MAXIMUS INTERNATIONAL
|
MAXIMUS INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity - Authorised | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹13 Cr |
Equity - Issued | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity Paid Up | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹28 Cr | ₹19 Cr | ₹14 Cr | ₹8.64 Cr | ₹6.72 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹27 Cr | ₹19 Cr | ₹14 Cr | ₹8.79 Cr | ₹5.67 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹1.53 Cr | ₹0.54 Cr | ₹0.04 Cr | ₹-0.15 Cr | ₹1.05 Cr |
Reserve excluding Revaluation Reserve | ₹28 Cr | ₹19 Cr | ₹14 Cr | ₹8.64 Cr | ₹6.72 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹41 Cr | ₹32 Cr | ₹26 Cr | ₹21 Cr | ₹19 Cr |
Minority Interest | ₹8.69 Cr | ₹8.62 Cr | ₹8.50 Cr | ₹8.05 Cr | ₹7.63 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹2.56 Cr | ₹0.85 Cr | ₹1.56 Cr | ₹0.59 Cr | ₹4.12 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹0.66 Cr | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹1.90 Cr | ₹0.85 Cr | ₹1.56 Cr | ₹0.59 Cr | ₹4.12 Cr |
Unsecured Loans | ₹2.92 Cr | ₹3.78 Cr | - | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹2.92 Cr | ₹3.78 Cr | - | - | - |
Deferred Tax Assets / Liabilities | ₹0.12 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.10 Cr | ₹0.11 Cr |
Deferred Tax Assets | ₹0.05 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.02 Cr | ₹0.10 Cr |
Deferred Tax Liability | ₹0.16 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.22 Cr |
Other Long Term Liabilities | ₹0.94 Cr | ₹2.87 Cr | ₹0.13 Cr | ₹0.17 Cr | ₹0.19 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹0.83 Cr | ₹0.68 Cr | ₹0.38 Cr | ₹0.28 Cr | ₹0.21 Cr |
Total Non-Current Liabilities | ₹7.37 Cr | ₹8.25 Cr | ₹2.13 Cr | ₹1.14 Cr | ₹4.64 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹10 Cr | ₹21 Cr | ₹11 Cr | ₹5.21 Cr | ₹6.76 Cr |
Sundry Creditors | ₹10 Cr | ₹21 Cr | ₹11 Cr | ₹5.21 Cr | ₹6.76 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹2.88 Cr | ₹2.56 Cr | ₹1.88 Cr | ₹4.83 Cr | ₹3.25 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.21 Cr | ₹0.01 Cr | ₹0.44 Cr | ₹2.54 Cr | ₹2.51 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1.68 Cr | ₹2.55 Cr | ₹1.45 Cr | ₹2.29 Cr | ₹0.75 Cr |
Short Term Borrowings | ₹12 Cr | ₹4.39 Cr | ₹4.55 Cr | ₹5.62 Cr | ₹0.78 Cr |
Secured ST Loans repayable on Demands | ₹12 Cr | ₹4.39 Cr | ₹4.55 Cr | ₹5.62 Cr | ₹0.78 Cr |
Working Capital Loans- Sec | ₹12 Cr | ₹4.39 Cr | ₹4.55 Cr | ₹5.62 Cr | ₹0.78 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-12 Cr | ₹-4.39 Cr | ₹-4.55 Cr | ₹-5.62 Cr | ₹-0.78 Cr |
Short Term Provisions | ₹0.28 Cr | ₹0.30 Cr | ₹0.49 Cr | ₹0.31 Cr | ₹0.17 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.27 Cr | ₹0.29 Cr | ₹0.49 Cr | ₹0.29 Cr | ₹0.16 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Total Current Liabilities | ₹25 Cr | ₹28 Cr | ₹18 Cr | ₹16 Cr | ₹11 Cr |
Total Liabilities | ₹82 Cr | ₹77 Cr | ₹54 Cr | ₹46 Cr | ₹43 Cr |
ASSETS | |||||
Gross Block | ₹18 Cr | ₹16 Cr | ₹15 Cr | ₹17 Cr | ₹16 Cr |
Less: Accumulated Depreciation | ₹8.64 Cr | ₹7.33 Cr | ₹6.38 Cr | ₹5.28 Cr | ₹4.03 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹9.24 Cr | ₹8.63 Cr | ₹8.78 Cr | ₹11 Cr | ₹12 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.83 Cr | ₹0.80 Cr | ₹0.65 Cr | ₹0.49 Cr | ₹0.30 Cr |
Non Current Investments | - | - | - | ₹1.27 Cr | ₹2.11 Cr |
Long Term Investment | - | - | - | ₹1.27 Cr | ₹2.11 Cr |
Quoted | - | - | - | ₹1.27 Cr | ₹2.11 Cr |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹4.40 Cr | ₹7.30 Cr | ₹7.50 Cr | ₹1.62 Cr | ₹1.78 Cr |
Other Non Current Assets | - | - | - | ₹0.05 Cr | - |
Total Non-Current Assets | ₹16 Cr | ₹18 Cr | ₹18 Cr | ₹15 Cr | ₹16 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹6.49 Cr | ₹6.77 Cr | ₹4.56 Cr | ₹5.63 Cr | ₹5.87 Cr |
Raw Materials | ₹3.34 Cr | ₹3.31 Cr | ₹1.89 Cr | ₹2.96 Cr | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹1.58 Cr | ₹2.05 Cr | ₹1.36 Cr | ₹1.66 Cr | - |
Packing Materials | ₹1.32 Cr | ₹1.31 Cr | ₹1.30 Cr | ₹1.00 Cr | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹0.25 Cr | ₹0.10 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹5.87 Cr |
Sundry Debtors | ₹44 Cr | ₹43 Cr | ₹24 Cr | ₹14 Cr | ₹13 Cr |
Debtors more than Six months | ₹2.84 Cr | ₹11 Cr | ₹3.40 Cr | ₹4.46 Cr | - |
Debtors Others | ₹41 Cr | ₹32 Cr | ₹20 Cr | ₹9.49 Cr | ₹13 Cr |
Cash and Bank | ₹1.71 Cr | ₹2.08 Cr | ₹0.70 Cr | ₹1.09 Cr | ₹1.09 Cr |
Cash in hand | ₹0.08 Cr | ₹0.11 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.04 Cr |
Balances at Bank | ₹1.54 Cr | ₹1.97 Cr | ₹0.65 Cr | ₹0.97 Cr | ₹1.05 Cr |
Other cash and bank balances | ₹0.09 Cr | - | - | - | - |
Other Current Assets | ₹11 Cr | ₹3.90 Cr | ₹3.20 Cr | ₹2.48 Cr | ₹0.22 Cr |
Interest accrued on Investments | ₹0.07 Cr | ₹0.05 Cr | ₹0.11 Cr | ₹0.19 Cr | ₹0.11 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | - | - | - | - | - |
Other current_assets | ₹11 Cr | ₹3.86 Cr | ₹3.08 Cr | ₹2.29 Cr | ₹0.11 Cr |
Short Term Loans and Advances | ₹3.24 Cr | ₹3.64 Cr | ₹4.38 Cr | ₹8.35 Cr | ₹6.16 Cr |
Advances recoverable in cash or in kind | ₹2.10 Cr | ₹3.01 Cr | ₹3.84 Cr | ₹2.82 Cr | ₹2.55 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | ₹5.00 Cr | ₹3.13 Cr |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹1.15 Cr | ₹0.63 Cr | ₹0.54 Cr | ₹0.53 Cr | ₹0.48 Cr |
Total Current Assets | ₹66 Cr | ₹59 Cr | ₹36 Cr | ₹31 Cr | ₹26 Cr |
Net Current Assets (Including Current Investments) | ₹41 Cr | ₹31 Cr | ₹19 Cr | ₹16 Cr | ₹15 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹82 Cr | ₹77 Cr | ₹54 Cr | ₹46 Cr | ₹43 Cr |
Contingent Liabilities | ₹14 Cr | - | - | - | - |
Total Debt | ₹18 Cr | ₹9.17 Cr | ₹6.32 Cr | ₹6.47 Cr | ₹5.08 Cr |
Book Value | - | 2.55 | 20.77 | 16.87 | 15.35 |
Adjusted Book Value | 3.23 | 2.55 | 2.08 | 1.69 | 1.53 |
Compare Balance Sheet of peers of MAXIMUS INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAXIMUS INTERNATIONAL | ₹198.4 Cr | -4.2% | -6.4% | -19.9% | Stock Analytics | |
ADANI ENTERPRISES | ₹299,331.0 Cr | 2.7% | 0.5% | -14.5% | Stock Analytics | |
REDINGTON | ₹14,740.4 Cr | -1.7% | 2.3% | 18% | Stock Analytics | |
MMTC | ₹10,761.0 Cr | -1.6% | -6.4% | 23.3% | Stock Analytics | |
HONASA CONSUMER | ₹8,132.0 Cr | -5% | 8% | -40.8% | Stock Analytics | |
MSTC | ₹4,654.5 Cr | 0.4% | -6.7% | 18.9% | Stock Analytics |
MAXIMUS INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAXIMUS INTERNATIONAL | -4.2% |
-6.4% |
-19.9% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses