Business Support · Founded 1973 · www.majesticauto.in · BSE 500267 · NSE MAJESTIC AUT · ISIN INE201B01022
No Notes Added Yet
Business
Majestic Auto Ltd. (MAJESAUT) has undergone a significant transformation from its historical automotive manufacturing business (Hero Majestic mopeds). Currently, its core business model revolves around real estate development and rental income. The company is primarily involved in developing, owning, and leasing out commercial and retail properties. It generates revenue primarily through rental income from its portfolio of properties and potentially through property sales or development margins.
Revenue Mix
The company's primary operations are concentrated within the real estate segment. Specific granular breakdowns of revenue contribution from different property types (e.g., commercial vs. retail) or geographical areas are typically not detailed in its public filings beyond the overarching real estate focus. Therefore, its revenue mix is predominantly from real estate leasing and development activities.
Industry
Majestic Auto operates within the highly competitive Indian real estate sector, specifically focusing on commercial and retail property development and leasing. This industry is characterized by cyclicality, high capital intensity, and significant regulatory oversight. The company operates alongside numerous larger, established developers as well as smaller regional players. Its positioning often relies on its association with the Hero Group and its ability to identify and develop strategic properties. Compared to industry giants, it might be considered a niche or regional player, depending on the scale and geographical spread of its projects.
MOAT
Majestic Auto's competitive advantages are likely rooted in:
Promoter Group Legacy: Its association with the respected 'Hero Group' provides a degree of credibility, access to networks, and potentially easier access to financing.
Strategic Land Bank: Any existing prime land parcels acquired over time can provide a cost advantage and opportunities for high-value development.
Management Expertise: Experience in identifying viable real estate projects, navigating regulatory complexities, and executing development.
However, it generally lacks the immense scale, diversified portfolio, or strong brand recall in real estate that larger, dedicated real estate developers possess.
Growth Drivers
Key factors that can drive growth for Majestic Auto over the next 3-5 years include:
Urbanization and Economic Growth: Increasing demand for commercial, retail, and logistics spaces in Indian cities driven by a growing economy, expanding businesses, and rising consumption.
Strategic Project Development: Successful identification, acquisition, and development of new high-potential commercial or retail properties.
Portfolio Expansion & Optimization: Growth through adding new properties to its rental portfolio and optimizing occupancy and rental yields from existing assets.
Infrastructure Development: Government spending on infrastructure can boost property values and demand in adjacent areas.
Risks
Real Estate Market Cyclicality: The Indian real estate market is inherently cyclical and sensitive to economic downturns, interest rate changes, and investor sentiment.
Regulatory & Approval Delays: Obtaining numerous permits and approvals for real estate projects can be lengthy, costly, and subject to policy changes.
Interest Rate Sensitivity: High interest rates can increase borrowing costs for development and reduce demand for properties, impacting profitability.
Competition: Intense competition from established and emerging real estate developers for land, tenants, and capital.
Funding Risks: Dependence on debt and equity markets for funding new projects, which can be volatile.
Occupancy & Rental Yields: Inability to maintain high occupancy rates or achieve desired rental yields on its properties can negatively impact cash flows.
Management & Ownership
Majestic Auto Ltd. is part of the broader 'Hero Group' umbrella, promoted by the Munjal family. Mr. Sunil Kant Munjal is closely associated with the company and its strategic direction. The management team likely comprises professionals with experience in real estate development and corporate finance. The Munjal family, through various promoter entities, holds a significant controlling stake in the company, aligning their interests with long-term growth.
Outlook
Majestic Auto's outlook is closely tied to the performance and opportunities within the Indian real estate sector. The bullish case hinges on the continued growth of the Indian economy, driving demand for commercial and retail spaces, allowing the company to strategically expand its property portfolio and enhance rental income. Its association with the Hero Group provides a foundation of trust and potential access to capital. However, the bearish perspective highlights the inherent risks of the real estate industry, including market cyclicality, intense competition, regulatory hurdles, and interest rate volatility. The company's ability to consistently identify and execute profitable projects, maintain strong occupancy rates, and navigate the complex real estate landscape will be critical to its future performance.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 16 | 16 | 16 | 17 | 15 | 15 | 13 | 3 | 3 | 0 |
| Other Income | 16 | 14 | 9 | -7 | -3 | 16 | 15 | 11 | 1 | 31 |
| Total Income | 32 | 30 | 25 | 11 | 12 | 32 | 28 | 14 | 4 | 31 |
| Total Expenditure | 6 | 9 | 9 | 7 | 11 | 6 | 11 | 5 | 8 | 3 |
| Operating Profit | 26 | 21 | 16 | 4 | 1 | 25 | 16 | 9 | -4 | 28 |
| Interest | 3 | 4 | 4 | 4 | 4 | 4 | 3 | 0 | 1 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 93 | 0 | 0 | 0 |
| Profit Before Tax | 20 | 15 | 10 | -2 | -5 | 19 | 105 | 7 | -6 | 26 |
| Provision for Tax | 20 | 4 | 2 | -0 | 2 | 5 | 29 | 2 | -3 | 8 |
| Profit After Tax | -0 | 10 | 8 | -2 | -7 | 14 | 76 | 5 | -3 | 18 |
| Adjustments | -0 | -0 | -0 | -1 | -1 | -1 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | -1 | 10 | 8 | -3 | -8 | 13 | 76 | 5 | -3 | 18 |
| Adjusted Earnings Per Share | -0.6 | 9.7 | 7.2 | -2.9 | -7.5 | 12.6 | 72.8 | 5.2 | -2.5 | 17.4 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 138 | 57 | 56 | 117 | 69 | 57 | 49 | 50 | 83 | 64 | 35 | 19 |
| Other Income | 26 | 202 | 94 | 13 | 10 | 13 | 13 | 11 | 34 | 13 | 43 | 58 |
| Total Income | 163 | 259 | 150 | 129 | 79 | 70 | 62 | 61 | 118 | 77 | 78 | 77 |
| Total Expenditure | 137 | 240 | 125 | 57 | 26 | 17 | 19 | 25 | 30 | 36 | 31 | 27 |
| Operating Profit | 26 | 18 | 24 | 73 | 53 | 53 | 43 | 36 | 88 | 41 | 47 | 49 |
| Interest | 26 | 27 | 23 | 22 | 20 | 17 | 14 | 14 | 14 | 15 | 8 | 4 |
| Depreciation | 20 | 8 | 8 | 7 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 7 |
| Exceptional Income / Expenses | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93 | 93 |
| Profit Before Tax | 7 | -17 | -7 | 44 | 24 | 27 | 20 | 14 | 65 | 17 | 125 | 132 |
| Provision for Tax | -5 | -7 | -4 | -1 | 45 | 5 | 9 | 9 | 32 | 8 | 32 | 36 |
| Profit After Tax | 11 | -10 | -3 | 45 | -21 | 22 | 11 | 5 | 33 | 9 | 93 | 96 |
