Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Finance - Investment

Rating :
55/99

BSE: 539940 | NSE: MAXVIL

41.30
23-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  40.30
  •  42.05
  •  40.00
  •  39.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  75860
  •  31.07
  •  60.30
  •  24.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 613.62
  • 35.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,067.59
  • N/A
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.68%
  • 1.10%
  • 16.04%
  • FII
  • DII
  • Others
  • 7.79%
  • 21.40%
  • 3.99%

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
  • -
  • -
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
258.57
425.52
-39.23%
253.10
249.55
1.42%
270.88
224.94
20.42%
434.80
267.54
62.52%
Expenses
211.59
368.84
-42.63%
217.36
239.90
-9.40%
236.13
224.99
4.95%
393.17
260.96
50.66%
EBITDA
46.97
56.68
-17.13%
35.74
9.66
269.98%
34.75
-0.05
-
41.62
6.58
532.52%
EBIDTM
18.17%
13.32%
14.12%
3.87%
12.83%
-0.02%
9.57%
2.46%
Other Income
4.77
3.78
26.19%
5.79
7.00
-17.29%
2.97
5.88
-49.49%
2.66
5.68
-53.17%
Interest
16.02
14.16
13.14%
22.07
13.67
61.45%
18.49
11.43
61.77%
16.23
10.43
55.61%
Depreciation
12.07
10.11
19.39%
11.70
8.20
42.68%
12.15
8.19
48.35%
12.16
8.08
50.50%
PBT
23.66
36.19
-34.62%
7.75
-5.21
-
7.08
-13.79
-
15.89
-6.24
-
Tax
10.60
11.35
-6.61%
4.32
0.39
1,007.69%
0.42
-2.51
-
6.74
-1.64
-
PAT
13.06
24.84
-47.42%
3.44
-5.60
-
6.66
-11.27
-
9.15
-4.60
-
PATM
5.05%
5.84%
1.36%
-2.24%
2.46%
-5.01%
2.10%
-1.72%
EPS
0.89
1.69
-47.34%
0.23
-0.38
-
0.45
-0.77
-
0.62
-0.31
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,217.35
926.02
724.89
661.45
702.58
Net Sales Growth
4.27%
27.75%
9.59%
-5.85%
 
Cost Of Goods Sold
847.11
738.05
522.46
465.58
453.46
Gross Profit
370.24
187.98
202.43
195.87
249.11
GP Margin
30.41%
20.30%
27.93%
29.61%
35.46%
Total Expenditure
1,058.25
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
159.08
20.05
45.65
32.72
72.74
EBITDA Margin
13.07%
2.17%
6.30%
4.95%
10.35%
Other Income
16.19
21.52
11.40
12.01
8.16
Interest
72.81
41.89
23.02
32.76
34.45
Depreciation
48.08
30.48
22.89
20.28
19.20
PBT
54.38
-30.80
11.15
-8.31
27.25
Tax
22.08
-1.48
7.79
-1.67
7.86
Tax Rate
40.60%
4.81%
69.87%
20.10%
28.84%
PAT
32.31
-23.10
3.71
-6.70
19.19
PAT before Minority Interest
17.53
-29.32
3.36
-6.65
19.39
Minority Interest
-14.78
6.22
0.35
-0.05
-0.20
PAT Margin
2.65%
-2.49%
0.51%
-1.01%
2.73%
PAT Growth
858.75%
-
-
-
 
EPS
2.20
-1.58
0.25
-0.46
1.31

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.