Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Electric Equipment

Rating :
53/99

BSE: 500267 | NSE: MAJESAUTO

138.05
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  140.95
  •  142.00
  •  137.65
  •  138.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  136
  •  12.93
  •  176.00
  •  92.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 143.54
  • 8.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 307.86
  • N/A
  • 0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.16%
  • 22.80%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 0.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.12
  • 0.08
  • -21.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.40
  • -
  • -7.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.50
  • -
  • -22.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.73
  • 2.64
  • 2.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.44
  • 0.37
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 142.25
  • 7.49
  • 5.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
12.41
14.71
-15.64%
12.24
15.04
-18.62%
13.33
17.01
-21.63%
13.76
16.93
-18.72%
Expenses
4.38
4.42
-0.90%
5.78
4.42
30.77%
3.82
6.92
-44.80%
4.19
6.90
-39.28%
EBITDA
8.04
10.29
-21.87%
6.45
10.62
-39.27%
9.51
10.09
-5.75%
9.57
10.03
-4.59%
EBIDTM
64.75%
69.97%
52.75%
70.59%
71.36%
59.34%
69.55%
59.27%
Other Income
5.24
3.44
52.33%
0.87
0.98
-11.22%
7.38
6.09
21.18%
1.32
0.22
500.00%
Interest
3.63
4.32
-15.97%
3.83
4.32
-11.34%
4.04
4.87
-17.04%
4.24
4.91
-13.65%
Depreciation
2.06
2.22
-7.21%
2.04
2.36
-13.56%
2.24
2.33
-3.86%
2.13
2.33
-8.58%
PBT
7.59
7.20
5.42%
1.45
4.91
-70.47%
10.61
8.98
18.15%
4.53
3.02
50.00%
Tax
1.15
1.46
-21.23%
0.50
1.23
-59.35%
1.65
42.50
-96.12%
1.10
0.42
161.90%
PAT
6.44
5.74
12.20%
0.95
3.69
-74.25%
8.96
-33.52
-
3.43
2.60
31.92%
PATM
51.86%
39.03%
7.76%
24.50%
67.20%
-197.09%
24.90%
15.36%
EPS
5.46
5.04
8.33%
0.56
3.05
-81.64%
8.18
-26.70
-
2.88
2.33
23.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
51.74
56.84
69.16
116.70
55.77
56.60
137.58
114.03
106.11
154.54
165.12
Net Sales Growth
-18.76%
-17.81%
-40.74%
109.25%
-1.47%
-58.86%
20.65%
7.46%
-31.34%
-6.41%
 
