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

Finance - Investment

Rating :
51/99  (View)

BSE: 539940 | NSE: MAXVIL

50.55
0.55 (1.10%)
22-Jan-2021 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  50.25
  •  51.50
  •  49.00
  •  50.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  183140
  •  92.58
  •  57.60
  •  24.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 737.52
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,203.34
  • N/A
  • 0.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.68%
  • 0.88%
  • 15.90%
  • FII
  • DII
  • Others
  • 7.79%
  • 21.40%
  • 4.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.49
  • 24.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.04
  • 29.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.30
  • 116.08

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.86
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.39
  • 17.86

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
289.04
434.62
-33.50%
258.57
425.49
-39.23%
253.10
249.55
1.42%
270.88
224.94
20.42%
Expenses
236.71
393.17
-39.79%
211.59
368.84
-42.63%
217.36
239.90
-9.40%
236.13
224.99
4.95%
EBITDA
52.33
41.45
26.25%
46.97
56.64
-17.07%
35.74
9.66
269.98%
34.75
-0.05
-
EBIDTM
18.10%
9.54%
18.17%
13.31%
14.12%
3.87%
12.83%
-0.02%
Other Income
4.65
2.83
64.31%
4.77
3.82
24.87%
5.79
7.00
-17.29%
2.97
5.88
-49.49%
Interest
14.19
16.23
-12.57%
16.02
14.16
13.14%
22.07
13.67
61.45%
18.49
11.43
61.77%
Depreciation
12.09
12.16
-0.58%
12.07
10.11
19.39%
11.70
8.20
42.68%
12.15
8.19
48.35%
PBT
3.70
15.89
-76.71%
23.66
36.19
-34.62%
7.75
-5.21
-
7.08
-13.79
-
Tax
5.91
6.74
-12.31%
10.60
11.35
-6.61%
4.32
0.39
1,007.69%
0.42
-2.51
-
PAT
-2.21
9.15
-
13.06
24.85
-47.44%
3.44
-5.60
-
6.66
-11.27
-
PATM
-0.77%
2.11%
5.05%
5.84%
1.36%
-2.24%
2.46%
-5.01%
EPS
-0.78
0.57
-
0.29
1.65
-82.42%
0.14
-0.26
-
0.20
-0.49
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,071.59
1,382.22
922.70
724.89
661.45
702.58
Net Sales Growth
-19.71%
49.80%
27.29%
9.59%
-5.85%
 
Cost Of Goods Sold
682.61
1,006.06
738.05
522.46
465.58
453.46
Gross Profit
388.98
376.15
184.65
202.43
195.87
249.11
GP Margin
36.30%
27.21%
20.01%
27.93%
29.61%
35.46%
Total Expenditure
901.79
1,215.51
903.84
679.24
628.73
629.84
Power & Fuel Cost
-
52.88
49.03
44.94
44.37
42.65
% Of Sales
-
3.83%
5.31%
6.20%
6.71%
6.07%
Employee Cost
-
54.16
42.74
41.21
41.71
39.76
% Of Sales
-
3.92%
4.63%
5.69%
6.31%
5.66%
Manufacturing Exp.
-
118.79
100.60
91.46
94.51
119.34
% Of Sales
-
8.59%
10.90%
12.62%
14.29%
16.99%
General & Admin Exp.
-
31.30
19.48
18.46
21.46
13.40
% Of Sales
-
2.26%
2.11%
2.55%
3.24%
1.91%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5.20
2.98
5.65
5.47
3.87
% Of Sales
-
0.38%
0.32%
0.78%
0.83%
0.55%
EBITDA
169.79
166.71
18.86
45.65
32.72
72.74
EBITDA Margin
15.84%
12.06%
2.04%
6.30%
4.95%
10.35%
Other Income
18.18
17.28
22.71
11.40
12.01
8.16
Interest
70.77
70.95
41.89
23.02
32.76
34.45
Depreciation
48.01
46.12
30.48
22.89
20.28
19.20
PBT
42.19
66.91
-30.80
11.15
-8.31
27.25
Tax
21.25
22.82
-1.48
7.79
-1.67
7.86
Tax Rate
50.37%
34.11%
4.81%
69.87%
20.10%
28.84%
PAT
20.95
37.43
-23.10
3.71
-6.70
19.19
PAT before Minority Interest
-2.27
44.09
-29.32
3.36
-6.65
19.39
Minority Interest
-23.22
-6.66
6.22
0.35
-0.05
-0.20
PAT Margin
1.96%
2.71%
-2.50%
0.51%
-1.01%
2.73%
PAT Growth
22.30%
262.03%
-722.64%
155.37%
-134.91%
 
