MAXIMUS INTERNATIONAL
|
MAXIMUS INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Authorised | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹13 Cr |
| Equity - Issued | ₹14 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity Paid Up | ₹14 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 | ₹1.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹58 Cr | ₹28 Cr | ₹19 Cr | ₹14 Cr | ₹8.64 Cr |
| Securities Premium | ₹20 Cr | - | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹36 Cr | ₹27 Cr | ₹19 Cr | ₹14 Cr | ₹8.79 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹2.83 Cr | ₹1.53 Cr | ₹0.54 Cr | ₹0.04 Cr | ₹-0.15 Cr |
| Reserve excluding Revaluation Reserve | ₹58 Cr | ₹28 Cr | ₹19 Cr | ₹14 Cr | ₹8.64 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹72 Cr | ₹41 Cr | ₹32 Cr | ₹26 Cr | ₹21 Cr |
| Minority Interest | ₹8.73 Cr | ₹8.69 Cr | ₹8.62 Cr | ₹8.50 Cr | ₹8.05 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹4.67 Cr | ₹2.56 Cr | ₹0.85 Cr | ₹1.56 Cr | ₹0.59 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹2.73 Cr | ₹0.66 Cr | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹1.94 Cr | ₹1.90 Cr | ₹0.85 Cr | ₹1.56 Cr | ₹0.59 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 | ₹0.15 Cr | ₹0.12 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.10 Cr |
| Deferred Tax Assets | ₹0.07 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.02 Cr |
| Deferred Tax Liability | ₹0.22 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.12 Cr |
| Other Long Term Liabilities | - | ₹0.94 Cr | ₹2.87 Cr | ₹0.13 Cr | ₹0.17 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.26 Cr | ₹0.83 Cr | ₹0.68 Cr | ₹0.38 Cr | ₹0.28 Cr |
| Total Non-Current Liabilities | ₹6.08 Cr | ₹7.37 Cr | ₹8.25 Cr | ₹2.13 Cr | ₹1.14 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹25 Cr | ₹10 Cr | ₹21 Cr | ₹11 Cr | ₹5.21 Cr |
| Sundry Creditors | ₹25 Cr | ₹10 Cr | ₹21 Cr | ₹11 Cr | ₹5.21 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹2.62 Cr | ₹2.88 Cr | ₹2.56 Cr | ₹1.88 Cr | ₹4.83 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.15 Cr | ₹1.21 Cr | ₹0.01 Cr | ₹0.44 Cr | ₹2.54 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹2.47 Cr | ₹1.68 Cr | ₹2.55 Cr | ₹1.45 Cr | ₹2.29 Cr |
| Short Term Borrowings | ₹18 Cr | ₹12 Cr | ₹4.39 Cr | ₹4.55 Cr | ₹5.62 Cr |
| Secured ST Loans repayable on Demands | ₹18 Cr | ₹12 Cr | ₹4.39 Cr | ₹4.55 Cr | ₹5.62 Cr |
| Working Capital Loans- Sec | ₹18 Cr | ₹12 Cr | ₹4.39 Cr | ₹4.55 Cr | ₹5.62 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-18 Cr | ₹-12 Cr | ₹-4.39 Cr | ₹-4.55 Cr | ₹-5.62 Cr |
| Short Term Provisions | ₹0.73 Cr | ₹0.28 Cr | ₹0.30 Cr | ₹0.49 Cr | ₹0.31 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.67 Cr | ₹0.27 Cr | ₹0.29 Cr | ₹0.49 Cr | ₹0.29 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.05 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Total Current Liabilities | ₹46 Cr | ₹25 Cr | ₹28 Cr | ₹18 Cr | ₹16 Cr |
| Total Liabilities | ₹133 Cr | ₹82 Cr | ₹77 Cr | ₹54 Cr | ₹46 Cr |
| ASSETS | |||||
| Gross Block | ₹20 Cr | ₹18 Cr | ₹16 Cr | ₹15 Cr | ₹17 Cr |
| Less: Accumulated Depreciation | ₹10 Cr | ₹8.64 Cr | ₹7.33 Cr | ₹6.38 Cr | ₹5.28 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹9.42 Cr | ₹9.24 Cr | ₹8.63 Cr | ₹8.78 Cr | ₹11 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹4.67 Cr | ₹0.83 Cr | ₹0.80 Cr | ₹0.65 Cr | ₹0.49 Cr |