Cost Of Goods Sold
5.95
6.29
11.91
27.89
10.63
10.63
76.20
76.09
65.62
96.77
105.41
Gross Profit
45.79
50.54
57.25
88.81
45.14
45.97
61.39
37.94
40.50
57.78
59.70
GP Margin
88.50%
88.92%
82.78%
76.10%
80.94%
81.22%
44.62%
33.27%
38.17%
37.39%
36.16%
Total Expenditure
18.17
16.85
26.17
56.78
125.30
240.33
137.05
133.32
119.57
147.43
151.53
Power & Fuel Cost
-
0.18
0.58
0.30
0.34
0.78
6.18
6.70
7.33
7.71
6.45
% Of Sales
-
0.32%
0.84%
0.26%
0.61%
1.38%
4.49%
5.88%
6.91%
4.99%
3.91%
Employee Cost
-
4.54
4.50
4.45
4.56
4.80
25.11
26.83
25.13
22.19
18.54
% Of Sales
-
7.99%
6.51%
3.81%
8.18%
8.48%
18.25%
23.53%
23.68%
14.36%
11.23%
Manufacturing Exp.
-
2.84
3.65
3.26
2.80
1.84
9.13
13.22
9.31
13.09
13.44
% Of Sales
-
5.00%
5.28%
2.79%
5.02%
3.25%
6.64%
11.59%
8.77%
8.47%
8.14%
General & Admin Exp.
-
2.64
3.16
4.04
2.40
2.88
1.62
1.74
1.67
1.37
1.27
% Of Sales
-
4.64%
4.57%
3.46%
4.30%
5.09%
1.18%
1.53%
1.57%
0.89%
0.77%
Selling & Distn. Exp.
-
0.11
1.11
1.12
0.64
0.23
2.27
2.92
4.31
3.89
3.82
% Of Sales
-
0.19%
1.60%
0.96%
1.15%
0.41%
1.65%
2.56%
4.06%
2.52%
2.31%
Miscellaneous Exp.
-
0.24
1.26
15.71
103.94
219.17
16.55
5.81
6.20
2.42
3.82
% Of Sales
-
0.42%
1.82%
13.46%
186.37%
387.23%
12.03%
5.10%
5.84%
1.57%
1.58%
EBITDA
33.57
39.99
42.99
59.92
-69.53
-183.73
0.53
-19.29
-13.46
7.11
13.59
EBITDA Margin
64.88%
70.36%
62.16%
51.35%
-124.67%
-324.61%
0.39%
-16.92%
-12.68%
4.60%
8.23%
Other Income
14.81
13.13
9.99
12.64
93.94
201.93
25.59
14.22
10.26
8.28
27.52
Interest
15.74
16.92
20.09
21.61
22.97
26.93
26.42
10.42
14.82
12.61
13.76
Depreciation
8.47
8.95
9.25
6.99
8.19
8.32
20.20
18.47
16.28
14.94
12.72
PBT
24.18
27.25
23.63
43.96
-6.75
-17.05
-20.50
-33.95
-34.30
-12.16
14.62
Tax
4.40
5.44
44.53
-1.04
-4.11
-6.74
-4.53
-14.64
-12.46
-5.05
-2.56
Tax Rate
18.20%
19.96%
188.45%
-2.37%
60.89%
39.53%
-66.52%
-161.23%
-28.64%
41.53%
-17.51%
PAT
19.78
19.93
-16.02
43.61
-3.60
-11.19
10.80
23.72
55.95
-7.11
17.18
PAT before Minority Interest
17.77
21.81
-20.90
45.01
-2.65
-10.31
11.34
23.72
55.95
-7.11
17.18
Minority Interest
-2.01
-1.88
4.88
-1.40
-0.95
-0.88
-0.54
0.00
0.00
0.00
0.00
PAT Margin
38.23%
35.06%
-23.16%
37.37%
-6.46%
-19.77%
7.85%
20.80%
52.73%
-4.60%
10.40%
PAT Growth
192.04%
-
-
-
-
-
-54.47%
-57.61%
-
-
 
