Nifty
Sensex
:
:
9580.30
32424.10
90.20 (0.95%)
223.51 (0.69%)

IT - Software Services

Rating :
62/99  (View)

BSE: 523704 | NSE: MASTEK

265.40
24.10 (9.99%)
29-May-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  234.50
  •  265.40
  •  234.50
  •  241.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73416
  •  194.85
  •  483.90
  •  165.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 643.91
  • 6.30
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 620.12
  • 3.21%
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.10%
  • 2.30%
  • 28.06%
  • FII
  • DII
  • Others
  • 6.2%
  • 7.30%
  • 11.04%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.40
  • 22.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.26
  • 22.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 41.75
  • 46.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.75
  • 16.46
  • 12.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.20
  • 1.43
  • 1.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.52
  • 7.18
  • 7.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
244
265
-8%
242
257
-6%
247
243
1%
267
222
20%
Expenses
210
231
-9%
215
226
-5%
215
213
1%
232
196
18%
EBITDA
34
34
-1%
27
31
-12%
32
30
6%
35
26
35%
EBIDTM
14%
13%
11%
12%
13%
12%
13%
12%
Other Income
10
6
59%
10
9
19%
6
4
60%
7
9
-21%
Interest
1
1
-41%
1
2
-64%
1
1
-35%
1
2
-29%
Depreciation
6
4
35%
6
5
18%
6
4
46%
4
4
19%
PBT
32
34
-7%
31
33
-5%
31
29
9%
37
30
25%
Tax
6
8
-23%
7
8
-14%
7
6
13%
10
10
-4%
PAT
26
27
-2%
25
25
-2%
24
22
8%
27
19
41%
PATM
11%
10%
10%
10%
10%
9%
10%
9%
EPS
10.70
10.91
-2%
10.14
10.33
-2%
9.97
9.24
8%
11.27
7.98
41%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Jun 11
Jun 10
Net Sales
1,000
1,033
817
560
527
1,013
923
683
734
594
714
Net Sales Growth
1%
26%
46%
6%
-48%
10%
35%
-7%
23%
-17%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
0
0
0
4
Gross Profit
1,000
1,033
817
560
527
1,013
923
683
734
594
710
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
871
902
718
512
511
958
834
626
710
613
627
Power & Fuel Cost
-
3
3
4
4
8
7
5
7
6
7
% Of Sales
-
0%
0%
1%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
587
481
323
281
621
565
415
461
454
452
% Of Sales
-
57%
59%
58%
53%
61%
61%
61%
63%
76%
63%
Manufacturing Exp.
-
223
154
120
138
182
145
128
131
60
56
% Of Sales
-
22%
19%
21%
26%
18%
16%
19%
18%
10%
8%
General & Admin Exp.
-
72
65
50
65
101
96
66
88
74
92
% Of Sales
-
7%
8%
9%
12%
10%
10%
10%
12%
12%
13%
Selling & Distn. Exp.
-
3
5
3
2
8
8
4
5
4
6
% Of Sales
-
0%
1%
1%
0%
1%
1%
1%
1%
1%
1%
Miscellaneous Exp.
-
13
10
11
22
35
9
6
13
7
6
% Of Sales
-
1%
1%
2%
4%
3%
1%
1%
2%
1%
2%
EBITDA
128
132
100
49
16
55
89
57
24
-18
87
EBITDA Margin
13%
13%
12%
9%
3%
5%
10%
8%
3%
-3%
12%
Other Income
33
25
21
13
22
18
13
9
12
20
8
Interest
4
6
6
4
0
1
1
0
1
1
2
Depreciation
22
17
19
15
19
37
33
22
29
29
27
PBT
132
133
96
42
19
34
68
44
5
-28
67
Tax
30
32
26
7
3
5
16
9
5
0
0
Tax Rate
23%
24%
27%
17%
17%
20%
24%
22%
91%
-1%
-1%
PAT
102
101
70
32
14
18
52
34
0
-56
68
PAT before Minority Interest
102
101
70
32
14
18
52
34
0
-56
68
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
10%
10%
9%
6%
3%
2%
6%
5%
0%
-9%
9%
PAT Growth
9%
45%
116%
136%
-22%
-66%
51%
6,764%
101%
-183%
 
EPS
42.08
41.76
28.79
13.34
5.65
7.30
21.32
14.12
0.21
-23.02
27.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Jun 11
Jun 10
Shareholder's Funds
716
549
469
319
596
560
533
536
491
548
Share Capital
12
12
12
12
11
11
12
14
13
13
Total Reserves
689
527
449
307
583
549
521
522
476
534
Non-Current Liabilities
65
48
103
-8
23
4
12
20
10
19
Secured Loans
69
50
65
0
20
1
1
0
0
42
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
12
7
10
5
20
25
35
42
31
0
Current Liabilities
169
189
123
103
189
167
171
179
122
255
Trade Payables
9
19
20
10
13
4
5
4
4
57
Other Current Liabilities
141
153
95
88
151
140
135
135
100
33
Short Term Borrowings
0
4
0
0
9
0
0
7
4
0
Short Term Provisions
18
14
7
6
17
24
32
33
13
165
Total Liabilities
950
787
695
413
808
731
716
735
623
822
Net Block
167
179
180
66
279
261
247
256
240
242
Gross Block
344
347
358
228
535
484
460
527
475
451
Accumulated Depreciation
177
168
178
162
256
223
213
270
235
209
Non Current Assets
466
359
375
137
336
326
311
318
288
277
Capital Work in Progress
1
2
0
0
1
0
3
0
0
36
Non Current Investment
282
166
169
19
2
3
3
3
3
0
Long Term Loans & Adv.
13
11
23
50
50
61
58
58
44
0
Other Non Current Assets
1
0
3
3
3
1
1
1
1
0
Current Assets
484
428
320
277
472
406
405
417
335
545
Current Investments
114
118
105
31
51
81
37
40
62
20
Inventories
0
0
0
0
0
0
0
0
0
0
Sundry Debtors
208
174
85
97
133
117
149
180
108
195
Cash & Bank
93
88
48
89
163
90
122
98
95
178
Other Current Assets
69
45
80
56
124
118
97
98
70
152
Short Term Loans & Adv.
4
4
2
4
10
6
5
4
2
152
Net Current Assets
316
239
197
174
283
238
234
238
213
289
Total Assets
950
787
695
413
808
731
716
735
623
822

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Jun 11
Jun 10
Cash From Operating Activity
75
65
43
32
59
89
80
-12
10
31
PBT
101
70
32
19
34
68
44
5
-56
67
Adjustment
55
49
21
13
41
28
18
32
49
30
Changes in Working Capital
-51
-45
-7
7
-8
16
28
-32
30
-46
Cash after chg. in Working capital
106
74
47
39
67
112
89
5
23
51
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-31
-9
-4
-5
1
-23
-9
-17
-12
-20
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
-3
-9
0
0
0
0
0
Cash From Investing Activity
-53
-24
-119
16
-24
-70
-9
16
-52
65
Net Fixed Assets
-4
15
-10
76
-17
-13
63
-5
-20
-18
Net Investments
-24
-13
-86
170
14
-29
4
22
-23
30
Others
-26
-27
-23
-230
-21
-29
-75
-1
-9
54
Cash from Financing Activity
-16
-7
65
-4
22
-67
-43
-14
-28
-57
Net Cash Inflow / Outflow
6
34
-12
43
57
-48
29
-10
-70
40
Opening Cash & Equivalents
88
48
67
124
71
111
85
87
155
139
Closing Cash & Equivalent
93
88
48
67
124
71
111
85
87
178

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Jun 11
Jun 10
Book Value (Rs.)
292
227
197
139
264
253
216
198
182
203
ROA
12%
9%
6%
2%
2%
7%
5%
0%
-8%
8%
ROE
16%
14%
8%
3%
3%
9%
6%
0%
-11%
13%
ROCE
20%
18%
10%
4%
4%
12%
8%
1%
-10%
12%
Fixed Asset Turnover
2.99
2.32
1.91
1.38
1.99
1.96
1.38
1.46
1.28
1.61
Receivable days
68
58
59
80
45
53
88
72
93
102
Inventory Days
0
0
0
0
0
0
0
0
0
0
Payable days
6
11
12
9
3
2
3
2
20
50
Cash Conversion Cycle
61
47
48
71
42
51
85
69
73
52
Total Debt/Equity
0.10
0.13
0.14
0.00
0.05
0.00
0.00
0.01
0.04
0.08
Interest Cover
23
17
11
34
16
101
111
5
-47
45

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.