Nifty
:
22419.95
Sensex
:
73730.16
-150.40 (-0.67%)
-609.28 (-0.82%)
Nifty
Sensex
:
:
22419.95
73730.16
-150.40 (-0.67%)
-609.28 (-0.82%)

Maxheights Infrastructure Ltd.

Construction - Real Estate

Rating :
45/99

BSE: 534338 | NSE: Not Listed

NSE BSE
64.45
26-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  66.99
  •  66.99
  •  60.90
  •  63.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86
  •  12.33
  •  94.00
  •  35.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 100.60
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 171.99
  • N/A
  • 3.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.78%
  • 15.85%
  • 29.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.30
  • -30.87
  • -11.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.50
  • -20.90
  • -2.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.24
  • -20.47
  • -53.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.52
  • 18.50
  • 10.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 1.51
  • 2.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.11
  • 60.05
  • 90.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
0.92
1.37
-32.85%
10.08
1.72
486.05%
3.94
1.56
152.56%
2.53
1.43
76.92%
Expenses
0.81
1.15
-29.57%
9.23
1.41
554.61%
4.48
1.21
270.25%
1.41
1.36
3.68%
EBITDA
0.11
0.22
-50.00%
0.86
0.31
177.42%
-0.54
0.35
-
1.13
0.07
1,514.29%
EBIDTM
11.89%
15.86%
8.49%
18.04%
-13.69%
22.41%
44.39%
4.62%
Other Income
0.03
0.00
0
0.01
0.01
0.00%
0.00
0.00
0
0.04
0.01
300.00%
Interest
0.03
0.01
200.00%
0.15
0.29
-48.28%
0.13
0.04
225.00%
3.35
3.18
5.35%
Depreciation
0.07
0.03
133.33%
0.07
0.03
133.33%
0.07
0.03
133.33%
0.07
0.03
133.33%
PBT
0.05
0.18
-72.22%
0.65
0.00
0
-0.74
0.29
-
-2.25
-3.13
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.03
0.25
-88.00%
PAT
0.05
0.18
-72.22%
0.65
0.00
0
-0.74
0.29
-
-2.28
-3.38
-
PATM
5.34%
13.16%
6.47%
-0.12%
-18.64%
18.31%
-90.05%
-236.53%
EPS
-0.07
0.12
-
0.42
0.00
0
-0.45
0.19
-
-0.17
-0.32
-

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
17.47
7.18
5.43
10.34
43.40
45.48
59.70
41.22
52.90
4.62
3.55
Net Sales Growth
187.34%
32.23%
-47.49%
-76.18%
-4.57%
-23.82%
44.83%
-22.08%
1045.02%
30.14%
 
