Nifty
Sensex
:
:
13817.55
46874.36
-149.95 (-1.07%)
-535.57 (-1.13%)

IT - Software Services

Rating :
49/99

BSE: 539289 | NSE: MAJESCO

38.30
28-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  38.30
  •  38.30
  •  38.30
  •  36.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  326322
  •  124.98
  •  1009.90
  •  12.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 104.50
  • 0.06
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -239.50
  • 5.48%
  • 0.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 14.78%
  • 39.52%
  • 27.93%
  • FII
  • DII
  • Others
  • 8.53%
  • 4.24%
  • 5.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.79
  • -29.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -28.23
  • 38.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 31.01
  • 18.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 113.43
  • 84.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.81
  • 1.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 128.93
  • 126.59

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2.12
2.57
-17.51%
311.00
258.98
20.09%
276.65
261.49
5.80%
265.10
254.71
4.08%
Expenses
3.34
2.70
23.70%
270.36
231.98
16.54%
240.03
241.90
-0.77%
234.10
226.61
3.31%
EBITDA
-1.22
-0.13
-
40.64
27.00
50.52%
36.62
19.59
86.93%
31.00
28.10
10.32%
EBIDTM
-57.55%
-5.06%
13.07%
10.43%
14.01%
14.01%
11.69%
11.03%
Other Income
3.69
2.91
26.80%
2.30
4.32
-46.76%
6.41
5.71
12.26%
4.25
8.45
-49.70%
Interest
0.00
0.09
-100.00%
0.64
0.49
30.61%
0.58
0.96
-39.58%
0.43
1.01
-57.43%
Depreciation
0.18
0.16
12.50%
10.90
8.47
28.69%
8.63
6.61
30.56%
8.43
6.01
40.27%
PBT
3,067.76
2.53
121,155.34%
17.68
22.36
-20.93%
39.22
17.72
121.33%
35.96
26.50
35.70%
Tax
725.77
-4.43
-
6.24
10.34
-39.65%
7.87
7.08
11.16%
5.90
6.74
-12.46%
PAT
2,341.99
6.96
33,549.28%
11.44
12.02
-4.83%
31.35
10.64
194.64%
30.06
19.76
52.13%
PATM
110,471.23%
270.82%
3.68%
4.64%
7.11%
7.11%
11.34%
7.76%
EPS
588.45
4.87
11,983.16%
3.06
2.98
2.68%
28.29
28.29
0.00%
8.20
5.27
55.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
854.87
1,040.48
988.10
806.04
826.17
757.15
0.00
Net Sales Growth
9.92%
5.30%
22.59%
-2.44%
9.12%
0
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-3,789.23
1,040.48
988.10
806.04
826.17
757.15
0.00
GP Margin
-443.25%
100%
100%
100%
100%
100%
0
Total Expenditure
747.83
923.84
892.92
783.44
802.56
747.24
0.03
Power & Fuel Cost
-
4.49
3.96
3.11
3.45
3.38
0.00
% Of Sales
-
0.43%
0.40%
0.39%
0.42%
0.45%
0
Employee Cost
-
694.13
661.07
572.84
566.22
505.57
0.00
% Of Sales
-
66.71%
66.90%
71.07%
68.54%
66.77%
0
Manufacturing Exp.
-
98.20
106.45
65.30
66.65
77.91
0.00
% Of Sales
-
9.44%
10.77%
8.10%
8.07%
10.29%
0
General & Admin Exp.
-
75.14
82.23
100.08
118.37
125.25
0.03
% Of Sales
-
7.22%
8.32%
12.42%
14.33%
16.54%
0
Selling & Distn. Exp.
-
9.83
4.61
6.34
7.33
9.03
0.00
% Of Sales
-
0.94%
0.47%
0.79%
0.89%
1.19%
0
Miscellaneous Exp.
-
12.40
4.63
6.93
14.71
11.08
0.00
% Of Sales
-
1.19%
0.47%
0.86%
1.78%
1.46%
0
EBITDA
107.04
116.64
95.18
22.60
23.61
9.91
-0.03
EBITDA Margin
12.52%
11.21%
9.63%
2.80%
2.86%
1.31%
0
Other Income
16.65
21.72
28.10
10.92
9.60
9.08
0.00
Interest
1.65
2.02
3.61
4.89
7.84
4.28
0.00
Depreciation
28.14
34.01
19.61
17.85
17.13
17.85
0.00
PBT
3,160.62
102.33
100.06
10.78
8.24
-3.14
-0.03
Tax
745.78
27.08
31.06
18.51
-1.15
-15.02
0.00
Tax Rate
23.60%
23.09%
30.21%
86.86%
-20.61%
194.56%
0.00%
PAT
2,414.84
69.13
54.05
6.29
5.06
6.89
-0.03
PAT before Minority Interest
1,787.32
90.21
71.75
2.80
6.73
7.31
-0.03
Minority Interest
-627.52
-21.08
-17.70
3.49
-1.67
-0.42
0.00
PAT Margin
282.48%
6.64%
5.47%
0.78%
0.61%
0.91%
0
PAT Growth
4,790.32%
27.90%
759.30%
24.31%
-26.56%
-
 
EPS
844.35
24.17
18.90
2.20
1.77
2.41
-0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
697.99
677.01
543.29
293.13
275.94
0.02
Share Capital
14.35
14.17
14.06
11.68
11.53
0.05
Total Reserves
602.27
598.55
486.07
251.25
263.07
-0.03
Non-Current Liabilities
-8.65
20.16
38.25
64.94
59.77
0.00
Secured Loans
0.51
0.76
34.14
55.56
45.85
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
32.77
27.47
21.92
21.01
18.72
0.00
Current Liabilities
346.24
234.38
229.03
181.59
227.68
0.01
Trade Payables
30.47
16.51
15.96
14.29
18.06
0.00
Other Current Liabilities
309.14
198.10
165.99
142.23
154.73
0.01
Short Term Borrowings
0.00
2.87
34.29
16.62
46.05
0.00
Short Term Provisions
6.63
16.90
12.79
8.45
8.83
0.00
Total Liabilities
1,182.32
1,059.71
889.22
614.20
635.67
0.03
Net Block
357.99
338.28
255.67
258.99
258.82
0.00
Gross Block
483.91
447.53
354.97
341.12
344.31
0.00
Accumulated Depreciation
125.92
109.25
99.30
82.13
85.49
0.00
Non Current Assets
399.17
359.13
268.33
276.70
272.50
0.00
Capital Work in Progress
9.63
0.05
0.24
1.73
0.53
0.00
Non Current Investment
0.00
0.50
0.50
2.31
2.40
0.00
Long Term Loans & Adv.
13.95
12.89
9.75
11.08
8.72
0.00
Other Non Current Assets
17.60
7.41
2.17
2.59
2.02
0.00
Current Assets
783.15
700.58
620.89
337.50
363.17
0.03
Current Investments
72.80
86.62
308.80
17.59
11.96
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
198.06
119.60
128.32
83.00
151.95
0.00
Cash & Bank
344.70
316.51
89.77
158.06
115.23
0.02
Other Current Assets
167.59
146.96
80.83
68.22
84.02
0.01
Short Term Loans & Adv.
15.18
30.89
13.17
10.63
7.82
0.01
Net Current Assets
436.91
466.20
391.86
155.91
135.49
0.02
Total Assets
1,182.32
1,059.71
889.22
614.20
635.67
0.03

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
119.45
47.71
-22.76
87.52
-14.97
-0.03
PBT
102.33
100.06
10.78
8.24
-3.14
-0.03
Adjustment
46.44
19.39
33.15
36.79
17.93
0.00
Changes in Working Capital
9.86
-40.95
-41.93
47.62
-25.03
0.00
Cash after chg. in Working capital
158.63
78.50
2.00
92.65
-10.23
-0.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-39.18
-30.79
-24.76
-5.13
-0.17
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
-4.58
0.00
Cash From Investing Activity
101.40
-20.78
-231.43
-25.00
-117.79
0.00
Net Fixed Assets
-19.70
9.17
-0.07
-0.20
-15.59
Net Investments
-53.48
-8.69
-297.19
-17.55
-166.09
Others
174.58
-21.26
65.83
-7.25
63.89
Cash from Financing Activity
-9.36
17.30
232.35
-20.42
60.44
0.04
Net Cash Inflow / Outflow
211.49
44.23
-21.84
42.10
-72.33
0.01
Opening Cash & Equivalents
109.86
59.76
78.71
38.61
0.02
0.01
Closing Cash & Equivalent
342.95
109.86
59.76
78.71
38.61
0.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
214.85
216.20
177.86
112.56
119.12
3.94
ROA
8.05%
7.36%
0.37%
1.08%
2.30%
-101.72%
ROE
14.68%
12.89%
0.73%
2.50%
5.32%
-149.75%
ROCE
17.30%
16.17%
5.17%
3.59%
-1.86%
-149.75%
Fixed Asset Turnover
2.23
2.46
2.32
2.41
2.20
0.00
Receivable days
55.72
45.79
47.85
51.90
73.25
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
10.14
7.41
8.25
8.85
5.33
0.00
Cash Conversion Cycle
45.58
38.38
39.59
43.05
67.92
0.00
Total Debt/Equity
0.00
0.01
0.18
0.32
0.34
0.00
Interest Cover
59.06
29.48
5.36
1.71
-0.80
0.00

News Update:


  • Majesco declares share buyback plan of up to Rs 631.26 crore
    21st Nov 2020, 11:47 AM

    The buyback will open on November 27 and close on December 11

    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.