Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Electric Equipment

Rating :
47/99

BSE: 500267 | NSE: MAJESAUTO

94.30
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  92.65
  •  94.30
  •  92.65
  •  92.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6
  •  0.20
  •  150.00
  •  54.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98.05
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 316.08
  • N/A
  • 0.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 1.24%
  • 22.81%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 0.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.15
  • 0.46
  • 27.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.02
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 12.95
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.79
  • 3.07
  • 2.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.49
  • 0.45
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 145.75
  • 13.33
  • 7.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
15.04
18.37
-18.13%
17.01
51.12
-66.73%
16.93
35.78
-52.68%
16.86
12.93
30.39%
Expenses
4.42
5.63
-21.49%
6.92
19.65
-64.78%
6.90
10.18
-32.22%
6.73
6.70
0.45%
EBITDA
10.62
12.74
-16.64%
10.09
31.48
-67.95%
10.03
25.61
-60.84%
10.13
6.23
62.60%
EBIDTM
70.59%
69.34%
59.34%
61.57%
59.27%
71.56%
60.06%
48.18%
Other Income
0.98
0.17
476.47%
6.09
5.32
14.47%
0.22
0.71
-69.01%
3.50
4.14
-15.46%
Interest
4.32
5.22
-17.24%
4.87
6.24
-21.96%
4.91
5.00
-1.80%
5.10
5.14
-0.78%
Depreciation
2.36
2.24
5.36%
2.33
1.97
18.27%
2.33
1.70
37.06%
2.35
1.66
41.57%
PBT
4.91
5.45
-9.91%
8.98
28.59
-68.59%
3.02
19.61
-84.60%
6.18
3.58
72.63%
Tax
1.23
0.64
92.19%
42.50
-1.40
-
0.42
-0.01
-
0.97
0.05
1,840.00%
PAT
3.69
4.80
-23.12%
-33.52
29.99
-
2.60
19.62
-86.75%
5.21
3.52
48.01%
PATM
24.50%
26.16%
-197.09%
58.67%
15.36%
54.84%
30.89%
27.25%
EPS
3.54
4.62
-23.38%
-32.23
28.84
-
2.50
18.87
-86.75%
5.01
3.39
47.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
65.84
116.70
55.77
56.60
137.58
114.03
106.11
154.54
165.12
148.14
131.03
Net Sales Growth
-44.30%
109.25%
-1.47%
-58.86%
20.65%
7.46%
-31.34%
-6.41%
11.46%
13.06%
 
Cost Of Goods Sold
10.44
27.89
10.63
10.63
76.20
76.09
65.62
96.77
105.41
92.42
78.77
Gross Profit
55.40
88.81
45.14
45.97
61.39
37.94
40.50
57.78
59.70
55.72
52.26
GP Margin
84.14%
76.10%
80.94%
81.22%
44.62%
33.27%
38.17%
37.39%
36.16%
37.61%
39.88%
Total Expenditure
24.97
56.78
125.30
240.33
137.05
133.32
119.57
147.43
151.53
131.95
114.90
Power & Fuel Cost
-
0.24
0.34
0.78
6.18
6.70
7.33
7.71
6.45
5.82
6.54
% Of Sales
-
0.21%
0.61%
1.38%
4.49%
5.88%
6.91%
4.99%
3.91%
3.93%
4.99%
Employee Cost
-
4.45
4.56
4.80
25.11
26.83
25.13
22.19
18.54
16.09
12.75
% Of Sales
-
3.81%
8.18%
8.48%
18.25%
23.53%
23.68%
14.36%
11.23%
10.86%
9.73%
Manufacturing Exp.
-
3.26
2.80
1.84
9.13
13.22
9.31
13.09
13.44
11.68
5.33
% Of Sales
-
2.79%
5.02%
3.25%
6.64%
11.59%
8.77%
8.47%
8.14%
7.88%
4.07%
General & Admin Exp.
-
3.68
2.40
2.88
1.62
1.74
1.67
1.37
1.27
0.86
1.56
% Of Sales
-
3.15%
4.30%
5.09%
1.18%
1.53%
1.57%
0.89%
0.77%
0.58%
1.19%
Selling & Distn. Exp.
-
1.12
0.64
0.23
2.27
2.92
4.31
3.89
3.82
2.97
8.36
% Of Sales
-
0.96%
1.15%
0.41%
1.65%
2.56%
4.06%
2.52%
2.31%
2.00%
6.38%
Miscellaneous Exp.
-
16.13
103.94
219.17
16.55
5.81
6.20
2.42
2.61
2.12
8.36
% Of Sales
-
13.82%
186.37%
387.23%
12.03%
5.10%
5.84%
1.57%
1.58%
1.43%
1.22%
EBITDA
40.87
59.92
-69.53
-183.73
0.53
-19.29
-13.46
7.11
13.59
16.19
16.13
EBITDA Margin
62.07%
51.35%
-124.67%
-324.61%
0.39%
-16.92%
-12.68%
4.60%
8.23%
10.93%
12.31%
Other Income
10.79
12.64
93.94
201.93
25.59
14.22
10.26
8.28
27.52
6.56
16.95
Interest
19.20
21.61
22.97
26.93
26.42
10.42
14.82
12.61
13.76
7.18
3.49
Depreciation
9.37
6.99
8.19
8.32
20.20
18.47
16.28
14.94
12.72
9.27
6.86
PBT
23.09
43.96
-6.75
-17.05
-20.50
-33.95
-34.30
-12.16
14.62
6.31
22.73
Tax
45.12
-1.04
-4.11
-6.74
-4.53
-14.64
-12.46
-5.05
-2.56
1.03
2.27
Tax Rate
195.41%
-2.37%
60.89%
39.53%
-66.52%
-161.23%
-28.64%
41.53%
-17.51%
16.32%
9.99%
PAT
-22.02
43.61
-3.60
-11.19
10.80
23.72
55.95
-7.11
17.18
5.28
20.45
PAT before Minority Interest
-17.15
45.01
-2.65
-10.31
11.34
23.72
55.95
-7.11
17.18
5.28
20.45
Minority Interest
4.87
-1.40
-0.95
-0.88
-0.54
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-33.44%
37.37%
-6.46%
-19.77%
7.85%
20.80%
52.73%
-4.60%
10.40%
3.56%
15.61%
PAT Growth
-138.01%
-
-
-
-54.47%
-57.61%
-
-
225.38%
-74.18%
 
EPS
-21.17
41.93
-3.46
-10.76
10.38
22.81
53.80
-6.84
16.52
5.08
19.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
389.22
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
10.40
10.60
10.60
10.40
10.40
10.40
10.40
Total Reserves
378.82
405.21
377.93
165.58
137.84
114.12
58.16
65.28
48.10
42.82
Non-Current Liabilities
200.14
288.46
345.67
314.54
68.91
71.99
99.06
87.63
86.20
41.85
Secured Loans
206.54
259.12
321.01
320.40
93.49
57.28
74.29
51.28
64.31
13.30
Unsecured Loans
1.06
11.53
4.83
14.98
1.50
26.33
21.25
31.58
15.00
25.75
Long Term Provisions
7.55
3.04
2.90
3.41
3.62
3.62
3.36
3.22
3.09
0.00
Current Liabilities
26.43
43.50
81.04
73.00
21.90
34.27
60.78
47.58
61.61
26.53
Trade Payables
2.53
3.09
33.64
23.58
9.65
15.59
19.07
18.99
18.66
14.01
Other Current Liabilities
23.62
34.82
26.82
19.64
5.47
8.86
30.62
19.78
18.68
8.12
Short Term Borrowings
0.14
5.35
19.97
29.74
6.60
6.61
10.93
8.72
24.20
0.00
Short Term Provisions
0.12
0.23
0.62
0.04
0.18
3.21
0.15
0.10
0.07
4.40
Total Liabilities
627.54
757.92
824.44
571.87
239.25
230.98
228.40
210.88
206.31
121.59
Net Block
309.46
359.84
192.55
468.79
179.14
164.83
171.60
146.64
134.92
63.31
Gross Block
352.27
402.67
340.34
613.72
291.74
258.97
249.45
209.82
185.57
104.70
Accumulated Depreciation
42.80
42.83
147.79
144.93
112.59
94.14
77.85
63.17
50.65
41.39
Non Current Assets
559.57
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
0.00
0.09
1.96
8.36
7.52
12.25
15.23
6.21
Non Current Investment
235.34
326.29
562.08
20.54
0.08
0.10
0.25
0.25
0.25
0.53
Long Term Loans & Adv.
14.01
12.11
10.90
12.76
13.10
12.33
5.14
7.80
7.81
0.00
Other Non Current Assets
0.76
1.00
1.40
0.09
0.21
0.00
0.00
0.00
0.00
0.00
Current Assets
67.96
58.66
57.51
69.59
44.76
45.36
43.90
43.95
48.10
51.55
Current Investments
4.46
0.00
0.00
0.00
0.00
0.00
0.68
0.68
0.67
0.00
Inventories
50.86
3.85
18.39
18.41
10.19
10.50
14.14
10.66
11.03
8.54
Sundry Debtors
3.48
9.79
32.20
25.33
12.44
18.44
13.70
18.46
23.72
10.58
Cash & Bank
3.87
0.93
0.56
1.05
9.13
0.71
1.99
2.05
3.20
3.20
Other Current Assets
5.30
41.43
1.05
0.34
13.00
15.70
13.39
12.09
9.48
29.23
Short Term Loans & Adv.
2.67
2.66
5.32
24.45
12.40
15.32
13.15
11.30
9.13
29.23
Net Current Assets
41.53
15.16
-23.53
-3.41
22.85
11.09
-16.88
-3.64
-13.51
25.02
Total Assets
627.53
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
98.53
43.73
24.23
20.36
-16.96
-31.15
14.65
14.52
16.40
-3.73
PBT
43.96
-6.75
-17.05
6.53
9.08
43.50
-12.16
14.62
6.32
22.73
Adjustment
31.42
34.52
50.26
25.70
-24.99
-53.36
20.42
-0.61
10.88
-6.16
Changes in Working Capital
25.36
17.54
-8.38
-4.73
2.39
-14.36
7.97
6.29
0.75
-20.05
Cash after chg. in Working capital
100.74
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
0.00
Tax Paid
-2.21
-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
0.00
Extra & Other Items
0.00
0.00
0.00
-0.16
-0.09
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4.45
57.62
28.59
-243.69
27.58
77.95
-26.89
5.64
-84.57
6.25
Net Fixed Assets
53.73
205.97
-3.08
-1.98
-26.36
-10.35
-32.84
-18.88
-87.11
Net Investments
89.94
-10.26
-295.49
-94.20
-1.48
-4.11
-5.25
-1.76
-2.39
Others
-148.12
-138.09
327.16
-147.51
55.42
92.41
11.20
26.28
4.93
Cash from Financing Activity
-91.18
-101.44
-53.42
215.26
-2.20
-48.08
12.18
-21.30
68.86
-1.53
Net Cash Inflow / Outflow
2.91
-0.09
-0.59
-8.07
8.42
-1.28
-0.06
-1.15
0.70
1.00
Opening Cash & Equivalents
0.39
0.46
1.05
9.13
0.71
1.99
2.05
3.19
2.50
2.20
Closing Cash & Equivalent
3.29
0.37
0.46
1.05
9.13
0.71
1.99
2.05
3.19
3.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
374.31
399.69
373.46
169.25
142.57
119.75
65.94
72.78
56.26
51.18
ROA
6.50%
-0.33%
-1.48%
2.80%
10.09%
24.36%
-3.24%
8.24%
3.22%
12.81%
ROE
11.18%
-0.66%
-3.65%
6.99%
17.39%
57.96%
-9.86%
25.61%
9.46%
154.94%
ROCE
9.94%
2.22%
1.51%
8.25%
8.32%
27.97%
0.24%
16.03%
10.16%
27.24%
Fixed Asset Turnover
0.31
0.15
0.12
0.33
0.45
0.47
0.77
0.95
1.14
1.06
Receivable days
20.75
137.39
185.48
45.63
45.07
49.56
33.12
41.14
37.84
58.18
Inventory Days
85.55
72.76
118.66
34.56
30.20
38.00
25.54
21.16
21.59
37.10
Payable days
23.26
245.72
390.84
42.90
31.90
49.26
43.45
42.84
43.06
104.24
Cash Conversion Cycle
83.04
-35.57
-86.70
37.30
43.38
38.30
15.21
19.47
16.38
-8.96
Total Debt/Equity
0.57
0.70
0.94
2.15
0.69
0.75
1.90
1.39
1.96
0.73
Interest Cover
3.03
0.71
0.37
1.26
1.87
3.93
0.04
2.06
1.88
7.51

News Update:


  • Majestic Auto - Quarterly Results
    29th Aug 2020, 18:01 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.