Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Logistics

Rating :
40/99  (View)

BSE: Not Listed | NSE: MAHESHWARI

78.45
-2.55 (-3.15%)
22-Jan-2021 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  81.00
  •  82.95
  •  76.95
  •  81.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31052
  •  24.36
  •  170.00
  •  63.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 232.19
  • 84.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 361.25
  • N/A
  • 1.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.40%
  • 1.91%
  • 37.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.68%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 4.77
  • -4.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.43
  • 16.87
  • 7.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.26
  • 15.00
  • 8.06

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
139.74
174.73
-20.03%
97.31
223.74
-56.51%
175.89
249.54
-29.51%
185.63
0.00
0.00
Expenses
129.45
161.59
-19.89%
92.95
209.76
-55.69%
165.53
236.09
-29.89%
171.91
0.00
0.00
EBITDA
10.29
13.14
-21.69%
4.36
13.98
-68.81%
10.36
13.45
-22.97%
13.72
0.00
0.00
EBIDTM
7.36%
7.52%
4.48%
6.25%
5.89%
5.39%
7.39%
0.00%
Other Income
0.71
0.02
3,450.00%
0.82
0.86
-4.65%
0.69
1.82
-62.09%
0.63
0.00
0.00
Interest
4.39
4.03
8.93%
4.89
4.61
6.07%
7.16
7.00
2.29%
5.57
0.00
0.00
Depreciation
3.24
2.53
28.06%
3.25
2.32
40.09%
3.68
2.08
76.92%
3.35
0.00
0.00
PBT
3.36
6.60
-49.09%
-2.97
7.92
-
0.21
6.18
-96.60%
5.43
0.00
0.00
Tax
0.16
-0.19
-
0.34
2.84
-88.03%
0.51
2.43
-79.01%
2.30
0.00
0.00
PAT
3.20
6.79
-52.87%
-3.30
5.08
-
-0.30
3.76
-
3.13
0.00
0.00
PATM
2.29%
3.89%
-3.39%
2.27%
-0.17%
1.51%
1.69%
0.00%
EPS
1.08
2.29
-52.84%
-1.12
1.71
-
-0.10
1.27
-
1.06
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
-
759.99
1,037.21
870.11
Net Sales Growth
-
-26.73%
19.20%
 
Cost Of Goods Sold
-
492.39
538.01
573.40
Gross Profit
-
267.59
499.20
296.71
GP Margin
-
35.21%
48.13%
34.10%
Total Expenditure
-
708.63
990.91
834.88
Power & Fuel Cost
-
7.99
17.22
14.34
% Of Sales
-
1.05%
1.66%
1.65%
Employee Cost
-
16.69
12.47
11.41
% Of Sales
-
2.20%
1.20%
1.31%
Manufacturing Exp.
-
180.00
405.52
221.94
% Of Sales
-
23.68%
39.10%
25.51%
General & Admin Exp.
-
6.69
8.27
9.16
% Of Sales
-
0.88%
0.80%
1.05%
Selling & Distn. Exp.
-
4.26
5.29
4.07
% Of Sales
-
0.56%
0.51%
0.47%
Miscellaneous Exp.
-
0.60
4.13
0.55
% Of Sales
-
0.08%
0.40%
0.06%
EBITDA
-
51.36
46.30
35.23
EBITDA Margin
-
6.76%
4.46%
4.05%
Other Income
-
2.20
3.49
3.47
Interest
-
21.52
18.43
13.40
Depreciation
-
11.88
8.14
7.41
PBT
-
20.16
23.22
17.89
Tax
-
5.46
8.15
6.25
Tax Rate
-
27.08%
35.10%
34.94%
PAT
-
14.70
15.08
11.65
PAT before Minority Interest
-
14.70
15.08
11.65
Minority Interest
-
0.00
0.00
0.00
PAT Margin
-
1.93%
1.45%
1.34%
PAT Growth
-
-2.52%
29.44%
 
Unadjusted EPS
-
4.97
5.09
3.94

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
129.43
116.86
102.88
Share Capital
14.80
14.80
14.80
Total Reserves
114.63
102.06
88.08
Non-Current Liabilities
84.26
76.91
68.88
Secured Loans
64.32
72.16
54.00
Unsecured Loans
10.38
0.70
4.28
Long Term Provisions
0.00
0.03
0.03
Current Liabilities
147.46
179.08
174.79
Trade Payables
65.91
87.84
85.44
Other Current Liabilities
21.90
40.75
27.11
Short Term Borrowings
53.48
49.14
54.62
Short Term Provisions
6.17
1.36
7.62
Total Liabilities
361.16
372.86
346.55
Net Block
117.43
72.99
63.75
Gross Block
157.12
102.20
90.37
Accumulated Depreciation
39.69
29.21
26.62
Non Current Assets
138.64
156.66
83.23
Capital Work in Progress
1.36
37.98
5.04
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
19.76
45.69
14.44
Other Non Current Assets
0.09
0.00
0.00
Current Assets
222.52
216.19
263.32
Current Investments
0.00
0.00
0.00
Inventories
62.71
47.95
59.35
Sundry Debtors
116.45
124.34
161.50
Cash & Bank
14.51
16.26
12.77
Other Current Assets
28.85
2.59
3.14
Short Term Loans & Adv.
27.32
25.05
26.56
Net Current Assets
75.06
37.12
88.53
Total Assets
361.16
372.85
346.55

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
31.35
62.84
0.00
PBT
20.16
23.22
0.00
Adjustment
33.22
25.70
0.00
Changes in Working Capital
-18.23
19.89
0.00
Cash after chg. in Working capital
35.15
68.81
0.00
Interest Paid
0.00
0.00
0.00
Tax Paid
-3.81
-5.97
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-19.64
-49.21
0.00
Net Fixed Assets
-18.30
-44.77
Net Investments
1.19
-2.70
Others
-2.53
-1.74
Cash from Financing Activity
-13.46
-10.14
0.00
Net Cash Inflow / Outflow
-1.75
3.50
0.00
Opening Cash & Equivalents
16.26
12.77
0.00
Closing Cash & Equivalent
14.51
16.26
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
43.73
39.48
69.52
ROA
4.01%
4.19%
3.36%
ROE
11.94%
13.72%
11.32%
ROCE
15.69%
16.96%
13.45%
Fixed Asset Turnover
5.86
10.77
9.84
Receivable days
57.82
50.29
66.28
Inventory Days
26.57
18.88
24.36
Payable days
39.11
31.89
37.23
Cash Conversion Cycle
45.29
37.29
53.41
Total Debt/Equity
1.11
1.21
1.26
Interest Cover
1.94
2.26
2.33

Annual Reports:


News Update


  • Maheshwari Logistics - Quarterly Results
    11th Nov 2020, 12:00 AM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.