Nifty

:

25763.35

Sensex

:

83978.49

41.25 (0.16%)
39.78 (0.05%)

Login

Nifty
Sensex

:
:

25763.35
83978.49

41.25 (0.16%)
39.78 (0.05%)

Maharashtra Scooters Ltd.

Finance - Investment

Rating :

83/99

BSE: 500266 | NSE: MAHSCOOTER

Watchlist

NSE BSE

14870.00

03-Nov-2025

Open
High
Low
Previous Close

15109
15750
14652
15108.00

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

3786
56819646
18538
8822

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16,983.77
47.53
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

16,794.14
1.14%
0.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

35.22
64.37
-5.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-2.37

PAT CAGR (%)

10 Years
5 Years
3 Years

7.82
89.33
3.15

P:E (Median)

8 Years
5 Years
3 Years

45.56
42.74
45.38

P:BV (Average)

8 Years
5 Years
3 Years

0.33
0.33
0.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

67.49
79.74
53.03

Earnings Forecasts:

(Updated: 01-11-2025)

Description 2024 2025 2026 2027
Adj EPS 187.56
P/E Ratio 79.28
Revenue 2.99
EBITDA -6.74
Net Income 214.35
ROA 0.67
P/B Ratio 0.55
ROE 0.74
FCFF 158.76
FCFF Yield -1.06
Net Debt -34571.2
BVPS 27005

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 271.02 163.17 66.10% 29.27 7.72 279.15% 6.65 5.18 28.38% 5.79 6.37 -9.11%
Expenses 1.22 2.22 -45.05% 1.08 5.74 -81.18% 1.90 4.49 -57.68% 1.70 5.16 -67.05%
EBITDA 269.80 160.95 67.63% 28.19 1.98 1,323.74% 4.75 0.69 588.41% 4.09 1.21 238.02%
EBIDTM 99.55% 98.64% 96.31% 25.65% 71.43% 13.32% 70.64% 19.00%
Other Income 0.00 0.22 -100.00% 0.00 0.85 -100.00% 0.10 0.00 0 0.70 0.70 0.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.48 -100.00% 0.01 0.52 -98.08% 0.48 0.52 -7.69% 0.48 0.51 -5.88%
PBT 269.80 160.69 67.90% 28.18 -11.77 - 62.05 0.17 36,400.00% 4.31 1.40 207.86%
Tax 2.73 9.53 -71.35% -7.18 -20.03 - 10.42 0.07 14,785.71% 1.01 0.40 152.50%
PAT 267.07 151.16 76.68% 35.36 8.26 328.09% 51.63 0.10 51,530.00% 3.30 1.00 230.00%
PATM 98.54% 92.64% 120.81% 106.99% 776.39% 1.93% 56.99% 15.70%
EPS 234.27 132.60 76.67% 31.02 7.25 327.86% 45.29 0.09 50,222.22% 2.89 0.88 228.41%

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 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 312.73 183.33 222.73 216.35 194.09 15.28 15.38 14.50 12.33 8.50 8.97 Net Sales Growth 71.42% -17.69% 2.95% 11.47% 1170.22% -0.65% 6.07% 17.60% 45.06% -5.24% Cost Of Goods Sold 0.47 3.16 5.47 9.58 7.52 8.12 7.66 7.68 7.64 3.88 4.62 Gross Profit 312.26 180.17 217.26 206.77 186.58 7.16 7.72 6.81 4.69 4.62 4.35 GP Margin 99.85% 98.28% 97.54% 95.57% 96.13% 46.86% 50.20% 46.97% 38.04% 54.35% 48.49% Total Expenditure 5.90 11.56 19.31 22.65 20.25 20.10 20.50 20.00 20.05 14.35 15.42 Power & Fuel Cost - 0.53 1.36 1.34 1.19 1.09 1.16 1.21 0.70 0.61 0.49 % Of Sales - 0.29% 0.61% 0.62% 0.61% 7.13% 7.54% 8.34% 5.68% 7.18% 5.46% Employee Cost - 2.97 7.92 7.78 8.41 8.00 8.65 8.10 8.21 7.50 8.02 % Of Sales - 1.62% 3.56% 3.60% 4.33% 52.36% 56.24% 55.86% 66.59% 88.24% 89.41% Manufacturing Exp. - 1.91 3.03 1.50 1.29 1.04 1.12 1.23 2.36 1.32 1.21 % Of Sales - 1.04% 1.36% 0.69% 0.66% 6.81% 7.28% 8.48% 19.14% 15.53% 13.49% General & Admin Exp. - 1.60 1.24 1.16 0.89 0.73 0.79 0.64 0.49 0.46 0.49 % Of Sales - 0.87% 0.56% 0.54% 0.46% 4.78% 5.14% 4.41% 3.97% 5.41% 5.46% 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. - 1.92 1.65 1.29 0.96 1.13 1.13 1.13 0.65 0.58 0.00 % Of Sales - 1.05% 0.74% 0.60% 0.49% 7.40% 7.35% 7.79% 5.27% 6.82% 6.47% EBITDA 306.83 171.77 203.42 193.70 173.84 -4.82 -5.12 -5.50 -7.72 -5.85 -6.45 EBITDA Margin 98.11% 93.69% 91.33% 89.53% 89.57% -31.54% -33.29% -37.93% -62.61% -68.82% -71.91% Other Income 0.80 1.87 0.81 1.40 0.36 15.79 198.74 81.45 69.84 20.76 108.18 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.01 0.00 Depreciation 0.97 1.96 2.07 2.02 1.97 1.93 1.82 1.55 0.75 0.55 0.74 PBT 364.34 171.68 202.16 193.08 172.24 9.04 191.80 74.40 61.34 14.34 101.00 Tax 6.98 0.93 2.85 -2.21 29.52 0.23 11.86 1.60 0.59 1.27 0.00 Tax Rate 1.92% 0.43% 1.41% -1.14% 17.14% 2.54% 6.18% 2.15% 0.96% 8.86% 0.00% PAT 357.36 214.35 199.31 195.29 142.71 8.81 179.94 72.80 60.76 13.07 101.00 PAT before Minority Interest 357.36 214.35 199.31 195.29 142.71 8.81 179.94 72.80 60.76 13.07 101.00 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 114.27% 116.92% 89.49% 90.27% 73.53% 57.66% 1169.96% 502.07% 492.78% 153.76% 1125.98% PAT Growth 122.63% 7.55% 2.06% 36.84% 1,519.86% -95.10% 147.17% 19.82% 364.88% -87.06% EPS 313.47 188.03 174.83 171.31 125.18 7.73 157.84 63.86 53.30 11.46 88.60

Results Balance Sheet

Standalone Figures in Rs. Crores

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 30,862.86 27,016.73 19,042.81 22,852.95 16,243.57 8,210.77 11,323.22 8,225.27 6,552.49 311.99 Share Capital 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43 11.43 Total Reserves 30,851.43 27,005.30 19,031.38 22,841.52 16,232.14 8,199.35 11,311.79 8,213.84 6,541.06 300.56 Non-Current Liabilities 3,703.40 2,370.32 1,347.98 1,837.84 1,025.15 -30.86 380.97 7.65 10.71 13.92 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 12.73 4.76 3.83 3.32 0.45 0.77 0.00 0.00 0.00 0.00 Current Liabilities 21.24 6.86 7.50 8.16 11.18 12.11 9.88 10.19 9.12 11.43 Trade Payables 0.00 0.14 0.19 0.51 2.18 1.06 0.17 0.84 0.42 0.47 Other Current Liabilities 21.24 6.72 6.57 6.73 8.18 10.17 8.87 8.54 7.93 10.28 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 0.00 0.00 0.74 0.93 0.82 0.88 0.84 0.81 0.77 0.67 Total Liabilities 34,587.50 29,393.91 20,398.29 24,698.95 17,279.90 8,192.02 11,714.07 8,243.11 6,572.32 337.34 Net Block 0.16 10.06 11.98 12.51 14.28 15.33 14.69 12.53 7.05 7.18 Gross Block 0.65 35.98 35.84 34.39 34.22 33.74 31.34 30.74 30.83 30.55 Accumulated Depreciation 0.49 25.92 23.86 21.88 19.94 18.41 16.64 18.22 23.78 23.37 Non Current Assets 34,433.85 29,244.92 20,360.31 24,561.48 17,175.82 7,995.45 11,538.93 8,138.91 6,487.93 279.01 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 34,433.14 29,228.48 20,347.33 24,548.14 17,161.13 7,979.71 11,521.08 8,115.58 6,462.42 234.64 Long Term Loans & Adv. 0.55 6.38 1.00 0.83 0.11 0.11 2.86 10.51 9.50 10.05 Other Non Current Assets 0.00 0.00 0.00 0.00 0.30 0.30 0.30 0.30 8.96 27.15 Current Assets 153.65 148.99 37.98 137.47 104.08 196.58 175.13 104.19 84.38 58.33 Current Investments 130.03 133.67 16.53 105.65 28.03 100.18 158.58 80.54 48.66 45.72 Inventories 0.00 3.66 3.80 6.46 3.60 3.36 1.51 1.20 1.18 0.53 Sundry Debtors 0.00 1.77 6.55 10.02 6.83 4.70 3.73 3.45 2.21 2.44 Cash & Bank 8.05 5.75 5.22 4.51 56.25 81.92 5.71 13.32 27.60 6.17 Other Current Assets 15.57 3.92 5.73 10.76 9.36 6.43 5.59 5.69 4.72 3.46 Short Term Loans & Adv. 0.02 0.22 0.15 0.06 0.20 0.81 0.12 1.56 1.74 0.86 Net Current Assets 132.41 142.13 30.48 129.31 92.90 184.47 165.25 94.01 75.27 46.90 Total Assets 34,587.50 29,393.91 20,398.29 24,698.95 17,279.90 8,192.03 11,714.06 8,243.10 6,572.31 337.34

