Majestic Research Services And Solutions Live BSE/NSE | Majestic Research Services And Solutions Fundamenta data | Majestic Research Services And Solutions Balance sheet | Majestic Research Services And Solutions Quarterly Results | Majestic Research Services And Solutions Profit & Loss | Majestic Research Services And Solutions Financial Ratios

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

9.07
0.84
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

16.63
N/A
N/A

Chart

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

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

-
5.76
2.12

P:BV (Average)

8 Years
5 Years
3 Years

-
4.30
1.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
13.54
5.07

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales - 56.32 46.20 22.93 11.13 5.51 2.26 0.48 Net Sales Growth - 21.90% 101.48% 106.02% 102.00% 143.81% 370.83% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit - 56.32 46.20 22.93 11.13 5.51 2.26 0.48 GP Margin - 100% 100% 100% 100% 100% 100% 100% Total Expenditure - 35.87 29.03 15.47 8.14 4.36 2.02 0.46 Power & Fuel Cost - 0.07 0.04 0.05 0.02 0.02 0.00 0.00 % Of Sales - 0.12% 0.09% 0.22% 0.18% 0.36% 0% 0% Employee Cost - 3.33 3.08 2.90 2.51 2.53 0.98 0.11 % Of Sales - 5.91% 6.67% 12.65% 22.55% 45.92% 43.36% 22.92% Manufacturing Exp. - 31.19 23.64 10.84 4.52 1.03 0.82 0.19 % Of Sales - 55.38% 51.17% 47.27% 40.61% 18.69% 36.28% 39.58% General & Admin Exp. - 1.05 2.15 1.30 0.87 0.73 0.18 0.15 % Of Sales - 1.86% 4.65% 5.67% 7.82% 13.25% 7.96% 31.25% Selling & Distn. Exp. - 0.09 0.10 0.09 0.17 0.04 0.04 0.00 % Of Sales - 0.16% 0.22% 0.39% 1.53% 0.73% 1.77% 0% Miscellaneous Exp. - 0.15 0.02 0.29 0.06 0.02 0.01 0.00 % Of Sales - 0.27% 0.04% 1.26% 0.54% 0.36% 0.44% 0% EBITDA - 20.45 17.17 7.46 2.99 1.15 0.24 0.02 EBITDA Margin - 36.31% 37.16% 32.53% 26.86% 20.87% 10.62% 4.17% Other Income - 0.05 0.16 0.04 0.15 0.00 0.00 0.00 Interest - 1.39 0.91 0.27 0.14 0.09 0.00 0.00 Depreciation - 4.44 0.91 0.24 0.18 0.28 0.04 0.00 PBT - 14.67 15.52 6.99 2.81 0.78 0.20 0.02 Tax - 4.27 4.56 2.36 0.91 0.24 0.06 0.01 Tax Rate - 29.11% 29.38% 33.76% 32.38% 30.77% 30.00% 50.00% PAT - 10.40 10.96 4.63 1.90 0.53 0.13 0.01 PAT before Minority Interest - 10.40 10.96 4.63 1.90 0.53 0.13 0.01 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 18.47% 23.72% 20.19% 17.07% 9.62% 5.75% 2.08% PAT Growth - -5.11% 136.72% 143.68% 258.49% 307.69% 1200% Unadjusted EPS - 10.40 10.96 4.63 1.90 0.53 0.13 0.01

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

56.32

46.20

22.93

11.13

5.51

2.26

0.48

Net Sales Growth

21.90%

101.48%

106.02%

102.00%

143.81%

370.83%

Cost Of Goods Sold

0.00

Gross Profit

56.32

46.20

22.93

11.13

5.51

2.26

0.48

GP Margin

100%

Total Expenditure

35.87

29.03

15.47

8.14

4.36

2.02

0.46

Power & Fuel Cost

0.07

0.04

0.05

0.02

0.00

% Of Sales

0.12%

0.09%

0.22%

0.18%

0.36%

Employee Cost

3.33

3.08

2.90

2.51

2.53

0.98

0.11

% Of Sales

5.91%

6.67%

12.65%

22.55%

45.92%

43.36%

22.92%

Manufacturing Exp.

31.19

23.64

10.84

4.52

1.03

0.82

0.19

% Of Sales

55.38%

51.17%

47.27%

40.61%

18.69%

36.28%

39.58%

General & Admin Exp.

1.05

2.15

1.30

0.87

0.73

0.18

0.15

% Of Sales

1.86%

4.65%

5.67%

7.82%

13.25%

7.96%

31.25%

Selling & Distn. Exp.

0.09

0.10

0.09

0.17

0.04

0.00

% Of Sales

0.16%

0.22%

0.39%

1.53%

0.73%

1.77%

Miscellaneous Exp.

0.15

0.02

0.29

0.06

0.02

0.01

0.00

% Of Sales

0.27%

0.04%

1.26%

0.54%

0.36%

0.44%

EBITDA

20.45

17.17

7.46

2.99

1.15

0.24

0.02

EBITDA Margin

36.31%

37.16%

32.53%

26.86%

20.87%

10.62%

4.17%

Other Income

0.05

0.16

0.04

0.15

0.00

Interest

1.39

0.91

0.27

0.14

0.09

0.00

Depreciation

4.44

0.91

0.24

0.18

0.28

0.04

0.00

PBT

14.67

15.52

6.99

2.81

0.78

0.20

0.02

Tax

4.27

4.56

2.36

0.91

0.24

0.06

0.01

Tax Rate

29.11%

29.38%

33.76%

32.38%

30.77%

30.00%

50.00%

PAT

10.40

10.96

4.63

1.90

0.53

0.13

0.01

PAT before Minority Interest

10.40

10.96

4.63

1.90

0.53

0.13

0.01

Minority Interest

0.00

PAT Margin

18.47%

23.72%

20.19%

17.07%

9.62%

5.75%

2.08%

PAT Growth

-5.11%

136.72%

143.68%

258.49%

307.69%

1200%

Unadjusted EPS

10.40

10.96

4.63

1.90

0.53

0.13

0.01

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 63.58 64.45 22.93 11.17 5.53 Net Sales Growth - -1.35% 181.07% 105.28% 101.99% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 0.00 Gross Profit - 63.58 64.45 22.93 11.17 5.53 GP Margin - 100% 100% 100% 100% 100% Total Expenditure - 42.85 45.17 15.48 8.19 4.39 Power & Fuel Cost - 0.07 0.08 0.05 0.02 0.02 % Of Sales - 0.11% 0.12% 0.22% 0.18% 0.36% Employee Cost - 6.95 9.47 2.90 2.53 2.53 % Of Sales - 10.93% 14.69% 12.65% 22.65% 45.75% Manufacturing Exp. - 32.49 30.77 10.84 4.54 1.03 % Of Sales - 51.10% 47.74% 47.27% 40.64% 18.63% General & Admin Exp. - 3.11 4.69 1.31 0.88 0.75 % Of Sales - 4.89% 7.28% 5.71% 7.88% 13.56% Selling & Distn. Exp. - 0.10 0.10 0.09 0.17 0.04 % Of Sales - 0.16% 0.16% 0.39% 1.52% 0.72% Miscellaneous Exp. - 0.14 0.06 0.29 0.06 0.03 % Of Sales - 0.22% 0.09% 1.26% 0.54% 0.54% EBITDA - 20.73 19.28 7.45 2.98 1.14 EBITDA Margin - 32.60% 29.91% 32.49% 26.68% 20.61% Other Income - 0.46 0.93 0.05 0.15 0.00 Interest - 1.40 0.92 0.27 0.14 0.09 Depreciation - 4.64 1.12 0.24 0.19 0.28 PBT - 15.15 18.17 7.00 2.79 0.76 Tax - 4.35 4.56 2.36 0.91 0.24 Tax Rate - 28.71% 25.10% 33.71% 32.62% 31.58% PAT - 10.80 13.61 4.63 1.88 0.52 PAT before Minority Interest - 10.80 13.61 4.63 1.88 0.52 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - 16.99% 21.12% 20.19% 16.83% 9.40% PAT Growth - -20.65% 193.95% 146.28% 261.54% Unadjusted EPS - 10.80 13.61 4.63 1.88 0.52

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Net Sales

63.58

64.45

22.93

11.17

5.53

Net Sales Growth

-1.35%

181.07%

105.28%

101.99%

Cost Of Goods Sold

0.00

Gross Profit

63.58

64.45

22.93

11.17

5.53

GP Margin

100%

Total Expenditure

42.85

45.17

15.48

8.19

4.39

Power & Fuel Cost

0.07

0.08

0.05

0.02

% Of Sales

0.11%

0.12%

0.22%

0.18%

0.36%

Employee Cost

6.95

9.47

2.90

2.53

% Of Sales

10.93%

14.69%

12.65%

22.65%

45.75%

Manufacturing Exp.

32.49

30.77

10.84

4.54

1.03

% Of Sales

51.10%

47.74%

47.27%

40.64%

18.63%

General & Admin Exp.

3.11

4.69

1.31

0.88

0.75

% Of Sales

4.89%

7.28%

5.71%

7.88%

13.56%

Selling & Distn. Exp.

0.10

0.09

0.17

0.04

% Of Sales

0.16%

0.39%

1.52%

0.72%

Miscellaneous Exp.

0.14

0.06

0.29

0.06

0.03

% Of Sales

0.22%

0.09%

1.26%

0.54%

EBITDA

20.73

19.28

7.45

2.98

1.14

EBITDA Margin

32.60%

29.91%

32.49%

26.68%

20.61%

Other Income

0.46

0.93

0.05

0.15

0.00

Interest

1.40

0.92

0.27

0.14

0.09

Depreciation

4.64

1.12

0.24

0.19

0.28

PBT

15.15

18.17

7.00

2.79

0.76

Tax

4.35

4.56

2.36

0.91

0.24

Tax Rate

28.71%

25.10%

33.71%

32.62%

31.58%

PAT

10.80

13.61

4.63

1.88

0.52

PAT before Minority Interest

10.80

13.61

4.63

1.88

0.52

Minority Interest

0.00

PAT Margin

16.99%

21.12%

20.19%

16.83%

9.40%

PAT Growth

-20.65%

193.95%

146.28%

261.54%

Unadjusted EPS

10.80

13.61

4.63

1.88

0.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 41.68 31.28 20.19 6.70 3.68 3.15 0.76 Share Capital 10.03 10.03 5.00 4.12 3.00 3.00 0.75 Total Reserves 31.65 21.25 15.19 2.58 0.68 0.15 0.01 Non-Current Liabilities 5.76 7.29 -0.03 -0.07 -0.05 0.01 0.00 Secured Loans 5.51 5.96 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.82 1.35 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.15 0.11 0.11 0.00 0.00 0.00 0.00 Current Liabilities 19.97 14.38 4.50 2.76 1.82 1.05 0.13 Trade Payables 0.40 1.13 0.89 0.20 0.07 0.82 0.00 Other Current Liabilities 7.03 5.39 1.53 1.17 0.42 0.16 0.13 Short Term Borrowings 2.02 1.98 0.33 0.71 1.22 0.05 0.00 Short Term Provisions 10.52 5.89 1.75 0.69 0.10 0.02 0.00 Total Liabilities 67.41 52.95 24.66 9.39 5.45 4.21 0.89 Net Block 13.50 6.14 0.63 0.25 0.16 0.14 0.00 Gross Block 19.58 7.79 1.37 0.75 0.48 0.18 0.00 Accumulated Depreciation 6.08 1.64 0.74 0.50 0.32 0.04 0.00 Non Current Assets 16.73 9.37 0.87 0.41 0.30 0.27 0.02 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 3.09 3.09 0.01 0.02 0.01 0.00 0.00 Long Term Loans & Adv. 0.13 0.13 0.24 0.15 0.13 0.13 0.02 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 50.68 43.59 23.79 8.98 5.15 3.94 0.86 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 41.04 15.96 10.29 6.18 4.66 2.05 0.13 Cash & Bank 2.67 25.71 12.48 0.64 0.04 0.00 0.00 Other Current Assets 6.97 0.46 0.02 0.16 0.45 1.88 0.74 Short Term Loans & Adv. 6.47 1.45 1.00 1.99 0.24 1.80 0.74 Net Current Assets 30.71 29.21 19.29 6.22 3.33 2.89 0.74 Total Assets 67.41 52.96 24.66 9.39 5.45 4.21 0.88

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Shareholder's Funds

41.68

31.28

20.19

6.70

3.68

3.15

0.76

Share Capital

10.03

5.00

4.12

3.00

0.75

Total Reserves

31.65

21.25

15.19

2.58

0.68

0.15

0.01

Non-Current Liabilities

5.76

7.29

-0.03

-0.07

-0.05

0.01

0.00

Secured Loans

5.51

5.96

0.00

Unsecured Loans

0.82

1.35

0.00

Long Term Provisions

0.15

0.11

0.00

Current Liabilities

19.97

14.38

4.50

2.76

1.82

1.05

0.13

Trade Payables

0.40

1.13

0.89

0.20

0.07

0.82

0.00

Other Current Liabilities

7.03

5.39

1.53

1.17

0.42

0.16

0.13

Short Term Borrowings

2.02

1.98

0.33

0.71

1.22

0.05

0.00

Short Term Provisions

10.52

5.89

1.75

0.69

0.10

0.02

0.00

Total Liabilities

67.41

52.95

24.66

9.39

5.45

4.21

0.89

Net Block

13.50

6.14

0.63

0.25

0.16

0.14

0.00

Gross Block

19.58

7.79

1.37

0.75

0.48

0.18

0.00

Accumulated Depreciation

6.08

1.64

0.74

0.50

0.32

0.04

0.00

Non Current Assets

16.73

9.37

0.87

0.41

0.30

0.27

0.02

Capital Work in Progress

0.00

Non Current Investment

3.09

0.01

0.02

0.01

0.00

Long Term Loans & Adv.

0.13

0.24

0.15

0.13

0.02

Other Non Current Assets

0.00

Current Assets

50.68

43.59

23.79

8.98

5.15

3.94

0.86

Current Investments

0.00

Inventories

0.00

Sundry Debtors

41.04

15.96

10.29

6.18

4.66

2.05

0.13

Cash & Bank

2.67

25.71

12.48

0.64

0.04

0.00

Other Current Assets

6.97

0.46

0.02

0.16

0.45

1.88

0.74

Short Term Loans & Adv.

6.47

1.45

1.00

1.99

0.24

1.80

0.74

Net Current Assets

30.71

29.21

19.29

6.22

3.33

2.89

0.74

Total Assets

67.41

52.96

24.66

9.39

5.45

4.21

0.88

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 51.07 40.02 20.19 6.67 3.67 Share Capital 10.03 10.03 5.00 4.12 3.00 Total Reserves 41.04 29.99 15.20 2.55 0.67 Non-Current Liabilities 5.76 7.29 -0.03 -0.07 -0.05 Secured Loans 5.51 5.96 0.00 0.00 0.00 Unsecured Loans 0.82 1.35 0.00 0.00 0.00 Long Term Provisions 0.15 0.11 0.11 0.00 0.00 Current Liabilities 21.59 14.86 4.53 2.84 1.88 Trade Payables 0.40 1.10 0.90 0.20 0.08 Other Current Liabilities 8.57 5.89 1.53 1.21 0.46 Short Term Borrowings 2.02 1.98 0.35 0.75 1.24 Short Term Provisions 10.60 5.89 1.75 0.68 0.10 Total Liabilities 78.42 62.17 24.69 9.44 5.50 Net Block 13.64 6.47 0.63 0.27 0.18 Gross Block 23.27 11.46 6.73 0.78 0.50 Accumulated Depreciation 9.63 4.99 6.10 0.51 0.32 Non Current Assets 14.19 6.61 0.87 0.42 0.31 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.55 0.14 0.24 0.15 0.13 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 64.22 55.57 23.82 9.02 5.19 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 50.63 25.48 10.33 6.21 4.68 Cash & Bank 2.82 27.33 12.48 0.65 0.05 Other Current Assets 10.77 0.47 0.02 0.18 0.45 Short Term Loans & Adv. 10.26 2.29 1.00 1.98 0.24 Net Current Assets 42.63 40.71 19.29 6.18 3.31 Total Assets 78.41 62.18 24.69 9.44 5.50

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Shareholder's Funds

51.07

40.02

20.19

6.67

3.67

Share Capital

10.03

5.00

4.12

3.00

Total Reserves

41.04

29.99

15.20

2.55

0.67

Non-Current Liabilities

5.76

7.29

-0.03

-0.07

-0.05

Secured Loans

5.51

5.96

0.00

Unsecured Loans

0.82

1.35

0.00

Long Term Provisions

0.15

0.11

0.00

Current Liabilities

21.59

14.86

4.53

2.84

1.88

Trade Payables

0.40

1.10

0.90

0.20

0.08

Other Current Liabilities

8.57

5.89

1.53

1.21

0.46

Short Term Borrowings

2.02

1.98

0.35

0.75

1.24

Short Term Provisions

10.60

5.89

1.75

0.68

0.10

Total Liabilities

78.42

62.17

24.69

9.44

5.50

Net Block

13.64

6.47

0.63

0.27

0.18

Gross Block

23.27

11.46

6.73

0.78

0.50

Accumulated Depreciation

9.63

4.99

6.10

0.51

0.32

Non Current Assets

14.19

6.61

0.87

0.42

0.31

Capital Work in Progress

0.00

Non Current Investment

0.00

Long Term Loans & Adv.