| Non Current Investments | - | - | - | - | ₹1.27 Cr |
| Long Term Investment | - | - | - | - | ₹1.27 Cr |
| Quoted | - | - | - | - | ₹1.27 Cr |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹5.22 Cr | ₹4.40 Cr | ₹7.30 Cr | ₹7.50 Cr | ₹1.62 Cr |
| Other Non Current Assets | - | - | - | - | ₹0.05 Cr |
| Total Non-Current Assets | ₹21 Cr | ₹16 Cr | ₹18 Cr | ₹18 Cr | ₹15 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹12 Cr | ₹6.49 Cr | ₹6.77 Cr | ₹4.56 Cr | ₹5.63 Cr |
| Raw Materials | ₹5.59 Cr | ₹2.89 Cr | ₹3.31 Cr | ₹1.89 Cr | ₹2.96 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹2.36 Cr | ₹1.58 Cr | ₹2.05 Cr | ₹1.36 Cr | ₹1.66 Cr |
| Packing Materials | ₹1.62 Cr | ₹1.32 Cr | ₹1.31 Cr | ₹1.30 Cr | ₹1.00 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹2.75 Cr | ₹0.69 Cr | ₹0.10 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Sundry Debtors | ₹78 Cr | ₹44 Cr | ₹43 Cr | ₹24 Cr | ₹14 Cr |
| Debtors more than Six months | ₹14 Cr | ₹2.84 Cr | ₹11 Cr | ₹3.40 Cr | ₹4.46 Cr |
| Debtors Others | ₹65 Cr | ₹41 Cr | ₹32 Cr | ₹20 Cr | ₹9.49 Cr |
| Cash and Bank | ₹4.66 Cr | ₹1.71 Cr | ₹2.08 Cr | ₹0.70 Cr | ₹1.09 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.06 Cr | ₹0.12 Cr |
| Balances at Bank | ₹4.26 Cr | ₹1.54 Cr | ₹1.97 Cr | ₹0.65 Cr | ₹0.97 Cr |
| Other cash and bank balances | ₹0.35 Cr | ₹0.09 Cr | - | - | - |
| Other Current Assets | ₹5.76 Cr | ₹5.51 Cr | ₹3.90 Cr | ₹3.20 Cr | ₹2.48 Cr |
| Interest accrued on Investments | - | ₹0.07 Cr | ₹0.05 Cr | ₹0.11 Cr | ₹0.19 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹5.76 Cr | ₹5.43 Cr | ₹3.86 Cr | ₹3.08 Cr | ₹2.29 Cr |
| Short Term Loans and Advances | ₹11 Cr | ₹8.90 Cr | ₹3.64 Cr | ₹4.38 Cr | ₹8.35 Cr |
| Advances recoverable in cash or in kind | ₹4.53 Cr | ₹2.28 Cr | ₹3.01 Cr | ₹3.84 Cr | ₹2.82 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | ₹3.66 Cr | ₹5.39 Cr | - | - | ₹5.00 Cr |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹3.06 Cr | ₹1.23 Cr | ₹0.63 Cr | ₹0.54 Cr | ₹0.53 Cr |
| Total Current Assets | ₹112 Cr | ₹66 Cr | ₹59 Cr | ₹36 Cr | ₹31 Cr |
| Net Current Assets (Including Current Investments) | ₹66 Cr | ₹41 Cr | ₹31 Cr | ₹19 Cr | ₹16 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹133 Cr | ₹82 Cr | ₹77 Cr | ₹54 Cr | ₹46 Cr |
| Contingent Liabilities | ₹19 Cr | ₹14 Cr | - | - | - |
| Total Debt | ₹23 Cr | ₹18 Cr | ₹9.17 Cr | ₹6.32 Cr | ₹6.47 Cr |
| Book Value | - | 3.23 | 2.55 | 20.77 | 16.87 |
| Adjusted Book Value | 5.30 | 3.23 | 2.55 | 2.08 | 1.69 |
Compare Balance Sheet of peers of MAXIMUS INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAXIMUS INTERNATIONAL | ₹155.7 Cr | -0.4% | -1.7% | -47.4% | Stock Analytics | |
| ADANI ENTERPRISES | ₹313,036.0 Cr | -1.8% | -2% | -10.6% | Stock Analytics | |
| REDINGTON | ₹22,280.6 Cr | -3.9% | 6% | 54.7% | Stock Analytics | |
| MMTC | ₹9,382.5 Cr | -4.5% | -8.3% | -15.3% | Stock Analytics | |
| HONASA CONSUMER | ₹9,331.6 Cr | -3.9% | 2.6% | -2% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹9,163.9 Cr | -7.2% | -14.7% | 47.9% | Stock Analytics | |
MAXIMUS INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAXIMUS INTERNATIONAL | -0.4% |
-1.7% |
-47.4% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses