Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹379 Cr.
Stock P/E
4.1
P/B
0.6
Current Price
₹364.3
Book Value
₹ 660.4
Face Value
10
52W High
₹501.4
52W Low
₹ 276
Dividend Yield
16.47%

Majestic Auto Overview

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.

Majestic Auto Share Price

Live · BSE / NSE · Inception: 1973
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Majestic Auto Quarterly Results

#(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

Majestic Auto Profit & Loss

#(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

Majestic Auto Balance Sheet

#(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

Majestic Auto Cash Flow

#(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

Majestic Auto Ratios

# 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

Growth Rates

Compounded annual
# 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%

Majestic Auto Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 75 %
FII 0.02 %
DII (MF + Insurance) 0.03 %
Public (retail) 24.95 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 75757575757575757575
FII 0.020.020.020.020.020.020.020.020.020.02
DII 0.030.030.030.030.030.030.030.030.030.03
Public 24.9524.9524.9524.9524.9524.9524.9524.9524.9524.95
Others 0000000000
Total 100100100100100100100100100100

Majestic Auto Peer Comparison

Business Support Edit Columns

Majestic Auto Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Majestic Auto Pros & Cons

Pros

  • Stock is trading at 0.6 times its book value
  • Company has delivered good profit growth of 33% CAGR over last 5 years
  • Stock is providing a good dividend yield of 16.47 %.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 7% over the last 3 years.
  • Debtor days have increased from 24.67 to 27.13days.
  • Earnings include an other income of Rs. 43 Cr.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp