Nifty
Sensex
:
:
15811.85
52551.53
12.50 (0.08%)
76.77 (0.15%)

Logistics

Rating :
70/99

BSE: 540768 | NSE: MAHLOG

590.10
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  593.90
  •  594.75
  •  572.05
  •  586.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  159543
  •  933.42
  •  615.00
  •  271.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,229.57
  • 146.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,165.93
  • 0.25%
  • 7.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.34%
  • 0.31%
  • 7.56%
  • FII
  • DII
  • Others
  • 20.93%
  • 11.58%
  • 1.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 10.74
  • 0.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 63.09
  • 25.21
  • 6.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.86
  • -4.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 46.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.67

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
974.00
811.76
19.99%
1,046.75
907.93
15.29%
832.51
852.42
-2.34%
410.46
899.03
-54.34%
Expenses
927.84
773.75
19.91%
993.79
865.51
14.82%
795.19
814.64
-2.39%
412.68
858.97
-51.96%
EBITDA
46.16
38.01
21.44%
52.96
42.42
24.85%
37.32
37.78
-1.22%
-2.22
40.06
-
EBIDTM
4.74%
4.68%
5.06%
4.67%
4.48%
4.43%
-0.54%
4.46%
Other Income
4.65
3.11
49.52%
1.76
2.01
-12.44%
8.25
1.85
345.95%
2.81
7.01
-59.91%
Interest
5.60
5.66
-1.06%
5.46
4.27
27.87%
4.48
4.15
7.95%
4.55
3.55
28.17%
Depreciation
26.08
22.03
18.38%
24.30
18.82
29.12%
20.85
17.71
17.73%
18.42
14.87
23.87%
PBT
16.38
13.43
21.97%
24.96
21.34
16.96%
20.24
17.77
13.90%
-22.38
28.65
-
Tax
3.97
3.63
9.37%
6.56
5.67
15.70%
5.39
6.47
-16.69%
-5.90
9.97
-
PAT
12.41
9.80
26.63%
18.40
15.67
17.42%
14.85
11.30
31.42%
-16.48
18.68
-
PATM
1.27%
1.21%
1.76%
1.73%
1.78%
1.33%
-4.01%
2.08%
EPS
1.74
1.35
28.89%
2.55
2.18
16.97%
2.09
1.57
33.12%
-2.21
2.61
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,263.72
3,471.14
3,851.34
3,416.12
2,666.59
2,083.89
1,964.41
Net Sales Growth
-5.98%
-9.87%
12.74%
28.11%
27.96%
6.08%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
19.95
33.51
Gross Profit
3,263.72
3,471.14
3,851.34
3,416.12
2,666.59
2,063.93
1,930.90
GP Margin
100.00%
100%
100%
100%
100%
99.04%
98.29%
Total Expenditure
3,129.50
3,312.87
3,700.10
3,298.25
2,590.33
2,032.47
1,906.16
Power & Fuel Cost
-
25.02
28.97
23.89
16.10
2.50
2.17
% Of Sales
-
0.72%
0.75%
0.70%
0.60%
0.12%
0.11%
Employee Cost
-
306.66
263.77
229.12
188.30
150.90
122.75
% Of Sales
-
8.83%
6.85%
6.71%
7.06%
7.24%
6.25%
Manufacturing Exp.
-
354.17
304.25
234.45
186.01
1,762.54
1,671.29
% Of Sales
-
10.20%
7.90%
6.86%
6.98%
84.58%
85.08%
General & Admin Exp.
-
73.79
102.81
94.98
77.15
54.99
43.58
% Of Sales
-
2.13%
2.67%
2.78%
2.89%
2.64%
2.22%
Selling & Distn. Exp.
-
2,529.36
2,978.98
2,692.01
2,104.38
0.00
0.00
% Of Sales
-
72.87%
77.35%
78.80%
78.92%
0%
0%
Miscellaneous Exp.
-
23.87
21.32
23.80
18.39
41.58
32.86
% Of Sales
-
0.69%
0.55%
0.70%
0.69%
2.00%
1.67%
EBITDA
134.22
158.27
151.24
117.87
76.26
51.42
58.25
EBITDA Margin
4.11%
4.56%
3.93%
3.45%
2.86%
2.47%
2.97%
Other Income
17.47
13.98
7.63
7.74
9.65
13.49
8.17
Interest
20.09
17.63
3.48
3.77
3.49
1.18
0.23
Depreciation
89.65
73.43
21.95
19.73
14.60
8.41
5.97
PBT
39.20
81.19
133.44
102.11
67.82
55.32
60.22
Tax
10.02
25.74
46.79
36.84
21.72
19.45
21.00
Tax Rate
25.56%
31.70%
35.06%
36.08%
32.03%
35.16%
34.87%
PAT
29.18
55.73
85.89
64.01
45.62
36.45
39.96
PAT before Minority Interest
30.27
55.45
86.65
65.27
46.10
35.87
39.22
Minority Interest
1.09
0.28
-0.76
-1.26
-0.48
0.58
0.74
PAT Margin
0.89%
1.61%
2.23%
1.87%
1.71%
1.75%
2.03%
PAT Growth
-47.38%
-35.11%
34.18%
40.31%
25.16%
-8.78%
 
EPS
4.07
7.77
11.98
8.93
6.36
5.08
5.57

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
544.65
498.22
419.60
347.68
Share Capital
71.54
71.45
71.14
68.00
Total Reserves
473.11
426.77
348.46
279.68
Non-Current Liabilities
117.73
6.52
18.73
19.67
Secured Loans
2.31
8.89
18.07
19.77
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
15.67
16.36
14.77
13.07
Current Liabilities
734.06
675.93
526.61
431.49
Trade Payables
617.17
600.06
486.31
399.29
Other Current Liabilities
84.26
51.08
28.91
20.66
Short Term Borrowings
27.00
19.63
8.12
8.24
Short Term Provisions
5.63
5.16
3.27
3.30
Total Liabilities
1,401.87
1,186.38
971.89
803.62
Net Block
232.87
73.22
65.89
61.51
Gross Block
375.78
151.53
125.04
102.02
Accumulated Depreciation
142.91
78.31
59.15
40.51
Non Current Assets
417.32
204.54
187.74
133.75
Capital Work in Progress
15.04
2.59
0.55
0.69
Non Current Investment
23.61
3.75
0.00
0.00
Long Term Loans & Adv.
145.36
124.35
119.45
70.89
Other Non Current Assets
0.44
0.63
1.85
0.66
Current Assets
984.55
981.84
784.15
669.87
Current Investments
0.00
77.52
50.05
58.04
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
522.43
518.27
520.04
412.07
Cash & Bank
99.53
69.95
66.03
50.18
Other Current Assets
362.59
242.53
87.31
52.54
Short Term Loans & Adv.
108.29
73.57
60.72
97.04
Net Current Assets
250.49
305.91
257.54
238.38
Total Assets
1,401.87
1,186.38
971.89
803.62

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
85.38
94.95
11.94
-34.18
-47.89
PBT
81.19
133.44
102.11
67.82
55.32
Adjustment
101.95
29.96
28.18
16.26
-0.67
Changes in Working Capital
-65.26
-26.51
-48.30
-65.64
-64.53
Cash after chg. in Working capital
117.88
136.89
81.99
18.44
-9.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.50
-41.94
-70.05
-52.62
-38.02
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
35.51
-94.69
0.06
-3.44
19.01
Net Fixed Assets
-235.91
-28.52
-14.85
-14.84
Net Investments
57.05
-35.92
6.89
8.41
Others
214.37
-30.25
8.02
2.99
Cash from Financing Activity
-76.31
-11.34
3.85
4.17
18.41
Net Cash Inflow / Outflow
44.58
-11.08
15.85
-33.45
-10.47
Opening Cash & Equivalents
54.95
66.03
50.18
83.63
102.10
Closing Cash & Equivalent
99.53
54.95
66.03
50.18
91.63

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
76.13
69.73
58.98
51.13
ROA
4.28%
8.03%
7.35%
6.64%
ROE
10.63%
18.88%
17.01%
15.15%
ROCE
17.70%
27.66%
25.32%
20.03%
Fixed Asset Turnover
13.17
27.85
30.09
28.25
Receivable days
54.72
49.20
49.80
45.00
Inventory Days
0.00
0.00
0.00
0.00
Payable days
67.40
55.10
50.52
45.46
Cash Conversion Cycle
-12.69
-5.90
-0.72
-0.46
Total Debt/Equity
0.07
0.08
0.08
0.10
Interest Cover
5.61
39.34
28.08
20.43

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.