Nifty

:

25815.55

Sensex

:

84481.81

-3.00 (-0.01%)
-77.84 (-0.09%)

Login

Nifty
Sensex

:
:

25815.55
84481.81

-3.00 (-0.01%)
-77.84 (-0.09%)

Maruti Infrastructure Ltd.

Construction - Real Estate

Rating :

47/99

BSE: 531540 | NSE: Not Listed

Watchlist

NSE BSE

12.37

17-Dec-2025

Open
High
Low
Previous Close

11.96
12.87
11.95
11.93

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

58490
718313
12.87
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

115.97
41.51
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

134.81
N/A
4.11

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.26
9.27
12.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.06
18.51
5.35

PAT CAGR (%)

10 Years
5 Years
3 Years

14.93
22.14
14.97

P:E (Median)

8 Years
5 Years
3 Years

67.73
77.23
76.14

P:BV (Average)

8 Years
5 Years
3 Years

4.33
4.87
6.47

EV:EBITDA (Average)

8 Years
5 Years
3 Years

67.82
52.69
68.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 12.74 8.88 43.47% 17.10 5.43 214.92% 22.54 11.97 88.30% 13.89 10.89 27.55%
Expenses 12.27 9.59 27.95% 16.56 4.49 268.82% 20.12 12.30 63.58% 12.99 9.75 33.23%
EBITDA 0.47 -0.71 - 0.54 0.93 -41.94% 2.42 -0.33 - 0.90 1.14 -21.05%
EBIDTM 3.68% -7.99% 3.14% 17.20% 10.75% -2.78% 6.45% 10.45%
Other Income 0.06 0.03 100.00% 0.00 0.00 0 0.22 0.06 266.67% 0.03 0.24 -87.50%
Interest 0.17 0.19 -10.53% 0.19 0.16 18.75% 0.92 0.57 61.40% 0.23 0.15 53.33%
Depreciation 0.04 0.06 -33.33% 0.04 0.06 -33.33% 0.06 0.06 0.00% 0.06 0.06 0.00%
PBT 0.32 -0.93 - 0.31 0.72 -56.94% 1.68 -0.90 - 0.64 1.17 -45.30%
Tax 0.08 0.00 0 0.03 0.15 -80.00% -0.12 -0.08 - 0.16 0.37 -56.76%
PAT 0.24 -0.92 - 0.28 0.57 -50.88% 1.80 -0.82 - 0.48 0.80 -40.00%
PATM 1.89% -10.41% 1.63% 10.60% 7.97% -6.85% 3.45% 7.34%
EPS 0.03 -0.10 - 0.03 0.06 -50.00% 0.19 -0.09 - 0.05 0.09 -44.44%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 5.43 -100.00% 0.00 11.97 -100.00% 0.00 10.91 -100.00% 8.88 8.65 2.66%
Expenses 0.00 4.65 -100.00% 0.00 12.48 -100.00% 0.00 9.78 -100.00% 9.72 7.59 28.06%
EBITDA 0.00 0.78 -100.00% 0.00 -0.52 - 0.00 1.13 -100.00% -0.85 1.06 -
EBIDTM 0.00% 14.36% 0.00% -4.34% 0.00% 10.34% -9.53% 12.27%
Other Income 0.00 0.00 0 0.00 0.06 -100.00% 0.00 0.24 -100.00% 0.03 0.02 50.00%
Interest 0.00 0.16 -100.00% 0.00 0.57 -100.00% 0.00 0.15 -100.00% 0.19 0.21 -9.52%
Depreciation 0.00 0.06 -100.00% 0.00 0.06 -100.00% 0.00 0.06 -100.00% 0.06 0.06 0.00%
PBT 0.00 0.57 -100.00% 0.00 -1.08 - 0.00 1.16 -100.00% -1.06 0.81 -
Tax 0.00 0.15 -100.00% 0.00 -0.08 - 0.00 0.37 -100.00% 0.00 0.21 -100.00%