| Adjustments | -1 | -1 | -1 | -1 | 5 | -2 | -2 | -1 | -1 | -2 | -1 | 0 |
| Profit After Adjustments | 11 | -11 | -4 | 44 | -16 | 20 | 9 | 4 | 32 | 7 | 92 | 96 |
| Adjusted Earnings Per Share | 10.4 | -10.8 | -3.5 | 41.9 | -15.4 | 19.2 | 8.7 | 3.6 | 30.8 | 6.5 | 88.1 | 92.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -45% | -11% | -9% | -13% |
| Operating Profit CAGR | 15% | 9% | -2% | 6% |
| PAT CAGR | 933% | 165% | 33% | 24% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 10% | 24% | 25% | 11% |
| ROE Average | 15% | 7% | 5% | 4% |
| ROCE Average | 19% | 12% | 9% | 8% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 176 | 388 | 416 | 389 | 300 | 421 | 415 | 417 | 615 | 610 | 669 |
| Minority's Interest | 8 | 9 | 10 | 12 | 7 | 9 | 10 | 11 | 12 | 14 | 0 |
| Borrowings | 335 | 326 | 271 | 208 | 173 | 156 | 145 | 126 | 125 | 121 | 0 |
| Other Non-Current Liabilities | -21 | 20 | 18 | -7 | 21 | 49 | 4 | 15 | 49 | 50 | 30 |
| Total Current Liabilities | 73 | 81 | 43 | 26 | 34 | 30 | 32 | 35 | 53 | 116 | 15 |
| Total Liabilities | 572 | 824 | 758 | 628 | 535 | 665 | 607 | 604 | 855 | 912 | 713 |
| Fixed Assets | 469 | 193 | 360 | 68 | 69 | 67 | 71 | 68 | 71 | 187 | 156 |
| Other Non-Current Assets | 33 | 574 | 339 | 540 | 448 | 566 | 495 | 497 | 334 | 328 | 64 |
| Total Current Assets | 70 | 58 | 59 | 19 | 19 | 32 | 41 | 39 | 450 | 397 | 493 |
| Total Assets | 572 | 824 | 758 | 628 | 535 | 665 | 607 | 604 | 855 | 912 | 713 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 9 | 1 | 0 | 0 | 3 | 0 | 6 | 0 | 0 | 325 | 49 |
| Cash Flow from Operating Activities | 20 | 24 | 44 | 99 | 40 | 41 | 17 | 32 | 79 | 100 | -7 |
| Cash Flow from Investing Activities | -244 | 29 | 58 | -4 | 0 | -2 | 10 | 5 | 282 | -341 | 96 |
| Cash Flow from Financing Activities | 215 | -53 | -101 | -91 | -43 | -33 | -33 | -38 | -36 | -34 | -47 |
| Net Cash Inflow / Outflow | -8 | -1 | -0 | 3 | -3 | 6 | -6 | -0 | 325 | -276 | 42 |
| Closing Cash & Cash Equivalent | 1 | 0 | 0 | 3 | 0 | 6 | 0 | 0 | 325 | 49 | 91 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 10.39 | -10.76 | -3.46 | 41.93 | -15.41 | 19.16 | 8.71 | 3.64 | 30.78 | 6.55 | 88.14 |
| CEPS(Rs) | 30.34 | -1.91 | 5.33 | 50 | -11.21 | 29.58 | 18.42 | 13.01 | 40.23 | 17.47 | 97 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 7.5 | 0 | 7.5 | 15 | 10 | 60 |
| Book NAV/Share(Rs) | 169.25 | 373.46 | 399.69 | 374.31 | 288.11 | 404.75 | 399.52 | 400.83 | 591.52 | 587.08 | 642.91 |
| Core EBITDA Margin(%) | 0.35 | -324.59 | -124.67 | 51.34 | 62.15 | 70.35 | 60.9 | 49.75 | 64.54 | 43.65 | 13.25 |
| EBIT Margin(%) | 22 | 17.45 | 29.08 | 56.19 | 63.22 | 77.71 | 70.05 | 55.1 | 95.23 | 48.88 | 375 |
| Pre Tax Margin(%) | 4.51 | -30.12 | -12.11 | 37.67 | 34.17 | 47.94 | 40.67 | 27.44 | 78.09 | 26.27 | 353.25 |
| PAT Margin (%) | 7.51 | -18.21 | -4.75 | 38.57 | -30.22 | 38.37 | 21.58 | 9.53 | 39.68 | 13.67 | 262.18 |
| Cash Profit Margin (%) | 20.88 | -3.51 | 9.94 | 44.55 | -16.85 | 54.12 | 39.15 | 27.28 | 50.15 | 28.25 | 285.01 |
| ROA(%) | 2.8 | -1.48 | -0.33 | 6.5 | -3.6 | 3.64 | 1.66 | 0.78 | 4.54 | 1 | 11.42 |
| ROE(%) | 6.99 | -3.65 | -0.66 | 11.18 | -6.07 | 6.05 | 2.52 | 1.14 | 6.41 | 1.44 | 14.51 |
| ROCE(%) | 8.25 | 1.51 | 2.22 | 9.94 | 7.89 | 8.07 | 5.82 | 4.77 | 12.03 | 4.21 | 18.89 |
| Receivable days | 45.63 | 185.48 | 137.39 | 20.75 | 16.68 | 18.23 | 17.52 | 7.54 | 1.66 | 3.45 | 0 |
| Inventory Days | 34.56 | 118.66 | 72.76 | 9.25 | 11.32 | 13.92 | 16.65 | 16.53 | 6.41 | 4.36 | 3.99 |
| Payable days | 79.58 | 982.39 | 630.7 | 36.81 | 61.34 | 66.05 | 60.23 | 36.8 | 24.94 | 24.67 | 27.13 |
| PER(x) | 7.49 | 0 | 0 | 3.34 | 0 | 5.61 | 14.86 | 37.33 | 9.49 | 45.83 | 3.16 |
| Price/Book(x) | 0.46 | 0.29 | 0.36 | 0.37 | 0.2 | 0.27 | 0.32 | 0.34 | 0.49 | 0.51 | 0.43 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 6.98 | 0 | 5.52 | 5.13 | 3.33 | 21.51 |
| EV/Net Sales(x) | 3.33 | 8.45 | 7.9 | 3.12 | 3.74 | 4.94 | 6.1 | 5.82 | 1.44 | 6.05 | 5.59 |
| EV/Core EBITDA(x) | 17.56 | 26.29 | 18.05 | 5.01 | 4.88 | 5.29 | 6.96 | 7.99 | 1.36 | 9.53 | 4.18 |
| Net Sales Growth(%) | 20.66 | -58.86 | -1.47 | 109.25 | -40.74 | -17.82 | -13.91 | 1.32 | 68.25 | -22.9 | -44.97 |
| EBIT Growth(%) | 70.44 | -70.28 | 64.2 | 304.31 | -33.31 | 1.01 | -22.4 | -20.3 | 190.79 | -60.42 | 322.11 |
| PAT Growth(%) | -52.2 | -190.93 | 74.33 | 1800.31 | -146.44 | 204.34 | -51.59 | -55.25 | 600.5 | -73.43 | 955.11 |
| EPS Growth(%) | -54.47 | -203.57 | 67.84 | 1312.09 | -136.75 | 224.35 | -54.58 | -58.2 | 746.04 | -78.74 | 1246.56 |
| Debt/Equity(x) | 2.15 | 0.94 | 0.7 | 0.57 | 0.66 | 0.42 | 0.4 | 0.36 | 0.23 | 0.21 | 0 |
| Current Ratio(x) | 0.95 | 0.71 | 1.35 | 0.73 | 0.55 | 1.08 | 1.27 | 1.1 | 8.44 | 3.42 | 33.29 |
| Quick Ratio(x) | 0.7 | 0.48 | 1.26 | 0.65 | 0.49 | 1.01 | 1.2 | 1.04 | 8.42 | 3.41 | 33.29 |
| Interest Cover(x) | 1.26 | 0.37 | 0.71 | 3.03 | 2.18 | 2.61 | 2.38 | 1.99 | 5.55 | 2.16 | 17.24 |
| Total Debt/Mcap(x) | 4.68 | 3.22 | 1.96 | 1.52 | 3.23 | 1.58 | 1.23 | 1.05 | 0.46 | 0.4 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -45% | -11% | -9% | -13% |
| Operating Profit CAGR | +15% | +9% | -2% | +6% |
| PAT CAGR | +933% | +165% | +33% | +24% |
| Share Price CAGR | +10% | +24% | +25% | +11% |
| ROE Average | +15% | +7% | +5% | +4% |
| ROCE Average | +19% | +12% | +9% | +8% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 | 24.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.