Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Electric Equipment

Rating :
67/99

BSE: 500267 | NSE: MAJESAUTO

362.80
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  351.00
  •  365.00
  •  351.00
  •  347.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  166
  •  42.85
  •  419.05
  •  142.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 377.22
  • 11.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 193.00
  • 2.07%
  • 0.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.27%
  • 22.47%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 1.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.33
  • -15.74
  • -4.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -16.26
  • -9.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.62
  • -38.68
  • -42.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.14
  • 7.82
  • 12.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.35
  • 0.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.79
  • 6.27
  • 7.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
15.52
12.97
19.66%
14.97
12.07
24.03%
39.60
12.23
223.79%
13.32
12.31
8.20%
Expenses
6.30
7.97
-20.95%
6.48
6.10
6.23%
9.01
5.48
64.42%
7.75
5.37
44.32%
EBITDA
9.22
5.00
84.40%
8.49
5.97
42.21%
30.59
6.76
352.51%
5.57
6.94
-19.74%
EBIDTM
59.40%
38.57%
56.72%
49.45%
77.24%
55.22%
41.80%
56.41%
Other Income
16.48
6.11
169.72%
7.45
0.94
692.55%
6.60
3.76
75.53%
3.81
0.65
486.15%
Interest
3.37
3.29
2.43%
3.58
3.39
5.60%
3.84
3.48
10.34%
3.54
3.56
-0.56%
Depreciation
2.24
2.22
0.90%
2.15
2.19
-1.83%
2.19
2.18
0.46%
2.15
2.21
-2.71%
PBT
20.09
5.60
258.75%
10.21
1.32
673.48%
31.16
4.86
541.15%
3.69
1.83
101.64%
Tax
20.25
6.12
230.88%
2.59
0.10
2,490.00%
8.01
1.28
525.78%
1.19
1.37
-13.14%
PAT
-0.16
-0.52
-
7.61
1.21
528.93%
23.14
3.57
548.18%
2.50
0.45
455.56%
PATM
-1.03%
-3.98%
50.84%
10.05%
58.44%
29.21%
18.76%
3.69%
EPS
-0.59
-0.72
-
7.03
1.01
596.04%
22.05
3.18
593.40%
2.29
0.17
1,247.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
83.41
49.58
48.93
56.84
69.16
116.70
55.77
56.60
137.58
114.03
106.11
Net Sales Growth
68.23%
1.33%
-13.92%
-17.81%
-40.74%
109.25%
-1.47%
-58.86%
20.65%
7.46%
 
Cost Of Goods Sold
10.88
9.38
5.92
6.29
11.91
27.89
10.63
10.63
76.20
76.09
65.62
Gross Profit
72.53
40.20
43.01
50.54
57.25
88.81
45.14
45.97
61.39
37.94
40.50
GP Margin
86.95%
81.08%
87.90%
88.92%
82.78%
76.10%
80.94%
81.22%
44.62%
33.27%
38.17%
Total Expenditure
29.54
24.91
19.13
16.85
26.17
56.78
125.30
240.33
137.05
133.32
119.57
Power & Fuel Cost
-
0.30
0.23
0.18
0.58
0.30
0.34
0.78
6.18
6.70
7.33
% Of Sales
-
0.61%
0.47%
0.32%
0.84%
0.26%
0.61%
1.38%
4.49%
5.88%
6.91%
Employee Cost
-
6.12
5.21
4.54
4.50
4.45
4.56
4.80
25.11
26.83
25.13
% Of Sales
-
12.34%
10.65%
7.99%
6.51%
3.81%
8.18%
8.48%
18.25%
23.53%
23.68%
Manufacturing Exp.
-
1.05
0.73
2.84
3.65
3.26
2.80
1.84
9.13
13.22
9.31
% Of Sales
-
2.12%
1.49%
5.00%
5.28%
2.79%
5.02%
3.25%
6.64%
11.59%
8.77%
General & Admin Exp.
-
5.59
3.78
2.64
3.16
4.04
2.40
2.88
1.62
1.74
1.67
% Of Sales
-
11.27%
7.73%
4.64%
4.57%
3.46%
4.30%
5.09%
1.18%
1.53%
1.57%
Selling & Distn. Exp.
-
1.32
0.40
0.11
1.11
1.12
0.64
0.23
2.27
2.92
4.31
% Of Sales
-
2.66%
0.82%
0.19%
1.60%
0.96%
1.15%
0.41%
1.65%
2.56%
4.06%
Miscellaneous Exp.
-
1.16
2.86
0.24
1.26
15.71
103.94
219.17
16.55
5.81
4.31
% Of Sales
-
2.34%
5.85%
0.42%
1.82%
13.46%
186.37%
387.23%
12.03%
5.10%
5.84%
EBITDA
53.87
24.67
29.80
39.99
42.99
59.92
-69.53
-183.73
0.53
-19.29
-13.46
EBITDA Margin
64.58%
49.76%
60.90%
70.36%
62.16%
51.35%
-124.67%
-324.61%
0.39%
-16.92%
-12.68%
Other Income
34.34
11.45
13.08
13.13
9.99
12.64
93.94
201.93
25.59
14.22
10.26
Interest
14.33
13.71
14.37
16.92
20.09
21.61
22.97
26.93
26.42
10.42
14.82
Depreciation
8.73
8.80
8.60
8.95
9.25
6.99
8.19
8.32
20.20
18.47
16.28
PBT
65.15
13.60
19.90
27.25
23.63
43.96
-6.75
-17.05
-20.50
-33.95
-34.30
Tax
32.04
8.88
9.35
5.44
44.53
-1.04
-4.11
-6.74
-4.53
-14.64
-12.46
Tax Rate
49.18%
65.29%
46.98%
19.96%
188.45%
-2.37%
60.89%
39.53%
-66.52%
-161.23%
-28.64%
PAT
33.09
3.78
9.05
19.93
-16.02
43.61
-3.60
-11.19
10.80
23.72
55.95
PAT before Minority Interest
31.99
4.72
10.56
21.81
-20.90
45.01
-2.65
-10.31
11.34
23.72
55.95
Minority Interest
-1.10
-0.94
-1.51
-1.88
4.88
-1.40
-0.95
-0.88
-0.54
0.00
0.00
PAT Margin
39.67%
7.62%
18.50%
35.06%
-23.16%
37.37%
-6.46%
-19.77%
7.85%
20.80%
52.73%
PAT Growth
602.55%
-58.23%
-54.59%
-
-
-
-
-
-54.47%
-57.61%
 
EPS
31.82
3.63
8.70
19.16
-15.40
41.93
-3.46
-10.76
10.38
22.81
53.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
416.79
415.43
420.87
299.58
389.22
415.61
388.33
175.98
148.44
124.72
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.60
10.60
Total Reserves
406.39
405.03
410.47
289.19
378.82
405.21
377.93
165.58
137.84
114.12
Non-Current Liabilities
140.79
149.05
205.25
194.77
200.14
288.46
345.67
314.54
68.91
71.99
Secured Loans
126.10
145.38
156.19
173.28
206.54
259.12
321.01
320.40
93.49
57.28
Unsecured Loans
0.00
0.00
0.00
0.00
1.06
11.53
4.83
14.98
1.50
26.33
Long Term Provisions
1.48
2.55
4.55
2.88
7.55
3.04
2.90
3.41
3.62
3.62
Current Liabilities
35.37
32.05
29.67
34.05
26.43
43.50
81.04
73.00
21.90
34.27
Trade Payables
0.75
1.14
0.81
1.47
2.53
3.09
33.64
23.58
9.65
15.59
Other Current Liabilities
33.48
30.66
27.91
32.18
23.62
34.82
26.82
19.64
5.47
8.86
Short Term Borrowings
0.80
0.00
0.54
0.27
0.14
5.35
19.97
29.74
6.60
6.61
Short Term Provisions
0.35
0.24
0.41
0.13
0.12
0.23
0.62
0.04
0.18
3.21
Total Liabilities
604.15
606.79
664.55
535.28
627.54
757.92
824.44
571.87
239.25
230.98
Net Block
68.24
70.80
66.82
68.58
68.44
359.84
192.55
468.79
179.14
164.83
Gross Block
89.75
89.65
83.16
83.35
81.18
402.67
340.34
613.72
291.74
258.97
Accumulated Depreciation
21.51
18.85
16.35
14.78
12.75
42.83
147.79
144.93
112.59
94.14
Non Current Assets
565.31
566.10
632.52
516.41
608.36
699.25
766.92
502.27
194.50
185.62
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
1.96
8.36
Non Current Investment
205.39
206.71
268.49
431.44
525.15
326.29
562.08
20.54
0.08
0.10
Long Term Loans & Adv.
10.55
12.40
12.32
13.54
14.01
12.11
10.90
12.76
13.10
12.33
Other Non Current Assets
9.15
3.40
7.18
2.86
0.76
1.00
1.40
0.09
0.21
0.00
Current Assets
38.85
40.69
32.03
18.87
19.17
58.66
57.51
69.59
44.76
45.36
Current Investments
10.90
4.74
3.32
1.85
4.46
0.00
0.00
0.00
0.00
0.00
Inventories
2.14
2.35
2.12
2.22
2.07
3.85
18.39
18.41
10.19
10.50
Sundry Debtors
0.18
1.86
2.83
2.84
3.48
9.79
32.20
25.33
12.44
18.44
Cash & Bank
0.89
1.03
6.91
0.87
3.87
0.93
0.56
1.05
9.13
0.71
Other Current Assets
24.73
6.54
1.62
1.51
5.29
44.09
6.37
24.79
13.00
15.70
Short Term Loans & Adv.
21.30
24.17
15.23
9.58
2.08
2.66
5.32
24.45
12.40
15.32
Net Current Assets
3.48
8.65
2.36
-15.19
-7.25
15.16
-23.53
-3.41
22.85
11.09
Total Assets
604.16
606.79
664.55
535.28
627.53
757.91
824.43
571.86
239.26
230.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
32.45
16.64
41.15
40.12
98.53
43.73
24.23
20.36
-16.96
-31.15
PBT
13.60
19.90
27.25
23.63
43.96
-6.75
-17.05
6.53
9.08
43.50
Adjustment
12.55
12.58
13.45
20.88
31.42
34.52
50.26
25.70
-24.99
-53.36
Changes in Working Capital
6.91
-10.90
1.66
-0.11
25.36
17.54
-8.38
-4.73
2.39
-14.36
Cash after chg. in Working capital
33.07
21.59
42.35
44.41
100.74
45.31
24.83
27.50
-13.52
-24.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.62
-4.94
-1.21
-4.29
-2.21
-1.58
-0.60
-6.98
-3.34
-3.04
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
-0.16
-0.09
0.00
Cash From Investing Activity
5.30
10.15
-2.21
0.31
-4.45
57.62
28.59
-243.69
27.58
77.95
Net Fixed Assets
-0.05
-3.00
0.45
-1.09
53.73
205.97
-3.08
-1.98
-26.36
-10.35
Net Investments
-3.05
61.77
-72.67
89.33
41.15
-10.26
-295.49
-94.20
-1.48
-4.11
Others
8.40
-48.62
70.01
-87.93
-99.33
-138.09
327.16
-147.51
55.42
92.41
Cash from Financing Activity
-37.92
-32.80
-32.93
-43.45
-91.18
-101.44
-53.42
215.26
-2.20
-48.08
Net Cash Inflow / Outflow
-0.17
-6.00
6.00
-3.03
2.91
-0.09
-0.59
-8.07
8.42
-1.28
Opening Cash & Equivalents
0.27
6.27
0.27
3.29
0.39
0.46
1.05
9.13
0.71
1.99
Closing Cash & Equivalent
0.10
0.27
6.27
0.27
3.29
0.37
0.46
1.05
9.13
0.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
400.83
399.52
404.75
288.11
374.31
399.69
373.46
169.25
142.57
119.75
ROA
0.78%
1.66%
3.64%
-3.59%
6.50%
-0.33%
-1.48%
2.80%
10.09%
24.36%
ROE
1.14%
2.52%
6.05%
-6.07%
11.18%
-0.66%
-3.65%
6.99%
17.39%
57.96%
ROCE
4.77%
5.82%
8.07%
7.89%
9.94%
2.22%
1.51%
8.25%
8.32%
27.97%
Fixed Asset Turnover
0.55
0.57
0.68
0.84
0.48
0.15
0.12
0.33
0.45
0.47
Receivable days
7.54
17.52
18.23
16.68
20.75
137.39
185.48
45.63
45.07
49.56
Inventory Days
16.53
16.65
13.92
11.32
9.25
72.76
118.66
34.56
30.20
38.00
Payable days
36.80
60.23
66.05
61.34
23.23
245.72
390.84
42.90
31.90
49.26
Cash Conversion Cycle
-12.73
-26.06
-33.90
-33.34
6.78
-35.57
-86.70
37.30
43.38
38.30
Total Debt/Equity
0.36
0.40
0.42
0.66
0.57
0.70
0.94
2.15
0.69
0.75
Interest Cover
1.99
2.38
2.61
2.18
3.03
0.71
0.37
1.26
1.87
3.93

News Update:


  • Majestic Auto - Quarterly Results
    22nd May 2024, 14:42 PM

    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.