Cash Flow

Standalone Figures in Rs. Crores

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 158.76 206.02 208.77 118.82 -5.68 -7.01 0.65 0.67 -33.25 -7.97 PBT 215.28 202.16 193.08 172.24 9.04 191.80 74.40 61.34 14.34 101.00 Adjustment -63.40 -2.35 -2.13 0.42 -13.27 -193.79 -76.61 -68.93 -20.60 -107.15 Changes in Working Capital -3.51 14.57 15.11 -26.62 -0.47 -5.76 3.57 9.57 -24.69 -0.55 Cash after chg. in Working capital 148.37 214.38 206.06 146.03 -4.70 -7.75 1.36 1.99 -30.94 -6.70 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 10.39 -8.36 2.71 -27.21 -0.98 0.73 -0.71 -1.32 -2.30 -1.27 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 35.79 -11.59 -3.48 -61.65 -67.72 194.69 44.60 40.13 35.10 81.30 Net Fixed Assets 35.33 -0.14 -1.45 -0.17 -0.48 -2.40 -0.60 0.09 -0.28 -3.47 Net Investments -5,201.02 -8,998.29 4,289.93 -7,464.63 -9,109.27 3,599.77 -3,483.54 -1,685.04 -6,230.72 -9.22 Others 5,201.48 8,986.84 -4,291.96 7,403.15 9,042.03 -3,402.68 3,528.74 1,725.08 6,266.10 93.99 Cash from Financing Activity -193.28 -194.09 -205.15 -57.55 -1.16 -112.92 -45.30 -40.56 -1.66 -79.61 Net Cash Inflow / Outflow 1.27 0.34 0.14 -0.38 -74.56 74.76 -0.05 0.24 0.19 -6.28 Opening Cash & Equivalents 0.70 0.36 0.22 0.60 75.16 0.40 0.45 0.21 0.02 12.45 Closing Cash & Equivalent 1.97 0.70 0.36 0.22 0.60 75.16 0.40 0.45 0.21 6.17

Financial Ratios

Standalone

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.) 27001.63 23636.68 16660.38 19996.28 14213.09 7184.41 9907.79 7197.09 5733.41 272.99 ROA 0.67% 0.80% 0.87% 0.68% 0.07% 1.81% 0.73% 0.82% 0.38% 30.81% ROE 0.74% 0.87% 0.93% 0.73% 0.07% 1.84% 0.74% 0.82% 0.38% 35.80% ROCE 0.74% 0.88% 0.92% 0.88% 0.07% 1.96% 0.76% 0.83% 0.42% 35.80% Fixed Asset Turnover 10.01 6.20 6.16 5.66 0.45 0.47 0.47 0.41 0.31 0.35 Receivable days 0.00 6.82 13.98 15.85 137.75 100.06 90.36 81.64 89.00 91.16 Inventory Days 0.00 6.11 8.66 9.47 83.14 57.76 34.15 34.45 32.85 32.81 Payable days 0.00 11.01 13.29 65.27 72.98 10.86 9.22 11.59 11.59 8.76 Cash Conversion Cycle 0.00 1.92 9.34 -39.96 147.91 146.96 115.30 104.51 110.27 115.21 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 0.00 0.00 0.00 0.00 0.00 2207.60 1130.06 0.00

Top Investors:

cd equifinance private limited

parag parikh flexi cap fund

raamdeo ramgopal agrawal

acacia partners, lp

investor education and protection fund authority

acacia institutional partners, lp

desai brothers limited

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