Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Electric Equipment

Rating :
51/99

BSE: 500267 | NSE: MAJESAUTO

120.60
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  120.00
  •  122.75
  •  118.20
  •  120.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49
  •  23.87
  •  176.00
  •  84.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 125.39
  • 7.24
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 322.45
  • N/A
  • 0.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.31%
  • 22.61%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 1.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.33
  • -12.85
  • 7.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.26
  • 140.89
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.12
  • -25.18
  • 64.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 2.64
  • 2.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.39
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 143.38
  • 7.82
  • 5.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
12.24
15.04
-18.62%
13.33
17.01
-21.63%
13.76
16.93
-18.72%
14.71
16.86
-12.75%
Expenses
5.78
4.42
30.77%
3.82
6.92
-44.80%
4.19
6.90
-39.28%
4.42
6.73
-34.32%
EBITDA
6.45
10.62
-39.27%
9.51
10.09
-5.75%
9.57
10.03
-4.59%
10.29
10.13
1.58%
EBIDTM
52.75%
70.59%
71.36%
59.34%
69.55%
59.27%
69.96%
60.06%
Other Income
0.87
0.98
-11.22%
7.38
6.09
21.18%
1.32
0.22
500.00%
3.44
3.50
-1.71%
Interest
3.83
4.32
-11.34%
4.04
4.87
-17.04%
4.24
4.91
-13.65%
4.32
5.10
-15.29%
Depreciation
2.04
2.36
-13.56%
2.24
2.33
-3.86%
2.13
2.33
-8.58%
2.22
2.35
-5.53%
PBT
1.45
4.91
-70.47%
10.61
8.98
18.15%
4.53
3.02
50.00%
7.20
6.18
16.50%
Tax
0.50
1.23
-59.35%
1.65
42.50
-96.12%
1.10
0.42
161.90%
1.46
0.97
50.52%
PAT
0.95
3.69
-74.25%
8.96
-33.52
-
3.43
2.60
31.92%
5.74
5.21
10.17%
PATM
7.76%
24.50%
67.20%
-197.09%
24.90%
15.36%
39.01%
30.89%
EPS
0.56
3.05
-81.64%
8.18
-26.70
-
2.88
2.33
23.61%
5.04
4.83
4.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
54.04
69.16
116.70
55.77
56.60
137.58
114.03
106.11
154.54
165.12
148.14
Net Sales Growth
-17.92%
-40.74%
109.25%
-1.47%
-58.86%
20.65%
7.46%
-31.34%
-6.41%
11.46%
 
Cost Of Goods Sold
5.90
11.91
27.89
10.63
10.63
76.20
76.09
65.62
96.77
105.41
92.42
Gross Profit
48.14
57.25
88.81
45.14
45.97
61.39
37.94
40.50
57.78
59.70
55.72
GP Margin
89.09%
82.78%
76.10%
80.94%
81.22%
44.62%
33.27%
38.17%
37.39%
36.16%
37.61%
Total Expenditure
18.21
26.17
56.78
125.30
240.33
137.05
133.32
119.57
147.43
151.53
131.95
Power & Fuel Cost
-
0.54
0.30
0.34
0.78
6.18
6.70
7.33
7.71
6.45
5.82
% Of Sales
-
0.78%
0.26%
0.61%
1.38%
4.49%
5.88%
6.91%
4.99%
3.91%
3.93%
Employee Cost
-
4.50
4.45
4.56
4.80
25.11
26.83
25.13
22.19
18.54
16.09
% Of Sales
-
6.51%
3.81%
8.18%
8.48%
18.25%
23.53%
23.68%
14.36%
11.23%
10.86%
Manufacturing Exp.
-
4.03
3.26
2.80
1.84
9.13
13.22
9.31
13.09
13.44
11.68
% Of Sales
-
5.83%
2.79%
5.02%
3.25%
6.64%
11.59%
8.77%
8.47%
8.14%
7.88%
General & Admin Exp.
-
2.69
4.04
2.40
2.88
1.62
1.74
1.67
1.37
1.27
0.86
% Of Sales
-
3.89%
3.46%
4.30%
5.09%
1.18%
1.53%
1.57%
0.89%
0.77%
0.58%
Selling & Distn. Exp.
-
1.04
1.12
0.64
0.23
2.27
2.92
4.31
3.89
3.82
2.97
% Of Sales
-
1.50%
0.96%
1.15%
0.41%
1.65%
2.56%
4.06%
2.52%
2.31%
2.00%
Miscellaneous Exp.
-
1.47
15.71
103.94
219.17
16.55
5.81
6.20
2.42
2.61
2.97
% Of Sales
-
2.13%
13.46%
186.37%
387.23%
12.03%
5.10%
5.84%
1.57%
1.58%
1.43%
EBITDA
35.82
42.99
59.92
-69.53
-183.73
0.53
-19.29
-13.46
7.11
13.59
16.19
EBITDA Margin
66.28%
62.16%
51.35%
-124.67%
-324.61%
0.39%
-16.92%
-12.68%
4.60%
8.23%
10.93%
Other Income
13.01
9.99
12.64
93.94
201.93
25.59
14.22
10.26
8.28
27.52
6.56
Interest
16.43
20.09
21.61
22.97
26.93
26.42
10.42
14.82
12.61
13.76
7.18
Depreciation
8.63
9.25
6.99
8.19
8.32
20.20
18.47
16.28
14.94
12.72
9.27
PBT
23.79
23.63
43.96
-6.75
-17.05
-20.50
-33.95
-34.30
-12.16
14.62
6.31
Tax
4.71
44.53
-1.04
-4.11
-6.74
-4.53
-14.64
-12.46
-5.05
-2.56
1.03
Tax Rate
19.80%
188.45%
-2.37%
60.89%
39.53%
-66.52%
-161.23%
-28.64%
41.53%
-17.51%
16.32%
PAT
19.08
-16.02
43.61
-3.60
-11.19
10.80
23.72
55.95
-7.11
17.18
5.28
PAT before Minority Interest
17.33
-20.90
45.01
-2.65
-10.31
11.34
23.72
55.95
-7.11
17.18
5.28
Minority Interest
-1.75
4.88
-1.40
-0.95
-0.88
-0.54
0.00
0.00
0.00
0.00
0.00
PAT Margin
35.31%
-23.16%
37.37%
-6.46%
-19.77%
7.85%
20.80%
52.73%
-4.60%
10.40%
3.56%
PAT Growth
186.65%
-
-
-
-
-54.47%
-57.61%
-
-
225.38%
 
EPS
18.35
-15.40
41.93
-3.46
-10.76
10.38
22.81
53.80
-6.84
16.52
5.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
299.58
389.22
415.61
388.33
175.98
148.44
124.72
68.56
75.67
58.50
Share Capital
10.40
10.40
10.40
10.40
10.40
10.60
10.60
10.40
10.40
10.40
Total Reserves
289.19
378.82
405.21
377.93
165.58
137.84
114.12
58.16
65.28
48.10
Non-Current Liabilities
194.80
200.14
288.46
345.67
314.54
68.91
71.99
99.06
87.63
86.20
Secured Loans
173.32
206.54
259.12
321.01
320.40
93.49
57.28
74.29
51.28
64.31
Unsecured Loans
0.00
1.06
11.53
4.83
14.98
1.50
26.33
21.25
31.58
15.00
Long Term Provisions
2.88
7.55
3.04
2.90
3.41
3.62
3.62
3.36
3.22
3.09
Current Liabilities
33.97
26.43
43.50
81.04
73.00
21.90
34.27
60.78
47.58
61.61
Trade Payables
1.46
2.53
3.09
33.64
23.58
9.65
15.59
19.07
18.99
18.66
Other Current Liabilities
32.14
23.62
34.82
26.82
19.64
5.47
8.86
30.62
19.78
18.68
Short Term Borrowings
0.24
0.14
5.35
19.97
29.74
6.60
6.61
10.93
8.72
24.20
Short Term Provisions
0.13
0.12
0.23
0.62
0.04
0.18
3.21
0.15
0.10
0.07
Total Liabilities
535.23
627.54
757.92
824.44
571.87
239.25
230.98
228.40
210.88
206.31
Net Block
68.58
68.44
359.84
192.55
468.79
179.14
164.83
171.60
146.64
134.92
Gross Block
82.88
81.18
402.67
340.34
613.72
291.74
258.97
249.45
209.82
185.57
Accumulated Depreciation
14.30
12.75
42.83
147.79
144.93
112.59
94.14
77.85
63.17
50.65
Non Current Assets
516.41
608.36
699.25
766.92
502.27
194.50
185.62
184.50
166.94
158.21
Capital Work in Progress
0.00
0.00
0.00
0.00
0.09
1.96
8.36
7.52
12.25
15.23
Non Current Investment
431.44
525.15
326.29
562.08
20.54
0.08
0.10
0.25
0.25
0.25
Long Term Loans & Adv.
12.04
14.01
12.11
10.90
12.76
13.10
12.33
5.14
7.80
7.81
Other Non Current Assets
4.35
0.76
1.00
1.40
0.09
0.21
0.00
0.00
0.00
0.00
Current Assets
18.81
19.17
58.66
57.51
69.59
44.76
45.36
43.90
43.95
48.10
Current Investments
1.85
4.46
0.00
0.00
0.00
0.00
0.00
0.68
0.68
0.67
Inventories
2.22
2.07
3.85
18.39
18.41
10.19
10.50
14.14
10.66
11.03
Sundry Debtors
2.79
3.48
9.79
32.20
25.33
12.44
18.44
13.70
18.46
23.72
Cash & Bank
0.87
3.87
0.93
0.56
1.05
9.13
0.71
1.99
2.05
3.20
Other Current Assets
11.09
3.21
41.43
1.05
24.79
13.00
15.70
13.39
12.09
9.48
Short Term Loans & Adv.
7.89
2.08
2.66
5.32
24.45
12.40
15.32
13.15
11.30
9.13
Net Current Assets
-15.15
-7.25
15.16
-23.53
-3.41
22.85
11.09
-16.88
-3.64
-13.51
Total Assets
535.22
627.53
757.91
824.43
571.86
239.26
230.98
228.40
210.89
206.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
40.12
98.53
43.73
24.23
20.36
-16.96
-31.15
14.65
14.52
16.40
PBT
23.63
43.96
-6.75
-17.05
6.53
9.08
43.50
-12.16
14.62
6.32
Adjustment
20.88
31.42
34.52
50.26
25.70
-24.99
-53.36
20.42
-0.61
10.88
Changes in Working Capital
-0.11
25.36
17.54
-8.38
-4.73
2.39
-14.36
7.97
6.29
0.75
Cash after chg. in Working capital
44.41
100.74
45.31
24.83
27.50
-13.52
-24.23
16.23
20.30
17.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.29
-2.21
-1.58
-0.60
-6.98
-3.34
-3.04
-0.51
-4.00
-1.64
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
-0.16
-0.09
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.31
-4.45
57.62
28.59
-243.69
27.58
77.95
-26.89
5.64
-84.57
Net Fixed Assets
-0.93
53.73
205.97
-3.08
-1.98
-26.36
-10.35
-32.84
-18.88
-87.11
Net Investments
89.33
41.15
-10.26
-295.49
-94.20
-1.48
-4.11
-5.25
-1.76
-2.39
Others
-88.09
-99.33
-138.09
327.16
-147.51
55.42
92.41
11.20
26.28
4.93
Cash from Financing Activity
-43.45
-91.18
-101.44
-53.42
215.26
-2.20
-48.08
12.18
-21.30
68.86
Net Cash Inflow / Outflow
-3.03
2.91
-0.09
-0.59
-8.07
8.42
-1.28
-0.06
-1.15
0.70
Opening Cash & Equivalents
3.29
0.39
0.46
1.05
9.13
0.71
1.99
2.05
3.19
2.50
Closing Cash & Equivalent
0.27
3.29
0.37
0.46
1.05
9.13
0.71
1.99
2.05
3.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
288.11
374.31
399.69
373.46
169.25
142.57
119.75
65.94
72.78
56.26
ROA
-3.60%
6.50%
-0.33%
-1.48%
2.80%
10.09%
24.36%
-3.24%
8.24%
3.22%
ROE
-6.07%
11.18%
-0.66%
-3.65%
6.99%
17.39%
57.96%
-9.86%
25.61%
9.46%
ROCE
7.89%
9.94%
2.22%
1.51%
8.25%
8.32%
27.97%
0.24%
16.03%
10.16%
Fixed Asset Turnover
0.84
0.48
0.15
0.12
0.33
0.45
0.47
0.77
0.95
1.14
Receivable days
16.54
20.75
137.39
185.48
45.63
45.07
49.56
33.12
41.14
37.84
Inventory Days
11.32
9.25
72.76
118.66
34.56
30.20
38.00
25.54
21.16
21.59
Payable days
23.10
23.23
245.72
390.84
42.90
31.90
49.26
43.45
42.84
43.06
Cash Conversion Cycle
4.76
6.78
-35.57
-86.70
37.30
43.38
38.30
15.21
19.47
16.38
Total Debt/Equity
0.66
0.57
0.70
0.94
2.15
0.69
0.75
1.90
1.39
1.96
Interest Cover
2.18
3.03
0.71
0.37
1.26
1.87
3.93
0.04
2.06
1.88

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.