Stock 540401 MAXIMUS INTERNATIONAL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Maximus International Limited

Equities

540401

INE544W01021

Oil & Gas Refining and Marketing

Market Closed - Bombay S.E.
Other stock markets
 06:00:50 2024-04-26 am EDT 		5-day change 1st Jan Change
19.9 INR +0.35% Intraday chart for Maximus International Limited -0.25% +5.79%
Feb. 13 Maximus International Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI
Jan. 31 Maximus International to Raise Up to INR410 Million Via Equity, Convertible Warrants MT

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 217.5 359.6 885.7 1,463 1,282 1,539
Enterprise Value (EV) 1 221.9 359.3 929 1,519 1,341 1,611
P/E ratio 13.7 x 19.2 x 35.5 x 47 x 30.5 x 22.3 x
Yield - - - - - -
Capitalization / Revenue 0.66 x 0.63 x 2.88 x 2.79 x 1.86 x 1.54 x
EV / Revenue 0.67 x 0.63 x 3.02 x 2.9 x 1.94 x 1.62 x
EV / EBITDA 11.9 x 11.5 x 28.7 x 24.8 x 19.3 x 15.1 x
EV / FCF 12.2 x 150 x -5.44 x -65.2 x 170 x -21 x
FCF Yield 8.18% 0.67% -18.4% -1.53% 0.59% -4.76%
Price to Book 1.6 x 2.27 x 4.59 x 6.9 x 4.91 x 4.8 x
Nbr of stocks (in thousands) 125,720 125,720 125,720 125,720 125,720 125,720
Reference price 2 1.730 2.860 7.045 11.64 10.20 12.24
Announcement Date 8/11/18 8/29/19 9/4/20 6/26/21 8/23/22 9/6/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 330.8 572.5 307.4 524.7 689.8 997.5
EBITDA 1 18.65 31.22 32.4 61.29 69.32 107
EBIT 1 17.62 29.64 28.06 49.14 57.37 94.71
Operating Margin 5.32% 5.18% 9.13% 9.37% 8.32% 9.49%
Earnings before Tax (EBT) 1 16.22 21.25 30.68 39.51 51.52 79.04
Net income 1 14.72 18.73 24.98 31.14 42.1 69.51
Net margin 4.45% 3.27% 8.13% 5.93% 6.1% 6.97%
EPS 2 0.1264 0.1490 0.1987 0.2477 0.3349 0.5500
Free Cash Flow 1 18.16 2.4 -170.7 -23.3 7.907 -76.68
FCF margin 5.49% 0.42% -55.52% -4.44% 1.15% -7.69%
FCF Conversion (EBITDA) 97.39% 7.69% - - 11.41% -
FCF Conversion (Net income) 123.37% 12.81% - - 18.78% -
Dividend per Share - - - - - -
Announcement Date 8/11/18 8/29/19 9/4/20 6/26/21 8/23/22 9/6/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 4.43 - 43.3 56.5 58.3 72.4
Net Cash position 1 - 0.27 - - - -
Leverage (Debt/EBITDA) 0.2378 x - 1.337 x 0.9218 x 0.8405 x 0.6773 x
Free Cash Flow 1 18.2 2.4 -171 -23.3 7.91 -76.7
ROE (net income / shareholders' equity) 12.9% 12.7% 12.5% 12.6% 14.6% 19.4%
ROA (Net income/ Total Assets) 7.78% 9.35% 5.4% 6.91% 7.13% 9.01%
Assets 1 189.3 200.3 462.4 450.5 590.8 771.4
Book Value Per Share 2 1.080 1.260 1.530 1.690 2.080 2.550
Cash Flow per Share 2 0.1000 0.1200 0.0800 0.0800 0.0500 0.1700
Capex 1 11.7 0.03 73.4 6.54 5.9 13.2
Capex / Sales 3.53% 0% 23.87% 1.25% 0.86% 1.32%
Announcement Date 8/11/18 8/29/19 9/4/20 6/26/21 8/23/22 9/6/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Oil & Gas Refining and Marketing

1st Jan change Capi.
MAXIMUS INTERNATIONAL LIMITED Stock Maximus International Limited
+5.79% 31.61M
RELIANCE INDUSTRIES LTD Stock Reliance Industries Ltd
+12.39% 221B
BP PLC Stock BP PLC
+12.58% 107B
CHINA PETROLEUM & CHEMICAL CORPORATION Stock China Petroleum & Chemical Corporation
+17.36% 103B
MARATHON PETROLEUM CORPORATION Stock Marathon Petroleum Corporation
+33.72% 71.49B
PHILLIPS 66 Stock Phillips 66
+13.72% 64.2B
VALERO ENERGY CORPORATION Stock Valero Energy Corporation
+27.54% 54.22B
IMPERIAL OIL LIMITED Stock Imperial Oil Limited
+27.93% 37.79B
INDIAN OIL CORPORATION LIMITED Stock Indian Oil Corporation Limited
+32.11% 28.33B
FORMOSA PETROCHEMICAL CORPORATION Stock Formosa Petrochemical Corporation
-11.77% 20.79B
Other Oil & Gas Refining and Marketing
  1. Stock Market
  2. Equities
  3. 540401 Stock
  4. Financials Maximus International Limited