Maruti Infrastructure Ltd - Stock Valuation and Financial Performance

BSE: 531540 | NSE: | Construction - Real Estate | Small Cap

Maruti Infra Share Price

19.01 -0.42 -2.16%
as on 26-Dec'24 16:59

DeciZen - make an informed investing decision on Maruti Infra

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Maruti Infrastructure stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
182.2 Cr.
52-wk low:
16.9
52-wk high:
40.1

Is Maruti Infrastructure Ltd an attractive stock to invest in?

1. Is Maruti Infrastructure Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Maruti Infrastructure Ltd is a below average quality company.

2. Is Maruti Infrastructure Ltd undervalued or overvalued?

The key valuation ratios of Maruti Infrastructure Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Maruti Infrastructure Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Maruti Infrastructure Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Maruti Infra:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Maruti Infrastructure Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 9.2%4.2%2.3%6.8%7.2%6.5%6.4%5.6%7.2%8.6%-
Value Creation
Index
-0.4-0.7-0.8-0.5-0.5-0.5-0.5-0.6-0.5-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 21.917.513.522.129.331.732.625.535.238.437
Sales YoY Gr.--20.3%-22.6%63.6%32.4%8.3%2.7%-21.7%37.9%9.2%-
Adj EPS 0.10.100.100.10.10.10.10.2-0
YoY Gr.--54.6%-40%133.3%-57.1%133.3%14.3%-25%133.3%28.6%-
BVPS (₹) 2.12.12.12.22.22.32.42.42.62.82.7
Adj Net
Profit
1.10.50.30.60.30.60.70.51.31.70
Cash Flow from Ops. -3.5-5-0.73.42.35.1-1.1-0.5-1.71.7-
Debt/CF from Ops. -0.4-1.4-12.72.32.81.4-7.8-23.7-11.49.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.4%5.6%5.7%9.2%
Adj EPS 5.6%43.1%31%28.6%
BVPS3.2%4.3%4.9%7%
Share Price 22.6% 44.8% 47% -8.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
6.12.51.23.11.333.22.35.46.8-1.5
Op. Profit
Mgn %
7.96.64.78.65.74.74.66.67.79.32.8
Net Profit
Mgn %
4.92.81.82.8122.223.64.4-1
Debt to
Equity
0.10.40.40.40.30.30.40.50.80.60.1
Working Cap
Days
416598846500365353362534491512215
Cash Conv.
Cycle
293514756444264169159293293284102

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.64

Return on Equity is Poor

Sales growth has been subdued in last 3 years 5.65%

Sales growth is not so good in last 4 quarters at -4.50%

Latest Financials - Maruti Infrastructure Ltd.

Standalone Consolidated
TTM EPS (₹) -0 -0.1
TTM Sales (₹ Cr.) 37.2 37.2
BVPS (₹.) 2.7 3.3
Reserves (₹ Cr.) 7 12
P/BV 7.17 5.88
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 16.93 / 40.05
All Time Low / High (₹) 0.10 / 40.05
Market Cap (₹ Cr.) 182
Equity (₹ Cr.) 18.8
Face Value (₹) 2
Industry PE 81.4

Management X-Ray of Maruti Infra:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *7.577.577.577.577.577.577.570.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Maruti Infra

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales22171422293233263538
Operating Expenses 20161320283031243235
Manufacturing Costs99715191620101019
Material Costs1074481410132114
Employee Cost 0000000000
Other Costs 1011101011
Operating Profit 2112212234
Operating Profit Margin (%) 7.9%6.5%4.7%8.2%5.7%4.7%4.6%6.6%7.7%9.3%
Other Income 0000001000
Interest 0001211111
Depreciation 0000000000
Exceptional Items 0000000000
Profit Before Tax 2101011123
Tax 1000000001
Profit After Tax 1001011112
PAT Margin (%) 4.9%2.7%1.8%2.6%1.0%2.0%2.2%2.0%3.6%4.4%
Adjusted EPS (₹)0.10.10.00.10.00.10.10.10.10.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 19202021212222232426
Share Capital 13131313131313131313
Reserves 77888910101213
Minority Interest0000000000
Debt1785458111816
Long Term Debt0784302254
Short Term Debt100115691311
Trade Payables511145681111
Others Liabilities 2453332144
Total Liabilities 28313429323437445757

Fixed Assets

Gross Block1111122233
Accumulated Depreciation1110011111
Net Fixed Assets1001111111
CWIP 0000000000
Investments 0000000000
Inventories20292826191619242738
Trade Receivables410043210174
Cash Equivalents 0010123111
Others Assets31427111261012
Total Assets 28313429323437445757

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -3-5-1325-10-22
PBT 2101011123
Adjustment 0000000111
Changes in Working Capital -5-6-1324-2-2-4-1
Tax Paid 000000000-1
Cash Flow From Investing Activity 0000-101000
Capex 0000-100000
Net Investments 0000000000
Others 0000000000
Cash Flow From Financing Activity 351-3-1-41-12-2
Net Proceeds from Shares 3500000000
Net Proceeds from Borrowing 100-3-1-3203-1
Interest Paid 000000-1-1-1-1
Dividend Paid 0000000000
Others 0010000000
Net Cash Flow 0000020-100
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)6.192.411.232.791.343.013.242.295.416.78
ROCE (%)9.174.242.256.797.236.516.445.67.178.64
Asset Turnover Ratio0.840.590.420.70.950.950.90.630.70.67
PAT to CFO Conversion(x)-3N/AN/A3N/A5-10-21
Working Capital Days
Receivable Days424810226443085142100
Inventory Days338509766449283202198313266308
Payable Days1531575665116121196199170285

Maruti Infrastructure Ltd Stock News

Maruti Infrastructure Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Maruti Infra on 26-Dec-2024 16:59 is ₹19.01.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Dec-2024 16:59 the market cap of Maruti Infra stood at ₹182.2.
The latest P/E ratio of Maruti Infra as of 26-Dec-2024 16:59 is 0.00.
The latest P/B ratio of Maruti Infra as of 26-Dec-2024 16:59 is 7.17.
The 52-week high of Maruti Infra is ₹40.05 and the 52-week low is ₹16.93.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Maruti Infra is ₹37.16 ( Cr.) .

About Maruti Infrastructure Ltd

Maruti Infrastructure, one of the premier names and the leading real estate developer was incorporated on December 2, 1994 under the name of Maruti Real Estate & Finance Ltd. It changed name to Maruti Infrastructure and Finance Ltd on  March 27,1995. On  August 14, 1995 again the name of the company was changed to Maruti Infrastructures.

MIPL is an integrated group spanning construction, real estate and infrastructure development. The MIPL specializes in technically complex, new-age construction in infrastructure projects, as well as EPC, BOT, Integrated projects and townships.

Maruti Infrastructures made its foray into the sector with a unique structure at Dewas Road in Ujjain named “Divine Valley”.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.