Nifty

:

14803.35

Sensex

:

49147.05

78.55 (0.53%)
197.29 (0.40%)

Login

Nifty
Sensex

:
:

14803.35
49147.05

78.55 (0.53%)
197.29 (0.40%)

Maharashtra Scooters Ltd.

Finance - Investment

Rating :

53/99

BSE: 500266 | NSE: MAHSCOOTER

Watchlist

NSE BSE

3537.05

06-May-2021

Open
High
Low
Previous Close

3588.00
3588.00
3529.95
3554.35

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

3898
138.26
4399.95
1813.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,040.23
458.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,958.31
1.41%
0.25

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.51
11.39
7.65

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-8.81
-4.51
-7.88

PAT CAGR (%)

10 Years
5 Years
3 Years

23.54
12.24
43.61

P:E (Median)

8 Years
5 Years
3 Years

29.30
45.59
49.20

P:BV (Average)

8 Years
5 Years
3 Years

0.35
0.35
0.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

39.03
52.88
47.21

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 7.53 6.35 18.58% 4.28 4.73 -9.51% 2.06 2.90 -28.97% 1.41 1.40 0.71%
Expenses 7.92 6.69 18.39% 5.28 6.06 -12.87% 3.31 4.14 -20.05% 3.23 3.32 -2.71%
EBITDA -0.39 -0.34 - -1.00 -1.33 - -1.25 -1.24 - -1.82 -1.92 -
EBIDTM -5.18% -0.29% -23.36% -28.12% -60.68% -42.76% -129.08% -137.14%
Other Income 3.72 119.38 -96.88% 3.84 4.22 -9.00% 3.97 70.78 -94.39% 3.90 4.07 -4.18%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.49 0.49 0.00% 0.48 0.46 4.35% 0.47 0.44 6.82% 0.49 0.43 13.95%
PBT 2.84 118.55 -97.60% 2.36 2.43 -2.88% 2.25 69.10 -96.74% 1.59 1.72 -7.56%
Tax 0.03 11.41 -99.74% -0.28 0.22 - 0.34 0.20 70.00% 0.14 0.03 366.67%
PAT 2.81 107.14 -97.38% 2.64 2.21 19.46% 1.91 68.90 -97.23% 1.45 1.69 -14.20%
PATM 37.32% 2.87% 61.68% 46.72% 92.72% 2,375.86% 102.84% 120.71%
EPS 2.46 93.98 -97.38% 2.32 1.94 19.59% 1.68 60.44 -97.22% 1.27 1.48 -14.19%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 15.28 15.38 14.50 12.33 8.50 8.97 6.96 4.18 6.70 6.68 6.20 Net Sales Growth -0.65% 6.07% 17.60% 45.06% -5.24% 28.88% 66.51% -37.61% 0.30% 7.74% Cost Of Goods Sold 8.12 7.66 7.68 7.64 3.88 4.62 3.49 1.91 2.78 2.68 2.68 Gross Profit 7.16 7.72 6.81 4.69 4.62 4.35 3.47 2.27 3.92 4.00 3.52 GP Margin 46.86% 50.20% 46.97% 38.04% 54.35% 48.49% 49.86% 54.31% 58.51% 59.88% 56.77% Total Expenditure 19.74 20.50 20.00 20.05 14.35 15.42 12.00 9.04 10.14 17.95 19.07 Power & Fuel Cost - 1.16 1.21 0.70 0.61 0.49 0.45 0.35 0.41 0.41 0.42 % Of Sales - 7.54% 8.34% 5.68% 7.18% 5.46% 6.47% 8.37% 6.12% 6.14% 6.77% Employee Cost - 8.65 8.10 8.21 7.50 8.02 5.85 5.37 5.61 13.18 14.58 % Of Sales - 56.24% 55.86% 66.59% 88.24% 89.41% 84.05% 128.47% 83.73% 197.31% 235.16% Manufacturing Exp. - 1.12 1.23 2.36 1.32 1.21 1.36 0.66 0.52 0.46 0.70 % Of Sales - 7.28% 8.48% 19.14% 15.53% 13.49% 19.54% 15.79% 7.76% 6.89% 11.29% General & Admin Exp. - 0.79 0.64 0.49 0.46 0.49 0.46 0.36 0.36 0.57 0.21 % Of Sales - 5.14% 4.41% 3.97% 5.41% 5.46% 6.61% 8.61% 5.37% 8.53% 3.39% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 1.13 1.13 0.65 0.58 0.58 0.40 0.39 0.46 0.65 0.00 % Of Sales - 7.35% 7.79% 5.27% 6.82% 6.47% 5.75% 9.33% 6.87% 9.73% 7.90% EBITDA -4.46 -5.12 -5.50 -7.72 -5.85 -6.45 -5.04 -4.86 -3.44 -11.27 -12.87 EBITDA Margin -29.19% -33.29% -37.93% -62.61% -68.82% -71.91% -72.41% -116.27% -51.34% -168.71% -207.58% Other Income 15.43 198.74 81.45 69.84 20.76 108.18 62.96 53.35 53.27 64.13 35.01 Interest 0.00 0.00 0.00 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 1.93 1.82 1.55 0.75 0.55 0.74 3.16 0.90 1.00 0.96 1.01 PBT 9.04 191.80 74.40 61.34 14.34 101.00 54.76 47.60 48.84 51.90 21.13 Tax 0.23 11.86 1.60 0.59 1.27 0.00 0.00 0.00 0.00 0.00 -0.60 Tax Rate 2.54% 6.18% 2.15% 0.96% 8.86% 0.00% 0.00% 0.00% 0.00% 0.00% -2.84% PAT 8.81 179.94 72.80 60.76 13.07 101.00 54.76 47.60 48.84 -6.49 21.73 PAT before Minority Interest 8.81 179.94 72.80 60.76 13.07 101.00 54.76 47.60 48.84 -6.49 21.73 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 57.66% 1169.96% 502.07% 492.78% 153.76% 1125.98% 786.78% 1138.76% 728.96% -97.16% 350.48% PAT Growth -95.10% 147.17% 19.82% 364.88% -87.06% 84.44% 15.04% -2.54% - - EPS 7.73 157.84 63.86 53.30 11.46 88.60 48.04 41.75 42.84 -5.69 19.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 8,210.77 11,323.22 8,225.27 6,552.49 311.99 252.26 238.77 224.60 202.50 210.32 Share Capital 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43 Total Reserves 8,199.35 11,311.79 8,213.84 6,541.06 300.56 240.83 227.34 213.17 191.07 198.89 Non-Current Liabilities -30.28 380.97 7.65 10.71 13.92 16.70 20.59 24.63 28.88 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.35 0.00 0.00 0.00 0.00 0.00 0.12 0.08 0.03 0.00 Current Liabilities 12.11 9.88 10.19 9.12 11.43 49.37 40.93 33.36 8.34 27.88 Trade Payables 1.06 0.17 0.84 0.42 0.47 0.26 1.12 0.76 0.89 2.32 Other Current Liabilities 10.17 8.87 8.54 7.93 10.28 7.18 5.57 5.25 5.55 12.16 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 0.88 0.84 0.81 0.77 0.67 41.92 34.24 27.34 1.91 13.40 Total Liabilities 8,192.60 11,714.07 8,243.11 6,572.32 337.34 318.33 300.29 282.59 239.72 238.20 Net Block 15.33 14.69 12.53 7.05 7.18 4.38 7.36 7.32 7.21 8.16 Gross Block 33.74 31.34 30.74 30.83 30.55 27.08 27.24 27.14 26.73 27.11 Accumulated Depreciation 18.41 16.64 18.22 23.78 23.37 22.69 19.89 19.82 19.52 18.95 Non Current Assets 7,996.03 11,538.93 8,138.91 6,487.93 279.01 260.74 253.71 239.70 195.20 215.12 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 7,979.71 11,521.08 8,115.58 6,462.42 234.64 234.61 237.29 222.66 177.22 202.28 Long Term Loans & Adv. 0.69 2.86 10.51 9.50 10.05 8.47 8.77 9.42 10.48 4.39 Other Non Current Assets 0.30 0.30 0.30 8.96 27.15 13.28 0.29 0.29 0.29 0.29 Current Assets 196.58 175.13 104.19 84.38 58.33 57.59 46.58 42.88 44.52 23.07 Current Investments 100.18 158.58 80.54 48.66 45.72 36.53 23.13 0.47 28.38 11.70 Inventories 3.36 1.51 1.20 1.18 0.53 1.28 0.46 0.57 0.27 0.54 Sundry Debtors 4.70 3.73 3.45 2.21 2.44 2.60 1.30 2.53 1.59 1.29 Cash & Bank 81.92 5.71 13.32 27.60 6.17 12.45 14.55 31.67 7.43 3.53 Other Current Assets 6.44 5.47 4.13 2.98 3.46 4.74 7.14 7.64 6.86 6.02 Short Term Loans & Adv. 0.10 0.12 1.56 1.74 0.86 1.85 2.14 2.35 2.48 0.38 Net Current Assets 184.47 165.25 94.01 75.27 46.90 8.22 5.65 9.53 36.18 -4.80 Total Assets 8,192.61 11,714.06 8,243.10 6,572.31 337.34 318.33 300.29 282.58 239.72 238.19

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -7.01 0.65 0.67 -33.25 -7.97 -10.11 -5.69 -7.55 -45.35 -12.24 PBT 191.80 74.40 61.34 14.34 101.00 54.76 47.60 48.84 -6.49 21.13 Adjustment -193.79 -76.61 -68.93 -20.60 -107.15 -59.44 -52.03 -51.81 -50.51 -33.75 Changes in Working Capital -5.76 3.57 9.57 -24.69 -0.55 -4.28 -0.33 -3.86 11.65 0.18 Cash after chg. in Working capital -7.75 1.36 1.99 -30.94 -6.70 -8.96 -4.76 -6.82 -45.35 -12.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.73 -0.71 -1.32 -2.30 -1.27 -1.15 -0.93 -0.72 0.00 0.19 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 194.69 44.60 40.13 35.10 81.30 40.69 14.76 33.16 60.98 18.22 Net Fixed Assets -2.40 -0.60 0.09 -0.28 -3.47 0.16 -0.10 -0.41 0.38 0.14 Net Investments 3,599.77 -3,483.54 -1,685.04 -6,230.72 -9.22 -10.72 -37.29 -17.53 8.38 -15.83 Others -3,402.68 3,528.74 1,725.08 6,266.10 93.99 51.25 52.15 51.10 52.22 33.91 Cash from Financing Activity -112.92 -45.30 -40.56 -1.66 -79.61 -32.68 -26.19 -1.37 -11.73 -7.19 Net Cash Inflow / Outflow 74.76 -0.05 0.24 0.19 -6.28 -2.10 -17.12 24.24 3.90 -1.21 Opening Cash & Equivalents 0.40 0.45 0.21 0.02 12.45 14.55 31.67 7.43 3.53 4.75 Closing Cash & Equivalent 75.16 0.40 0.45 0.21 6.17 12.45 14.55 31.67 7.43 3.53

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 7184.41 9907.79 7197.09 5733.41 272.99 220.73 208.92 196.52 177.18 184.03 ROA 1.81% 0.73% 0.82% 0.38% 30.81% 17.70% 16.33% 18.70% -2.72% 9.40% ROE 1.84% 0.74% 0.82% 0.38% 35.80% 22.30% 20.54% 22.87% -3.14% 10.58% ROCE 1.96% 0.76% 0.83% 0.42% 35.80% 22.30% 20.54% 22.87% -3.14% 10.29% Fixed Asset Turnover 0.47 0.47 0.41 0.31 0.35 0.29 0.17 0.28 0.27 0.25 Receivable days 100.06 90.36 81.64 89.00 91.16 90.99 148.77 99.88 71.04 58.37 Inventory Days 57.76 34.15 34.45 32.85 32.81 40.62 40.18 20.60 20.17 30.60 Payable days 10.86 9.22 11.59 11.59 8.76 17.36 37.03 28.99 33.07 52.18 Cash Conversion Cycle 146.96 115.30 104.51 110.27 115.21 114.25 151.92 91.49 58.14 36.79 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 0.00 0.00 2207.60 1130.06 0.00 0.00 0.00 0.00 -9272.14 0.00

Top Investors:

cd equifinance private limited

general insurance corporation of india

raamdeo ramgopal agrawal

acacia partners, lp

acacia institutional partners, lp

desai brothers limited

motilal gopilal oswal

qualified institutional buyer

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