PAT 0.00 0.42 -100.00% 0.00 -1.01 - 0.00 0.79 -100.00% -1.06 0.60 -
PATM 0.00% 7.76% 0.00% -8.41% 0.00% 7.23% -11.95% 6.88%
EPS 0.00 0.05 -100.00% 0.00 -0.10 - 0.00 0.08 -100.00% -0.11 0.07 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 66.27 50.73 38.40 35.18 25.51 32.56 31.71 29.27 22.10 13.51 17.46 Net Sales Growth 78.29% 32.11% 9.15% 37.91% -21.65% 2.68% 8.34% 32.44% 63.58% -22.62% Cost Of Goods Sold 60.79 24.12 14.35 21.06 13.24 10.10 13.66 7.55 3.65 4.43 6.51 Gross Profit 5.48 26.61 24.05 14.12 12.27 22.46 18.06 21.73 18.46 9.08 10.95 GP Margin 8.27% 52.45% 62.63% 40.14% 48.10% 68.98% 56.95% 74.24% 83.53% 67.21% 62.71% Total Expenditure 61.94 47.20 34.83 32.46 23.84 31.05 30.22 27.60 20.29 12.87 16.33 Power & Fuel Cost - 0.21 0.03 0.02 0.01 0.01 0.01 0.01 0.01 0.04 0.01 % Of Sales - 0.41% 0.08% 0.06% 0.04% 0.03% 0.03% 0.03% 0.05% 0.30% 0.06% Employee Cost - 0.61 0.47 0.44 0.35 0.47 0.40 0.29 0.26 0.18 0.15 % Of Sales - 1.20% 1.22% 1.25% 1.37% 1.44% 1.26% 0.99% 1.18% 1.33% 0.86% Manufacturing Exp. - 21.98 19.32 10.10 9.77 19.76 15.66 19.13 15.33 7.08 9.17 % Of Sales - 43.33% 50.31% 28.71% 38.30% 60.69% 49.39% 65.36% 69.37% 52.41% 52.52% General & Admin Exp. - 0.26 0.65 0.83 0.45 0.62 0.46 0.53 0.73 1.10 0.46 % Of Sales - 0.51% 1.69% 2.36% 1.76% 1.90% 1.45% 1.81% 3.30% 8.14% 2.63% Selling & Distn. Exp. - 0.02 0.01 0.00 0.02 0.01 0.01 0.03 0.02 0.03 0.02 % Of Sales - 0.04% 0.03% 0% 0.08% 0.03% 0.03% 0.10% 0.09% 0.22% 0.11% Miscellaneous Exp. - 0.01 0.01 0.02 0.00 0.08 0.03 0.06 0.29 0.01 0.02 % Of Sales - 0.02% 0.03% 0.06% 0% 0.25% 0.09% 0.20% 1.31% 0.07% 0.11% EBITDA 4.33 3.53 3.57 2.72 1.67 1.51 1.49 1.67 1.81 0.64 1.13 EBITDA Margin 6.53% 6.96% 9.30% 7.73% 6.55% 4.64% 4.70% 5.71% 8.19% 4.74% 6.47% Other Income 0.31 0.29 0.34 0.26 0.33 0.53 0.47 0.42 0.23 0.12 0.04 Interest 1.51 1.49 1.09 1.13 0.99 0.91 0.91 1.63 1.12 0.22 0.31 Depreciation 0.20 0.22 0.22 0.21 0.17 0.13 0.12 0.07 0.11 0.14 0.16 PBT 2.95 2.12 2.59 1.65 0.84 1.00 0.92 0.38 0.80 0.40 0.70 Tax 0.15 0.19 0.90 0.39 0.33 0.29 0.28 0.10 0.24 0.16 0.22 Tax Rate 5.08% 8.96% 34.75% 23.64% 39.29% 29.00% 30.43% 26.32% 30.00% 40.00% 31.43% PAT 2.80 1.93 1.69 1.27 0.52 0.71 0.64 0.28 0.57 0.25 0.48 PAT before Minority Interest 2.80 1.93 1.69 1.27 0.52 0.71 0.64 0.28 0.57 0.25 0.48 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 4.23% 3.80% 4.40% 3.61% 2.04% 2.18% 2.02% 0.96% 2.58% 1.85% 2.75% PAT Growth 856.76% 14.20% 33.07% 144.23% -26.76% 10.94% 128.57% -50.88% 128.00% -47.92% EPS 0.30 0.21 0.18 0.14 0.06 0.08 0.07 0.03 0.06 0.03 0.05