Unadjusted EPS
1.43
2.55
-1.58
0.25
-0.46
1.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
874.96
837.22
415.08
330.86
209.94
Share Capital
146.62
146.60
72.65
68.98
53.40
Total Reserves
727.85
690.28
342.22
254.92
156.30
Non-Current Liabilities
320.66
320.37
236.58
218.41
192.35
Secured Loans
258.26
301.48
201.19
188.71
180.96
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
7.99
5.15
5.13
4.70
3.53
Current Liabilities
511.88
616.11
818.42
240.35
164.84
Trade Payables
139.09
183.19
164.41
84.71
53.72
Other Current Liabilities
125.33
211.02
219.41
32.46
29.80
Short Term Borrowings
243.32
217.65
431.56
120.46
78.93
Short Term Provisions
4.12
4.25
3.04
2.73
2.38
Total Liabilities
1,875.25
1,889.83
1,592.67
791.59
568.71
Net Block
569.32
555.25
309.18
322.73
269.69
Gross Block
678.12
625.91
349.89
341.98
311.09
Accumulated Depreciation
108.81
70.66
40.71
19.25
41.40
Non Current Assets
1,396.54
718.33
662.54
399.24
326.73
Capital Work in Progress
1.01
5.62
235.64
16.34
21.79
Non Current Investment
800.83
143.90
90.28
51.05
0.00
Long Term Loans & Adv.
17.67
9.60
13.25
9.06
27.17
Other Non Current Assets
7.71
3.96
14.19
0.07
8.07
Current Assets
478.71
1,171.50
930.12
392.36
241.97
Current Investments
27.87
0.00
57.34
122.93
0.00
Inventories
160.73
856.01
697.22
128.60
55.84
Sundry Debtors
129.50
149.84
109.37
114.01
148.50
Cash & Bank
102.54
119.41
6.37
1.98
12.89
Other Current Assets
58.07
17.54
22.59
8.69
24.74
Short Term Loans & Adv.
32.09
28.70
37.24
16.15
17.08
Net Current Assets
-33.17
555.39
111.70
152.01
77.14
Total Assets
1,875.25
1,889.83
1,592.66
791.60
568.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
232.98
-161.70
-389.89
63.02
82.35
PBT
66.91
-30.80
11.15
-8.31
27.25
Adjustment
80.59
47.51
16.03
54.19
49.39
Changes in Working Capital
101.57
-173.71
-395.56
21.08
13.04
Cash after chg. in Working capital
249.07
-157.00
-368.38
66.96
89.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.09
-4.69
-21.51
-3.95
-7.33
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
-171.68
-130.59
-152.49
-219.83
-50.65
Net Fixed Assets
-29.94
-3.96
-0.36
-0.33
Net Investments
-16.06
-280.95
28.20
-186.49
Others
-125.68
154.32
-180.33
-33.01
Cash from Financing Activity
-56.64
293.13
546.78
145.87
-30.53
Net Cash Inflow / Outflow
4.67
0.84
4.40
-10.95
1.17
Opening Cash & Equivalents
7.17
6.33
1.93
12.88
11.72
Closing Cash & Equivalent
11.92
7.17
6.33
1.93
12.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
59.64
57.09
55.07
45.28
37.87
ROA
2.34%
-1.68%
0.28%
-0.98%
3.41%
ROE
5.15%
-4.68%
0.91%
-2.49%
9.25%
ROCE
9.67%
0.89%
3.90%
4.26%
12.55%
Fixed Asset Turnover
2.12
1.89
2.10
2.03
2.26
Receivable days
36.88
51.27
56.24
72.43
77.15
Inventory Days
134.24
307.21
207.91
50.89
29.01
Payable days
56.92
58.40
57.67
34.58
28.96
Cash Conversion Cycle
114.21
300.08
206.47
88.74
77.20
Total Debt/Equity
0.65
0.69
1.64
1.00
1.34
Interest Cover
1.94
0.26
1.48
0.75
1.79

News Update


  • Max Ventures and Industries’ arm to invest Rs 600 million for 2 metallizer lines
    21st Dec 2020, 12:26 PM

    MaxVIL holds 51% stake in MSFL, while Japanese major Toppan holds 49% stake

    Read More
  • Max Ventures’ arm leases office space at Max Towers in Noida to Yes Bank
    3rd Dec 2020, 12:34 PM

    Yes Bank has taken 62,500 sq. ft. spread across 2.5 floors of the Max Towers

    Read More
  • Max Ventures and Industries’ arm starts construction of commercial realty project in Noida
    23rd Nov 2020, 11:15 AM

    This is the third commercial project of Max Estates, which is part of Max group's listed entity Max Ventures & Industries

    Read More
  • Max Ventures and Industries reports consolidated net loss of Rs 11 crore in Q2
    27th Oct 2020, 15:21 PM

    Total income of the company decreased by 32.86% at Rs 293.69 crore for Q2FY21

    Read More
  • Max Ventures & Ind - Quarterly Results
    26th Oct 2020, 18:22 PM

    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.