Mahindra Life. Dev

₹609.7 8.9 | 1.5%

WEBSITE BSE:532313 NSE : MAHINDRALIFE 10 May, 16:01

Market Cap ₹9453 Cr.

Stock P/E 96.2

P/B 5

Current Price ₹609.7

Book Value ₹ 120.8

Face Value 10

52W High ₹679.2

Dividend Yield 0.43%

52W Low ₹ 367.8

Edit Ratio

Mahindra Life. Dev Research see more...

Overview Inc. Year: 1999Industry: Construction - Real Estate

Mahindra Lifespace Developers Ltd, together with its subsidiaries, engages within the real estate and infrastructure improvement enterprise in India. It operates through Projects, Project Management and Development; and Operating of Commercial Complexes segments. The employer’s development portfolio incorporates residential tasks underneath the Mahindra Happinest brand; integrated cities below the Mahindra World City logo; and industrial clusters underneath the Origins by Mahindra logo. It additionally supplies water, as well as presents sewage and wastewater treatment offerings. The organisation was founded in 1994 and is based in Mumbai, India. Mahindra Lifespace Developers Ltd is a subsidiary of Mahindra & Mahindra Ltd.

Mahindra Life. Dev Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Mahindra Life. Dev 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	24	162	95	70	187	255	98	18	82	14
Other Income	9	-7	23	4	11	15	12	8	7	40
Total Income	33	155	117	74	198	270	110	26	89	55
Total Expenditure	63	197	127	109	198	283	141	53	121	68
Operating Profit	-30	-42	-9	-35	-0	-12	-31	-27	-32	-14
Interest	2	2	2	2	3	3	4	0	0	3
Depreciation	1	2	2	3	3	3	3	3	4	4
Exceptional Income / Expenses	0	97	34	0	34	0	0	0	0	0
Profit Before Tax	-33	51	20	-41	27	-19	-38	-30	-36	-20
Provision for Tax	-8	-60	8	-7	-1	3	-9	-11	-11	-13
Profit After Tax	-25	110	13	-34	28	-22	-29	-20	-25	-7
Adjustments	50	26	63	27	5	23	25	1	75	79
Profit After Adjustments	25	137	75	-8	33	1	-4	-19	50	72
Adjusted Earnings Per Share	1.6	8.9	4.9	-0.5	2.1	0	-0.3	-1.2	3.2	4.6

Mahindra Life. Dev 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	738	705	1086	593	762	566	593	611	166	394	607	212
Other Income	34	167	61	94	69	78	61	35	22	15	53	67
Total Income	772	872	1148	687	831	644	654	646	188	408	660	280
Total Expenditure	496	651	662	508	712	509	567	668	260	483	717	383
Operating Profit	276	221	486	180	119	135	87	-22	-72	-75	-57	-104
Interest	31	50	51	36	20	41	12	8	11	7	11	7
Depreciation	9	10	13	4	5	4	4	8	7	7	12	14
Exceptional Income / Expenses	0	0	0	0	0	0	0	-135	0	97	68	0
Profit Before Tax	236	161	421	138	139	135	143	-196	-78	99	106	-124
Provision for Tax	80	51	138	43	33	31	25	-2	-6	-62	3	-44
Profit After Tax	156	110	283	95	106	103	119	-195	-71	162	103	-81
Adjustments	-15	-9	-17	-3	-4	-2	1	1	-0	-7	-1	180
Profit After Adjustments	141	101	266	92	102	101	120	-193	-72	154	101	99
Adjusted Earnings Per Share	10.8	7.7	20.2	7	8.3	6.6	7.8	-12.6	-4.7	10	6.6	6.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	54%	-0%	1%	-2%
Operating Profit CAGR	0%	0%	NAN%	NAN%
PAT CAGR	-36%	0%	0%	-4%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	64%	54%	38%	17%
ROE Average	6%	4%	1%	6%
ROCE Average	6%	3%	1%	6%

Mahindra Life. Dev 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	1293	1262	1475	1630	1700	2059	1930	1701	1631	1789	1806
Minority's Interest	86	84	97	39	43	45	44	42	42	49	0
Borrowings	575	1197	1117	449	275	58	33	63	75	60	8
Other Non-Current Liabilities	51	166	183	119	95	48	22	14	4	-70	-53
Total Current Liabilities	1121	1031	737	773	773	789	966	721	817	1131	1791
Total Liabilities	3125	3739	3609	3010	2886	2998	2994	2542	2570	2959	3552
Fixed Assets	304	323	354	100	100	95	95	77	70	83	17
Other Non-Current Assets	31	212	258	677	711	789	750	659	676	738	816
Total Current Assets	2791	3205	2997	2233	2075	2113	2148	1806	1824	2137	2718
Total Assets	3125	3739	3609	3010	2886	2998	2994	2542	2570	2959	3552

Mahindra Life. Dev 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	132	122	57	48	119	75	50	135	92	115	198
Cash Flow from Operating Activities	-158	-256	300	-174	70	194	168	-63	-68	-52	-148
Cash Flow from Investing Activities	-27	-195	42	106	141	-180	288	88	110	123	28
Cash Flow from Financing Activities	176	386	-336	139	-255	-40	-370	-67	-20	12	-27
Net Cash Inflow / Outflow	-10	-65	6	72	-44	-25	85	-42	23	83	-148
Closing Cash & Cash Equivalent	122	57	63	119	75	50	135	92	115	198	49

