Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Finance - Investment

Rating :
N/A

BSE: 539940 | NSE: MAXVIL

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,172.96
  • 181.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,033.58
  • N/A
  • 2.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.51%
  • 1.84%
  • 15.24%
  • FII
  • DII
  • Others
  • 30.22%
  • 0.00%
  • 3.19%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.83
  • 16.52
  • 17.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.31
  • 1.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.74
  • 18.08
  • 27.96

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
107.34
100.97
66.70
1,382.22
922.70
738.92
719.54
763.89
Net Sales Growth
6.32%
51.38%
-95.17%
49.80%
24.87%
2.69%
-5.81%
 
Cost Of Goods Sold
21.54
25.56
17.49
1,006.06
738.05
522.46
465.58
453.46
Gross Profit
85.80
75.40
49.21
376.15
184.65
216.46
253.96
310.42
GP Margin
79.93%
74.68%
73.78%
27.21%
20.01%
29.29%
35.29%
40.64%
Total Expenditure
75.68
75.24
68.76
1,215.51
903.84
693.26
686.81
691.15
Power & Fuel Cost
-
0.00
0.00
55.24
49.03
44.94
44.37
42.65
% Of Sales
-
0%
0%
4.00%
5.31%
6.08%
6.17%
5.58%
Employee Cost
-
13.16
14.62
54.16
42.74
41.21
41.71
39.76
% Of Sales
-
13.03%
21.92%
3.92%
4.63%
5.58%
5.80%
5.20%
Manufacturing Exp.
-
20.27
15.00
124.09
100.60
104.54
151.95
179.72
% Of Sales
-
20.08%
22.49%
8.98%
10.90%
14.15%
21.12%
23.53%
General & Admin Exp.
-
13.50
15.99
25.10
19.48
19.40
22.11
14.33
% Of Sales
-
13.37%
23.97%
1.82%
2.11%
2.63%
3.07%
1.88%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.75
5.66
6.10
2.98
5.65
5.47
3.87
% Of Sales
-
2.72%
8.49%
0.44%
0.32%
0.76%
0.76%
0.51%
EBITDA
31.66
25.73
-2.06
166.71
18.86
45.66
32.73
72.74
EBITDA Margin
29.50%
25.48%
-3.09%
12.06%
2.04%
6.18%
4.55%
9.52%
Other Income
23.94
9.93
7.19
17.28
22.71
11.40
12.01
8.16
Interest
18.63
16.57
17.19
70.95
41.89
23.02
32.76
34.45
Depreciation
14.91
14.81
13.11
46.12
30.48
22.89
20.28
19.20
PBT
22.07
4.26
-25.17
66.91
-30.80
11.15
-8.31
27.25
Tax
5.10
-0.39
-7.55
22.82
-1.48
7.79
-1.67
7.86
Tax Rate
23.11%
-9.15%
14.47%
34.11%
4.81%
69.87%
20.10%
28.84%
PAT
16.98
-66.87
-94.04
37.43
-23.10
3.71
-6.70
19.19
PAT before Minority Interest
17.53
4.66
-44.62
44.09
-29.32
3.36
-6.65
19.39
Minority Interest
0.55
-71.53
-49.42
-6.66
6.22
0.35
-0.05
-0.20
PAT Margin
15.82%
-66.23%
-140.99%
2.71%
-2.50%
0.50%
-0.93%
2.51%
PAT Growth
263.60%
-
-
-
-
-
-
 
EPS
1.15
-4.55
-6.39
2.54
-1.57
0.25
-0.46
1.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,192.72
882.82
874.96
837.22
415.08
330.86
209.94
Share Capital
146.95
146.62
146.62
146.60
72.65
68.98
53.40
Total Reserves
1,044.16
734.96
727.85
690.28
342.22
254.92
156.30
Non-Current Liabilities
366.20
467.16
322.96
320.37
236.58
218.41
192.35
Secured Loans
249.04
356.65
258.26
301.48
201.19
188.71
180.96
Unsecured Loans
34.31
34.31
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.21
8.60
7.09
5.15
5.13
4.70
3.53
Current Liabilities
53.83
310.60
509.57
616.11
818.42
240.35
164.84
Trade Payables
26.36
139.29
139.99
183.19
164.41
84.71
53.72
Other Current Liabilities
25.03
84.21
122.13
211.02
219.41
32.46
29.80
Short Term Borrowings
0.00
79.43
243.32
217.65
431.56
120.46
78.93
Short Term Provisions
2.44
7.66
4.12
4.25
3.04
2.73
2.38
Total Liabilities
1,657.12
1,891.72
1,875.24
1,889.83
1,592.67
791.59
568.71
Net Block
927.98
1,317.72
569.32
555.25
309.18
322.73
269.69
Gross Block
969.63
1,475.03
674.54
625.91
349.89
341.98
311.09
Accumulated Depreciation
41.66
157.31
105.23
70.66
40.71
19.25
41.40
Non Current Assets
1,135.67
1,432.57
1,396.54
718.33
662.54
399.24
326.73
Capital Work in Progress
0.00
25.83
1.01
5.62
235.64
16.34
21.79
Non Current Investment
171.37
48.76
800.83
143.90
90.28
51.05
0.00
Long Term Loans & Adv.
32.18
31.12
17.67
9.60
10.16
9.06
27.17
Other Non Current Assets
4.15
9.14
7.71
3.96
17.28
0.07
8.07
Current Assets
521.46
459.14
478.71
1,171.50
930.12
392.36
241.97
Current Investments
46.65
0.00
27.87
0.00
57.34
122.93
0.00
Inventories
13.92
186.92
160.73
856.01
697.22
128.60
55.84
Sundry Debtors
7.32
131.27
129.50
149.84
109.37
114.01
148.50
Cash & Bank
427.83
89.38
102.54
119.41
6.37
1.98
12.89
Other Current Assets
25.74
39.21
30.44
17.54
59.83
24.84
24.74
Short Term Loans & Adv.
9.13
12.36
27.63
28.70
42.68
15.06
17.08
Net Current Assets
467.63
148.54
-30.86
555.39
111.70
152.01
77.14
Total Assets
1,657.13
1,891.71
1,875.25
1,889.83
1,592.66
791.60
568.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
33.97
132.52
232.98
-161.70
-389.89
63.02
82.35
PBT
4.26
81.86
66.91
-30.80
11.15
-8.31
27.25
Adjustment
23.42
124.63
80.59
47.51
16.03
54.19
49.39
Changes in Working Capital
13.92
-48.61
101.57
-173.71
-395.56
21.08
13.04
Cash after chg. in Working capital
41.60
157.89
249.07
-157.00
-368.38
66.96
89.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.64
-25.37
-16.09
-4.69
-21.51
-3.95
-7.33
Other Direct Exp. Paid
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
Cash From Investing Activity
-528.88
-42.08
-171.68
-130.59
-152.49
-219.83
-50.65
Net Fixed Assets
-0.97
-1.88
-27.52
-3.96
-0.36
-0.33
Net Investments
-41.45
-190.28
-16.06
-280.95
28.20
-186.49
Others
-486.46
150.08
-128.10
154.32
-180.33
-33.01
Cash from Financing Activity
91.95
-92.57
-56.64
293.13
546.78
145.87
-30.53
Net Cash Inflow / Outflow
-402.96
-2.13
4.67
0.84
4.40
-10.95
1.17
Opening Cash & Equivalents
9.79
11.92
7.17
6.33
1.93
12.88
11.72
Closing Cash & Equivalent
4.83
9.79
11.92
7.17
6.33
1.93
12.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
81.06
60.13
59.64
57.09
55.07
45.28
37.87
ROA
0.26%
-2.37%
2.34%
-1.68%
0.28%
-0.98%
3.41%
ROE
0.45%
-5.08%
5.15%
-4.68%
0.91%
-2.49%
9.25%
ROCE
1.45%
-2.47%
9.67%
0.89%
3.90%
4.26%
12.55%
Fixed Asset Turnover
0.08
0.06
2.13
1.89
2.14
2.20
2.46
Receivable days
250.50
713.49
36.88
51.27
55.17
66.58
70.96
Inventory Days
363.02
951.21
134.24
307.21
203.96
46.78
26.68
Payable days
1182.61
2914.11
58.63
58.40
56.73
32.06
26.59
Cash Conversion Cycle
-569.09
-1249.40
112.50
300.08
202.40
81.31
71.05
Total Debt/Equity
0.24
0.58
0.65
0.69
1.64
1.00
1.34
Interest Cover
1.26
-2.04
1.94
0.26
1.48
0.75
1.79

News Update:


No Latest News!

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.