Nifty
Sensex
:
:
15796.60
52594.63
-72.65 (-0.46%)
-178.42 (-0.34%)

Construction - Real Estate

Rating :
53/99

BSE: 532313 | NSE: MAHLIFE

614.65
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  599.00
  •  627.90
  •  585.25
  •  585.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  173951
  •  1067.97
  •  627.90
  •  198.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,161.10
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,260.60
  • N/A
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.46%
  • 2.97%
  • 15.05%
  • FII
  • DII
  • Others
  • 13.5%
  • 14.03%
  • 2.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.02
  • 0.59
  • 2.57

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.26
  • 18.36
  • 14.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 1.09
  • 1.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.56
  • 10.81
  • 3.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
55.99
101.42
-44.79%
65.16
78.83
-17.34%
30.78
324.47
-90.51%
14.32
106.22
-86.52%
Expenses
93.08
152.83
-39.10%
83.62
101.78
-17.84%
48.74
310.24
-84.29%
34.31
102.90
-66.66%
EBITDA
-37.09
-51.41
-
-18.46
-22.95
-
-17.96
14.23
-
-19.99
3.32
-
EBIDTM
-66.24%
-50.69%
-28.33%
-29.11%
-58.35%
4.39%
-139.59%
3.13%
Other Income
2.13
9.36
-77.24%
5.03
6.17
-18.48%
6.64
5.37
23.65%
7.77
14.08
-44.82%
Interest
1.86
1.30
43.08%
3.17
1.67
89.82%
2.29
2.39
-4.18%
3.65
2.27
60.79%
Depreciation
1.68
1.88
-10.64%
1.71
1.94
-11.86%
1.77
1.91
-7.33%
1.83
1.98
-7.58%
PBT
-38.50
-179.82
-
-18.31
-20.39
-
-15.38
15.30
-
-17.70
13.15
-
Tax
-5.83
-4.76
-
1.95
0.33
490.91%
1.77
0.67
164.18%
-4.22
2.07
-
PAT
-32.67
-175.06
-
-20.26
-20.72
-
-17.15
14.63
-
-13.48
11.08
-
PATM
-58.35%
-172.61%
-31.09%
-26.28%
-55.72%
4.51%
-94.13%
10.43%
EPS
-5.30
-43.59
-
-2.18
0.35
-
-2.59
3.07
-
-3.89
2.52
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
166.25
610.94
592.83
566.19
762.15
593.17
1,086.10
705.26
738.34
701.27
611.93
Net Sales Growth
-72.79%
3.05%
4.71%
-25.71%
28.49%
-45.39%
54.00%
-4.48%
5.29%
14.60%
 
Cost Of Goods Sold
0.00
476.04
404.26
373.44
565.89
380.54
459.22
525.66
383.55
418.11
354.24
Gross Profit
166.25
134.90
188.56
192.75
196.25
212.62
626.88
179.59
354.79
283.16
257.69
GP Margin
100.00%
22.08%
31.81%
34.04%
25.75%
35.84%
57.72%
25.46%
48.05%
40.38%
42.11%
Total Expenditure
259.75
667.75
566.99
508.76
711.82
507.55
661.92
651.04
496.47
509.92
435.51
Power & Fuel Cost
-
0.91
0.93
1.02
1.37
0.91
5.57
4.59
3.80
2.93
2.63
% Of Sales
-
0.15%
0.16%
0.18%
0.18%
0.15%
0.51%
0.65%
0.51%
0.42%
0.43%
Employee Cost
-
82.17
73.98
66.03
68.14
59.28
52.84
37.91
33.51
27.86
21.46
% Of Sales
-
13.45%
12.48%
11.66%
8.94%
9.99%
4.87%
5.38%
4.54%
3.97%
3.51%
Manufacturing Exp.
-
10.92
9.23
10.09
12.08
11.55
25.45
8.58
10.43
4.35
3.81
% Of Sales
-
1.79%
1.56%
1.78%
1.58%
1.95%
2.34%
1.22%
1.41%
0.62%
0.62%
General & Admin Exp.
-
53.09
37.39
31.60
35.37
33.09
34.29
27.25
27.74
25.64
21.96
% Of Sales
-
8.69%
6.31%
5.58%
4.64%
5.58%
3.16%
3.86%
3.76%
3.66%
3.59%
Selling & Distn. Exp.
-
40.89
37.20
22.96
23.21
21.26
27.89
18.75
17.72
15.72
14.97
% Of Sales
-
6.69%
6.27%
4.06%
3.05%
3.58%
2.57%
2.66%
2.40%
2.24%
2.45%
Miscellaneous Exp.
-
3.74
3.99
3.62
5.76
0.91
56.66
28.31
19.73
15.32
14.97
% Of Sales
-
0.61%
0.67%
0.64%
0.76%
0.15%
5.22%
4.01%
2.67%
2.18%
2.69%
EBITDA
-93.50
-56.81
25.84
57.43
50.33
85.62
424.18
54.22
241.87
191.35
176.42
EBITDA Margin
-56.24%
-9.30%
4.36%
10.14%
6.60%
14.43%
39.06%
7.69%
32.76%
27.29%
28.83%
Other Income
21.57
34.98
61.04
77.94
68.87
94.01
61.47
166.97
34.15
27.14
15.08
Interest
10.97
7.63
12.49
41.29
20.21
35.70
51.40
50.19
31.24
21.09
11.32
Depreciation
6.99
7.71
3.77
4.26
4.62
4.18
13.23
10.05
8.70
9.34
8.12
PBT
-89.89
-37.17
70.62
89.82
94.37
139.75
421.02
160.94
236.07
188.06
172.05
Tax
-6.33
-1.69
24.59
31.18
33.01
42.94
137.77
50.93
79.91
59.29
58.69
Tax Rate
7.04%
0.98%
34.82%
34.71%
34.98%
30.73%
32.72%
31.65%
33.85%
31.53%
34.11%
PAT
-83.56
-168.93
47.07
56.28
57.71
93.93
266.20
100.63
141.37
119.08
108.17
PAT before Minority Interest
-83.85
-170.07
46.03
58.64
61.36
96.81
283.25
110.01
156.16
128.77
113.36
Minority Interest
-0.29
1.14
1.04
-2.36
-3.65
-2.88
-17.05
-9.38
-14.79
-9.69
-5.19
PAT Margin
-50.26%
-27.65%
7.94%
9.94%
7.57%
15.84%
24.51%
14.27%
19.15%
16.98%
17.68%
PAT Growth
0.00%
-
-16.36%
-2.48%
-38.56%
-64.71%
164.53%
-28.82%
18.72%
10.09%
 
EPS
-16.26
-32.87
9.16
10.95
11.23
18.27
51.79
19.58
27.50
23.17
21.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,701.27
1,929.54
2,058.85
1,699.57
1,629.58
1,474.96
1,261.67
1,293.07
1,155.06
1,065.18
Share Capital
51.36
51.35
51.33
41.05
41.03
41.01
40.85
40.84
40.84
40.84
Total Reserves
1,645.16
1,873.86
2,002.26
1,654.17
1,588.54
1,431.19
1,218.39
1,250.73
1,113.36
1,023.71
Non-Current Liabilities
77.19
54.41
105.45
369.85
568.79
1,299.71
1,363.09
625.49
517.20
526.53
Secured Loans
30.00
24.97
49.93
274.68
449.24
949.48
1,029.56
567.35
491.62
506.98
Unsecured Loans
32.89
7.63
7.65
0.10
0.10
167.65
167.65
7.57
0.00
0.00
Long Term Provisions
3.77
4.00
2.17
2.12
2.04
119.20
116.27
6.37
1.03
0.82
Current Liabilities
721.29
966.13
789.13
773.35
772.82
736.78
1,030.67
1,121.28
701.82
493.48
Trade Payables
127.56
188.05
194.29
203.39
253.78
266.85
225.29
204.71
148.93
74.93
Other Current Liabilities
424.79
582.36
357.11
308.95
299.84
403.89
396.06
400.00
293.04
218.96
Short Term Borrowings
144.07
170.65
176.02
201.85
209.91
23.67
50.55
203.26
13.57
11.15
Short Term Provisions
24.88
25.06
61.72
59.16
9.29
42.36
358.77
313.32
246.27
188.45
Total Liabilities
2,541.69
2,993.59
2,997.98
2,886.26
3,009.72
3,608.65
3,738.96
3,125.47
2,474.29
2,168.20
Net Block
77.23
73.98
73.47
76.10
77.30
353.53
322.59
304.02
223.95
208.46
Gross Block
107.78
99.88
99.64
99.63
97.30
424.40
378.10
351.28
263.96
239.62
Accumulated Depreciation
30.54
25.90
26.17
23.53
20.00
70.87
55.52
47.26
40.01
31.16
Non Current Assets
735.81
845.81
884.66
811.02
776.79
611.83
534.34
334.80
256.20
250.11
Capital Work in Progress
12.24
9.81
9.15
8.47
0.70
7.63
15.35
7.15
8.08
16.71
Non Current Investment
569.14
709.13
731.08
620.25
614.94
162.95
178.45
18.37
18.35
18.35
Long Term Loans & Adv.
77.09
52.79
70.96
106.00
82.28
73.24
8.91
4.59
3.06
4.55
Other Non Current Assets
0.11
0.10
0.00
0.21
1.57
14.48
9.04
0.66
2.75
2.04
Current Assets
1,805.88
2,147.78
2,113.32
2,075.24
2,232.93
2,996.83
3,204.63
2,790.69
2,218.10
1,918.10
Current Investments
0.03
0.03
217.08
145.66
201.18
58.65
122.92
114.85
156.43
69.08
Inventories
1,204.26
1,345.08
912.41
1,171.23
1,305.96
1,970.31
1,776.41
1,630.74
1,049.12
936.44
Sundry Debtors
114.37
137.27
145.21
76.09
63.47
46.55
108.98
90.18
197.51
173.31
Cash & Bank
132.44
293.77
130.17
84.01
127.89
76.96
66.71
144.27
150.20
237.74
Other Current Assets
354.78
191.68
406.80
391.40
534.43
844.35
1,129.60
810.65
664.84
501.55
Short Term Loans & Adv.
186.52
179.96
301.64
206.85
234.27
620.65
996.83
695.89
579.00
438.81
Net Current Assets
1,084.59
1,181.65
1,324.19
1,301.89
1,460.11
2,260.04
2,173.95
1,669.40
1,516.28
1,424.62
Total Assets
2,541.69
2,993.59
2,997.98
2,886.26
3,009.72
3,608.66
3,738.97
3,125.49
2,474.30
2,168.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-62.79
167.53
194.44
69.59
-173.54
299.72
-255.69
-158.37
-51.68
17.98
PBT
-61.65
143.26
134.54
138.90
139.75
421.02
160.94
236.07
188.06
172.05
Adjustment
15.64
-106.82
-70.16
-83.33
-50.06
30.93
18.10
6.90
4.91
6.59
Changes in Working Capital
-3.59
158.07
147.43
31.11
-213.79
-25.10
-379.35
-307.59
-189.12
-108.78
Cash after chg. in Working capital
-49.61
194.51
211.81
86.69
-124.10
426.85
-200.31
-64.62
3.85
69.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.18
-26.97
-17.37
-17.10
-49.44
-127.14
-55.38
-93.74
-55.53
-51.89
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
88.07
287.68
-179.73
140.87
106.19
42.45
-195.06
-27.18
-57.44
40.72
Net Fixed Assets
-10.11
0.15
-0.65
-10.75
26.94
-3.80
-4.37
3.01
0.66
-1.94
Net Investments
184.12
200.70
-45.42
-27.42
-226.55
176.86
-319.12
17.46
-86.46
47.41
Others
-85.94
86.83
-133.66
179.04
305.80
-130.61
128.43
-47.65
28.36
-4.75
Cash from Financing Activity
-67.38
-370.43
-40.00
-254.82
138.89
-336.12
385.75
175.59
13.58
46.11
Net Cash Inflow / Outflow
-42.10
84.79
-25.30
-44.36
71.54
6.05
-65.00
-9.97
-95.54
104.81
Opening Cash & Equivalents
134.57
49.78
75.08
119.44
47.89
57.15
122.15
132.12
227.66
122.85
Closing Cash & Equivalent
92.47
134.57
49.78
75.08
119.44
63.19
57.15
122.15
132.12
227.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
330.31
374.93
400.09
412.93
371.05
335.39
288.02
295.48
264.08
243.57
ROA
-6.14%
1.54%
1.99%
2.08%
2.93%
7.71%
3.21%
5.58%
5.55%
5.65%
ROE
-9.39%
2.31%
3.13%
3.69%
6.24%
20.74%
8.63%
12.77%
11.61%
11.10%
ROCE
-8.02%
3.56%
5.39%
4.81%
6.84%
17.58%
8.58%
13.10%
12.19%
12.15%
Fixed Asset Turnover
5.88
5.94
5.68
7.74
2.27
2.71
1.93
2.40
2.79
2.69
Receivable days
75.17
86.96
71.33
33.42
33.85
26.13
51.54
71.11
96.50
87.87
Inventory Days
761.54
694.96
671.62
593.17
1008.01
629.57
881.67
662.40
516.73
549.57
Payable days
117.23
112.84
150.67
127.03
155.79
151.77
125.19
140.76
85.54
52.25
Cash Conversion Cycle
719.48
669.08
592.29
499.56
886.07
503.94
808.02
592.75
527.69
585.19
Total Debt/Equity
0.14
0.12
0.22
0.38
0.48
0.84
1.11
0.75
0.58
0.51
Interest Cover
-21.51
6.65
3.18
5.67
4.91
9.19
4.21
8.56
9.92
16.19

News Update:


  • Mahindra Lifespace Developers to strengthen presence in Pune
    22nd Apr 2021, 10:28 AM

    The company has finalised the terms to purchase approximately 3.2 acres of land in Pimpri, Pune, from Mahindra & Mahindra

    Read More
  • Mahindra Lifespace Developers acquires land in Mumbai Metropolitan Region
    26th Mar 2021, 09:19 AM

    This is the company’s second residential development in Kalyan

    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.