Cost Of Goods Sold
15.13
4.28
3.53
7.00
36.56
34.32
48.17
34.95
42.90
2.90
1.89
Gross Profit
2.34
2.90
1.89
3.34
6.84
11.16
11.52
6.26
10.00
1.72
1.65
GP Margin
13.39%
40.39%
34.81%
32.30%
15.76%
24.54%
19.30%
15.19%
18.90%
37.23%
46.48%
Total Expenditure
15.93
5.18
4.32
8.02
38.28
39.02
52.88
38.63
50.57
3.68
2.58
Power & Fuel Cost
-
0.06
0.10
0.09
0.10
0.15
0.18
0.09
0.08
0.04
0.02
% Of Sales
-
0.84%
1.84%
0.87%
0.23%
0.33%
0.30%
0.22%
0.15%
0.87%
0.56%
Employee Cost
-
0.19
0.26
0.46
0.85
1.98
1.93
0.69
0.46
0.33
0.31
% Of Sales
-
2.65%
4.79%
4.45%
1.96%
4.35%
3.23%
1.67%
0.87%
7.14%
8.73%
Manufacturing Exp.
-
0.00
0.00
0.00
0.03
0.04
0.01
0.12
0.05
0.02
0.01
% Of Sales
-
0%
0%
0%
0.07%
0.09%
0.02%
0.29%
0.09%
0.43%
0.28%
General & Admin Exp.
-
0.45
0.36
0.25
0.70
2.36
2.07
0.86
2.05
0.34
0.31
% Of Sales
-
6.27%
6.63%
2.42%
1.61%
5.19%
3.47%
2.09%
3.88%
7.36%
8.73%
Selling & Distn. Exp.
-
0.02
0.06
0.21
0.04
0.16
0.50
1.85
4.95
0.03
0.01
% Of Sales
-
0.28%
1.10%
2.03%
0.09%
0.35%
0.84%
4.49%
9.36%
0.65%
0.28%
Miscellaneous Exp.
-
0.17
0.00
0.00
0.00
0.02
0.02
0.06
0.08
0.03
0.01
% Of Sales
-
2.37%
0%
0%
0%
0.04%
0.03%
0.15%
0.15%
0.65%
0.28%
EBITDA
1.56
2.00
1.11
2.32
5.12
6.46
6.82
2.59
2.33
0.94
0.97
EBITDA Margin
8.93%
27.86%
20.44%
22.44%
11.80%
14.20%
11.42%
6.28%
4.40%
20.35%
27.32%
Other Income
0.08
0.04
0.99
2.75
0.59
0.38
0.44
0.92
0.65
0.37
0.17
Interest
3.66
3.69
3.24
3.54
3.57
4.22
4.84
1.28
1.21
0.38
0.36
Depreciation
0.28
0.15
0.11
0.13
0.26
0.30
0.31
0.30
0.26
0.22
0.18
PBT
-2.29
-1.79
-1.26
1.40
1.89
2.32
2.11
1.93
1.51
0.71
0.60
Tax
0.03
0.03
0.25
0.48
0.47
0.60
0.53
0.60
0.48
0.20
0.19
Tax Rate
-1.31%
-1.68%
-19.84%
34.29%
24.87%
25.86%
25.12%
31.09%
31.79%
28.17%
31.67%
PAT
-2.32
-0.90
-0.10
1.21
1.02
1.29
1.12
1.02
0.86
0.50
0.40
PAT before Minority Interest
-1.45
-1.82
-1.50
0.92
1.42
1.72
1.58
1.32
1.02
0.51
0.41
Minority Interest
0.87
0.92
1.40
0.29
-0.40
-0.43
-0.46
-0.30
-0.16
-0.01
-0.01
PAT Margin
-13.28%
-12.53%
-1.84%
11.70%
2.35%
2.84%
1.88%
2.47%
1.63%
10.82%
11.27%
PAT Growth
0.00%
-
-
18.63%
-20.93%
15.18%
9.80%
18.60%
72.00%
25.00%
 
EPS
-1.49
-0.58
-0.06
0.78
0.65
0.83
0.72
0.65
0.55
0.32
0.26

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
29.15
30.04
30.99
32.22
31.14
29.85
28.72
27.65
26.93
22.89
Share Capital
15.61
15.61
15.61
15.61
15.61
15.61
15.61
15.61
15.61
14.14
Total Reserves
13.54
14.44
15.38
16.61
15.53
14.24
13.11
12.04
11.32
2.49
Non-Current Liabilities
50.02
45.67
50.07
43.20
45.37
30.25
26.45
21.23
20.43
4.62
Secured Loans
0.61
0.04
0.17
0.33
0.51
0.35
0.07
0.17
0.00
0.00
Unsecured Loans
49.48
45.71
49.87
42.85
44.85
29.91
26.45
21.11
20.46
4.61
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
72.33
69.62
65.87
214.59
245.34
269.93
265.48
240.37
234.27
189.54
Trade Payables
26.68
26.77
26.69
27.70
37.19
50.52
48.49
34.84
30.58
37.08
Other Current Liabilities
11.22
9.96
9.28
123.68
141.80
144.98
158.16
151.26
154.33
131.63
Short Term Borrowings
34.41
32.64
29.41
62.73
65.76
73.88
58.20
53.77
49.13
20.64
Short Term Provisions
0.02
0.25
0.49
0.47
0.60
0.55
0.63
0.50
0.24
0.19
Total Liabilities
148.99
143.74
147.88
294.73
326.17
333.92
324.09
292.39
284.61
219.79
Net Block
1.53
0.37
0.48
1.62
1.64
1.33
0.99
1.27
1.01
1.13
Gross Block
2.70
1.38
1.38
3.04
3.79
3.18
2.53
2.51
1.98
1.90
Accumulated Depreciation
1.17
1.01
0.91
1.41
2.15
1.85
1.54
1.24
0.98
0.77
Non Current Assets
2.22
1.04
1.08
1.79
2.24
1.91
1.65
1.43
1.17
1.27
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.56
0.56
0.49
0.10
0.10
0.10
0.10
0.00
0.00
0.00
Long Term Loans & Adv.
0.13
0.12
0.12
0.05
0.50
0.49
0.54
0.17
0.17
0.14
Other Non Current Assets
0.00
0.00
0.00
0.02
0.00
0.00
0.02
0.00
0.00
0.00
Current Assets
146.78
142.71
146.79
292.93
323.93
332.01
322.44
290.96
283.35
218.39
Current Investments
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Inventories
138.15
139.65
136.16
260.31
277.94
286.44
283.54
254.93
231.75
203.72
Sundry Debtors
0.49
0.21
0.21
12.98
24.24
16.40
13.43
5.71
0.11
0.13
Cash & Bank
2.65
0.35
3.06
3.61
3.16
8.67
8.00
12.29
14.02
2.10
Other Current Assets
5.48
0.01
0.63
4.73
18.58
20.49
17.45
18.02
37.46
12.43
Short Term Loans & Adv.
5.47
2.49
6.73
11.29
15.70
17.33
14.53
13.75
35.55
10.40
Net Current Assets
74.45
73.09
80.92
78.34
78.59
62.08
56.96
50.58
49.08
28.85
Total Assets
149.00
143.75
147.87
294.72
326.17
333.92
324.09
292.39
284.60
219.78

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
0.80
0.08
-2.91
8.19
-8.95
-13.61
-13.08
-7.80
-33.64
-30.59
PBT
-1.79
-1.26
1.40
1.89
2.32
2.11
1.93
1.51
0.71
0.60
Adjustment
3.73
2.26
0.96
2.61
3.23
4.80
1.11
-0.93
-0.30
0.43
Changes in Working Capital
-1.12
-0.67
-4.78
4.16
-13.90
-19.97
-15.49
-7.88
-33.80
-31.42
Cash after chg. in Working capital
0.82
0.33
-2.42
8.66
-8.35
-13.06
-12.45
-7.30
-33.40
-30.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
-0.25
-0.49
-0.47
-0.60
-0.55
-0.63
-0.50
-0.24
-0.19
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
0.00
0.00
0.00
Cash From Investing Activity
-1.21
3.48
4.47
0.67
0.41
-0.29
0.39
0.79
0.36
0.98
Net Fixed Assets
-1.32
0.00
0.86
0.00
-0.62
0.00
0.00
-0.49
0.16
0.03
Net Investments
0.00
2.38
1.51
0.00
0.00
0.00
-0.10
-2.00
-0.25
-1.05
Others
0.11
1.10
2.10
0.67
1.03
-0.29
0.49
3.28
0.45
2.00
Cash from Financing Activity
2.71
-4.24
0.68
-8.41
3.03
14.58
8.40
5.28
45.19
29.23
Net Cash Inflow / Outflow
2.30
-0.68
2.24
0.45
-5.51
0.68
-4.29
-1.73
11.92
-0.38
Opening Cash & Equivalents
0.35
1.03
0.82
3.16
8.67
8.00
12.29
14.02
2.10
2.49
Closing Cash & Equivalent
2.65
0.35
3.06
3.61
3.16
8.67
8.00
12.29
14.02
2.10

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.)
18.68
19.25
19.85
20.64
19.95
19.12
18.40
17.71
17.20
11.68
ROA
-1.24%
-1.03%
0.42%
0.46%
0.52%
0.48%
0.43%
0.36%
0.20%
0.24%
ROE
-6.13%
-4.92%
2.91%
4.48%
5.63%
5.39%
4.70%
3.76%
2.35%
2.50%
ROCE
1.71%
1.81%
3.97%
3.88%
4.73%
5.60%
2.97%
2.73%
1.50%
2.81%
Fixed Asset Turnover
3.52
3.93
4.68
12.71
13.04
20.91
16.38
23.56
2.38
1.86
Receivable days
17.65
13.94
232.66
156.51
163.10
91.22
84.76
20.09
9.63
14.78
Inventory Days
7057.19
9276.06
6995.08
2263.16
2264.61
1742.50
2384.25
1678.89
0.00
0.00
Payable days
2276.73
2759.47
1417.75
323.92
371.06
347.24
392.33
254.53
0.00
430.95
Cash Conversion Cycle
4798.11
6530.52
5809.99
2095.75
2056.66
1486.47
2076.68
1444.45
9.63
-416.17
Total Debt/Equity
2.91
2.61
2.56
3.30
3.58
3.50
2.95
2.72
2.59
1.54
Interest Cover
0.51
0.61
1.40
1.53
1.55
1.44
2.50
2.25
2.87
2.69

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Maxheights Infrast. - Quarterly Results
    10th Feb 2024, 18:36 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.