPS 0.02 -0.05 -0.61 -0.14 0.16 0.02 0.05 0.64 -0.34 -0.07 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 11.76 11.86 13.17 13.46 13.19 13.22 11.95 9.96 -0.24 -0.53 Share Capital 10.66 10.66 10.66 10.66 10.66 10.66 9.86 8.91 12.01 12.01 Total Reserves 1.10 1.20 2.50 2.80 2.53 2.56 1.62 0.04 -12.25 -12.54 Non-Current Liabilities 1.58 1.67 0.59 0.54 0.55 0.80 0.32 0.30 0.56 0.73 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.63 0.73 0.59 0.54 0.54 0.77 0.54 0.70 0.94 0.73 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 8.87 0.88 1.97 3.49 3.60 5.82 1.36 0.11 0.03 0.02 Trade Payables 8.85 0.08 1.19 3.16 3.08 5.23 0.91 0.10 0.01 0.00 Other Current Liabilities 0.02 0.80 0.78 0.33 0.51 0.59 0.45 0.01 0.02 0.02 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 22.21 14.41 15.73 17.49 17.34 19.84 13.63 10.37 0.35 0.22 Net Block 0.06 0.07 0.09 0.11 0.17 0.23 0.28 0.28 0.12 0.09 Gross Block 0.25 0.25 0.25 0.25 0.51 0.50 0.47 0.41 0.33 0.29 Accumulated Depreciation 0.19 0.18 0.16 0.13 0.33 0.26 0.19 0.13 0.21 0.20 Non Current Assets 11.16 11.51 11.60 12.25 12.44 12.10 10.80 9.13 0.12 0.10 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 5.57 5.57 5.57 5.57 1.42 0.01 0.01 8.81 0.01 0.01 Long Term Loans & Adv. 5.54 5.56 5.94 6.57 10.85 11.86 10.52 0.05 0.00 0.00 Other Non Current Assets 0.00 0.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 11.04 2.91 4.13 5.25 4.90 7.74 2.81 1.21 0.16 0.04 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 8.80 0.00 0.95 2.64 5.62 6.60 1.81 0.11 0.07 0.00 Cash & Bank 0.04 0.13 1.48 2.59 -0.85 0.90 0.73 1.08 0.04 0.01 Other Current Assets 2.19 0.00 0.00 0.01 0.13 0.25 0.27 0.02 0.05 0.03 Short Term Loans & Adv. 2.19 2.79 1.71 0.02 0.12 0.21 0.22 0.02 0.05 0.03 Net Current Assets 2.17 2.03 2.16 1.75 1.30 1.92 1.45 1.10 0.14 0.03 Total Assets 22.20 14.42 15.73 17.50 17.34 19.84 13.63 10.37 0.34 0.22

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -0.32 -1.34 -1.18 7.60 -0.36 -0.97 0.02 -0.35 -0.14 -0.01 PBT -0.11 -1.30 -0.30 0.40 0.03 0.41 0.63 -0.30 -0.09 0.77 Adjustment 0.00 -0.14 0.01 0.07 0.06 0.07 0.06 0.11 0.03 0.01 Changes in Working Capital -0.21 0.11 -0.89 7.27 -0.44 -1.24 -0.67 -0.16 -0.08 -0.79 Cash after chg. in Working capital -0.32 -1.34 -1.18 7.74 -0.35 -0.76 0.02 -0.35 -0.14 -0.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 -0.14 0.00 -0.20 0.00 0.00 0.00 0.00 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 0.32 -0.15 0.01 -4.16 -1.39 -0.01 -1.56 -7.08 -0.04 0.00 Net Fixed Assets 0.00 0.00 0.00 0.26 -0.01 -0.03 -0.06 -0.08 -0.04 0.00 Net Investments 0.00 0.00 0.00 -4.15 -1.41 0.00 8.80 -8.80 0.00 0.00 Others 0.32 -0.15 0.01 -0.27 0.03 0.02 -10.30 1.80 0.00 0.00 Cash from Financing Activity -0.10 0.13 0.05 0.00 0.00 1.14 1.20 8.47 0.21 0.00 Net Cash Inflow / Outflow -0.09 -1.35 -1.11 3.44 -1.75 0.16 -0.34 1.03 0.03 -0.01 Opening Cash & Equivalents 0.13 1.48 2.59 -0.85 0.90 0.73 1.08 0.04 0.01 0.02 Closing Cash & Equivalent 0.04 0.13 1.48 2.59 -0.85 0.90 0.73 1.08 0.04 0.01

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 5.51 5.56 6.17 6.31 6.19 6.20 5.82 5.01 -0.13 -0.25 ROA -0.59% -8.63% -1.79% 1.94% 0.17% 0.61% 5.26% -5.65% 102.31% 431.93% ROE -0.91% -10.40% -2.23% 2.54% 0.24% 0.82% 6.18% -7.03% 0.00% 0.00% ROCE -0.88% -9.87% -2.13% 2.90% 0.19% 3.08% 7.14% -5.94% -23.15% 0.00% Fixed Asset Turnover 33.82 7.66 36.51 47.14 23.47 36.48 30.18 0.47 0.38 0.28 Receivable days 381.95 0.00 72.03 84.59 189.31 86.94 26.52 197.36 223.54 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 193.85 72.44 87.00 66.75 135.00 66.28 15.18 58.21 15.87 5633.24 Cash Conversion Cycle 188.10 -72.44 -14.97 17.84 54.31 20.66 11.33 139.15 207.67 -5633.24 Total Debt/Equity 0.05 0.06 0.05 0.04 0.04 0.06 0.05 0.08 -3.11 -1.20 Interest Cover -966.49 -400.09 -128.44 451.66 61.81 571.50 1251.73 -1884.22 -1181.78 3759.17

Top Investors:

bhavin pankaj doshi

darshan kirtikumar shah

mittal darshan shah

kirtikumar chunilal shah

taraben chandulal doshi

shivajirao s jondhale

sunil kantilal shah

sunil bansilal raisoni

swarandeep singh dhodi

amrapali b doshi

Annual Reports:

News Update:

Maxgrow India - Quarterly Results
7th Aug 2019, 18:52 PM

Read More

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