First Time Loading...
M

Majestic Auto Ltd
BSE:500267

Watchlist Manager
Majestic Auto Ltd
BSE:500267
Watchlist
Price: 304 INR 1.27% Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

808.7m
+4%
Revenue
Growth Rates:
1 Year
+68%
3 Years
+34%
5 Years
+1%
7 Years
-20%
10 Years
-17%
409.4m
+7%
Operating Income
Growth Rates:
1 Year
+138%
3 Years
+30%
5 Years
-7%
7 Years
+48%
10 Years
-
318.8m
+24%
Net Income
Growth Rates:
1 Year
+598%
3 Years
-
5 Years
+37%
7 Years
-
10 Years
-40%

Earnings Waterfall
Majestic Auto Ltd

Revenue
808.7m INR
Cost of Revenue
-112.8m INR
Gross Profit
695.9m INR
Operating Expenses
-286.5m INR
Operating Income
409.4m INR
Other Expenses
-90.7m INR
Net Income
318.8m INR

Income Statement
Majestic Auto Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
980
N/A
1 061
+8%
1 126
+6%
1 265
+12%
1 222
-3%
1 140
-7%
1 128
-1%
983
-13%
1 092
+11%
1 376
+26%
1 274
-7%
1 151
-10%
1 012
-12%
566
-44%
494
-13%
550
+11%
548
0%
558
+2%
588
+5%
584
-1%
803
+38%
1 167
+45%
1 182
+1%
1 221
+3%
1 033
-15%
692
-33%
658
-5%
637
-3%
605
-5%
568
-6%
540
-5%
517
-4%
507
-2%
489
-3%
490
+0%
488
0%
482
-1%
496
+3%
506
+2%
780
+54%
809
+4%
Gross Profit
Cost of Revenue
(549)
(656)
(714)
(843)
(800)
(761)
(718)
(610)
(647)
(761)
(672)
(546)
(428)
(106)
(72)
(113)
(114)
(106)
(111)
(108)
(146)
(281)
(282)
(283)
(254)
(122)
(104)
(92)
(75)
(65)
(59)
(59)
(59)
(61)
(67)
(77)
(85)
(96)
(96)
(113)
(113)
Gross Profit
431
N/A
405
-6%
412
+2%
423
+2%
422
0%
379
-10%
410
+8%
374
-9%
445
+19%
615
+38%
602
-2%
605
+1%
584
-3%
460
-21%
423
-8%
437
+3%
434
-1%
451
+4%
476
+6%
476
0%
657
+38%
886
+35%
900
+2%
938
+4%
779
-17%
570
-27%
554
-3%
545
-2%
530
-3%
504
-5%
481
-4%
458
-5%
448
-2%
428
-4%
423
-1%
411
-3%
397
-3%
400
+1%
409
+2%
666
+63%
696
+4%
Operating Income
Operating Expenses
(723)
(702)
(742)
(788)
(798)
(757)
(721)
(433)
(699)
(812)
(459)
(297)
(308)
(194)
(140)
(175)
(172)
(201)
(180)
(204)
(215)
(206)
(215)
(221)
(224)
(232)
(239)
(227)
(214)
(193)
(210)
(207)
(204)
(155)
(208)
(210)
(225)
(171)
(264)
(283)
(286)
Selling, General & Administrative
(248)
(539)
(259)
(264)
(263)
(268)
(264)
(258)
(254)
(610)
(214)
(152)
(107)
(48)
(27)
(35)
(35)
(46)
(37)
(42)
(42)
(121)
(44)
(44)
(43)
(130)
(45)
(46)
(47)
(99)
(46)
(45)
(48)
(120)
(56)
(62)
(62)
(136)
(61)
(60)
(61)
Depreciation & Amortization
(180)
(163)
(194)
(222)
(261)
(185)
(193)
(167)
(148)
(202)
(192)
(153)
(118)
(83)
(64)
(72)
(71)
(82)
(73)
(75)
(71)
(70)
(76)
(83)
(89)
(92)
(94)
(92)
(90)
(90)
(86)
(85)
(86)
(25)
(88)
(89)
(89)
(27)
(87)
(88)
(87)
Other Operating Expenses
(295)
0
(290)
(301)
(274)
(304)
(264)
(7)
(298)
0
(53)
7
(84)
(63)
(49)
(68)
(66)
(73)
(69)
(87)
(101)
(15)
(96)
(95)
(92)
(10)
(100)
(88)
(77)
(5)
(77)
(77)
(70)
(10)
(64)
(59)
(74)
(8)
(115)
(135)
(138)
Operating Income
(292)
N/A
(297)
-2%
(330)
-11%
(365)
-11%
(376)
-3%
(378)
0%
(311)
+18%
(59)
+81%
(254)
-331%
(196)
+23%
143
N/A
308
+116%
