Nifty
Sensex
:
:
10853.55
36565.56
35.95 (0.33%)
84.47 (0.23%)

Electric Equipment

Rating :
62/99

BSE: 500267 | NSE: MAJESAUTO

125.70
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  128.00
  •  128.00
  •  124.00
  •  130.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  324
  •  6.44
  •  245.40
  •  84.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 130.70
  • 2.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 422.12
  • N/A
  • 0.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.08%
  • 21.70%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 1.19%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.74
  • -12.07
  • -25.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 38.88
  • -

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.77
  • 5.24
  • 4.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.50
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 145.75
  • 228.04
  • 9.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
18.37
16.86
8.96%
51.12
14.74
246.81%
35.78
13.83
158.71%
12.93
13.33
-3.00%
Expenses
5.63
5.22
7.85%
19.65
6.88
185.61%
10.18
4.88
108.61%
6.70
4.78
40.17%
EBITDA
12.74
11.64
9.45%
31.48
7.86
300.51%
25.61
8.95
186.15%
6.23
8.55
-27.13%
EBIDTM
69.34%
69.04%
61.57%
53.34%
71.56%
64.72%
48.18%
64.15%
Other Income
0.17
0.06
183.33%
5.32
5.53
-3.80%
0.71
0.07
914.29%
4.14
3.01
37.54%
Interest
5.22
5.22
0.00%
6.24
6.48
-3.70%
5.00
6.49
-22.96%
5.14
4.82
6.64%
Depreciation
2.24
1.66
34.94%
1.97
2.09
-5.74%
1.70
2.04
-16.67%
1.66
1.56
6.41%
PBT
5.45
4.81
13.31%
28.59
4.81
494.39%
19.61
0.49
3,902.04%
3.58
5.18
-30.89%
Tax
0.64
1.46
-56.16%
-1.40
0.79
-
-0.01
0.24
-
0.05
-0.42
-
PAT
4.80
3.35
43.28%
29.99
4.03
644.17%
19.62
0.25
7,748.00%
3.52
5.60
-37.14%
PATM
26.16%
19.88%
58.67%
27.33%
54.84%
1.81%
27.25%
42.05%
EPS
4.14
0.81
411.11%
19.02
-0.59
-
18.33
-1.62
-
3.77
2.03
85.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
118.20
55.77
56.60
137.58
114.03
106.11
154.54
165.12
148.14
131.03
Net Sales Growth
101.16%
-1.47%
-58.86%
20.65%
7.46%
-31.34%
-6.41%
11.46%
13.06%
 
