Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Finance - Investment

Rating :
51/99

BSE: 539940 | NSE: MAXVIL

37.85
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  38.25
  •  40.60
  •  36.70
  •  38.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  70846
  •  27.07
  •  62.10
  •  34.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 549.76
  • 60.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,003.73
  • N/A
  • 0.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.82%
  • 1.06%
  • 17.16%
  • FII
  • DII
  • Others
  • 0.06%
  • 21.34%
  • 12.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -9.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 51.07

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
425.52
181.83
134.02%
249.55
170.99
45.94%
224.94
210.03
7.10%
267.54
177.21
50.97%
Expenses
368.84
177.99
107.23%
239.90
169.96
41.15%
224.99
185.14
21.52%
260.96
166.20
57.02%
EBITDA
56.68
3.84
1,376.04%
9.66
1.03
837.86%
-0.05
24.89
-
6.58
11.00
-40.18%
EBIDTM
13.32%
2.11%
3.87%
0.60%
-0.02%
11.85%
2.46%
6.21%
Other Income
3.78
2.97
27.27%
7.00
4.09
71.15%
5.88
1.53
284.31%
5.68
3.37
68.55%
Interest
14.16
6.00
136.00%
13.67
6.80
101.03%
11.43
3.93
190.84%
10.43
6.42
62.46%
Depreciation
10.11
6.37
58.71%
8.20
5.81
41.14%
8.19
5.76
42.19%
8.08
5.71
41.51%
PBT
36.19
-5.56
-
-5.21
-7.50
-
-13.79
16.73
-
-6.24
2.25
-
Tax
11.35
2.28
397.81%
0.39
-3.00
-
-2.51
6.58
-
-1.64
2.27
-
PAT
24.84
-7.85
-
-5.60
-4.50
-
-11.27
10.16
-
-4.60
-0.03
-
PATM
5.84%
-4.32%
-2.24%
-2.63%
-5.01%
4.84%
-1.72%
-0.02%
EPS
1.65
-1.10
-
-0.26
-0.44
-
-0.49
1.44
-
-0.28
-0.12
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,167.55
926.02
724.89
661.45
702.58
Net Sales Growth
57.76%
27.75%
9.59%
-5.85%
 
Cost Of Goods Sold
917.18
738.05
522.46
465.58
453.46
Gross Profit
250.37
187.98
202.43
195.87
249.11
GP Margin
21.44%
20.30%
27.93%
29.61%
35.46%
Total Expenditure
1,094.69
905.97
679.24
628.73
629.84
Power & Fuel Cost
-
49.03
44.94
44.37
42.65
% Of Sales
-
5.29%
6.20%
6.71%
6.07%
Employee Cost
-
42.74
41.21
41.71
39.76
% Of Sales
-
4.62%
5.69%
6.31%
5.66%
Manufacturing Exp.
-
100.96
91.46
94.51
119.34
% Of Sales
-
10.90%
12.62%
14.29%
16.99%
General & Admin Exp.
-
19.12
18.46
21.46
13.40
% Of Sales
-
2.06%
2.55%
3.24%
1.91%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
5.11
5.65
5.47
3.87
% Of Sales
-
0.55%
0.78%
0.83%
0.55%
EBITDA
72.87
20.05
45.65
32.72
72.74
EBITDA Margin
6.24%
2.17%
6.30%
4.95%
10.35%
Other Income
22.34
21.52
11.40
12.01
8.16
Interest
49.69
41.89
23.02
32.76
34.45
Depreciation
34.58
30.48
22.89
20.28
19.20
PBT
10.95
-30.80
11.15
-8.31
27.25
Tax
7.59
-1.48
7.79
-1.67
7.86
Tax Rate
69.32%
4.81%
69.87%
20.10%
28.84%
PAT
3.37
-23.10
3.71
-6.70
19.19
PAT before Minority Interest
9.07
-29.32
3.36
-6.65
19.39
Minority Interest
5.70
6.22
0.35
-0.05
-0.20
PAT Margin
0.29%
-2.49%
0.51%
-1.01%
2.73%
PAT Growth
251.80%
-
-
-
 
Unadjusted EPS
0.62
-1.95
0.51
-1.21
3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
837.22
415.08
330.86
209.94
Share Capital
146.60
72.65
68.98
53.40
Total Reserves
690.28
342.22
254.92
156.30
Non-Current Liabilities
319.53
236.58
218.41
192.35
Secured Loans
301.48
201.19
188.71
180.96
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
5.15
5.13
4.70
3.53
Current Liabilities
616.96
818.42
240.35
164.84
Trade Payables
183.19
164.41
84.71
53.72
Other Current Liabilities
211.86
219.41
32.46
29.80
Short Term Borrowings
217.65
431.56
120.46
78.93
Short Term Provisions
4.25
3.04
2.73
2.38
Total Liabilities
1,889.84
1,592.67
791.59
568.71
Net Block
555.25
309.18
322.73
269.69
Gross Block
625.91
349.89
341.98
311.09
Accumulated Depreciation
70.66
40.71
19.25
41.40
Non Current Assets
718.33
662.54
399.24
326.73
Capital Work in Progress
5.62
235.64
16.34
21.79
Non Current Investment
143.90
90.28
51.05
0.00
Long Term Loans & Adv.
12.79
13.25
9.06
27.17
Other Non Current Assets
0.76
14.19
0.07
8.07
Current Assets
1,171.50
930.12
392.36
241.97
Current Investments
0.00
57.34
122.93
0.00
Inventories
856.01
697.22
128.60
55.84
Sundry Debtors
149.84
109.37
114.01
148.50
Cash & Bank
119.41
6.37
1.98
12.89
Other Current Assets
46.24
22.59
8.69
7.66
Short Term Loans & Adv.
28.70
37.24
16.15
17.08
Net Current Assets
554.55
111.70
152.01
77.14
Total Assets
1,889.83
1,592.66
791.60
568.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-151.56
-389.89
63.02
82.35
PBT
-30.80
11.15
-8.31
27.25
Adjustment
57.65
16.03
54.19
49.39
Changes in Working Capital
-173.71
-395.56
21.08
13.04
Cash after chg. in Working capital
-146.86
-368.38
66.96
89.68
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-4.69
-21.51
-3.95
-7.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-141.10
-152.49
-219.83
-50.65
Net Fixed Assets
-3.96
-0.36
-0.33
Net Investments
-280.95
28.20
-186.49
Others
143.81
-180.33
-33.01
Cash from Financing Activity
293.50
546.78
145.87
-30.53
Net Cash Inflow / Outflow
0.84
4.40
-10.95
1.17
Opening Cash & Equivalents
6.33
1.93
12.88
11.72
Closing Cash & Equivalent
7.17
6.33
1.93
12.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
57.09
55.07
45.28
37.87
ROA
-1.68%
0.28%
-0.98%
3.41%
ROE
-4.68%
0.91%
-2.49%
9.25%
ROCE
0.89%
3.90%
4.26%
12.55%
Fixed Asset Turnover
1.90
2.10
2.03
2.26
Receivable days
51.09
56.24
72.43
77.15
Inventory Days
306.11
207.91
50.89
29.01
Payable days
58.38
57.67
34.58
28.96
Cash Conversion Cycle
298.82
206.47
88.74
77.20
Total Debt/Equity
0.69
1.64
1.00
1.34
Interest Cover
0.26
1.48
0.75
1.79

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.