Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Finance - NBFC

Rating :
N/A

BSE: 540749 | NSE: MASFIN

295.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  292.00
  •  300.85
  •  290.10
  •  291.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  273822
  •  808.70
  •  387.95
  •  269.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,061.64
  • 17.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,780.70
  • 1.26%
  • 2.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.63%
  • 0.95%
  • 8.41%
  • FII
  • DII
  • Others
  • 2.72%
  • 13.54%
  • 7.75%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.39
  • 12.51
  • 22.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.14
  • 13.32
  • 12.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.31
  • 8.44
  • 16.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.72
  • 21.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.26
  • 2.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.72
  • 11.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
384.27
308.72
24.47%
364.34
292.03
24.76%
345.75
278.50
24.15%
340.00
261.25
30.14%
Expenses
94.99
74.04
28.30%
85.67
65.27
31.25%
81.42
57.37
41.92%
81.62
58.78
38.86%
EBITDA
289.28
234.68
23.27%
278.67
226.76
22.89%
264.33
221.13
19.54%
258.38
202.47
27.61%
EBIDTM
75.28%
76.02%
76.49%
77.65%
76.45%
79.40%
75.99%
77.50%
Other Income
1.25
2.52
-50.40%
0.79
0.39
102.56%
1.44
1.34
7.46%
2.17
0.76
185.53%
Interest
185.39
153.63
20.67%
181.04
149.75
20.89%
170.89
149.62
14.22%
172.44
133.16
29.50%
Depreciation
1.36
1.06
28.30%
1.27
0.86
47.67%
1.20
0.76
57.89%
1.17
0.70
67.14%
PBT
103.78
82.51
25.78%
97.15
76.54
26.93%
93.68
72.09
29.95%
86.94
69.37
25.33%
Tax
26.16
20.57
27.18%
24.59
18.98
29.56%
23.58
15.27
54.42%
22.53
17.49
28.82%
PAT
77.62
61.94
25.31%
72.56
57.56
26.06%
70.10
56.82
23.37%
64.41
51.88
24.15%
PATM
20.20%
20.06%
19.92%
19.71%
20.27%
20.40%
18.94%
19.86%
EPS
4.23
3.73
13.40%
3.95
1.16
240.52%
4.23
3.43
23.32%
3.88
3.13
23.96%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,434.36
1,279.16
978.60
690.24
627.39
709.65
604.58
476.78
363.75
Net Sales Growth
25.77%
30.71%
41.78%
10.02%
-11.59%
17.38%
26.80%
31.07%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,434.36
1,279.16
978.60
690.24
627.39
709.65
604.58
476.78
363.75
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
343.70
285.90
208.18
132.69
142.77
178.21
140.09
120.29
91.99
Power & Fuel Cost
-
1.46
1.05
0.76
0.60
0.79
0.74
0.63
0.57
% Of Sales
-
0.11%
0.11%
0.11%
0.10%
0.11%
0.12%
0.13%
0.16%
Employee Cost
-
100.45
70.70
47.79
35.03
58.69
52.05
42.26
29.39
% Of Sales
-
7.85%
7.22%
6.92%
5.58%
8.27%
8.61%
8.86%
8.08%
Manufacturing Exp.
-
58.33
56.41
29.20
10.51
11.09
9.97
10.69
15.01
% Of Sales
-
4.56%
5.76%
4.23%
1.68%
1.56%
1.65%
2.24%
4.13%
General & Admin Exp.
-
26.77
19.63
13.54
9.86
18.02
18.99
20.54
18.96
% Of Sales
-
2.09%
2.01%
1.96%
1.57%
2.54%
3.14%
4.31%
5.21%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
100.35
61.44
42.16
87.37
90.41
59.09
46.80
28.63
% Of Sales
-
7.84%
6.28%
6.11%
13.93%
12.74%
9.77%
9.82%
7.87%
EBITDA
1,090.66
993.26
770.42
557.55
484.62
531.44
464.49
356.49
271.76
EBITDA Margin
76.04%
77.65%
78.73%
80.78%
77.24%
74.89%
76.83%
74.77%
74.71%
Other Income
5.65
7.09
3.57
1.18
0.33
0.37
0.12
0.03
0.96
Interest
709.76
656.39
499.62
340.11
286.41
298.68
225.00
187.11
165.34
Depreciation
5.00
4.29
2.72
2.07
2.57
2.85
1.60
1.64
1.38
PBT
381.55
339.67
271.65
216.55
195.97
230.28
238.01
167.77
105.99
Tax
96.86
85.66
65.83
55.35
50.44
62.19
83.40
62.58
36.67
Tax Rate
25.39%
25.22%
24.23%
25.56%
25.74%
27.01%
35.04%
37.30%
34.60%
PAT
284.69
251.05
203.26
159.23
144.36
167.40
153.54
104.38
68.53
PAT before Minority Interest
281.40
254.01
205.82
161.20
145.52
168.09
154.61
105.19
69.32
Minority Interest
-3.29
-2.96
-2.56
-1.97
-1.16
-0.69
-1.07
-0.81
-0.79
PAT Margin
19.85%
19.63%
20.77%
23.07%
23.01%
23.59%
25.40%
21.89%
18.84%
PAT Growth
24.75%
23.51%
27.65%
10.30%
-13.76%
9.03%
47.10%
52.31%
 
EPS
15.69
13.83
11.20
8.77
7.95
9.22
8.46
5.75
3.78

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,782.71
1,518.65
1,349.91
1,179.88
987.08
915.55
779.19
331.68
Share Capital
163.99
54.66
54.66
54.66
54.66
54.66
54.66
90.43
Total Reserves
1,618.72
1,463.99
1,295.25
1,125.22
932.42
860.89
724.53
241.26
Non-Current Liabilities
6,300.90
4,785.42
3,142.01
2,419.60
2,083.30
1,754.66
1,011.73
612.96
Secured Loans
6,009.24
4,550.05
2,721.16
1,667.24
1,493.05
1,003.49
463.01
250.89
Unsecured Loans
302.11
252.70
137.22
374.08
59.89
59.82
59.74
109.98
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
127.71
0.00
3.70
Current Liabilities
1,497.05
1,733.49
2,114.20
2,057.27
1,987.86
1,495.82
1,146.71
1,271.36
Trade Payables
23.04
16.52
16.14
8.29
8.13
6.00
3.61
2.76
Other Current Liabilities
263.67
312.95
173.18
291.29
462.42
196.37
153.07
453.15
Short Term Borrowings
1,114.50
1,324.78
1,580.84
1,471.43
1,242.94
1,209.78
931.92
767.99
Short Term Provisions
95.84
79.24
344.04
286.26
274.36
83.67
58.11
47.46
Total Liabilities
9,616.52
8,063.58
6,628.74
5,677.22
5,077.40
4,184.80
2,949.99
2,230.50
Net Block
25.43
16.87
13.76
12.08
14.62
12.52
57.78
8.74
Gross Block
39.69
28.61
23.05
19.31
19.68
15.46
59.32
18.07
Accumulated Depreciation
14.26
11.74
9.29
7.23
5.05
2.94
1.54
9.32
Non Current Assets
8,031.86
6,633.72
5,306.84
4,290.36
3,664.72
3,669.71
2,806.65
901.21
Capital Work in Progress
70.04
57.99
52.08
50.03
48.21
45.64
0.00
0.00
Non Current Investment
216.95
312.62
441.11
164.90
0.00
0.00
0.09
0.01
Long Term Loans & Adv.
0.00
0.00
0.08
0.05
0.01
128.87
2.81
146.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.29
8.48
Current Assets
1,584.66
1,429.86
1,321.90
1,386.85
1,412.68
515.10
143.32
1,328.30
Current Investments
509.21
478.42
52.10
36.69
5.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6.54
4.30
1.05
2.23
0.02
0.00
0.00
0.00
Cash & Bank
878.50
803.96
870.66
1,019.31
1,047.78
409.81
59.63
47.37
Other Current Assets
190.41
61.54
47.37
50.79
359.87
105.30
83.69
1,280.93
Short Term Loans & Adv.
92.61
81.64
350.72
277.83
278.09
68.77
55.88
1,255.67
Net Current Assets
87.61
-303.63
-792.30
-670.41
-575.18
-980.73
-1,003.38
56.94
Total Assets
9,616.52
8,063.58
6,628.74
5,677.21
5,077.40
4,184.81
2,949.97
2,230.51

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-1,366.05
-1,425.94
-805.28
-578.11
196.39
-468.00
-385.98
-164.27
PBT
339.67
271.65
216.55
195.97
230.28
238.01
167.77
105.99
Adjustment
-465.26
-357.70
-220.52
-148.85
-186.42
-198.98
-140.75
-171.79
Changes in Working Capital
-1,513.20
-1,610.00
-940.85
-839.74
15.98
-677.45
-543.70
-269.19
Cash after chg. in Working capital
-1,638.79
-1,696.05
-944.82
-792.62
59.84
-638.42
-516.68
-334.99
Interest Paid
-698.94
-484.55
-354.66
-285.97
-288.82
-222.52
-179.25
-153.02
Tax Paid
-80.20
-61.47
-65.30
-50.89
-80.45
-71.98
-55.59
-37.17
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
1,051.88
816.13
559.50
551.37
505.82
464.91
365.54
360.92
Cash From Investing Activity
50.08
-304.05
-819.88
-199.39
3.99
13.85
-48.86
-3.80
Net Fixed Assets
-22.24
-10.92
-5.69
-1.45
-6.01
-1.70
-41.84
Net Investments
38.41
-288.06
-303.02
-197.54
-15.23
-8.90
-2.61
Others
33.91
-5.07
-511.17
-0.40
25.23
24.45
-4.41
Cash from Financing Activity
1,289.97
1,684.02
922.69
718.75
447.99
801.77
437.69
33.80
Net Cash Inflow / Outflow
-26.00
-45.97
-702.47
-58.74
648.37
347.62
2.85
-134.27
Opening Cash & Equivalents
238.67
284.64
987.11
1,045.86
397.49
49.38
46.53
180.81
Closing Cash & Equivalent
212.67
238.67
284.64
987.11
1,045.86
397.00
49.38
46.53

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
108.71
92.61
246.96
215.85
180.58
167.49
142.55
65.93
ROA
2.87%
2.80%
2.62%
2.71%
3.63%
4.33%
4.06%
3.11%
ROE
15.39%
14.35%
12.74%
13.43%
17.67%
18.25%
19.80%
24.48%
ROCE
11.82%
11.48%
10.62%
11.38%
15.17%
17.08%
18.30%
16.50%
Fixed Asset Turnover
37.46
37.89
32.59
32.19
40.39
16.17
12.32
20.13
Receivable days
1.55
1.00
0.87
0.66
0.01
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
34.62
26.70
20.62
21.26
Cash Conversion Cycle
1.55
1.00
0.87
0.66
-34.61
-26.70
-20.62
-21.26
Total Debt/Equity
4.17
4.03
3.29
2.98
2.83
2.48
1.87
3.97
Interest Cover
1.52
1.54
1.64
1.68
1.77
2.06
1.90
1.64

News Update:


  • MAS Financial Serv - Quarterly Results
    23rd Oct 2024, 15:52 PM

    Read More
  • MAS Financial Services enters into strategic co-lending partnership with UCO Bank
    22nd Oct 2024, 10:14 AM

    The Co-Lending envisages offering loans to MSME borrowers under priority sector, in compliance with the applicable law(s)

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.