Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Maestros Electronics
Join Channel
Consolidated Standalone

Maestros Electronics

₹177.7 8.5 | 5%

Market Cap ₹98 Cr.

Stock P/E 19.8

P/B 3.2

Current Price ₹177.7

Book Value ₹ 55.4

Face Value 10

52W High ₹182

Dividend Yield 0%

52W Low ₹ 44.3

Edit Ratio

Maestros Electronics Research see more...

Overview Inc. Year: 2010Industry: Telecommunication - Equipment

Maestros Electronics Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Maestros Electronics Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 3 3 4 7 4 10 10 6 3 14
Other Income 0 0 0 0 0 0 0 0 1 1
Total Income 3 3 4 7 5 10 10 6 4 15
Total Expenditure 3 3 3 5 4 8 8 5 3 11
Operating Profit 1 1 1 2 0 2 3 1 1 4
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 0 1 1 0 2 2 0 0 4
Provision for Tax 0 0 0 0 0 0 1 0 0 1
Profit After Tax 0 0 0 1 0 1 2 0 0 3
Adjustments -0 0 0 0 0 -0 -0 -0 0 0
Profit After Adjustments 0 0 0 1 0 1 2 0 0 3
Adjusted Earnings Per Share 0.5 0.6 0.7 1.9 0.3 2.5 3.3 0.6 0.3 4.7

Maestros Electronics Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 10 14 17 11 13 9 10 14 48 11 25 33
Other Income 0 1 1 1 1 1 1 0 1 1 1 2
Total Income 10 15 17 12 13 10 10 14 49 13 26 35
Total Expenditure 10 13 15 10 11 9 9 12 39 10 21 27
Operating Profit 1 1 2 2 2 1 1 2 9 3 5 9
Interest 0 0 0 0 0 0 0 1 1 0 1 0
Depreciation 0 0 1 1 1 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 1 1 1 1 -0 0 1 8 2 4 6
Provision for Tax 0 0 0 0 0 0 0 0 2 0 1 2
Profit After Tax 0 1 1 0 1 -0 0 0 6 1 3 5
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 0 1 1 0 1 -0 0 0 6 1 3 5
Adjusted Earnings Per Share 0 0 1.9 1.1 1.6 -0.5 0.7 0.7 10.2 2.3 5.4 8.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 127% 21% 23% 10%
Operating Profit CAGR 67% 36% 38% 17%
PAT CAGR 200% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 283% 40% 24% NA%
ROE Average 12% 16% 11% 7%
ROCE Average 17% 21% 15% 11%

Maestros Electronics Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 8 8 10 11 12 13 14 15 22 23 26
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 2 0 1 0 0 0 0 4 0 0 0
Other Non-Current Liabilities 0 0 0 0 1 1 1 1 1 1 1
Total Current Liabilities 6 8 9 9 9 8 6 21 35 30 16
Total Liabilities 16 17 20 21 23 23 22 41 58 54 43
Fixed Assets 3 7 6 6 8 8 8 8 8 8 8
Other Non-Current Assets 2 0 2 4 1 1 1 0 0 0 0
Total Current Assets 11 10 12 11 13 13 13 33 50 46 34
Total Assets 16 17 20 21 23 23 22 41 58 54 43

Maestros Electronics Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 1 4 6 7 1 1 8 7 8 33 25
Cash Flow from Operating Activities 2 3 2 1 -1 -2 -1 -4 28 -8 -6
Cash Flow from Investing Activities -1 -6 -1 -1 0 1 0 2 2 1 -0
Cash Flow from Financing Activities 2 0 1 0 1 0 0 2 -5 -1 -1
Net Cash Inflow / Outflow 3 -2 1 -0 -0 -1 -0 1 25 -8 -6
Closing Cash & Cash Equivalent 4 1 7 7 1 0 7 8 33 25 18

Maestros Electronics Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 0 1.87 1.12 1.63 -0.54 0.7 0.66 10.24 2.27 5.41
CEPS(Rs) 1.7 2.77 3.39 2.76 3.02 0.4 1.63 1.52 10.89 2.95 6.11
DPS(Rs) 0 0 0 0 0 0 0 0 0 0.5 0
Book NAV/Share(Rs) 0 0 26.22 27.4 28.06 27.49 28.24 28.96 39.18 40.94 46.41
Core EBITDA Margin(%) 6.27 5.59 8.26 6.58 10.69 -2.69 6.98 11.85 17.86 9.18 14.79
EBIT Margin(%) 4.75 6.35 8.22 8.21 10.14 1.38 8.17 11.96 19.12 19.28 18.47
Pre Tax Margin(%) 3.73 4.33 5.83 5.51 7.48 -2.16 4.92 3.83 16.24 15.16 16.34
PAT Margin (%) 2.56 3.32 3.92 3.81 5.1 -2.73 3.61 2.56 11.86 11.24 12.11
Cash Profit Margin (%) 4.92 5.77 7.09 9.37 9.44 2.04 8.48 5.89 12.62 14.58 13.7
ROA(%) 2.06 3.12 3.75 2.19 3.21 -1.12 1.54 1.1 11.34 2.23 6.15
ROE(%) 3.78 6.46 7.66 4.34 6.12 -2.03 2.56 2.38 30.68 5.68 12.38
ROCE(%) 5.23 8.35 11.31 6.95 9.25 0.81 4.8 8 38.46 8.89 16.51
Receivable days 115.51 83.97 66.64 102.11 87.56 112.01 97.73 79.29 59.07 393.93 161.79
Inventory Days 12.29 8.8 8.5 18.96 27.84 71.58 90.02 291.53 83.63 122.8 55.32
Payable days 129.99 96.95 120.05 274.67 251.72 302.89 282.92 228.34 59.98 427.2 93.36
PER(x) 0 0 12.06 32.2 18.62 0 62.44 95.84 6.03 23.53 8.23
Price/Book(x) 0 0 0.86 1.32 1.08 1.05 1.54 2.19 1.58 1.31 0.96
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0.93 0
EV/Net Sales(x) 0.24 0.04 0.3 0.87 0.75 0.95 1.77 2.49 0.07 0.63 0.45
EV/Core EBITDA(x) 3.06 0.43 2.49 5.97 4.84 15.21 13.61 16.32 0.35 2.8 2.26
Net Sales Growth(%) 22.38 39.72 15.66 -33.25 16.41 -28.31 3.44 42.09 251.09 -76.56 120.7
EBIT Growth(%) 31.91 85.75 44.26 -33.55 45.68 -90.79 504.74 108.13 461.24 -76.37 111.43
PAT Growth(%) -8.93 79.91 31.98 -35.45 58.05 -136.11 235.58 0.7 1526.46 -77.79 137.82
EPS Growth(%) 0 0 0 -40.16 45.59 -133.04 229.19 -5.06 1447.41 -77.79 137.82
Debt/Equity(x) 0.54 0.42 0.41 0.24 0.32 0.2 0.18 0.54 0.1 0.09 0.19
Current Ratio(x) 1.68 1.29 1.28 1.26 1.43 1.63 2.01 1.59 1.42 1.53 2.17
Quick Ratio(x) 1.59 1.26 1.21 1.19 1.27 1.37 1.61 0.66 1.34 1.37 2
Interest Cover(x) 4.66 3.14 3.44 3.04 3.81 0.39 2.51 1.47 6.62 4.68 8.7
Total Debt/Mcap(x) 0 0 0.48 0.18 0.3 0.19 0.12 0.25 0.06 0.07 0.2

Maestros Electronics Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 63.81 63.81 63.81 55.52 55.52 55.56 55.56 55.56 55.56 55.56
FII 0 0 0 0 0 0 0 0 0 0
DII 0.2 0.2 0.2 0 0.2 0.2 0.2 0.2 0.2 0.2
Public 35.99 35.99 35.99 44.48 44.28 44.24 44.24 44.24 44.24 44.24
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 427.2 to 93.36days.
  • Company is almost debt free.

Cons

  • Stock is trading at 3.2 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Maestros Electronics News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!