Mahindra Life. Dev 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)	10.78	7.67	20.21	6.96	8.3	6.56	7.77	-12.55	-4.65	10	6.56
CEPS(Rs)	12.57	9.15	22.51	7.5	8.97	6.99	7.95	-12.13	-4.18	10.89	7.44
DPS(Rs)	6	1.87	12	1.87	6	6	6	0	0	2	2.3
Book NAV/Share(Rs)	98.49	96.01	111.8	123.68	137.64	133.36	124.98	110.1	105.46	115.46	116.52
Core EBITDA Margin(%)	32.76	7.69	39.06	14.43	6.6	10.14	4.36	-9.3	-56.25	-22.74	-18.15
EBIT Margin(%)	36.2	29.94	43.5	29.2	20.88	31.05	26.27	-30.87	-40.19	26.88	19.22
Pre Tax Margin(%)	31.97	22.82	38.76	23.18	18.23	23.76	24.17	-32.12	-46.78	25.23	17.42
PAT Margin (%)	21.15	15.6	26.08	15.95	13.89	18.26	20.02	-31.84	-42.98	41.09	16.95
Cash Profit Margin (%)	22.33	17.02	27.3	16.65	14.5	19.01	20.65	-30.58	-38.77	42.74	18.96
ROA(%)	5.58	3.21	7.71	2.86	3.59	3.51	3.96	-7.03	-2.8	5.85	3.16
ROE(%)	12.77	8.63	20.74	6.1	6.37	5.51	5.97	-10.74	-4.3	9.49	5.73
ROCE(%)	13.1	8.58	17.58	6.76	6.68	7.22	6.66	-9.22	-3.51	5.36	5.63
Receivable days	71.11	51.54	26.13	33.85	33.42	71.33	86.96	75.17	187.48	68.77	66.48
Inventory Days	662.4	881.67	629.57	1008.01	593.17	671.62	694.96	761.54	2798.12	1292.22	1064.86
Payable days	168.27	149.29	195.58	249.68	147.44	194.34	172.6	120.99	411.86	189.83	133.02
PER(x)	11.01	14.86	7.22	18.81	15.54	22.48	15.41	0	0	39.65	53.77
Price/Book(x)	1.2	1.19	1.31	1.06	0.94	1.11	0.96	0.58	1.8	3.43	3.03
Dividend Yield(%)	1.57	1.64	2.56	1.43	1.55	1.36	1.67	0	0	0.5	0.65
EV/Net Sales(x)	3.22	4.01	2.84	4.01	2.83	4.59	3	1.77	18.26	15.7	9.3
EV/Core EBITDA(x)	8.61	12.79	6.35	13.26	18.09	19.2	20.48	-49.44	-42.2	-82.62	-98.69
Net Sales Growth(%)	5.29	-4.48	54	-45.39	28.49	-25.71	4.71	3.05	-72.79	136.73	54.14
EBIT Growth(%)	27.81	-21.02	123.76	-63.33	-8.15	10.51	-11.42	-221.1	64.58	258.35	10.19
PAT Growth(%)	21.27	-29.55	157.47	-66.61	11.95	-2.39	14.81	-263.94	63.28	326.34	-36.41
EPS Growth(%)	18.7	-28.84	163.5	-65.57	19.27	-20.98	18.47	-261.53	62.92	314.84	-34.43
Debt/Equity(x)	0.75	1.11	0.84	0.48	0.38	0.22	0.12	0.14	0.15	0.16	0.15
Current Ratio(x)	2.49	3.11	4.07	2.89	2.68	2.68	2.22	2.5	2.23	1.89	1.52
Quick Ratio(x)	1.03	1.39	1.39	1.2	1.17	1.52	0.83	0.83	0.59	0.61	0.35
Interest Cover(x)	8.56	4.21	9.19	4.85	7.87	4.26	12.47	-24.72	-6.09	16.24	10.68
Total Debt/Mcap(x)	0.62	0.94	0.64	0.45	0.33	0.2	0.12	0.24	0.08	0.05	0.05

Mahindra Life. Dev Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	51.34	51.33	51.33	51.31	51.3	51.28	51.2	51.19	51.18	51.17
FII	10.61	9.77	10.6	11.42	11.07	11.31	11.46	11.87	8.53	9.12
DII	17.38	18.82	18.92	18.34	18.96	19.44	19.86	20.17	23.19	22.24
Public	20.67	20.08	19.15	18.93	18.66	17.97	17.48	16.77	17.1	17.47
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	7.93	7.93	7.93	7.93	7.93	7.93	7.93	7.93	7.93	7.93
FII	1.64	1.51	1.64	1.77	1.71	1.75	1.78	1.84	1.32	1.41
DII	2.68	2.91	2.92	2.83	2.93	3.01	3.08	3.13	3.59	3.45
Public	3.19	3.1	2.96	2.93	2.89	2.78	2.71	2.6	2.65	2.71
Others	0	0	0	0	0	0	0	0	0	0
Total	15.45	15.45	15.45	15.46	15.46	15.47	15.49	15.5	15.5	15.5

Pros

Debtor days have improved from 189.83 to 133.02days.
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 4% over the last 3 years.
Stock is trading at 5 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.

Mahindra Life. Dev News

IPO

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

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

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

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

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

Mahindra Life. Dev

Add Watchlist

Mahindra Life. Dev Research see more...

Overview Inc. Year: 1999Industry: Construction - Real Estate

Mahindra Life. Dev Share Price

Alert Data

Quarterly Price

Peer Comparison

Mahindra Life. Dev Quarterly Results

Mahindra Life. Dev Profit & Loss

Growth Rates

Mahindra Life. Dev Balance Sheet

Mahindra Life. Dev Cash Flow

Mahindra Life. Dev Ratios

Mahindra Life. Dev Shareholding Pattern

Mahindra Life. Dev News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!