0.55

0.14

0.24

0.15

0.13

Other Non Current Assets

0.00

Current Assets

64.22

55.57

23.82

9.02

5.19

Current Investments

0.00

Inventories

0.00

Sundry Debtors

50.63

25.48

10.33

6.21

4.68

Cash & Bank

2.82

27.33

12.48

0.65

0.05

Other Current Assets

10.77

0.47

0.02

0.18

0.45

Short Term Loans & Adv.

10.26

2.29

1.00

1.98

0.24

Net Current Assets

42.63

40.71

19.29

6.18

3.31

Total Assets

78.41

62.18

24.69

9.44

5.50

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -8.97 14.51 4.03 0.77 -0.74 -2.23 -0.74 PBT 14.67 15.52 6.99 2.81 0.78 0.20 0.02 Adjustment 5.90 1.82 0.61 0.33 0.37 0.04 0.00 Changes in Working Capital -29.53 -2.32 -2.89 -2.38 -1.87 -2.46 -0.76 Cash after chg. in Working capital -8.97 15.01 4.72 0.77 -0.72 -2.23 -0.74 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.50 -0.68 0.00 -0.02 0.00 0.00 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 -11.75 -9.46 -0.41 -0.49 -0.31 -0.08 0.00 Net Fixed Assets -11.79 -6.42 -0.62 -0.27 -0.30 -0.18 Net Investments 0.00 -3.08 0.01 -0.01 -0.01 0.00 Others 0.04 0.04 0.20 -0.21 0.00 0.10 Cash from Financing Activity -2.33 8.18 8.21 0.32 1.08 2.30 0.75 Net Cash Inflow / Outflow -23.04 13.24 11.83 0.60 0.04 0.00 0.00 Opening Cash & Equivalents 25.71 12.48 0.64 0.04 0.00 0.00 0.00 Closing Cash & Equivalent 2.67 25.71 12.48 0.64 0.04 0.00 0.00

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

-8.97

14.51

4.03

0.77

-0.74

-2.23

-0.74

PBT

14.67

15.52

6.99

2.81

0.78

0.20

0.02

Adjustment

5.90

1.82

0.61

0.33

0.37

0.04

0.00

Changes in Working Capital

-29.53

-2.32

-2.89

-2.38

-1.87

-2.46

-0.76

Cash after chg. in Working capital

-8.97

15.01

4.72

0.77

-0.72

-2.23

-0.74

Interest Paid

0.00

Tax Paid

0.00

-0.50

-0.68

0.00

-0.02

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-11.75

-9.46

-0.41

-0.49

-0.31

-0.08

0.00

Net Fixed Assets

-11.79

-6.42

-0.62

-0.27

-0.30

-0.18

Net Investments

0.00

-3.08

0.01

-0.01

0.00

Others

0.04

0.20

-0.21

0.00

0.10

Cash from Financing Activity

-2.33

8.18

8.21

0.32

1.08

2.30

0.75

Net Cash Inflow / Outflow

-23.04

13.24

11.83

0.60

0.04

0.00

Opening Cash & Equivalents

25.71

12.48

0.64

0.04

0.00

Closing Cash & Equivalent

2.67

25.71

12.48

0.64

0.04

0.00

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -10.38 11.20 4.04 0.72 -0.72 PBT 15.15 18.17 7.00 2.79 0.76 Adjustment 6.11 2.03 0.60 0.34 0.37 Changes in Working Capital -31.64 -8.50 -2.88 -2.42 -1.84 Cash after chg. in Working capital -10.38 11.71 4.72 0.72 -0.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.50 -0.68 0.00 -0.02 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -11.77 -6.44 -0.40 -0.47 -0.32 Net Fixed Assets -11.79 -6.42 -0.62 -0.27 Net Investments 0.00 -3.08 0.01 -0.01 Others 0.02 3.06 0.21 -0.19 Cash from Financing Activity -2.33 8.18 8.19 0.35 1.09 Net Cash Inflow / Outflow -24.48 12.95 11.83 0.60 0.05 Opening Cash & Equivalents 27.05 12.48 0.65 0.05 0.00 Closing Cash & Equivalent 2.82 25.43 12.48 0.65 0.05

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Cash From Operating Activity

-10.38

11.20

4.04

0.72

-0.72

PBT

15.15

18.17

7.00

2.79

0.76

Adjustment

6.11

2.03

0.60

0.34

0.37

Changes in Working Capital

-31.64

-8.50

-2.88

-2.42

-1.84

Cash after chg. in Working capital

-10.38

11.71

4.72

0.72

-0.71

Interest Paid

0.00

Tax Paid

0.00

-0.50

-0.68

0.00

-0.02

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-11.77

-6.44

-0.40

-0.47

-0.32

Net Fixed Assets

-11.79

-6.42

-0.62

-0.27

Net Investments

0.00

-3.08

0.01

-0.01

Others

0.02

3.06

0.21

-0.19

Cash from Financing Activity

-2.33

8.18

8.19

0.35

1.09

Net Cash Inflow / Outflow

-24.48

12.95

11.83

0.60

0.05

Opening Cash & Equivalents

27.05

12.48

0.65

0.05

0.00

Closing Cash & Equivalent

2.82

25.43

12.48

0.65

0.05

Financial Ratios

Standalone /

Consolidated

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 41.57 31.20 20.20 8.13 6.13 5.25 5.09 ROA 17.28% 28.23% 27.20% 25.59% 11.03% 5.27% 1.59% ROE 28.50% 42.58% 34.44% 36.59% 15.60% 6.86% 1.85% ROCE 33.85% 51.87% 51.99% 48.01% 21.46% 9.99% 2.69% Fixed Asset Turnover 4.12 10.10 21.68 18.17 16.66 24.06 121.40 Receivable days 184.72 103.72 131.09 177.77 222.58 175.94 95.37 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 7.15 13.31 14.10 6.65 41.95 79.83 0.00 Cash Conversion Cycle 177.56 90.41 116.99 171.12 180.63 96.11 95.37 Total Debt/Equity 0.25 0.37 0.02 0.11 0.33 0.02 0.00 Interest Cover 11.53 18.00 27.32 20.81 9.23 136.66 0.00

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

41.57

31.20

20.20

8.13

6.13

5.25

5.09

ROA

17.28%

28.23%

27.20%

25.59%

11.03%

5.27%

1.59%

ROE

28.50%

42.58%

34.44%

36.59%

15.60%

6.86%

1.85%

ROCE

33.85%

51.87%

51.99%

48.01%

21.46%

9.99%

2.69%

Fixed Asset Turnover

4.12

10.10

21.68

18.17

16.66

24.06

121.40

Receivable days

184.72

103.72

131.09

177.77

222.58

175.94

95.37

Inventory Days

0.00

Payable days

7.15

13.31

14.10

6.65

41.95

79.83

0.00

Cash Conversion Cycle

177.56

90.41

116.99

171.12

180.63

96.11

95.37

Total Debt/Equity

0.25

0.37

0.02

0.11

0.33

0.02

0.00

Interest Cover

11.53

18.00

27.32

20.81

9.23

136.66

0.00

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 50.93 39.91 20.20 8.09 6.11 ROA 15.36% 31.34% 27.14% 25.16% 9.37% ROE 23.71% 45.22% 34.48% 36.37% 14.06% ROCE 29.29% 52.95% 51.93% 47.64% 17.40% Fixed Asset Turnover 3.66 7.09 6.11 17.44 10.99 Receivable days 218.47 101.38 131.65 178.12 309.22 Inventory Days 0.00 0.00 0.00 0.00 0.00 Payable days 6.22 8.76 14.11 6.88 7.81 Cash Conversion Cycle 212.26 92.62 117.53 171.23 301.41 Total Debt/Equity 0.20 0.29 0.02 0.11 0.34 Interest Cover 11.82 20.76 27.32 20.66 9.06

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Book Value (Rs.)

50.93

39.91

20.20

8.09

6.11

ROA

15.36%

31.34%

27.14%

25.16%

9.37%

ROE

23.71%

45.22%

34.48%

36.37%

14.06%

ROCE

29.29%

52.95%

51.93%

47.64%

17.40%

Fixed Asset Turnover

3.66

7.09

6.11

17.44

10.99

Receivable days

218.47

101.38

131.65

178.12

309.22

Inventory Days

0.00

Payable days

6.22

8.76

14.11

6.88

7.81

Cash Conversion Cycle

212.26

92.62

117.53

171.23

301.41

Total Debt/Equity

0.20

0.29

0.02

0.11

0.34

Interest Cover

11.82

20.76

27.32

20.66

9.06

Majestic Research Services And Solutions Ltd.

Miscellaneous

BSE: 539229 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update

Majestic Research Services And Solutions Ltd.

Miscellaneous

BSE: 539229 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update