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 37.19 38.40 35.18 25.51 Net Sales Growth -4.03% 9.15% 37.91% Cost Of Goods Sold 34.94 13.01 21.06 13.24 Gross Profit 2.25 25.39 14.12 12.27 GP Margin 6.04% 66.12% 40.14% 48.10% Total Expenditure 36.63 35.31 32.71 23.84 Power & Fuel Cost - 0.14 0.05 0.01 % Of Sales - 0.36% 0.14% 0.04% Employee Cost - 0.66 0.47 0.35 % Of Sales - 1.72% 1.34% 1.37% Manufacturing Exp. - 20.28 10.18 9.77 % Of Sales - 52.81% 28.94% 38.30% General & Admin Exp. - 1.10 0.93 0.45 % Of Sales - 2.86% 2.64% 1.76% Selling & Distn. Exp. - 0.13 0.01 0.02 % Of Sales - 0.34% 0.03% 0.08% Miscellaneous Exp. - 0.01 0.02 0.00 % Of Sales - 0.03% 0.06% 0% EBITDA 0.54 3.09 2.47 1.67 EBITDA Margin 1.45% 8.05% 7.02% 6.55% Other Income 0.33 0.35 0.26 0.33 Interest 1.07 1.09 1.13 0.99 Depreciation 0.24 0.22 0.21 0.17 PBT -0.41 2.13 1.40 0.84 Tax 0.44 0.90 0.39 0.33 Tax Rate -107.32% 42.25% 27.86% 39.29% PAT -0.86 1.46 1.13 0.52 PAT before Minority Interest -0.63 1.23 1.01 0.52 Minority Interest 0.23 0.23 0.12 0.00 PAT Margin -2.31% 3.80% 3.21% 2.04% PAT Growth -136.75% 29.20% 117.31% EPS -0.09 0.16 0.12 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 27.68 25.76 24.07 22.80 22.28 21.57 20.93 20.66 20.09 19.93 Share Capital 18.75 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50 Total Reserves 8.93 13.26 11.57 10.30 9.78 9.07 8.43 8.16 7.59 7.43 Non-Current Liabilities 2.79 4.47 5.31 2.08 1.78 0.15 3.41 4.41 7.87 6.71 Secured Loans 1.96 4.42 5.32 2.07 1.77 0.15 3.42 4.43 7.86 6.68 Unsecured Loans 0.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 38.08 26.66 27.61 18.91 13.43 12.76 8.12 4.04 5.75 4.44 Trade Payables 18.25 11.24 11.14 8.47 5.93 4.92 4.15 0.64 0.65 0.70 Other Current Liabilities 5.12 4.21 3.60 1.44 1.53 2.54 3.15 2.83 4.42 3.20 Short Term Borrowings 14.71 11.16 12.86 8.99 5.95 5.28 0.78 0.57 0.22 0.00 Short Term Provisions 0.00 0.06 0.02 0.01 0.01 0.02 0.04 0.00 0.45 0.54 Total Liabilities 68.55 56.89 56.99 43.79 37.49 34.48 32.46 29.11 33.71 31.08 Net Block 1.15 1.37 1.44 1.18 0.92 1.04 1.04 0.52 0.43 0.47 Gross Block 2.69 2.68 2.53 2.06 1.62 1.62 1.50 0.90 1.30 1.19 Accumulated Depreciation 1.53 1.31 1.08 0.88 0.71 0.58 0.46 0.38 0.87 0.73 Non Current Assets 1.79 7.28 4.83 2.83 5.59 7.15 6.71 0.99 2.41 0.88 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 0.35 0.37 0.37 0.36 0.36 0.44 0.39 0.05 0.05 0.05 Long Term Loans & Adv. 0.29 5.54 3.02 1.28 4.31 5.38 5.28 0.42 1.93 0.36 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.30 0.00 0.00 0.00 0.00 Current Assets 66.76 49.61 52.16 40.96 31.91 27.33 25.76 28.12 31.29 30.21 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 38.34 38.01 26.83 24.37 19.38 15.96 19.09 26.35 28.06 28.66 Sundry Debtors 23.13 3.75 17.23 10.08 1.84 3.45 4.17 0.07 0.14 0.59 Cash & Bank 1.15 1.14 1.42 1.30 2.59 2.11 0.59 0.38 0.79 0.37 Other Current Assets 4.14 0.03 0.16 0.05 8.10 5.81 1.91 1.33 2.31 0.58 Short Term Loans & Adv. 4.09 6.69 6.53 5.17 7.96 5.80 1.83 1.33 2.31 0.47 Net Current Assets 28.68 22.95 24.55 22.05 18.48 14.58 17.64 24.08 25.54 25.76 Total Assets 68.55 56.89 56.99 43.79 37.50 34.48 32.47 29.11 33.70 31.09