Cost Of Goods Sold
28.17
10.63
10.63
76.20
76.09
65.62
96.77
105.41
92.42
78.77
Gross Profit
90.03
45.14
45.97
61.39
37.94
40.50
57.78
59.70
55.72
52.26
GP Margin
76.17%
80.94%
81.22%
44.62%
33.27%
38.17%
37.39%
36.16%
37.61%
39.88%
Total Expenditure
42.16
125.30
240.33
137.05
133.32
119.57
147.43
151.53
131.95
114.90
Power & Fuel Cost
-
0.37
0.78
6.18
6.70
7.33
7.71
6.45
5.82
6.54
% Of Sales
-
0.66%
1.38%
4.49%
5.88%
6.91%
4.99%
3.91%
3.93%
4.99%
Employee Cost
-
4.56
4.80
25.11
26.83
25.13
22.19
18.54
16.09
12.75
% Of Sales
-
8.18%
8.48%
18.25%
23.53%
23.68%
14.36%
11.23%
10.86%
9.73%
Manufacturing Exp.
-
2.80
1.84
9.13
13.22
9.31
13.09
13.44
11.68
5.33
% Of Sales
-
5.02%
3.25%
6.64%
11.59%
8.77%
8.47%
8.14%
7.88%
4.07%
General & Admin Exp.
-
2.34
2.88
1.62
1.74
1.67
1.37
1.27
0.86
1.56
% Of Sales
-
4.20%
5.09%
1.18%
1.53%
1.57%
0.89%
0.77%
0.58%
1.19%
Selling & Distn. Exp.
-
0.64
0.23
2.27
2.92
4.31
3.89
3.82
2.97
8.36
% Of Sales
-
1.15%
0.41%
1.65%
2.56%
4.06%
2.52%
2.31%
2.00%
6.38%
Miscellaneous Exp.
-
103.98
219.17
16.55
5.81
6.20
2.42
2.61
2.12
1.60
% Of Sales
-
186.44%
387.23%
12.03%
5.10%
5.84%
1.57%
1.58%
1.43%
1.22%
EBITDA
76.06
-69.53
-183.73
0.53
-19.29
-13.46
7.11
13.59
16.19
16.13
EBITDA Margin
64.35%
-124.67%
-324.61%
0.39%
-16.92%
-12.68%
4.60%
8.23%
10.93%
12.31%
Other Income
10.34
93.94
201.93
25.59
14.22
10.26
8.28
27.52
6.56
16.95
Interest
21.60
22.97
26.93
26.42
10.42
14.82
12.61
13.76
7.18
3.49
Depreciation
7.57
8.19
8.32
20.20
18.47
16.28
14.94
12.72
9.27
6.86
PBT
57.23
-6.75
-17.05
-20.50
-33.95
-34.30
-12.16
14.62
6.31
22.73
Tax
-0.72
-4.11
-6.74
-4.53
-14.64
-12.46
-5.05
-2.56
1.03
2.27
Tax Rate
-1.26%
60.89%
39.53%
-66.52%
-161.23%
-28.64%
41.53%
-17.51%
16.32%
9.99%
PAT
57.93
-3.60
-11.19
10.80
23.72
55.95
-7.11
17.18
5.28
20.45
PAT before Minority Interest
56.91
-2.65
-10.31
11.34
23.72
55.95
-7.11
17.18
5.28
20.45
Minority Interest
-1.02
-0.95
-0.88
-0.54
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
49.01%
-6.46%
-19.77%
7.85%
20.80%
52.73%
-4.60%
10.40%
3.56%
15.61%
PAT Growth
337.87%
-
-
-54.47%
-57.61%
-
-
225.38%
-74.18%
 
Unadjusted EPS
45.26
-2.54
-9.92
10.46
22.81
53.82
-6.84
16.52
5.08
19.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
415.61
388.33
175.98
148.44
124.72
68.56
75.67
58.50
53.21
Share Capital
10.40
10.40
10.40
10.60
10.60
10.40
10.40
10.40
10.40
Total Reserves
405.21
377.93
165.58
137.84
114.12
58.16
65.28
48.10
42.82
Non-Current Liabilities
288.46
345.67
314.54
68.91
71.99
99.06
87.63
86.20
41.85
Secured Loans
259.12
321.01
320.40
93.49
57.28
74.29
51.28
64.31
13.30
Unsecured Loans
11.53
4.83
14.98
1.50
26.33
21.25
31.58
15.00
25.75
Long Term Provisions
3.04
2.90
3.41
3.62
3.62
3.36
3.22
3.09
0.00
Current Liabilities
43.50
81.04
73.00
21.90
34.27
60.78
47.58
61.61
26.53
Trade Payables
3.09
33.64
23.58
9.65
15.59
19.07
18.99
18.66
14.01
Other Current Liabilities
34.82
26.82
19.64
5.47
8.86
30.62
19.78
18.68
8.12
Short Term Borrowings
5.35
19.97
29.74
6.60
6.61
10.93
8.72
24.20
0.00
Short Term Provisions
0.23
0.62
0.04
0.18
3.21
0.15
0.10
0.07
4.40
Total Liabilities
757.92
824.44
571.87
239.25
230.98
228.40
210.88
206.31
121.59
Net Block
116.73
192.55
468.79
179.14
164.83
171.60
146.64
134.92
63.31
Gross Block
134.83
340.34
613.72
291.74
258.97
249.45
209.82
185.57
104.70
Accumulated Depreciation
18.10
147.79
144.93
112.59
94.14
77.85
63.17
50.65
41.39
Non Current Assets
699.25
766.92
502.27
194.50
185.62
184.50
166.94
158.21
70.05
Capital Work in Progress
0.00
0.00
0.09
1.96
8.36
7.52
12.25
15.23
6.21
Non Current Investment
569.41
562.08
20.54
0.08
0.10
0.25
0.25
0.25
0.53
Long Term Loans & Adv.
12.11
10.90
12.76
13.10
12.33
5.14
7.80
7.81
0.00
Other Non Current Assets
1.00
1.40
0.09
0.21
0.00
0.00
0.00
0.00
0.00
Current Assets
58.66
57.51
69.59
44.76
45.36
43.90
43.95
48.10
51.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.68
0.68
0.67
0.00
Inventories
3.85
18.39
18.41
10.19
10.50
14.14
10.66
11.03
8.54
Sundry Debtors
9.79
32.20
25.33
12.44
18.44
13.70
18.46
23.72
10.58
Cash & Bank
0.93
0.56
1.05
9.13
0.71
1.99
2.05
3.20
3.20
Other Current Assets
44.09
1.05
0.34
0.60
15.70
13.39
12.09
9.48
29.23
Short Term Loans & Adv.
2.66
5.32
24.45
12.40
15.32
13.15
11.30
9.13
29.23
Net Current Assets
15.16
-23.53
-3.41
22.85
11.09
-16.88
-3.64
-13.51
25.02
Total Assets
757.91
824.43
571.86
239.26
230.98
228.40
210.89
206.31
121.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
43.73
24.23
20.36
-16.96
-31.15
14.65
14.52
16.40
-3.73
PBT
-6.75
-17.05
6.53
9.08
43.50
-12.16
14.62
6.32
22.73
Adjustment
34.52
50.26
25.70
-24.99
-53.36
20.42
-0.61
10.88
-6.16
Changes in Working Capital
17.54
-8.38
-4.73
2.39
-14.36
7.97
6.29
0.75
-20.05
Cash after chg. in Working capital
45.31
24.83
27.50
-13.52
-24.23
16.23
20.30
17.94
-3.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.58
-0.60
-6.98
-3.34
-3.04
-0.51
-4.00
-1.64
-0.59
Other Direct Exp. Paid
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
-0.16
-0.09
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
57.62
28.59
-243.69
27.58
77.95
-26.89
5.64
-84.57
6.25
Net Fixed Assets
205.97
-3.08
-1.98
-26.36
-10.35
-32.84
-18.88
-87.11
Net Investments
-10.26
-295.49
-94.20
-1.48
-4.11
-5.25
-1.76
-2.39
Others
-138.09
327.16
-147.51
55.42
92.41
11.20
26.28
4.93
Cash from Financing Activity
-101.44
-53.42
215.26
-2.20
-48.08
12.18
-21.30
68.86
-1.53
Net Cash Inflow / Outflow
-0.09
-0.59
-8.07
8.42
-1.28
-0.06
-1.15
0.70
1.00
Opening Cash & Equivalents
0.46
1.05
9.13
0.71
1.99
2.05
3.19
2.50
2.20
Closing Cash & Equivalent
0.37
0.46
1.05
9.13
0.71
1.99
2.05
3.19
3.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
399.69
373.46
169.25
142.57
119.75
65.94
72.78
56.26
51.18
ROA
-0.33%
-1.48%
2.80%
10.09%
24.36%
-3.24%
8.24%
3.22%
12.81%
ROE
-0.66%
-3.65%
6.99%
17.39%
57.96%
-9.86%
25.61%
9.46%
154.94%
ROCE
2.22%
1.51%
8.25%
8.32%
27.97%
0.24%
16.03%
10.16%
27.24%
Fixed Asset Turnover
0.23
0.12
0.33
0.45
0.47
0.77
0.95
1.14
1.06
Receivable days
137.39
185.48
45.63
45.07
49.56
33.12
41.14
37.84
58.18
Inventory Days
72.76
118.66
34.56
30.20
38.00
25.54
21.16
21.59
37.10
Payable days
245.58
390.84
42.90
31.90
49.26
43.45
42.84
43.06
104.24
Cash Conversion Cycle
-35.43
-86.70
37.30
43.38
38.30
15.21
19.47
16.38
-8.96
Total Debt/Equity
0.70
0.94
2.15
0.69
0.75
1.90
1.39
1.96
0.73
Interest Cover
0.71
0.37
1.26
1.87
3.93
0.04
2.06
1.88
7.51

News Update:


  • Majestic Auto - Quarterly Results
    12th Aug 2019, 17:25 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.