Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Maha Rashtra Apex Corporation Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:13 am

Market Cap 224 Cr.
Current Price 158
High / Low 218/105
Stock P/E0.65
Book Value 318
Dividend Yield0.00 %
ROCE120 %
ROE119 %
Face Value 10.0
PEG Ratio-0.03

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Maha Rashtra Apex Corporation Ltd

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Multipurpose Trading & Agencies Ltd 5.23 Cr. 10.6 13.3/7.8129.1 10.20.00 %4.44 %3.91 % 10.0
Munoth Financial Services Ltd 34.4 Cr. 67.0 81.3/54.6 21.20.00 %1.71 %1.79 % 10.0
Nam Securities Ltd 72.5 Cr. 134 198/65.6201 21.20.00 %4.16 %3.05 % 10.0
Naperol Investments Ltd 733 Cr. 1,275 2,041/801748 3,2040.00 %0.08 %0.05 % 10.0
Inani Securities Ltd 13.2 Cr. 29.0 42.0/20.59.10 42.20.00 %10.6 %6.92 % 10.0
Industry Average6,895.83 Cr1,836.483,514.445,415.950.31%15.08%16.58%7.38

All Competitor Stocks of

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales1102111011011
Expenses11151120131191
Operating Profit-00-0-3-0-1-2-00-2-0-0-90
OPM %-12%26%-76%-153%-41%-100%-340%-225%4%-426%-94%-19%-14,314%
Other Income3113213103130
Interest0000000000000
Depreciation0000000000000
Profit before tax311-120210003-90
Tax %1%41%0%0%2%243%0%0%2%-225%0%16%0%
Net Profit311-12-0210002-90
EPS in Rs2.350.560.39-0.381.17-0.231.140.730.280.180.271.71-63.39

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales2.342.741.552.031.318.7510.049.495.418.387.958.642.86
Expenses2.131.871.325.122.584.124.895.196.513.158.5556.785.84
Operating Profit0.210.870.23-3.09-1.274.635.154.30-1.105.23-0.60-48.14-2.98
OPM %8.97%31.75%14.84%-152.22%-96.95%52.91%51.29%45.31%-20.33%62.41%-7.55%-557.18%-104.20%
Other Income2.792.771.226.093.432.920.956.8115.2326.972.586.426.76
Interest5.114.162.942.782.151.591.431.080.390.030.020.000.00
Depreciation0.330.290.240.030.060.030.030.050.030.030.040.040.04
Profit before tax-2.44-0.81-1.730.19-0.055.934.649.9813.7132.141.92-41.763.74
Tax %0.00%-3.70%-2.31%57.89%-60.00%1.35%16.59%-0.30%0.07%-4.92%30.21%-0.26%
Net Profit-2.45-0.84-1.780.07-0.0829.0653.9510.0213.7033.721.34-41.883.44
EPS in Rs-1.73-0.59-1.260.05-0.0620.5438.137.089.6823.830.95-29.602.44
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)65.71%-111.90%103.93%-214.29%36425.00%85.65%-81.43%36.73%146.13%-96.03%-3225.37%
Change in YoY Net Profit Growth (%)0.00%-177.62%215.84%-318.22%36639.29%-36339.35%-167.08%118.15%109.40%-242.16%-3129.35%

Maha Rashtra Apex Corporation Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:20%
5 Years:0%
3 Years:4%
TTM:198%
Compounded Profit Growth
10 Years:62%
5 Years:146%
3 Years:120%
TTM:18777%
Stock Price CAGR
10 Years:32%
5 Years:11%
3 Years:19%
1 Year:14%
Return on Equity
10 Years:%
5 Years:43%
3 Years:53%
Last Year:119%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 8:35 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital14141414141414141414141414
Reserves-84-87-87-8723778710113513699447436
Borrowings34100666600000
Other Liabilities147144143132109105103107111110968787
Total Liabilities80758060152201211228261261209549538
Fixed Assets7777333333334
CWIP0000000000000
Investments19191919139190196209238236188519508
Other Assets5350543410812161922182726
Total Assets80758060152201211228261261209549538

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +191115-1-00-251-2-8-9
Cash from Investing Activity +3111-0-06-0-0156
Cash from Financing Activity +-15-13-10-11-0-1-1-61110
Net Cash Flow7-26-12-0-13-11-0-2-2

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow0.21-2.13-3.77-13.09-1.27-1.37-0.85-1.70-7.105.23-0.60-48.14

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days1,3092,1311,4531,513151627188958
Inventory Days
Days Payable
Cash Conversion Cycle1,3092,1311,4531,513151627188958
Working Capital Days-14,885-25,835-19,688-27,216-4,496-3,737-3,914-6,776-4,515-4,571-3,675-2,748
ROCE %8%4%12%23%-0%-33%120%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters62.54%62.54%62.54%62.54%62.54%62.54%62.54%62.54%62.54%62.54%62.54%62.54%
DIIs0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%
Public37.45%37.45%37.45%37.45%37.46%37.46%37.46%37.47%37.46%37.45%37.46%37.46%
No. of Shareholders10,32310,33310,39910,56810,77410,47810,43010,51610,34010,72710,83411,650

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)245.82-29.720.9523.939.72
Diluted EPS (Rs.)245.82-29.720.9523.939.72
Cash EPS (Rs.)5.533.673.655.83-0.56
Book Value[Excl.RevalReserv]/Share (Rs.)326.4380.01106.53105.4781.56
Book Value[Incl.RevalReserv]/Share (Rs.)326.4380.01106.53105.4781.56
Revenue From Operations / Share (Rs.)6.171.512.762.172.86
PBDIT / Share (Rs.)4.922.913.203.86-0.60
PBIT / Share (Rs.)4.892.883.173.84-0.62
PBT / Share (Rs.)6.573.734.044.69-0.57
Net Profit / Share (Rs.)5.503.653.635.81-0.58
NP After MI And SOA / Share (Rs.)245.37-29.660.9523.889.70
PBDIT Margin (%)79.63192.90116.10177.81-21.11
PBIT Margin (%)79.17191.00115.16176.75-21.84
PBT Margin (%)106.48247.00146.51215.83-20.15
Net Profit Margin (%)89.09241.67131.50267.43-20.45
NP After MI And SOA Margin (%)3975.34-1966.0634.471099.83338.94
Return on Networth / Equity (%)75.16-37.070.8922.6411.90
Return on Capital Employeed (%)1.493.592.983.63-0.76
Return On Assets (%)63.13-20.030.5112.936.00
Asset Turnover Ratio (%)0.020.000.010.000.00
Current Ratio (X)0.190.140.160.130.10
Quick Ratio (X)0.190.140.160.130.10
Interest Coverage Ratio (X)475.291521.81273.88179.32-2.21
Interest Coverage Ratio (Post Tax) (X)368.691464.81236.26230.29-2.32
Enterprise Value (Cr.)185.77122.56126.9987.8494.07
EV / Net Operating Revenue (X)21.3257.5432.6328.6523.27
EV / EBITDA (X)26.7729.8328.1016.11-110.20
MarketCap / Net Operating Revenue (X)21.3959.0233.8930.3224.19
Price / BV (X)0.401.110.870.620.84
Price / Net Operating Revenue (X)21.3959.0533.9030.3324.19
EarningsYield1.86-0.330.010.360.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Maha Rashtra Apex Corporation Ltd as of December 22, 2024 is: 250.89

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 22, 2024, Maha Rashtra Apex Corporation Ltd is Undervalued by 58.79% compared to the current share price 158.00

Intrinsic Value of Maha Rashtra Apex Corporation Ltd as of December 22, 2024 is: 190.45

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 22, 2024, Maha Rashtra Apex Corporation Ltd is Undervalued by 20.54% compared to the current share price 158.00

Last 5 Year EPS CAGR: -24.09%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -9.50, which is a positive sign.
  2. The company has higher reserves (92.00 cr) compared to borrowings (3.15 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (5.50 cr) and profit (1.96 cr) over the years.
  1. The stock has a low average ROCE of 11.17%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 9.25, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Maha Rashtra Apex Corporation Ltd:
    1. Net Profit Margin: 89.09%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 1.49% (Industry Average ROCE: 14.89%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 75.16% (Industry Average ROE: 15.33%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 368.69
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.19
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 0.65 (Industry average Stock P/E: 2)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Maha Rashtra Apex Corporation Ltd. is a Public Limited Listed company incorporated on 26/03/1943 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L85110KA1943PLC001177 and registration number is 001177. Currently company belongs to the Industry of Finance & Investments. Company’s Total Operating Revenue is Rs. 1.64 Cr. and Equity Capital is Rs. 14.12 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Finance & Investments3rd Floor, Front Wing, North Block, Manipal Centre, Bengaluru Karnataka 560042mracl.ho@manipal.com
http://www.maharashtraapex.com
Management
NamePosition Held
Mr. K B ShettyChairman
Mr. Aspi Nariman KatgaraManaging Director
Mrs. V B JyothiDirector
Mr. Nagarajan SivarmakrishnanDirector
Mr. Yazdin Jimmy MistryDirector
Mrs. Vidya Mananjay MoreDirector

FAQ

What is the latest intrinsic value of Maha Rashtra Apex Corporation Ltd?

The latest intrinsic value of Maha Rashtra Apex Corporation Ltd as on 22 December 2024 is ₹250.89, which is 58.79% higher than the current market price of ₹158.00. The stock has a market capitalization of 224 Cr. and recorded a high/low of 218/105 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹436 Cr and total liabilities of ₹538 Cr.

What is the Market Cap of Maha Rashtra Apex Corporation Ltd?

The Market Cap of Maha Rashtra Apex Corporation Ltd is 224 Cr..

What is the current Stock Price of Maha Rashtra Apex Corporation Ltd as on 22 December 2024?

The current stock price of Maha Rashtra Apex Corporation Ltd as on 22 December 2024 is 158.

What is the High / Low of Maha Rashtra Apex Corporation Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Maha Rashtra Apex Corporation Ltd stocks is 218/105.

What is the Stock P/E of Maha Rashtra Apex Corporation Ltd?

The Stock P/E of Maha Rashtra Apex Corporation Ltd is 0.65.

What is the Book Value of Maha Rashtra Apex Corporation Ltd?

The Book Value of Maha Rashtra Apex Corporation Ltd is 318.

What is the Dividend Yield of Maha Rashtra Apex Corporation Ltd?

The Dividend Yield of Maha Rashtra Apex Corporation Ltd is 0.00 %.

What is the ROCE of Maha Rashtra Apex Corporation Ltd?

The ROCE of Maha Rashtra Apex Corporation Ltd is 120 %.

What is the ROE of Maha Rashtra Apex Corporation Ltd?

The ROE of Maha Rashtra Apex Corporation Ltd is 119 %.

What is the Face Value of Maha Rashtra Apex Corporation Ltd?

The Face Value of Maha Rashtra Apex Corporation Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Maha Rashtra Apex Corporation Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE