Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Electric Equipment

Rating :
57/99

BSE: 500267 | NSE: MAJESAUTO

130.60
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 128.00
  • 131.30
  • 128.00
  • 127.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34
  •  6.45
  •  165.00
  •  110.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 135.79
  • 22.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 297.30
  • N/A
  • 0.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.04%
  • 22.90%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 1.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.86
  • -2.58
  • -10.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.41
  • -
  • -7.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -11.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 2.96
  • 2.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.32
  • 0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 142.61
  • 6.92
  • 5.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
12.23
12.41
-1.45%
12.31
12.24
0.57%
11.59
13.33
-13.05%
12.69
13.76
-7.78%
Expenses
5.48
4.38
25.11%
5.37
5.78
-7.09%
5.20
3.82
36.13%
3.77
4.19
-10.02%
EBITDA
6.76
8.04
-15.92%
6.94
6.45
7.60%
6.39
9.51
-32.81%
8.92
9.57
-6.79%
EBIDTM
55.22%
64.75%
56.41%
52.75%
55.13%
71.36%
70.27%
69.55%
Other Income
3.76
5.24
-28.24%
0.65
0.87
-25.29%
5.52
7.38
-25.20%
1.45
1.32
9.85%
Interest
3.48
3.63
-4.13%
3.56
3.83
-7.05%
3.53
4.04
-12.62%
3.39
4.24
-20.05%
Depreciation
2.18
2.06
5.83%
2.21
2.04
8.33%
2.29
2.24
2.23%
2.21
2.13
3.76%
PBT
4.86
7.59
-35.97%
1.83
1.45
26.21%
6.10
10.61
-42.51%
4.76
4.53
5.08%
Tax
1.28
1.15
11.30%
1.37
0.50
174.00%
5.80
1.65
251.52%
1.88
1.10
70.91%
PAT
3.57
6.44
-44.57%
0.45
0.95
-52.63%
0.29
8.96
-96.76%
2.88
3.43
-16.03%
PATM
29.21%
51.86%
3.69%
7.76%
2.51%
67.20%
22.69%
24.90%
EPS
3.18
5.46
-41.76%
0.17
0.56
-69.64%
0.04
8.18
-99.51%
2.29
2.88
-20.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
48.82
48.93
56.84
69.16
116.70
55.77
56.60
137.58
114.03
106.11
154.54
Net Sales Growth
-5.64%
-13.92%
-17.81%
-40.74%
109.25%
-1.47%
-58.86%
20.65%
7.46%
-31.34%
 
Cost Of Goods Sold
7.68
5.92
6.29
11.91
27.89
10.63
10.63
76.20
76.09
65.62
96.77
Gross Profit
41.14
43.01
50.54
57.25
88.81
45.14
45.97
61.39
37.94
40.50
57.78
GP Margin
84.26%
87.90%
88.92%
82.78%
76.10%
80.94%
81.22%
44.62%
33.27%
38.17%
37.39%
Total Expenditure
19.82
19.13
16.85
26.17
56.78
125.30
240.33
137.05
133.32
119.57
147.43
Power & Fuel Cost
-
0.23
0.18
0.58
0.30
0.34
0.78
6.18
6.70
7.33
7.71
% Of Sales
-
0.47%
0.32%
0.84%
0.26%
0.61%
1.38%
4.49%
5.88%
6.91%
4.99%
Employee Cost
-
5.21
4.54
4.50
4.45
4.56
4.80
25.11
26.83
25.13
22.19
% Of Sales
-
10.65%
7.99%
6.51%
3.81%
8.18%
8.48%
18.25%
23.53%
23.68%
14.36%
Manufacturing Exp.
-
0.73
2.84
3.65
3.26
2.80
1.84
9.13
13.22
9.31
13.09
% Of Sales
-
1.49%
5.00%
5.28%
2.79%
5.02%
3.25%
6.64%
11.59%
8.77%
8.47%
General & Admin Exp.
-
3.78
2.64
3.16
4.04
2.40
2.88
1.62
1.74
1.67
1.37
% Of Sales
-
7.73%
4.64%
4.57%
3.46%
4.30%
5.09%
1.18%
1.53%
1.57%
0.89%
Selling & Distn. Exp.
-
0.40
0.11
1.11
1.12
0.64
0.23
2.27
2.92
4.31
3.89
% Of Sales
-
0.82%
0.19%
1.60%
0.96%
1.15%
0.41%
1.65%
2.56%
4.06%
2.52%
Miscellaneous Exp.
-
2.86
0.24
1.26
15.71
103.94
219.17
16.55
5.81
6.20
3.89
% Of Sales
-
5.85%
0.42%
1.82%
13.46%
186.37%
387.23%
12.03%
5.10%
5.84%
1.57%
EBITDA
29.01
29.80
39.99
42.99
59.92
-69.53
-183.73
0.53
-19.29
-13.46
7.11
EBITDA Margin
59.42%
60.90%
70.36%
62.16%
51.35%
-124.67%
-324.61%
0.39%
-16.92%
-12.68%
4.60%
Other Income
11.38
13.08
13.13
9.99
12.64
93.94
201.93
25.59
14.22
10.26
8.28
Interest
13.96
14.37
16.92
20.09
21.61
22.97
26.93
26.42
10.42
14.82
12.61
Depreciation
8.89
8.60
8.95
9.25
6.99
8.19
8.32
20.20
18.47
16.28
14.94
PBT
17.55
19.90
27.25
23.63
43.96
-6.75
-17.05
-20.50
-33.95
-34.30
-12.16
Tax
10.33
9.35
5.44
44.53
-1.04
-4.11
-6.74
-4.53
-14.64
-12.46
-5.05
Tax Rate
58.86%
46.98%
19.96%
188.45%
-2.37%
60.89%
39.53%
-66.52%
-161.23%
-28.64%
41.53%
PAT
7.19
9.05
19.93
-16.02
43.61
-3.60
-11.19
10.80
23.72
55.95
-7.11
PAT before Minority Interest
5.90
10.56
21.81
-20.90
45.01
-2.65
-10.31
11.34
23.72
55.95
-7.11
Minority Interest
-1.29
-1.51
-1.88
4.88
-1.40
-0.95
-0.88
-0.54
0.00
0.00
0.00
PAT Margin
14.73%
18.50%
35.06%
-23.16%
37.37%
-6.46%
-19.77%
7.85%
20.80%
52.73%
-4.60%
PAT Growth
-63.65%
-54.59%
-
-
-
-
-
-54.47%
-57.61%
-
 
EPS
6.91
8.70
19.16
-15.40
41.93
-3.46
-10.76
10.38
22.81
53.80
-6.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
415.43
420.87
299.58
389.22
415.61
388.33
175.98
148.44
124.72
68.56
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.60
10.60
10.40
Total Reserves
405.03
410.47
289.19
378.82
405.21
377.93
165.58
137.84
114.12
58.16
Non-Current Liabilities
149.05
205.25
194.77
200.14
288.46
345.67
314.54
68.91
71.99
99.06
Secured Loans
145.38
156.19
173.28
206.54
259.12
321.01
320.40
93.49
57.28
74.29
Unsecured Loans
0.00
0.00
0.00
1.06
11.53
4.83
14.98
1.50
26.33
21.25
Long Term Provisions
2.55
4.55
2.88
7.55
3.04
2.90
3.41
3.62
3.62
3.36
Current Liabilities
32.05
29.67
34.05
26.43
43.50
81.04
73.00
21.90
34.27
60.78
Trade Payables
1.14
0.81
1.47
2.53
3.09
33.64
23.58
9.65
15.59
19.07
Other Current Liabilities
30.66
27.91
32.18
23.62
34.82
26.82
19.64
5.47
8.86
30.62
Short Term Borrowings
0.00
0.54
0.27
0.14
5.35
19.97
29.74
6.60
6.61
10.93
Short Term Provisions
0.24
0.41
0.13
0.12
0.23
0.62
0.04
0.18
3.21
0.15
Total Liabilities
606.79
664.55
535.28
627.54
757.92
824.44
571.87
239.25
230.98
228.40
Net Block
70.80
66.82
68.58
68.44
359.84
192.55
468.79
179.14
164.83
171.60
Gross Block
89.65
83.16
83.35
81.18
402.67
340.34
613.72
291.74
258.97
249.45
Accumulated Depreciation
18.85
16.35
14.78
12.75
42.83
147.79
144.93
112.59
94.14
77.85
Non Current Assets
566.10
632.52
516.41
608.36
699.25
766.92
502.27
194.50
185.62
184.50
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.09
1.96
8.36
7.52
Non Current Investment
206.71
268.49
431.44
525.15
326.29
562.08
20.54
0.08
0.10
0.25
Long Term Loans & Adv.
12.40
12.32
13.54
14.01
12.11
10.90
12.76
13.10
12.33
5.14
Other Non Current Assets
3.40
7.18
2.86
0.76
1.00
1.40
0.09
0.21
0.00
0.00
Current Assets
40.69
32.03
18.87
19.17
58.66
57.51
69.59
44.76
45.36
43.90
Current Investments
4.74
3.32
1.85
4.46
0.00
0.00
0.00
0.00
0.00
0.68
Inventories
2.35
2.12
2.22
2.07
3.85
18.39
18.41
10.19
10.50
14.14
Sundry Debtors
1.86
2.83
2.84
3.48
9.79
32.20
25.33
12.44
18.44
13.70
Cash & Bank
3.40
6.91
0.87
3.87
0.93
0.56
1.05
9.13
0.71
1.99
Other Current Assets
28.34
1.62
1.51
3.21
44.09
6.37
24.79
13.00
15.70
13.39
Short Term Loans & Adv.
21.80
15.23
9.58
2.08
2.66
5.32
24.45
12.40
15.32
13.15
Net Current Assets
8.65
2.36
-15.19
-7.25
15.16
-23.53
-3.41
22.85
11.09
-16.88
Total Assets
606.79
664.55
535.28
627.53
757.91
824.43
571.86
239.26
230.98
228.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
19.01
41.15
40.12
98.53
43.73
24.23
20.36
-16.96
-31.15
14.65
PBT
19.90
27.25
23.63
43.96
-6.75
-17.05
6.53
9.08
43.50
-12.16
Adjustment
12.58
13.45
20.88
31.42
34.52
50.26
25.70
-24.99
-53.36
20.42
Changes in Working Capital
-8.53
1.66
-0.11
25.36
17.54
-8.38
-4.73
2.39
-14.36
7.97
Cash after chg. in Working capital
23.95
42.35
44.41
100.74
45.31
24.83
27.50
-13.52
-24.23
16.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.94
-1.21
-4.29
-2.21
-1.58
-0.60
-6.98
-3.34
-3.04
-0.51
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
-0.16
-0.09
0.00
0.00
Cash From Investing Activity
10.15
-2.21
0.31
-4.45
57.62
28.59
-243.69
27.58
77.95
-26.89
Net Fixed Assets
-3.00
0.45
-1.09
53.73
205.97
-3.08
-1.98
-26.36
-10.35
-32.84
Net Investments
61.77
-72.67
89.33
41.15
-10.26
-295.49
-94.20
-1.48
-4.11
-5.25
Others
-48.62
70.01
-87.93
-99.33
-138.09
327.16
-147.51
55.42
92.41
11.20
Cash from Financing Activity
-32.80
-32.93
-43.45
-91.18
-101.44
-53.42
215.26
-2.20
-48.08
12.18
Net Cash Inflow / Outflow
-3.63
6.00
-3.03
2.91
-0.09
-0.59
-8.07
8.42
-1.28
-0.06
Opening Cash & Equivalents
6.27
0.27
3.29
0.39
0.46
1.05
9.13
0.71
1.99
2.05
Closing Cash & Equivalent
2.64
6.27
0.27
3.29
0.37
0.46
1.05
9.13
0.71
1.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
399.52
404.75
288.11
374.31
399.69
373.46
169.25
142.57
119.75
65.94
ROA
1.66%
3.64%
-3.59%
6.50%
-0.33%
-1.48%
2.80%
10.09%
24.36%
-3.24%
ROE
2.52%
6.05%
-6.07%
11.18%
-0.66%
-3.65%
6.99%
17.39%
57.96%
-9.86%
ROCE
5.82%
8.07%
7.89%
9.94%
2.22%
1.51%
8.25%
8.32%
27.97%
0.24%
Fixed Asset Turnover
0.57
0.68
0.84
0.48
0.15
0.12
0.33
0.45
0.47
0.77
Receivable days
17.52
18.23
16.68
20.75
137.39
185.48
45.63
45.07
49.56
33.12
Inventory Days
16.65
13.92
11.32
9.25
72.76
118.66
34.56
30.20
38.00
25.54
Payable days
60.23
66.05
61.34
23.23
245.72
390.84
42.90
31.90
49.26
43.45
Cash Conversion Cycle
-26.06
-33.90
-33.34
6.78
-35.57
-86.70
37.30
43.38
38.30
15.21
Total Debt/Equity
0.40
0.42
0.66
0.57
0.70
0.94
2.15
0.69
0.75
1.90
Interest Cover
2.38
2.61
2.18
3.03
0.71
0.37
1.26
1.87
3.93
0.04

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.