Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Maximus International Ltd.

Trading

Rating :
N/A

BSE: 540401 | NSE: Not Listed

NSE BSE
16.93
04-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  17.19
  •  17.2
  •  16.27
  •  16.92
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35938
  •  602646
  •  30.45
  •  15.36

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 232.49
  • 26.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 248.43
  • N/A
  • 4.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.45%
  • 6.68%
  • 27.36%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.77
  • 16.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.05
  • 4.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.97
  • 23.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 38.17
  • 36.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.54
  • 6.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.65
  • 24.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
39.21
21.26
84.43%
36.96
24.97
48.02%
25.85
23.79
8.66%
24.76
28.73
-13.82%
Expenses
36.14
19.41
86.19%
36.58
21.36
71.25%
22.29
22.20
0.41%
22.78
26.16
-12.92%
EBITDA
3.08
1.85
66.49%
0.38
3.60
-89.44%
3.56
1.59
123.90%
1.98
2.56
-22.66%
EBIDTM
7.85%
8.71%
1.02%
14.44%
13.76%
6.70%
7.99%
8.92%
Other Income
0.37
0.17
117.65%
3.77
-1.52
-
0.23
0.99
-76.77%
0.13
0.45
-71.11%
Interest
0.61
0.37
64.86%
0.85
0.33
157.58%
0.53
0.50
6.00%
0.53
0.44
20.45%
Depreciation
0.41
0.31
32.26%
0.36
0.31
16.13%
0.36
0.33
9.09%
0.32
0.33
-3.03%
PBT
2.44
1.34
82.09%
2.94
1.45
102.76%
2.89
1.75
65.14%
1.26
2.24
-43.75%
Tax
0.31
-0.01
-
0.17
0.11
54.55%
0.31
-0.02
-
-0.02
0.20
-
PAT
2.13
1.35
57.78%
2.77
1.34
106.72%
2.59
1.77
46.33%
1.28
2.04
-37.25%
PATM
5.42%
6.36%
7.49%
5.36%
10.00%
7.46%
5.16%
7.11%
EPS
0.16
0.11
45.45%
0.22
0.11
100.00%
0.20
0.14
42.86%
0.10
0.16
-37.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
126.78
108.83
99.74
68.97
52.47
30.74
57.25
33.08
Net Sales Growth
28.38%
9.11%
44.61%
31.45%
70.69%
-46.31%
73.07%
 
Cost Of Goods Sold
106.82
90.81
80.98
54.00
38.09
24.10
53.11
29.69
Gross Profit
19.96
18.01
18.75
14.97
14.38
6.64
4.14
3.39
GP Margin
15.74%
16.55%
18.80%
21.71%
27.41%
21.60%
7.23%
10.25%
Total Expenditure
117.79
101.06
90.46
62.73
46.75
27.75
54.52
31.35
Power & Fuel Cost
-
0.07
0.07
0.05
0.04
0.02
0.01
0.02
% Of Sales
-
0.06%
0.07%
0.07%
0.08%
0.07%
0.02%
0.06%
Employee Cost
-
4.24
4.29
3.88
4.32
1.68
0.42
0.36
% Of Sales
-
3.90%
4.30%
5.63%
8.23%
5.47%
0.73%
1.09%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.05
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0.16%
0%
0%
General & Admin Exp.
-
3.62
3.06
2.53
2.26
1.03
0.53
0.64
% Of Sales
-
3.33%
3.07%
3.67%
4.31%
3.35%
0.93%
1.93%
Selling & Distn. Exp.
-
1.64
0.90
1.48
1.12
0.56
0.21
0.26
% Of Sales
-
1.51%
0.90%
2.15%
2.13%
1.82%
0.37%
0.79%
Miscellaneous Exp.
-
0.67
1.16
0.80
0.92
0.31
0.24
0.38
% Of Sales
-
0.62%
1.16%
1.16%
1.75%
1.01%
0.42%
1.15%
EBITDA
9.00
7.77
9.28
6.24
5.72
2.99
2.73
1.73
EBITDA Margin
7.10%
7.14%
9.30%
9.05%
10.90%
9.73%
4.77%
5.23%
Other Income
4.50
4.31
1.54
1.45
0.65
1.25
1.25
0.19
Interest
2.52
2.28
1.65
1.30
1.16
0.70
0.48
0.20
Depreciation
1.45
1.36
1.27
1.24
1.26
0.48
0.16
0.10
PBT
9.53
8.43
7.90
5.15
3.95
3.07
3.35
1.62
Tax
0.77
0.44
0.62
0.49
0.42
0.36
0.25
0.15
Tax Rate
8.08%
5.22%
7.85%
9.51%
10.63%
11.73%
7.46%
9.26%
PAT
8.77
7.93
6.95
4.21
3.11
2.50
3.10
1.47
PAT before Minority Interest
8.71
7.99
7.29
4.66
3.53
2.71
3.10
1.47
Minority Interest
-0.06
-0.06
-0.34
-0.45
-0.42
-0.21
0.00
0.00
PAT Margin
6.92%
7.29%
6.97%
6.10%
5.93%
8.13%
5.41%
4.44%
PAT Growth
34.92%
14.10%
65.08%
35.37%
24.40%
-19.35%
110.88%
 
EPS
0.69
0.62
0.55
0.33
0.24
0.20
0.24
0.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
40.64
32.06
26.11
21.21
19.30
16.46
13.63
Share Capital
12.57
12.57
12.57
12.57
12.57
12.57
6.29
Total Reserves
28.07
19.49
13.54
8.64
6.72
3.89
7.34
Non-Current Liabilities
7.37
8.25
2.13
1.14
4.63
0.43
0.44
Secured Loans
2.56
0.85
1.56
0.59
4.12
0.33
0.42
Unsecured Loans
2.92
3.78
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.83
0.68
0.38
0.28
0.21
0.01
0.00
Current Liabilities
25.40
28.20
17.53
15.96
10.96
5.50
3.87
Trade Payables
10.41
20.95
10.61
5.21
6.76
3.38
2.07
Other Current Liabilities
2.88
2.56
1.88
4.83
3.25
0.84
0.24
Short Term Borrowings
11.83
4.39
4.55
5.62
0.78
1.02
1.24
Short Term Provisions
0.28
0.30
0.49
0.31
0.17
0.26
0.32
Total Liabilities
82.10
77.13
54.27
46.36
42.52
22.39
17.94
Net Block
9.24
8.63
8.78
11.43
12.24
2.66
2.80
Gross Block
17.88
15.96
15.16
16.72
16.27
2.82
2.93
Accumulated Depreciation
8.64
7.33
6.38
5.28
4.03
0.16
0.13
Non Current Assets
15.65
17.78
17.82
14.87
16.42
13.31
12.31
Capital Work in Progress
1.15
0.96
0.65
0.49
0.29
0.00
0.00
Non Current Investment
0.00
0.00
0.00
1.27
2.11
2.49
2.16
Long Term Loans & Adv.
4.40
7.30
7.50
1.62
1.78
7.93
7.36
Other Non Current Assets
0.00
0.00
0.00
0.05
0.00
0.22
0.00
Current Assets
66.44
59.35
36.45
31.49
26.09
9.08
5.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.49
6.77
4.56
5.63
5.87
0.00
0.00
Sundry Debtors
43.84
42.96
23.61
13.94
12.76
5.26
2.63
Cash & Bank
1.71
2.08
0.70
1.09
1.09
1.24
1.31
Other Current Assets
14.40
3.90
3.19
2.48
6.38
2.59
1.68
Short Term Loans & Adv.
3.24
3.64
4.38
8.35
6.16
2.44
1.60
Net Current Assets
41.04
31.15
18.92
15.53
15.14
3.58
1.75
Total Assets
82.09
77.13
54.27
46.36
42.51
22.39
17.94

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-8.18
2.07
-2.23
6.95
-8.16
1.54
3.46
PBT
8.43
7.90
5.15
3.95
3.07
3.35
1.62
Adjustment
3.51
2.81
1.92
1.59
0.49
0.38
0.12
Changes in Working Capital
-19.68
-7.84
-8.95
1.61
-11.43
-1.88
1.73
Cash after chg. in Working capital
-7.74
2.88
-1.88
7.15
-7.87
1.85
3.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.44
-0.81
-0.36
-0.20
-0.29
-0.31
-0.01
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.47
-1.84
2.24
-2.18
-2.70
-0.87
-10.90
Net Fixed Assets
-0.91
-0.65
1.96
0.00
-0.74
0.11
Net Investments
0.00
0.00
0.75
0.84
0.15
-5.10
Others
1.38
-1.19
-0.47
-3.02
-2.11
4.12
Cash from Financing Activity
6.12
1.16
-0.36
-4.72
10.77
-0.57
4.48
Net Cash Inflow / Outflow
-1.58
1.39
-0.35
0.05
-0.08
0.10
-2.96
Opening Cash & Equivalents
2.08
0.69
1.04
0.99
1.08
0.98
3.94
Closing Cash & Equivalent
0.50
2.08
0.69
1.04
0.99
1.08
0.98

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
3.23
2.55
2.08
1.69
15.35
13.09
10.84
ROA
10.03%
11.09%
9.27%
7.95%
8.34%
15.36%
8.21%
ROE
21.97%
25.06%
19.71%
17.44%
15.14%
20.58%
10.80%
ROCE
21.53%
25.94%
21.47%
19.64%
17.82%
23.01%
11.83%
Fixed Asset Turnover
6.43
6.41
4.33
3.18
3.22
19.91
11.29
Receivable days
145.55
121.80
99.38
92.90
106.99
25.16
29.07
Inventory Days
22.24
20.73
26.96
39.99
34.84
0.00
0.00
Payable days
63.02
71.12
53.46
57.33
65.04
18.46
24.88
Cash Conversion Cycle
104.77
71.42
72.88
75.55
76.78
6.71
4.19
Total Debt/Equity
0.43
0.29
0.24
0.30
0.26
0.09
0.13
Interest Cover
4.69
5.80
4.96
4.41
5.38
7.93
9.16

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Maximus Internatl. - Quarterly Results
    13th Aug 2024, 17:41 PM

    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.