Majestic Auto Ltd
Incorporated in 1973, Majestic Auto Ltd is in the business of leasing and provision of maintenance services[1]
- Market Cap ₹ 304 Cr.
- Current Price ₹ 292
- High / Low ₹ 419 / 133
- Stock P/E 9.46
- Book Value ₹ 484
- Dividend Yield 5.13 %
- ROCE 4.58 %
- ROE 0.91 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.60 times its book value
- Stock is providing a good dividend yield of 5.13%.
- Company is expected to give good quarter
- Company has delivered good profit growth of 27.9% CAGR over last 5 years
Cons
- The company has delivered a poor sales growth of -2.33% over past five years.
- Company has a low return on equity of 2.74% over last 3 years.
- Earnings include an other income of Rs.24.0 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
Sector: Realty Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
165 | 155 | 106 | 114 | 138 | 57 | 56 | 117 | 69 | 57 | 49 | 50 | 81 | |
152 | 147 | 120 | 133 | 137 | 42 | 36 | 53 | 26 | 17 | 19 | 25 | 31 | |
Operating Profit | 14 | 7 | -13 | -19 | 1 | 14 | 20 | 63 | 43 | 40 | 30 | 25 | 50 |
OPM % | 8% | 5% | -13% | -17% | 0% | 25% | 36% | 54% | 62% | 70% | 61% | 50% | 61% |
28 | 8 | 88 | 57 | 53 | 9 | 9 | 10 | 10 | 13 | 13 | 11 | 24 | |
Interest | 14 | 13 | 15 | 10 | 26 | 27 | 23 | 22 | 20 | 17 | 14 | 14 | 14 |
Depreciation | 13 | 15 | 16 | 18 | 20 | 8 | 8 | 7 | 9 | 9 | 9 | 9 | 9 |
Profit before tax | 15 | -12 | 44 | 9 | 7 | -12 | -2 | 45 | 24 | 27 | 20 | 14 | 51 |
Tax % | -18% | 42% | -29% | -161% | -67% | 12% | -23% | 0% | 188% | 20% | 47% | 65% | |
17 | -7 | 56 | 24 | 11 | -10 | -3 | 45 | -21 | 22 | 11 | 5 | 33 | |
EPS in Rs | 16.52 | -6.84 | 53.81 | 22.81 | 10.91 | -10.76 | -3.46 | 41.93 | -15.42 | 19.17 | 8.70 | 3.64 | 30.66 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 39% | 0% | 206% |
Compounded Sales Growth | |
---|---|
10 Years: | -11% |
5 Years: | -2% |
3 Years: | -11% |
TTM: | 68% |
Compounded Profit Growth | |
---|---|
10 Years: | 10% |
5 Years: | 28% |
3 Years: | 31% |
TTM: | 604% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 16% |
3 Years: | 42% |
1 Year: | 114% |
Return on Equity | |
---|---|
10 Years: | 0% |
5 Years: | 3% |
3 Years: | 3% |
Last Year: | 1% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 65 | 58 | 114 | 138 | 166 | 378 | 405 | 379 | 289 | 410 | 405 | 406 | 493 |
Preference Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
105 | 130 | 94 | 102 | 379 | 365 | 292 | 222 | 198 | 183 | 178 | 160 | 154 | |
30 | 33 | 29 | 20 | 52 | 69 | 47 | 34 | 35 | 57 | 31 | 37 | 92 | |
Total Liabilities | 211 | 232 | 247 | 270 | 607 | 822 | 755 | 645 | 533 | 660 | 624 | 614 | 749 |
147 | 172 | 165 | 179 | 469 | 439 | 360 | 358 | 353 | 345 | 344 | 340 | 341 | |
CWIP | 12 | 8 | 8 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1 | 1 | 0 | 0 | 21 | 316 | 326 | 240 | 149 | 272 | 211 | 216 | 317 |
51 | 52 | 74 | 89 | 118 | 68 | 69 | 47 | 31 | 44 | 69 | 58 | 91 | |
Total Assets | 211 | 232 | 247 | 270 | 607 | 822 | 755 | 645 | 533 | 660 | 624 | 614 | 749 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
15 | 15 | -31 | -17 | 20 | 24 | 44 | 99 | 40 | 41 | 17 | 32 | |
6 | -27 | 78 | 28 | -244 | 29 | 58 | -4 | 0 | -2 | 10 | 5 | |
-21 | 12 | -48 | -2 | 215 | -53 | -101 | -91 | -43 | -33 | -33 | -38 | |
Net Cash Flow | -1 | -0 | -1 | 8 | -8 | -1 | -0 | 3 | -3 | 6 | -6 | -0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 41 | 32 | 63 | 40 | 67 | 208 | 64 | 11 | 15 | 18 | 14 | 1 |
Inventory Days | 37 | 53 | 58 | 49 | 88 | 631 | 132 | 27 | 68 | 123 | 145 | 83 |
Days Payable | 66 | 72 | 87 | 46 | 113 | 1,155 | 106 | 33 | 45 | 47 | 70 | 29 |
Cash Conversion Cycle | 12 | 14 | 35 | 42 | 42 | -316 | 90 | 5 | 38 | 94 | 88 | 55 |
Working Capital Days | 5 | -20 | 58 | 65 | 67 | -27 | 128 | -48 | -93 | 81 | 178 | 111 |
ROCE % | 10% | 0% | -9% | -10% | 1% | 2% | 3% | 10% | 8% | 8% | 6% | 5% |
Documents
Announcements
- Closure of Trading Window 1d
- Announcement under Regulation 30 (LODR)-Newspaper Publication 27 Feb
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 26 Feb
- E-Mail To Shareholders Intimating About Deduction Of Tax At Source (TDS) On Interim Dividend 16 Feb
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
9 Feb - The Standalone and Consolidated Unaudited Financial Results for the quarter and nine months ended December 31, 2023, were published in Business standard (English and Hindi) …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
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