Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Electric Equipment

Rating :
59/99

BSE: 500267 | NSE: MAJESAUTO

180.00
21-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  188.85
  •  188.85
  •  180.00
  •  182.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  37
  •  3.03
  •  198.50
  •  117.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 187.15
  • 31.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 334.45
  • 4.17%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.98%
  • 23.10%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.03%
  • 0.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.33
  • -15.74
  • -4.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -16.26
  • -9.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.62
  • -38.68
  • -42.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.44
  • 7.20
  • 8.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.32
  • 0.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 6.42
  • 6.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
13.32
12.31
8.20%
12.97
11.59
11.91%
12.07
12.69
-4.89%
12.23
12.41
-1.45%
Expenses
7.75
5.37
44.32%
7.97
5.20
53.27%
6.10
3.77
61.80%
5.48
4.38
25.11%
EBITDA
5.57
6.94
-19.74%
5.00
6.39
-21.75%
5.97
8.92
-33.07%
6.76
8.04
-15.92%
EBIDTM
41.80%
56.41%
38.56%
55.13%
49.45%
70.27%
55.22%
64.75%
Other Income
3.81
0.65
486.15%
6.11
5.52
10.69%
0.94
1.45
-35.17%
3.76
5.24
-28.24%
Interest
3.54
3.56
-0.56%
3.29
3.53
-6.80%
3.39
3.39
0.00%
3.48
3.63
-4.13%
Depreciation
2.15
2.21
-2.71%
2.22
2.29
-3.06%
2.19
2.21
-0.90%
2.18
2.06
5.83%
PBT
3.69
1.83
101.64%
5.60
6.10
-8.20%
1.32
4.76
-72.27%
4.86
7.59
-35.97%
Tax
1.19
1.37
-13.14%
6.12
5.80
5.52%
0.10
1.88
-94.68%
1.28
1.15
11.30%
PAT
2.50
0.45
455.56%
-0.52
0.29
-
1.21
2.88
-57.99%
3.57
6.44
-44.57%
PATM
18.76%
3.69%
-3.99%
2.51%
10.05%
22.69%
29.21%
51.86%
EPS
2.29
0.17
1,247.06%
-0.72
0.04
-
1.01
2.29
-55.90%
3.18
5.46
-41.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
50.59
49.58
48.93
56.84
69.16
116.70
55.77
56.60
137.58
114.03
106.11
Net Sales Growth
3.24%
1.33%
-13.92%
-17.81%
-40.74%
109.25%
-1.47%
-58.86%
20.65%
7.46%
 
Cost Of Goods Sold
9.64
9.38
5.92
6.29
11.91
27.89
10.63
10.63
76.20
76.09
65.62
Gross Profit
40.95
40.20
43.01
50.54
57.25
88.81
45.14
45.97
61.39
37.94
40.50
GP Margin
80.93%
81.08%
87.90%
88.92%
82.78%
76.10%
80.94%
81.22%
44.62%
33.27%
38.17%
Total Expenditure
27.30
24.91
19.13
16.85
26.17
56.78
125.30
240.33
137.05
133.32
119.57
Power & Fuel Cost
-
0.30
0.23
0.18
0.58
0.30
0.34
0.78
6.18
6.70
7.33
% Of Sales
-
0.61%
0.47%
0.32%
0.84%
0.26%
0.61%
1.38%
4.49%
5.88%
6.91%
Employee Cost
-
6.12
5.21
4.54
4.50
4.45
4.56
4.80
25.11
26.83
25.13
% Of Sales
-
12.34%
10.65%
7.99%
6.51%
3.81%
8.18%
8.48%
18.25%
23.53%
23.68%
Manufacturing Exp.
-
1.05
0.73
2.84
3.65
3.26
2.80
1.84
9.13
13.22
9.31
% Of Sales
-
2.12%
1.49%
5.00%
5.28%
2.79%
5.02%
3.25%
6.64%
11.59%
8.77%
General & Admin Exp.
-
5.59
3.78
2.64
3.16
4.04
2.40
2.88
1.62
1.74
1.67
% Of Sales
-
11.27%
7.73%
4.64%
4.57%
3.46%
4.30%
5.09%
1.18%
1.53%
1.57%
Selling & Distn. Exp.
-
1.32
0.40
0.11
1.11
1.12
0.64
0.23
2.27
2.92
4.31
% Of Sales
-
2.66%
0.82%
0.19%
1.60%
0.96%
1.15%
0.41%
1.65%
2.56%
4.06%
Miscellaneous Exp.
-
1.16
2.86
0.24
1.26
15.71
103.94
219.17
16.55
5.81
4.31
% Of Sales
-
2.34%
5.85%
0.42%
1.82%
13.46%
186.37%
387.23%
12.03%
5.10%
5.84%
EBITDA
23.30
24.67
29.80
39.99
42.99
59.92
-69.53
-183.73
0.53
-19.29
-13.46
EBITDA Margin
46.06%
49.76%
60.90%
70.36%
62.16%
51.35%
-124.67%
-324.61%
0.39%
-16.92%
-12.68%
Other Income
14.62
11.45
13.08
13.13
9.99
12.64
93.94
201.93
25.59
14.22
10.26
Interest
13.70
13.71
14.37
16.92
20.09
21.61
22.97
26.93
26.42
10.42
14.82
Depreciation
8.74
8.80
8.60
8.95
9.25
6.99
8.19
8.32
20.20
18.47
16.28
PBT
15.47
13.60
19.90
27.25
23.63
43.96
-6.75
-17.05
-20.50
-33.95
-34.30
Tax
8.69
8.88
9.35
5.44
44.53
-1.04
-4.11
-6.74
-4.53
-14.64
-12.46
Tax Rate
56.17%
65.29%
46.98%
19.96%
188.45%
-2.37%
60.89%
39.53%
-66.52%
-161.23%
-28.64%
PAT
6.76
3.78
9.05
19.93
-16.02
43.61
-3.60
-11.19
10.80
23.72
55.95
PAT before Minority Interest
5.98
4.72
10.56
21.81
-20.90
45.01
-2.65
-10.31
11.34
23.72
55.95
Minority Interest
-0.78
-0.94
-1.51
-1.88
4.88
-1.40
-0.95
-0.88
-0.54
0.00
0.00
PAT Margin
13.36%
7.62%
18.50%
35.06%
-23.16%
37.37%
-6.46%
-19.77%
7.85%
20.80%
52.73%
PAT Growth
-32.80%
-58.23%
-54.59%
-
-
-
-
-
-54.47%
-57.61%
 
EPS
6.50
3.63
8.70
19.16
-15.40
41.93
-3.46
-10.76
10.38
22.81
53.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
416.79
415.43
420.87
299.58
389.22
415.61
388.33
175.98
148.44
124.72
Share Capital
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.40
10.60
10.60
Total Reserves
406.39
405.03
410.47
289.19
378.82
405.21
377.93
165.58
137.84
114.12
Non-Current Liabilities
140.79
149.05
205.25
194.77
200.14
288.46
345.67
314.54
68.91
71.99
Secured Loans
126.10
145.38
156.19
173.28
206.54
259.12
321.01
320.40
93.49
57.28
Unsecured Loans
0.00
0.00
0.00
0.00
1.06
11.53
4.83
14.98
1.50
26.33
Long Term Provisions
1.48
2.55
4.55
2.88
7.55
3.04
2.90
3.41
3.62
3.62
Current Liabilities
35.37
32.05
29.67
34.05
26.43
43.50
81.04
73.00
21.90
34.27
Trade Payables
0.75
1.14
0.81
1.47
2.53
3.09
33.64
23.58
9.65
15.59
Other Current Liabilities
33.48
30.66
27.91
32.18
23.62
34.82
26.82
19.64
5.47
8.86
Short Term Borrowings
0.80
0.00
0.54
0.27
0.14
5.35
19.97
29.74
6.60
6.61
Short Term Provisions
0.35
0.24
0.41
0.13
0.12
0.23
0.62
0.04
0.18
3.21
Total Liabilities
604.15
606.79
664.55
535.28
627.54
757.92
824.44
571.87
239.25
230.98
Net Block
68.24
70.80
66.82
68.58
68.44
359.84
192.55
468.79
179.14
164.83
Gross Block
89.75
89.65
83.16
83.35
81.18
402.67
340.34
613.72
291.74
258.97
Accumulated Depreciation
21.51
18.85
16.35
14.78
12.75
42.83
147.79
144.93
112.59
94.14
Non Current Assets
565.31
566.10
632.52
516.41
608.36
699.25
766.92
502.27
194.50
185.62
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
1.96
8.36
Non Current Investment
205.39
206.71
268.49
431.44
525.15
326.29
562.08
20.54
0.08
0.10
Long Term Loans & Adv.
10.55
12.40
12.32
13.54
14.01
12.11
10.90
12.76
13.10
12.33
Other Non Current Assets
9.15
3.40
7.18
2.86
0.76
1.00
1.40
0.09
0.21
0.00
Current Assets
38.85
40.69
32.03
18.87
19.17
58.66
57.51
69.59
44.76
45.36
Current Investments
10.90
4.74
3.32
1.85
4.46
0.00
0.00
0.00
0.00
0.00
Inventories
2.14
2.35
2.12
2.22
2.07
3.85
18.39
18.41
10.19
10.50
Sundry Debtors
0.18
1.86
2.83
2.84
3.48
9.79
32.20
25.33
12.44
18.44
Cash & Bank
0.89
1.03
6.91
0.87
3.87
0.93
0.56
1.05
9.13
0.71
Other Current Assets
24.73
6.54
1.62
1.51
5.29
44.09
6.37
24.79
13.00
15.70
Short Term Loans & Adv.
21.30
24.17
15.23
9.58
2.08
2.66
5.32
24.45
12.40
15.32
Net Current Assets
3.48
8.65
2.36
-15.19
-7.25
15.16
-23.53
-3.41
22.85
11.09
Total Assets
604.16
606.79
664.55
535.28
627.53
757.91
824.43
571.86
239.26
230.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
32.45
16.64
41.15
40.12
98.53
43.73
24.23
20.36
-16.96
-31.15
PBT
13.60
19.90
27.25
23.63
43.96
-6.75
-17.05
6.53
9.08
43.50
Adjustment
12.55
12.58
13.45
20.88
31.42
34.52
50.26
25.70
-24.99
-53.36
Changes in Working Capital
6.91
-10.90
1.66
-0.11
25.36
17.54
-8.38
-4.73
2.39
-14.36
Cash after chg. in Working capital
33.07
21.59
42.35
44.41
100.74
45.31
24.83
27.50
-13.52
-24.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.62
-4.94
-1.21
-4.29
-2.21
-1.58
-0.60
-6.98
-3.34
-3.04
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
0.00
-0.16
-0.09
0.00
Cash From Investing Activity
5.30
10.15
-2.21
0.31
-4.45
57.62
28.59
-243.69
27.58
77.95
Net Fixed Assets
-0.05
-3.00
0.45
-1.09
53.73
205.97
-3.08
-1.98
-26.36
-10.35
Net Investments
-3.05
61.77
-72.67
89.33
41.15
-10.26
-295.49
-94.20
-1.48
-4.11
Others
8.40
-48.62
70.01
-87.93
-99.33
-138.09
327.16
-147.51
55.42
92.41
Cash from Financing Activity
-37.92
-32.80
-32.93
-43.45
-91.18
-101.44
-53.42
215.26
-2.20
-48.08
Net Cash Inflow / Outflow
-0.17
-6.00
6.00
-3.03
2.91
-0.09
-0.59
-8.07
8.42
-1.28
Opening Cash & Equivalents
0.27
6.27
0.27
3.29
0.39
0.46
1.05
9.13
0.71
1.99
Closing Cash & Equivalent
0.10
0.27
6.27
0.27
3.29
0.37
0.46
1.05
9.13
0.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
400.83
399.52
404.75
288.11
374.31
399.69
373.46
169.25
142.57
119.75
ROA
0.78%
1.66%
3.64%
-3.59%
6.50%
-0.33%
-1.48%
2.80%
10.09%
24.36%
ROE
1.14%
2.52%
6.05%
-6.07%
11.18%
-0.66%
-3.65%
6.99%
17.39%
57.96%
ROCE
4.77%
5.82%
8.07%
7.89%
9.94%
2.22%
1.51%
8.25%
8.32%
27.97%
Fixed Asset Turnover
0.55
0.57
0.68
0.84
0.48
0.15
0.12
0.33
0.45
0.47
Receivable days
7.54
17.52
18.23
16.68
20.75
137.39
185.48
45.63
45.07
49.56
Inventory Days
16.53
16.65
13.92
11.32
9.25
72.76
118.66
34.56
30.20
38.00
Payable days
36.80
60.23
66.05
61.34
23.23
245.72
390.84
42.90
31.90
49.26
Cash Conversion Cycle
-12.73
-26.06
-33.90
-33.34
6.78
-35.57
-86.70
37.30
43.38
38.30
Total Debt/Equity
0.36
0.40
0.42
0.66
0.57
0.70
0.94
2.15
0.69
0.75
Interest Cover
1.99
2.38
2.61
2.18
3.03
0.71
0.37
1.26
1.87
3.93

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.