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

Maximus International Ltd.

Trading

Rating :
N/A

BSE: 540401 | NSE: Not Listed

NSE BSE
17.73
22-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  17.73
  •  17.73
  •  17.73
  •  18.66
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  160729
  •  2849725
  •  30.45
  •  15.36

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 241.19
  • 25.22
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 254.42
  • N/A
  • 3.63

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
  • -
  • 38.12
  • 36.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.53
  • 6.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 23.66
  • 24.82

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
35.84
24.76
44.75%
39.21
21.26
84.43%
36.96
24.97
48.02%
25.85
23.79
8.66%
Expenses
32.35
22.78
42.01%
36.14
19.41
86.19%
36.58
21.36
71.25%
22.29
22.20
0.41%
EBITDA
3.49
1.98
76.26%
3.08
1.85
66.49%
0.38
3.60
-89.44%
3.56
1.59
123.90%
EBIDTM
9.73%
7.99%
7.85%
8.71%
1.02%
14.44%
13.76%
6.70%
Other Income
0.38
0.13
192.31%
0.37
0.17
117.65%
3.77
-1.52
-
0.23
0.99
-76.77%
Interest
0.87
0.53
64.15%
0.61
0.37
64.86%
0.85
0.33
157.58%
0.53
0.50
6.00%
Depreciation
0.41
0.32
28.12%
0.41
0.31
32.26%
0.36
0.31
16.13%
0.36
0.33
9.09%
PBT
2.58
1.26
104.76%
2.44
1.34
82.09%
2.94
1.45
102.76%
2.89
1.75
65.14%
Tax
0.44
-0.02
-
0.31
-0.01
-
0.17
0.11
54.55%
0.31
-0.02
-
PAT
2.14
1.28
67.19%
2.13
1.35
57.78%
2.77
1.34
106.72%
2.59
1.77
46.33%
PATM
5.97%
5.16%
5.42%
6.36%
7.49%
5.36%
10.00%
7.46%
EPS
0.16
0.10
60.00%
0.16
0.11
45.45%
0.22
0.11
100.00%
0.20
0.14
42.86%

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
137.86
108.83
99.74
68.97
52.47
30.74
57.25
33.08
Net Sales Growth
45.45%
9.11%
44.61%
31.45%
70.69%
-46.31%
73.07%
 
Cost Of Goods Sold
116.05
90.81
80.98
54.00
38.09
24.10
53.11
29.69
Gross Profit
21.81
18.01
18.75
14.97
14.38
6.64
4.14
3.39
GP Margin
15.82%
16.55%
18.80%
21.71%
27.41%
21.60%
7.23%
10.25%
Total Expenditure
127.36
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
10.51
7.77
9.28
6.24
5.72
2.99
2.73
1.73
EBITDA Margin
7.62%
7.14%
9.30%
9.05%
10.90%
9.73%
4.77%
5.23%
Other Income
4.75
4.31
1.54
1.45
0.65
1.25
1.25
0.19
Interest
2.86
2.28
1.65
1.30
1.16
0.70
0.48
0.20
Depreciation
1.54
1.36
1.27
1.24
1.26
0.48
0.16
0.10
PBT
10.85
8.43
7.90
5.15
3.95
3.07
3.35
1.62
Tax
1.23
0.44
0.62
0.49
0.42
0.36
0.25
0.15
Tax Rate
11.34%
5.22%
7.85%
9.51%
10.63%
11.73%
7.46%
9.26%
PAT
9.63
7.93
6.95
4.21
3.11
2.50
3.10
1.47
PAT before Minority Interest
9.57
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
6.99%
7.29%
6.97%
6.10%
5.93%
8.13%
5.41%
4.44%
PAT Growth
67.77%
14.10%
65.08%
35.37%
24.40%
-19.35%
110.88%
 
EPS
0.76
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:


No Latest News!

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.