EPS
19.02
19.16
-15.40
41.93
-3.46
-10.76
10.38
22.81
53.80
-6.84
16.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
420.87
299.58
389.22
415.61
388.33
175.98
148.44
124.72
68.56
75.67
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.60
10.60
10.40
10.40
Total Reserves
410.47
289.19
378.82
405.21
377.93
165.58
137.84
114.12
58.16
65.28
Non-Current Liabilities
205.25
194.77
200.14
288.46
345.67
314.54
68.91
71.99
99.06
87.63
Secured Loans
161.54
173.28
206.54
259.12
321.01
320.40
93.49
57.28
74.29
51.28
Unsecured Loans
0.00
0.00
1.06
11.53
4.83
14.98
1.50
26.33
21.25
31.58
Long Term Provisions
4.55
2.88
7.55
3.04
2.90
3.41
3.62
3.62
3.36
3.22
Current Liabilities
29.15
34.05
26.43
43.50
81.04
73.00
21.90
34.27
60.78
47.58
Trade Payables
0.86
1.47
2.53
3.09
33.64
23.58
9.65
15.59
19.07
18.99
Other Current Liabilities
27.34
32.18
23.62
34.82
26.82
19.64
5.47
8.86
30.62
19.78
Short Term Borrowings
0.54
0.27
0.14
5.35
19.97
29.74
6.60
6.61
10.93
8.72
Short Term Provisions
0.41
0.13
0.12
0.23
0.62
0.04
0.18
3.21
0.15
0.10
Total Liabilities
664.03
535.28
627.54
757.92
824.44
571.87
239.25
230.98
228.40
210.88
Net Block
66.82
68.58
68.44
359.84
192.55
468.79
179.14
164.83
171.60
146.64
Gross Block
83.16
83.35
81.18
402.67
340.34
613.72
291.74
258.97
249.45
209.82
Accumulated Depreciation
16.35
14.78
12.75
42.83
147.79
144.93
112.59
94.14
77.85
63.17
Non Current Assets
632.52
516.41
608.36
699.25
766.92
502.27
194.50
185.62
184.50
166.94
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.09
1.96
8.36
7.52
12.25
Non Current Investment
546.19
431.44
525.15
326.29
562.08
20.54
0.08
0.10
0.25
0.25
Long Term Loans & Adv.
12.32
13.54
14.01
12.11
10.90
12.76
13.10
12.33
5.14
7.80
Other Non Current Assets
7.18
2.86
0.76
1.00
1.40
0.09
0.21
0.00
0.00
0.00
Current Assets
31.51
18.87
19.17
58.66
57.51
69.59
44.76
45.36
43.90
43.95
Current Investments
3.32
1.85
4.46
0.00
0.00
0.00
0.00
0.00
0.68
0.68
Inventories
2.12
2.22
2.07
3.85
18.39
18.41
10.19
10.50
14.14
10.66
Sundry Debtors
2.83
2.84
3.48
9.79
32.20
25.33
12.44
18.44
13.70
18.46
Cash & Bank
17.11
0.87
3.87
0.93
0.56
1.05
9.13
0.71
1.99
2.05
Other Current Assets
6.14
1.51
3.21
41.43
6.37
24.79
13.00
15.70
13.39
12.09
Short Term Loans & Adv.
4.80
9.58
2.08
2.66
5.32
24.45
12.40
15.32
13.15
11.30
Net Current Assets
2.36
-15.19
-7.25
15.16
-23.53
-3.41
22.85
11.09
-16.88
-3.64
Total Assets
664.03
535.28
627.53
757.91
824.43
571.86
239.26
230.98
228.40
210.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
41.15
40.12
98.53
43.73
24.23
20.36
-16.96
-31.15
14.65
14.52
PBT
27.25
23.63
43.96
-6.75
-17.05
6.53
9.08
43.50
-12.16
14.62
Adjustment
13.45
20.88
31.42
34.52
50.26
25.70
-24.99
-53.36
20.42
-0.61
Changes in Working Capital
1.66
-0.11
25.36
17.54
-8.38
-4.73
2.39
-14.36
7.97
6.29
Cash after chg. in Working capital
42.35
44.41
100.74
45.31
24.83
27.50
-13.52
-24.23
16.23
20.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.21
-4.29
-2.21
-1.58
-0.60
-6.98
-3.34
-3.04
-0.51
-4.00
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
-0.16
-0.09
0.00
0.00
0.00
Cash From Investing Activity
7.99
0.31
-4.45
57.62
28.59
-243.69
27.58
77.95
-26.89
5.64
Net Fixed Assets
0.45
-1.09
53.73
205.97
-3.08
-1.98
-26.36
-10.35
-32.84
-18.88
Net Investments
-120.29
89.33
41.15
-10.26
-295.49
-94.20
-1.48
-4.11
-5.25
-1.76
Others
127.83
-87.93
-99.33
-138.09
327.16
-147.51
55.42
92.41
11.20
26.28
Cash from Financing Activity
-32.93
-43.45
-91.18
-101.44
-53.42
215.26
-2.20
-48.08
12.18
-21.30
Net Cash Inflow / Outflow
16.21
-3.03
2.91
-0.09
-0.59
-8.07
8.42
-1.28
-0.06
-1.15
Opening Cash & Equivalents
0.27
3.29
0.39
0.46
1.05
9.13
0.71
1.99
2.05
3.19
Closing Cash & Equivalent
16.47
0.27
3.29
0.37
0.46
1.05
9.13
0.71
1.99
2.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
404.75
288.11
374.31
399.69
373.46
169.25
142.57
119.75
65.94
72.78
ROA
3.64%
-3.59%
6.50%
-0.33%
-1.48%
2.80%
10.09%
24.36%
-3.24%
8.24%
ROE
6.05%
-6.07%
11.18%
-0.66%
-3.65%
6.99%
17.39%
57.96%
-9.86%
25.61%
ROCE
8.03%
7.89%
9.94%
2.22%
1.51%
8.25%
8.32%
27.97%
0.24%
16.03%
Fixed Asset Turnover
0.68
0.84
0.48
0.15
0.12
0.33
0.45
0.47
0.77
0.95
Receivable days
18.23
16.68
20.75
137.39
185.48
45.63
45.07
49.56
33.12
41.14
Inventory Days
13.92
11.32
9.25
72.76
118.66
34.56
30.20
38.00
25.54
21.16
Payable days
67.44
61.34
23.23
245.72
390.84
42.90
31.90
49.26
43.45
42.84
Cash Conversion Cycle
-35.29
-33.34
6.78
-35.57
-86.70
37.30
43.38
38.30
15.21
19.47
Total Debt/Equity
0.43
0.66
0.57
0.70
0.94
2.15
0.69
0.75
1.90
1.39
Interest Cover
2.61
2.18
3.03
0.71
0.37
1.26
1.87
3.93
0.04
2.06

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.