Majestic Auto Ltd

Majestic Auto Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Majestic Auto Ltd

₹ 314 5.54%
11 Aug 10:16 a.m.
majesticauto.in BSE: 500267
About

Incorporated in 1973, Majestic Auto Ltd is in the business of leasing and provision of maintenance services[1]

Key Points

Business Overview:[1]
MAL used to produce Mopeds and manufactured Automobile & Electrical components. Currently, company is in the business of commercial real estate. It provides office space on lease and facility management services

Website BSE
  • Market Cap ₹ 327 Cr.
  • Current Price ₹ 314
  • High / Low ₹ 476 / 271
  • Stock P/E 29.2
  • Book Value ₹ 587
  • Dividend Yield 3.19 %
  • ROCE 4.05 %
  • ROE 1.11 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.51 times its book value
  • Stock is providing a good dividend yield of 3.36%.
  • Market value of investments Rs.330 Cr. is more than the Market Cap Rs.310 Cr.
  • Company has been maintaining a healthy dividend payout of 136%

Cons

  • The company has delivered a poor sales growth of -1.44% over past five years.
  • Company has a low return on equity of 2.76% over last 3 years.
  • Earnings include an other income of Rs.15.2 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Services Services Commercial Services & Supplies Diversified Commercial Services

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
12 12 12 13 13 40 15 16 16 16 17 15 15
5 5 6 8 8 9 6 6 9 9 7 11 6
Operating Profit 7 7 6 5 6 31 8 9 7 7 10 4 9
OPM % 56% 55% 49% 39% 42% 77% 57% 59% 43% 45% 59% 25% 58%
1 4 1 6 4 7 7 16 14 9 -7 -3 16
Interest 4 3 3 3 4 4 4 3 4 4 4 4 4
Depreciation 2 2 2 2 2 2 2 2 2 2 2 2 3
Profit before tax 2 5 1 6 4 31 10 20 15 10 -2 -5 19
Tax % 75% 27% 8% 109% 32% 26% 25% 101% 29% 21% -8% 37% 27%
0 4 1 -1 2 23 8 -0 10 8 -2 -7 14
EPS in Rs 0.16 3.17 1.01 -0.71 2.29 22.05 7.03 -0.59 9.69 7.22 -2.90 -7.45 12.61
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
106 114 138 57 56 117 69 57 49 50 83 64 64
120 133 137 42 36 53 26 17 19 25 29 36 34
Operating Profit -13 -19 1 14 20 63 43 40 30 25 54 28 30
OPM % -13% -17% 0% 25% 36% 54% 62% 70% 61% 50% 65% 44% 47%
88 57 53 9 9 10 10 13 13 11 34 13 15
Interest 15 10 26 27 23 22 20 17 14 14 14 15 14
Depreciation 16 18 20 8 8 7 9 9 9 9 9 9 10
Profit before tax 44 9 7 -12 -2 45 24 27 20 14 65 17 21
Tax % -29% -161% -67% -12% 23% 0% 188% 20% 47% 65% 49% 48%
56 24 11 -10 -3 45 -21 22 11 5 33 9 12
EPS in Rs 53.81 22.81 10.91 -10.76 -3.46 41.93 -15.42 19.17 8.70 3.64 30.79 6.55 9.48
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 39% 0% 206% 49% 153%
Compounded Sales Growth
10 Years: -6%
5 Years: -1%
3 Years: 10%
TTM: -26%
Compounded Profit Growth
10 Years: 9%
5 Years: 19%
3 Years: -9%
TTM: -72%
Stock Price CAGR
10 Years: 15%
5 Years: 28%
3 Years: 33%
1 Year: -20%
Return on Equity
10 Years: 2%
5 Years: 3%
3 Years: 3%
Last Year: 1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 10 10 10 10 10 10 10 10 10 10 10 10
Reserves 114 138 166 378 405 379 289 410 405 406 605 600
94 102 379 365 292 222 198 183 178 160 153 141
29 20 52 69 47 34 35 57 31 37 82 156
Total Liabilities 247 270 607 822 755 645 533 660 624 614 851 908
165 179 469 439 360 358 353 345 344 340 343 453
CWIP 8 2 0 0 0 0 0 0 0 0 3 24
Investments 0 0 21 316 326 240 149 272 211 216 123 330
74 89 118 68 69 47 31 44 69 58 381 100
Total Assets 247 270 607 822 755 645 533 660 624 614 851 908

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-31 -17 20 24 44 99 40 41 17 32 79 100
78 28 -244 29 58 -4 0 -2 10 5 282 -341
-48 -2 215 -53 -101 -91 -43 -33 -33 -38 -36 -34
Net Cash Flow -1 8 -8 -1 -0 3 -3 6 -6 -0 325 -276

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 63 40 67 208 64 11 15 18 14 1 2 4
Inventory Days 58 49 88 631 132 27 68 123 145 83 25 23
Days Payable 87 46 113 1,155 106 33 45 47 70 29 26 24
Cash Conversion Cycle 35 42 42 -316 90 5 38 94 88 55 1 2
Working Capital Days 36 44 -12 -155 93 -49 -94 -50 21 -61 -82 -429
ROCE % -9% -10% 1% 2% 3% 10% 8% 8% 6% 5% 12% 4%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
24.94% 24.95% 24.96% 24.96% 24.95% 24.94% 24.95% 24.95% 24.96% 24.95% 24.96% 24.96%
No. of Shareholders 7,0096,7166,5676,1095,8996,7228,1667,6658,3967,8777,7177,586

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings