Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Maximus International Ltd.

Trading

Rating :
62/99

BSE: 540401 | NSE: Not Listed

NSE BSE
19.95
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  20.00
  •  20.40
  •  19.60
  •  20.13
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  761
  •  15.52
  •  30.45
  •  13.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 254.30
  • 38.94
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 264.79
  • N/A
  • 6.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.31%
  • 5.88%
  • 26.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.74
  • 23.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.73
  • 10.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.52
  • 30.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 38.97
  • 37.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.57
  • 7.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.50
  • 24.37

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
25.85
23.79
8.66%
24.76
28.73
-13.82%
21.26
22.26
-4.49%
24.97
19.04
31.14%
Expenses
22.29
22.20
0.41%
22.78
26.16
-12.92%
19.41
20.74
-6.41%
21.36
17.40
22.76%
EBITDA
3.56
1.59
123.90%
1.98
2.56
-22.66%
1.85
1.52
21.71%
3.60
1.64
119.51%
EBIDTM
13.76%
6.70%
7.99%
8.92%
8.71%
6.82%
14.44%
8.60%
Other Income
0.23
0.99
-76.77%
0.13
0.45
-71.11%
0.17
1.62
-89.51%
-1.52
0.55
-
Interest
0.53
0.50
6.00%
0.53
0.44
20.45%
0.37
0.37
0.00%
0.33
0.34
-2.94%
Depreciation
0.36
0.33
9.09%
0.32
0.33
-3.03%
0.31
0.31
0.00%
0.31
0.31
0.00%
PBT
2.89
1.75
65.14%
1.26
2.24
-43.75%
1.34
2.46
-45.53%
1.45
1.54
-5.84%
Tax
0.31
-0.02
-
-0.02
0.20
-
-0.01
0.33
-
0.11
0.16
-31.25%
PAT
2.59
1.77
46.33%
1.28
2.04
-37.25%
1.35
2.13
-36.62%
1.34
1.38
-2.90%
PATM
10.00%
7.46%
5.16%
7.11%
6.36%
9.57%
5.36%
7.22%
EPS
0.20
0.14
42.86%
0.10
0.16
-37.50%
0.11
0.14
-21.43%
0.11
0.10
10.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
96.84
99.74
68.97
52.47
30.74
57.25
33.08
Net Sales Growth
3.22%
44.61%
31.45%
70.69%
-46.31%
73.07%
 
Cost Of Goods Sold
74.73
80.98
54.00
38.09
24.10
53.11
29.69
Gross Profit
22.11
18.75
14.97
14.38
6.64
4.14
3.39
GP Margin
22.83%
18.80%
21.71%
27.41%
21.60%
7.23%
10.25%
Total Expenditure
85.84
90.46
62.73
46.75
27.75
54.52
31.35
Power & Fuel Cost
-
0.07
0.05
0.04
0.02
0.01
0.02
% Of Sales
-
0.07%
0.07%
0.08%
0.07%
0.02%
0.06%
Employee Cost
-
4.16
3.88
4.32
1.68
0.42
0.36
% Of Sales
-
4.17%
5.63%
8.23%
5.47%
0.73%
1.09%
Manufacturing Exp.
-
0.00
0.00
0.00
0.05
0.00
0.00
% Of Sales
-
0%
0%
0%
0.16%
0%
0%
General & Admin Exp.
-
3.22
2.53
2.26
1.03
0.53
0.64
% Of Sales
-
3.23%
3.67%
4.31%
3.35%
0.93%
1.93%
Selling & Distn. Exp.
-
0.87
1.48
1.12
0.56
0.21
0.26
% Of Sales
-
0.87%
2.15%
2.13%
1.82%
0.37%
0.79%
Miscellaneous Exp.
-
1.16
0.80
0.92
0.31
0.24
0.38
% Of Sales
-
1.16%
1.16%
1.75%
1.01%
0.42%
1.15%
EBITDA
10.99
9.28
6.24
5.72
2.99
2.73
1.73
EBITDA Margin
11.35%
9.30%
9.05%
10.90%
9.73%
4.77%
5.23%
Other Income
-0.99
1.54
1.45
0.65
1.25
1.25
0.19
Interest
1.76
1.65
1.30
1.16
0.70
0.48
0.20
Depreciation
1.30
1.27
1.24
1.26
0.48
0.16
0.10
PBT
6.94
7.90
5.15
3.95
3.07
3.35
1.62
Tax
0.39
0.62
0.49
0.42
0.36
0.25
0.15
Tax Rate
5.62%
7.85%
9.51%
10.63%
11.73%
7.46%
9.26%
PAT
6.56
6.95
4.21
3.11
2.50
3.10
1.47
PAT before Minority Interest
6.54
7.29
4.66
3.53
2.71
3.10
1.47
Minority Interest
-0.02
-0.34
-0.45
-0.42
-0.21
0.00
0.00
PAT Margin
6.77%
6.97%
6.10%
5.93%
8.13%
5.41%
4.44%
PAT Growth
-10.38%
65.08%
35.37%
24.40%
-19.35%
110.88%
 
EPS
0.52
0.55
0.33
0.25
0.20
0.25
0.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
32.06
26.11
21.21
19.30
16.46
13.63
Share Capital
12.57
12.57
12.57
12.57
12.57
6.29
Total Reserves
19.49
13.54
8.64
6.72
3.89
7.34
Non-Current Liabilities
8.25
2.13
1.14
4.63
0.43
0.44
Secured Loans
4.62
1.56
0.59
4.12
0.33
0.42
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.68
0.38
0.28
0.21
0.01
0.00
Current Liabilities
28.17
17.53
15.96
10.96
5.50
3.87
Trade Payables
20.95
10.61
5.21
6.76
3.38
2.07
Other Current Liabilities
2.56
1.88
4.83
3.25
0.84
0.24
Short Term Borrowings
4.39
4.55
5.62
0.78
1.02
1.24
Short Term Provisions
0.28
0.49
0.31
0.17
0.26
0.32
Total Liabilities
77.10
54.27
46.36
42.52
22.39
17.94
Net Block
8.63
8.78
11.43
12.24
2.66
2.80
Gross Block
15.96
15.16
16.72
16.27
2.82
2.93
Accumulated Depreciation
7.33
6.38
5.28
4.03
0.16
0.13
Non Current Assets
16.07
17.82
14.87
16.42
13.31
12.31
Capital Work in Progress
0.96
0.65
0.49
0.29
0.00
0.00
Non Current Investment
0.00
0.00
1.27
2.11
2.49
2.16
Long Term Loans & Adv.
5.59
7.50
1.62
1.78
7.93
7.36
Other Non Current Assets
0.00
0.00
0.05
0.00
0.22
0.00
Current Assets
61.03
36.45
31.49
26.09
9.08
5.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.77
4.56
5.63
5.87
0.00
0.00
Sundry Debtors
42.96
23.61
13.94
12.76
5.26
2.63
Cash & Bank
2.08
0.70
1.09
1.09
1.24
1.31
Other Current Assets
9.22
3.19
2.48
0.22
2.59
1.68
Short Term Loans & Adv.
5.32
4.38
8.35
6.16
2.44
1.60
Net Current Assets
32.86
18.92
15.53
15.14
3.58
1.75
Total Assets
77.10
54.27
46.36
42.51
22.39
17.94

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
1.85
-2.23
6.95
-8.16
1.54
3.46
PBT
7.90
5.15
3.95
3.07
3.35
1.62
Adjustment
2.81
1.92
1.59
0.49
0.38
0.12
Changes in Working Capital
-8.05
-8.95
1.61
-11.43
-1.88
1.73
Cash after chg. in Working capital
2.66
-1.88
7.15
-7.87
1.85
3.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.81
-0.36
-0.20
-0.29
-0.31
-0.01
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
0.00
0.00
Cash From Investing Activity
-1.84
2.24
-2.18
-2.70
-0.87
-10.90
Net Fixed Assets
-0.65
1.96
0.00
-0.74
0.11
Net Investments
0.00
0.75
0.84
0.15
-5.10
Others
-1.19
-0.47
-3.02
-2.11
4.12
Cash from Financing Activity
1.38
-0.36
-4.72
10.77
-0.57
4.48
Net Cash Inflow / Outflow
1.39
-0.35
0.05
-0.08
0.10
-2.96
Opening Cash & Equivalents
0.69
1.04
0.99
1.08
0.98
3.94
Closing Cash & Equivalent
2.08
0.69
1.04
0.99
1.08
0.98

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
2.55
2.08
1.69
15.35
13.09
10.84
ROA
11.09%
9.27%
7.95%
8.34%
15.36%
8.21%
ROE
25.06%
19.71%
17.44%
15.14%
20.58%
10.80%
ROCE
25.94%
21.47%
19.64%
17.82%
23.01%
11.83%
Fixed Asset Turnover
6.41
4.33
3.18
3.22
19.91
11.29
Receivable days
121.80
99.38
92.90
106.99
25.16
29.07
Inventory Days
20.73
26.96
39.99
34.84
0.00
0.00
Payable days
71.11
53.46
57.33
65.04
18.46
24.88
Cash Conversion Cycle
71.42
72.88
75.55
76.78
6.71
4.19
Total Debt/Equity
0.29
0.24
0.30
0.26
0.09
0.13
Interest Cover
5.80
4.96
4.41
5.38
7.93
9.16

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Maximus Internatl. - Quarterly Results
    13th Feb 2024, 17:36 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.