Majestic Auto Ltd
Incorporated in 1973, Majestic Auto Ltd is in the business of leasing and provision of maintenance services[1]
- Market Cap ₹ 464 Cr.
- Current Price ₹ 446
- High / Low ₹ 476 / 167
- Stock P/E 11.6
- Book Value ₹ 592
- Dividend Yield 3.36 %
- ROCE 11.6 %
- ROE 6.22 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.75 times its book value
- Stock is providing a good dividend yield of 3.36%.
- Company is expected to give good quarter
- Company has been maintaining a healthy dividend payout of 85.0%
Cons
- The company has delivered a poor sales growth of -6.49% over past five years.
- Company has a low return on equity of 3.33% over last 3 years.
- Earnings include an other income of Rs.44.3 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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
155 | 106 | 114 | 138 | 57 | 56 | 117 | 69 | 57 | 49 | 50 | 83 | 86 | |
147 | 120 | 133 | 137 | 42 | 36 | 53 | 26 | 17 | 19 | 25 | 29 | 31 | |
Operating Profit | 7 | -13 | -19 | 1 | 14 | 20 | 63 | 43 | 40 | 30 | 25 | 54 | 55 |
OPM % | 5% | -13% | -17% | 0% | 25% | 36% | 54% | 62% | 70% | 61% | 50% | 65% | 64% |
8 | 88 | 57 | 53 | 9 | 9 | 10 | 10 | 13 | 13 | 11 | 34 | 44 | |
Interest | 13 | 15 | 10 | 26 | 27 | 23 | 22 | 20 | 17 | 14 | 14 | 14 | 15 |
Depreciation | 15 | 16 | 18 | 20 | 8 | 8 | 7 | 9 | 9 | 9 | 9 | 9 | 9 |
Profit before tax | -12 | 44 | 9 | 7 | -12 | -2 | 45 | 24 | 27 | 20 | 14 | 65 | 76 |
Tax % | -42% | -29% | -161% | -67% | -12% | 23% | 0% | 188% | 20% | 47% | 65% | 49% | |
-7 | 56 | 24 | 11 | -10 | -3 | 45 | -21 | 22 | 11 | 5 | 33 | 41 | |
EPS in Rs | -6.84 | 53.81 | 22.81 | 10.91 | -10.76 | -3.46 | 41.93 | -15.42 | 19.17 | 8.70 | 3.64 | 30.79 | 38.18 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 39% | 0% | 206% | 49% |
Compounded Sales Growth | |
---|---|
10 Years: | -2% |
5 Years: | -6% |
3 Years: | 14% |
TTM: | 70% |
Compounded Profit Growth | |
---|---|
10 Years: | 16% |
5 Years: | -6% |
3 Years: | 17% |
TTM: | 546% |
Stock Price CAGR | |
---|---|
10 Years: | 23% |
5 Years: | 32% |
3 Years: | 53% |
1 Year: | 142% |
Return on Equity | |
---|---|
10 Years: | 1% |
5 Years: | 2% |
3 Years: | 3% |
Last Year: | 6% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 58 | 114 | 138 | 166 | 378 | 405 | 379 | 289 | 410 | 405 | 406 | 605 |
130 | 94 | 102 | 379 | 365 | 292 | 222 | 198 | 183 | 178 | 160 | 153 | |
33 | 29 | 20 | 52 | 69 | 47 | 34 | 35 | 57 | 31 | 37 | 82 | |
Total Liabilities | 232 | 247 | 270 | 607 | 822 | 755 | 645 | 533 | 660 | 624 | 614 | 851 |
172 | 165 | 179 | 469 | 439 | 360 | 358 | 353 | 345 | 344 | 340 | 343 | |
CWIP | 8 | 8 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Investments | 1 | 0 | 0 | 21 | 316 | 326 | 240 | 149 | 272 | 211 | 216 | 123 |
52 | 74 | 89 | 118 | 68 | 69 | 47 | 31 | 44 | 69 | 58 | 381 | |
Total Assets | 232 | 247 | 270 | 607 | 822 | 755 | 645 | 533 | 660 | 624 | 614 | 851 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
15 | -31 | -17 | 20 | 24 | 44 | 99 | 40 | 41 | 17 | 32 | 79 | |
-27 | 78 | 28 | -244 | 29 | 58 | -4 | 0 | -2 | 10 | 5 | 282 | |
12 | -48 | -2 | 215 | -53 | -101 | -91 | -43 | -33 | -33 | -38 | -36 | |
Net Cash Flow | -0 | -1 | 8 | -8 | -1 | -0 | 3 | -3 | 6 | -6 | -0 | 325 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 32 | 63 | 40 | 67 | 208 | 64 | 11 | 15 | 18 | 14 | 1 | 2 |
Inventory Days | 53 | 58 | 49 | 88 | 631 | 132 | 27 | 68 | 123 | 145 | 83 | 26 |
Days Payable | 72 | 87 | 46 | 113 | 1,155 | 106 | 33 | 45 | 47 | 70 | 29 | 27 |
Cash Conversion Cycle | 14 | 35 | 42 | 42 | -316 | 90 | 5 | 38 | 94 | 88 | 55 | 1 |
Working Capital Days | -20 | 58 | 65 | 67 | -27 | 128 | -48 | -93 | 81 | 178 | 111 | -5 |
ROCE % | 0% | -9% | -10% | 1% | 2% | 3% | 10% | 8% | 8% | 6% | 5% | 12% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
10 Aug - Read with para A of SEBI ( Listing Oblligations and Disclosure Requirements ) Regulations 2015, as amended from time to time, please find enclosed herewith …
- Notice Of The 51St Annual General Meeting (AGM) And Annual Report FY 2023-24 9 Aug
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
9 Aug - The standalone and Consolidated unaudited financial results for the quarter ended June 30, 2024, as approved by the Board at their meeting held on Aug …
- Intimation Of Book Closure And Record Date Pursuant To Regulation 42 Of SEBI (Listing Obligation & Disclosure Requirements) Regulations 2015 And Section 91 Of Companies Act, 2013 8 Aug
- Intimation Of Book Closure And Record Date Pursuant To Regulation 42 Of SEBI (Listing Obligation & Disclosure Requirements) Regulations 2015 And Section 91 Of Companies Act, 2013 8 Aug
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