276
-10%
265
-4%
283
+7%
262
-7%
263
+0%
251
-5%
297
+18%
272
-8%
442
+62%
680
+54%
685
+1%
717
+5%
555
-23%
338
-39%
315
-7%
318
+1%
315
-1%
310
-2%
272
-12%
251
-8%
244
-3%
273
+12%
215
-21%
201
-7%
172
-15%
229
+33%
145
-36%
384
+164%
409
+7%
Pre-Tax Income
Interest Income Expense
(156)
731
(123)
(102)
(100)
(103)
(112)
(124)
(190)
(261)
(291)
(330)
(300)
(269)
(260)
(232)
(233)
(230)
(230)
(233)
(218)
(125)
(216)
(216)
(215)
(105)
(192)
(184)
(177)
(50)
(164)
(157)
(149)
(84)
(141)
(139)
(140)
(95)
(137)
(141)
(143)
Non-Reccuring Items
778
0
979
958
201
430
229
0
427
273
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
106
2
103
116
116
141
145
75
161
252
268
247
162
93
80
91
91
88
87
98
104
11
103
97
92
3
108
107
118
12
130
148
149
10
129
114
109
2
146
175
240
Pre-Tax Income
436
N/A
435
0%
629
+45%
608
-3%
(159)
N/A
91
N/A
(48)
N/A
(108)
-124%
144
N/A
68
-53%
120
+76%
225
+88%
138
-38%
89
-35%
103
+15%
121
+18%
120
-1%
109
-10%
153
+41%
137
-10%
328
+140%
566
+72%
572
+1%
598
+5%
432
-28%
236
-45%
231
-2%
241
+4%
256
+6%
272
+6%
238
-13%
242
+2%
244
+1%
199
-18%
203
+2%
175
-13%
141
-20%
136
-3%
155
+14%
418
+170%
507
+21%
Net Income
Tax Provision
100
125
129
131
175
146
96
90
63
45
76
41
16
14
7
16
10
(5)
(21)
(25)
(23)
(1)
7
(2)
(6)
(445)
(451)
(456)
(463)
(54)
(47)
(44)
(52)
(93)
(102)
(103)
(86)
(89)
(87)
(154)
(179)
Income from Continuing Operations
535
560
758
739
16
237
48
(17)
207
113
195
266
154
103
110
137
130
104
132
112
305
565
579
596
426
(209)
(220)
(215)
(207)
218
191
198
192
106
101
72
55
47
68
263
327
Income to Minority Interest
0
0
0
0
0
0
0
(0)
(1)
0
(4)
(6)
(8)
(9)
(9)
(10)
(9)
(10)
(15)
(13)
(11)
(14)
(10)
(11)
(11)
49
49
46
43
(19)
(14)
(16)
(17)
(15)
(18)
(13)
(10)
(9)
(8)
(7)
(9)
Net Income (Common)
535
N/A
560
+5%
758
+35%
739
-3%
16
-98%
237
+1 430%
48
-80%
(17)
N/A
206
N/A
113
-45%
140
+23%
148
+5%
(21)
N/A
(112)
-435%
(108)
+3%
(54)
+51%
(21)
+60%
(36)
-69%
7
N/A
25
+278%
232
+843%
436
+88%
471
+8%
482
+2%
315
-35%
(160)
N/A
(171)
-7%
(169)
+1%
(163)
+3%
199
N/A
177
-11%
181
+2%
175
-3%
91
-48%
83
-9%
59
-29%
46
-23%
38
-17%
60
+58%
256
+328%
319
+24%
EPS (Diluted)
51.47
N/A
53.79
+5%
72.88
+35%
71.05
-3%
1.51
-98%
22.81
+1 411%
4.64
-80%
-1.66
N/A
19.99
N/A
10.91
-45%
12.5
+15%
12.93
+3%
-1.86
N/A
-10.75
-478%
-9.33
+13%
-5.87
+37%
-1.7
+71%
-3.45
-103%
0.62
N/A
2.43
+292%
22.49
+826%
41.93
+86%
45.25
+8%
48.06
+6%
32.53
-32%
-15.41
N/A
-19.11
-24%
-17.81
+7%
-17.98
-1%
20.97
N/A
19.13
-9%
19.77
+3%
19.18
-3%
10.15
-47%
20.84
+105%
6.14
-71%
5.1
-17%
4.54
-11%
6.03
+33%
24.87
+312%
31.93
+28%

See Also

Summary
MAJESAUT intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAJESAUT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAJESAUT stock valuation using valuation multiples.
Wall Street Estimates
MAJESAUT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAJESAUT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.