Nifty
Sensex
:
:
26186.45
85712.37
152.70 (0.59%)
447.05 (0.52%)

Logistics

Rating :
52/99

BSE: Not Listed | NSE: MAHESHWARI

48.22
05-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  49.02
  •  49.24
  •  48.02
  •  48.69
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3916
  •  189317.34
  •  72.95
  •  40.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 142.72
  • 7.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 435.12
  • N/A
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.58%
  • 3.96%
  • 35.17%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.67
  • 7.53
  • -5.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.64
  • 9.52
  • 6.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 14.67
  • 10.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.01
  • 14.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.37
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.18
  • 6.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
275.11
228.73
20.28%
268.13
250.02
7.24%
259.03
260.63
-0.61%
235.36
276.59
-14.91%
Expenses
258.49
212.86
21.44%
250.36
235.63
6.25%
240.26
247.28
-2.84%
215.80
263.70
-18.16%
EBITDA
16.61
15.87
4.66%
17.77
14.39
23.49%
18.78
13.34
40.78%
19.56
12.89
51.75%
EBIDTM
6.04%
6.94%
6.63%
5.76%
7.25%
5.12%
8.31%
4.66%
Other Income
2.47
1.52
62.50%
1.15
0.82
40.24%
2.70
1.03
162.14%
-0.14
1.78
-
Interest
8.68
7.76
11.86%
8.83
7.79
13.35%
7.67
8.17
-6.12%
9.28
6.99
32.76%
Depreciation
4.50
3.91
15.09%
3.84
3.55
8.17%
4.18
3.48
20.11%
4.39
2.94
49.32%
PBT
5.90
5.72
3.15%
6.26
3.87
61.76%
9.63
2.72
254.04%
5.76
4.75
21.26%
Tax
1.92
1.75
9.71%
1.92
0.25
668.00%
1.40
-0.54
-
3.15
1.64
92.07%
PAT
3.98
3.97
0.25%
4.34
3.62
19.89%
8.22
3.26
152.15%
2.61
3.11
-16.08%
PATM
1.45%
1.73%
1.62%
1.45%
3.17%
1.25%
1.11%
1.13%
EPS
1.34
1.35
-0.74%
1.47
1.25
17.60%
2.63
1.11
136.94%
0.91
0.99
-8.08%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
1,037.63
972.20
1,047.27
1,146.84
1,034.56
676.18
759.99
1,037.21
870.11
Net Sales Growth
2.13%
-7.17%
-8.68%
10.85%
53.00%
-11.03%
-26.73%
19.20%
 
Cost Of Goods Sold
829.49
755.79
825.80
922.99
814.28
479.23
492.39
538.01
573.40
Gross Profit
208.14
216.41
221.48
223.85
220.28
196.95
267.59
499.20
296.71
GP Margin
20.06%
22.26%
21.15%
19.52%
21.29%
29.13%
35.21%
48.13%
34.10%
Total Expenditure
964.91
903.50
993.03
1,096.74
982.65
632.57
708.63
990.91
834.88
Power & Fuel Cost
-
0.85
0.97
3.92
1.96
4.62
7.99
17.22
14.34
% Of Sales
-
0.09%
0.09%
0.34%
0.19%
0.68%
1.05%
1.66%
1.65%
Employee Cost
-
19.56
18.63
14.54
13.25
12.14
16.69
12.47
11.41
% Of Sales
-
2.01%
1.78%
1.27%
1.28%
1.80%
2.20%
1.20%
1.31%
Manufacturing Exp.
-
109.14
128.98
133.65
124.18
123.60
180.00
405.52
221.94
% Of Sales
-
11.23%
12.32%
11.65%
12.00%
18.28%
23.68%
39.10%
25.51%
General & Admin Exp.
-
11.91
11.31
9.03
8.81
6.21
6.69
8.27
9.16
% Of Sales
-
1.23%
1.08%
0.79%
0.85%
0.92%
0.88%
0.80%
1.05%
Selling & Distn. Exp.
-
5.60
4.52
6.30
9.39
6.20
4.26
5.29
4.07
% Of Sales
-
0.58%
0.43%
0.55%
0.91%
0.92%
0.56%
0.51%
0.47%
Miscellaneous Exp.
-
0.66
2.84
6.30
10.77
0.57
0.60
4.13
0.55
% Of Sales
-
0.07%
0.27%
0.55%
1.04%
0.08%
0.08%
0.40%
0.06%
EBITDA
72.72
68.70
54.24
50.10
51.91
43.61
51.36
46.30
35.23
EBITDA Margin
7.01%
7.07%
5.18%
4.37%
5.02%
6.45%
6.76%
4.46%
4.05%
Other Income
6.18
4.91
3.97
2.49
2.70
1.81
2.20
3.49
3.47
Interest
34.46
32.60
28.02
22.51
18.64
19.72
21.52
18.43
13.40
Depreciation
16.91
16.03
11.97
11.85
12.21
12.85
11.88
8.14
7.41
PBT
27.55
24.98
18.22
18.23
23.76
12.85
20.16
23.22
17.89
Tax
8.39
6.56
4.47
4.75
6.61
3.56
5.46
8.15
6.25
Tax Rate
30.45%
26.26%
24.53%
26.06%
27.82%
27.70%
27.08%
35.10%
34.94%
PAT
19.15
18.42
13.75
13.48
17.15
9.29
14.70
15.08
11.65
PAT before Minority Interest
18.77
18.42
13.75
13.48
17.15
9.29
14.70
15.08
11.65
Minority Interest
-0.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.85%
1.89%
1.31%
1.18%
1.66%
1.37%
1.93%
1.45%
1.34%
PAT Growth
37.18%
33.96%
2.00%
-21.40%
84.61%
-36.80%
-2.52%
29.44%
 