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 25.39 23.94 22.80 Share Capital 12.50 12.50 12.50 Total Reserves 12.89 11.44 10.30 Non-Current Liabilities 30.18 5.31 2.08 Secured Loans 4.42 5.32 2.07 Unsecured Loans 25.71 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 33.87 28.62 18.91 Trade Payables 11.84 11.23 8.47 Other Current Liabilities 10.81 4.51 1.44 Short Term Borrowings 11.16 12.86 8.99 Short Term Provisions 0.06 0.02 0.01 Total Liabilities 89.11 57.77 43.79 Net Block 1.37 1.44 1.18 Gross Block 2.68 2.53 2.06 Accumulated Depreciation 1.31 1.08 0.88 Non Current Assets 4.81 4.80 2.83 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.35 0.34 0.36 Long Term Loans & Adv. 3.09 3.02 1.28 Other Non Current Assets 0.00 0.00 0.00 Current Assets 84.31 52.97 40.96 Current Investments 0.00 0.00 0.00 Inventories 72.06 26.88 24.37 Sundry Debtors 3.75 17.23 10.08 Cash & Bank 1.17 2.03 1.30 Other Current Assets 7.33 0.16 0.05 Short Term Loans & Adv. 7.30 6.67 5.17 Net Current Assets 50.44 24.35 22.05 Total Assets 89.12 57.77 43.79

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 3.01 1.73 -1.66 -0.50 -1.08 5.05 2.33 3.36 -0.67 -5.00 PBT 2.12 2.59 1.65 0.84 1.00 0.92 0.38 0.80 0.40 0.70 Adjustment 1.57 1.09 1.07 0.72 0.27 0.21 0.20 0.21 0.35 0.48 Changes in Working Capital -0.16 -1.20 -3.98 -1.73 -2.07 4.19 1.82 2.58 -1.25 -5.70 Cash after chg. in Working capital 3.53 2.48 -1.26 -0.17 -0.79 5.32 2.40 3.59 -0.49 -4.53 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.51 -0.75 -0.40 -0.33 -0.28 -0.27 -0.08 -0.24 -0.18 -0.47 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 0.13 -0.03 -0.34 -0.29 0.57 0.12 -0.73 -0.27 -0.10 0.03 Net Fixed Assets -0.01 -0.15 -0.47 -0.44 0.00 -0.12 -0.60 0.40 -0.11 0.29 Net Investments 0.02 0.00 -0.01 0.00 0.08 -0.05 -0.34 0.00 0.00 0.00 Others 0.12 0.12 0.14 0.15 0.49 0.29 0.21 -0.67 0.01 -0.26 Cash from Financing Activity -3.13 -1.99 2.13 -0.51 0.98 -3.65 -1.38 -3.49 1.18 5.13 Net Cash Inflow / Outflow 0.01 -0.28 0.12 -1.29 0.48 1.52 0.21 -0.40 0.41 0.16 Opening Cash & Equivalents 1.14 1.42 1.30 2.59 2.11 0.59 0.38 0.79 0.37 0.21 Closing Cash & Equivalent 1.15 1.14 1.42 1.30 2.59 2.11 0.59 0.38 0.79 0.37

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -24.55 -1.10 -0.50 PBT 2.13 1.40 0.84 Adjustment 1.09 1.07 0.72 Changes in Working Capital -27.02 -3.17 -1.73 Cash after chg. in Working capital -23.80 -0.69 -0.17 Interest Paid 0.00 0.00 0.00 Tax Paid -0.75 -0.40 -0.33 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -0.03 -0.34 -0.29 Net Fixed Assets -0.15 -0.47 Net Investments 0.00 -0.01 Others 0.12 0.14 Cash from Financing Activity 23.72 2.17 -0.51 Net Cash Inflow / Outflow -0.86 0.73 -1.29 Opening Cash & Equivalents 2.03 1.30 2.59 Closing Cash & Equivalent 1.17 2.03 1.30

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 2.95 2.75 2.57 18.24 17.83 17.26 16.75 16.52 16.07 15.95 ROA 3.08% 2.97% 2.51% 1.27% 1.97% 1.91% 0.91% 1.81% 0.76% 1.61% ROE 7.22% 6.78% 5.41% 2.29% 3.24% 3.01% 1.34% 2.79% 1.23% 2.41% ROCE 8.19% 8.64% 7.17% 5.60% 6.44% 6.51% 7.23% 6.79% 2.25% 4.24% Fixed Asset Turnover 18.92 14.74 15.33 13.85 20.08 20.36 24.40 20.03 10.82 13.05 Receivable days 96.70 99.71 141.63 85.28 29.66 43.85 26.43 1.69 9.83 48.05 Inventory Days 274.64 308.18 265.58 313.01 198.06 201.70 283.29 449.19 766.10 509.45 Payable days 223.08 284.57 169.91 198.61 196.00 121.18 45.80 6.71 19.91 43.76 Cash Conversion Cycle 148.26 123.33 237.30 199.68 31.72 124.37 263.91 444.17 756.02 513.74 Total Debt/Equity 0.65 0.64 0.78 0.52 0.38 0.34 0.31 0.37 0.42 0.35 Interest Cover 2.42 3.38 2.47 1.85 2.10 2.01 1.23 1.72 2.80 3.21

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 2.71 2.55 18.24 ROA 1.67% 2.00% 1.18% ROE 4.98% 4.34% 2.26% ROCE 5.83% 6.53% 5.28% Fixed Asset Turnover 14.74 15.33 12.38 Receivable days 99.71 141.63 144.21 Inventory Days 470.25 265.84 348.72 Payable days 323.81 170.72 233.57 Cash Conversion Cycle 246.15 236.75 259.36 Total Debt/Equity 1.66 0.79 0.52 Interest Cover 2.95 2.24 1.85

Top Investors:

bhavin harsadkumar shah

mukesh raojibhai patel

jayesh khodidas patel

minaxi maheshbhai chhajed

rajdev jaswantbhai brahmbhatt

vinitkumar manilal patel

badrikedar commercials private limited

chetanbhai thakor

pravinchandra shankarlal gajjar

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