EPS
6.47
6.22
4.65
4.55
5.79
3.14
4.97
5.09
3.94

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
198.89
180.15
166.56
154.59
138.76
129.43
116.86
102.88
Share Capital
29.60
29.60
29.60
29.60
29.60
14.80
14.80
14.80
Total Reserves
169.30
150.55
136.97
124.99
109.17
114.63
102.06
88.08
Non-Current Liabilities
82.70
106.73
99.75
99.00
89.98
84.26
76.91
68.88
Secured Loans
72.16
89.46
90.94
90.36
73.73
64.32
72.16
54.00
Unsecured Loans
0.16
8.23
0.00
0.00
6.25
10.38
0.70
4.28
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.03
Current Liabilities
329.70
258.83
212.30
175.19
138.82
147.46
179.08
174.79
Trade Payables
110.92
88.31
80.81
76.70
68.33
65.91
87.84
85.44
Other Current Liabilities
50.72
52.33
44.15
40.53
29.71
21.90
40.75
27.11
Short Term Borrowings
162.20
114.29
87.33
57.96
40.77
53.48
49.14
54.62
Short Term Provisions
5.87
3.89
0.00
0.00
0.00
6.17
1.36
7.62
Total Liabilities
613.43
546.69
479.04
428.72
367.58
361.16
372.86
346.55
Net Block
161.83
148.76
107.23
109.82
108.95
117.43
72.99
63.75
Gross Block
257.18
228.48
176.87
168.66
156.64
157.12
102.20
90.37
Accumulated Depreciation
95.35
79.72
69.64
58.83
47.69
39.69
29.21
26.62
Non Current Assets
215.16
201.17
167.26
150.66
124.98
138.64
156.66
83.23
Capital Work in Progress
29.66
28.02
36.59
14.55
4.78
1.36
37.98
5.04
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
23.49
24.12
23.28
25.95
11.14
19.76
45.69
14.44
Other Non Current Assets
0.17
0.27
0.17
0.33
0.11
0.09
0.00
0.00
Current Assets
398.28
345.52
311.79
278.05
242.60
222.52
216.19
263.32
Current Investments
1.89
4.29
3.59
0.00
0.00
0.00
0.00
0.00
Inventories
151.99
134.76
110.84
89.23
79.99
62.71
47.95
59.35
Sundry Debtors
154.64
146.12
142.41
134.23
119.62
116.45
124.34
161.50
Cash & Bank
22.74
2.20
16.45
16.30
27.29
14.51
16.26
12.77
Other Current Assets
67.03
1.93
1.62
0.83
15.70
28.85
27.64
29.70
Short Term Loans & Adv.
64.51
56.21
36.88
37.47
14.20
27.32
25.05
26.56
Net Current Assets
68.58
86.69
99.49
102.87
103.78
75.06
37.12
88.53
Total Assets
613.44
546.69
479.05
428.71
367.58
361.16
372.85
346.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
57.22
5.69
38.27
10.80
47.31
31.35
62.84
0.00
PBT
24.98
18.22
18.23
23.76
12.85
20.16
23.22
0.00
Adjustment
46.56
28.89
33.58
40.81
31.78
33.22
25.70
0.00
Changes in Working Capital
-8.74
-37.56
-9.77
-46.42
5.43
-18.23
19.89
0.00
Cash after chg. in Working capital
62.80
9.54
42.03
18.16
50.06
35.15
68.81
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.58
-3.85
-3.76
-7.35
-2.75
-3.81
-5.97
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-26.06
-42.57
-30.66
-37.12
-6.06
-19.64
-49.21
0.00
Net Fixed Assets
-19.92
-30.16
-30.22
-21.79
-2.94
-18.30
-44.77
Net Investments
-0.36
-0.71
-2.92
-0.19
-0.54
1.19
-2.70
Others
-5.78
-11.70
2.48
-15.14
-2.58
-2.53
-1.74
Cash from Financing Activity
-10.62
22.63
-7.46
15.32
-28.47
-13.46
-10.14
0.00
Net Cash Inflow / Outflow
20.54
-14.25
0.15
-10.99
12.78
-1.75
3.50
0.00
Opening Cash & Equivalents
2.20
16.45
16.30
27.29
14.51
16.26
12.77
0.00
Closing Cash & Equivalent
22.74
2.20
16.45
16.30
27.29
14.51
16.26
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
67.20
60.87
56.28
52.23
46.88
43.73
39.48
34.76
ROA
3.18%
2.68%
2.97%
4.31%
2.55%
4.01%
4.19%
3.36%
ROE
9.72%
7.93%
8.40%
11.69%
6.93%
11.94%
13.72%
11.32%
ROCE
12.86%
11.56%
11.62%
14.00%
11.85%
15.69%
16.96%
13.45%
Fixed Asset Turnover
4.01
5.17
6.65
6.36
4.31
5.86
10.77
9.84
Receivable days
56.40
50.24
43.94
44.77
63.71
57.82
50.29
66.28
Inventory Days
53.78
42.77
31.78
29.84
38.51
26.57
18.88
24.36
Payable days
48.11
37.38
31.14
32.51
51.12
56.98
31.89
37.23
Cash Conversion Cycle
62.07
55.64
44.57
42.10
51.11
27.41
37.29
53.41
Total Debt/Equity
1.35
1.38
1.23
1.13
0.99
1.11
1.21
1.26
Interest Cover
1.77
1.65
1.81
2.27
1.65
1.94
2.26
2.33

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.