Mahindra Life. Dev

₹467.5 0.4 | 0.1%

WEBSITE BSE:532313 NSE : MAHINDRALIFE 27 Dec, 09:15

Market Cap ₹7250 Cr.

Stock P/E 74.9

P/B 4.9

Current Price ₹467.5

Book Value ₹ 95.3

Face Value 10

52W High ₹679.2

Dividend Yield 0.57%

52W Low ₹ 453.1

Edit Ratio

Mahindra Life. Dev Research see more...

Overview Inc. Year: 1999Industry: Construction - Real Estate

Mahindra Lifespace Developers Ltd, together with its subsidiaries, engages within the real estate and infrastructure improvement enterprise in India. It operates through Projects, Project Management and Development; and Operating of Commercial Complexes segments. The employer’s development portfolio incorporates residential tasks underneath the Mahindra Happinest brand; integrated cities below the Mahindra World City logo; and industrial clusters underneath the Origins by Mahindra logo. It additionally supplies water, as well as presents sewage and wastewater treatment offerings. The organisation was founded in 1994 and is based in Mumbai, India. Mahindra Lifespace Developers Ltd is a subsidiary of Mahindra & Mahindra Ltd.

Mahindra Life. Dev Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Mahindra Life. Dev Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Mahindra Life. Dev Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Net Sales	307	624	502	681	475	486	440	90	253	472	19
Other Income	114	136	99	73	82	69	81	47	54	156	105
Total Income	421	760	602	753	557	555	521	136	306	628	123
Total Expenditure	278	398	434	646	439	462	504	196	377	584	197
Operating Profit	143	362	167	107	118	93	17	-59	-71	44	-73
Interest	39	22	47	32	35	5	2	4	5	9	7
Depreciation	2	3	4	4	4	3	7	7	6	10	13
Exceptional Income / Expenses	0	0	0	0	0	0	-237	0	104	124	23
Profit Before Tax	101	338	117	71	79	85	-230	-70	23	151	-70
Provision for Tax	24	104	38	22	26	26	-4	-17	-20	-1	-31
Profit After Tax	78	233	78	49	53	59	-226	-52	43	151	-39
Adjustments	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	78	233	78	49	53	59	-226	-52	43	151	-39
Adjusted Earnings Per Share	5.9	17.7	5.9	4	3.5	3.8	-14.7	-3.4	2.8	9.8	-2.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-96%	-40%	-48%	-24%
Operating Profit CAGR	-266%	0%	NAN%	NAN%
PAT CAGR	-126%	0%	NAN%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-13%	28%	29%	12%
ROE Average	-2%	3%	-1%	3%
ROCE Average	-3%	3%	-2%	4%

Mahindra Life. Dev Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	1137	1323	1472	1493	1806	1751	1496	1445	1491	1613	1543
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	550	500	374	200	0	0	0	0	0	0	648
Other Non-Current Liabilities	101	435	88	56	5	-11	-15	-32	-50	-53	-80
Total Current Liabilities	609	306	660	680	693	671	500	583	820	1539	2269
Total Liabilities	2398	2564	2594	2429	2504	2411	1981	1997	2261	3098	4380
Fixed Assets	29	30	9	9	6	6	10	3	16	15	24
Other Non-Current Assets	872	1178	659	766	719	715	541	565	584	664	664
Total Current Assets	1497	1356	1926	1654	1779	1689	1430	1428	1662	2419	3667
Total Assets	2398	2564	2594	2429	2504	2411	1981	1997	2261	3098	4380

Mahindra Life. Dev Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	88	31	39	138	46	36	109	73	97	180	42
Cash Flow from Operating Activities	-132	87	-165	142	106	160	-90	-92	-71	-181	-706
Cash Flow from Investing Activities	-147	202	146	3	-79	222	102	137	112	20	209
Cash Flow from Financing Activities	222	-284	118	-237	-37	-309	-48	-21	42	23	540
Net Cash Inflow / Outflow	-57	4	99	-92	-10	73	-36	24	83	-138	43
Closing Cash & Cash Equivalent	31	35	138	46	36	109	73	97	180	42	85

Mahindra Life. Dev Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	5.93	17.72	5.94	3.97	3.45	3.8	-14.67	-3.39	2.78	9.78	-2.5
CEPS(Rs)	6.1	17.92	6.24	4.33	3.71	4	-14.2	-2.96	3.18	10.4	-1.7
DPS(Rs)	1.87	3.74	1.87	2	2	2	0	0	2	2.3	2.65
Book NAV/Share(Rs)	86.53	100.27	111.69	120.85	116.92	113.41	97.11	93.42	96.23	104.04	99.27
Core EBITDA Margin(%)	9.38	36.26	13.55	5.03	7.6	5	-14.6	-118.38	-49.21	-23.7	-953.66
EBIT Margin(%)	45.83	57.62	32.57	15.06	24.07	18.53	-51.83	-73.63	10.77	33.71	-337.61
Pre Tax Margin(%)	33.02	54.12	23.22	10.37	16.62	17.4	-52.25	-77.72	8.9	31.91	-375.2
PAT Margin (%)	25.31	37.39	15.59	7.19	11.18	12.06	-51.38	-58.29	16.97	32.05	-207.74
Cash Profit Margin (%)	26.07	37.83	16.38	7.83	12.02	12.69	-49.73	-50.87	19.41	34.1	-140.64
ROA(%)	3.5	9.4	3.04	1.95	2.15	2.38	-10.29	-2.63	2.01	5.64	-1.04
ROE(%)	6.69	19	5.61	3.31	3.23	3.3	-13.94	-3.56	2.93	9.77	-2.47
ROCE(%)	8.21	19.67	8.21	4.86	5.41	4.45	-13.08	-4.16	1.7	9.07	-2.96
Receivable days	29.96	12.23	24.16	29.57	68.3	86.87	84.02	284.63	85.08	64	1625.54
Inventory Days	734.61	422.38	685.27	529.71	621.66	652.06	792.54	3958.51	1508.04	1110.92	0
Payable days	219.55	200.44	208.4	132.73	189.67	159.3	111.76	422.04	171.99	128.28	2472.18
PER(x)	19.24	8.24	22.03	32.47	42.74	31.49	0	0	142.8	36.05	0
Price/Book(x)	1.32	1.46	1.17	1.07	1.26	1.06	0.65	2.03	4.12	3.39	5.91
Dividend Yield(%)	1.64	2.56	1.43	1.55	1.36	1.67	0	0	0.5	0.65	0.45
EV/Net Sales(x)	7.02	3.82	4.52	3.09	5.38	3.6	2.28	32.69	24.12	11.92	527.56
EV/Core EBITDA(x)	15.08	6.57	13.55	19.65	21.58	18.77	60.52	-49.36	-86.25	126.82	-134.19
Net Sales Growth(%)	-12.65	103.22	-19.53	35.54	-30.2	2.32	-9.49	-79.62	182.04	86.67	-96.04
EBIT Growth(%)	-0.93	155.45	-54.51	-37.31	11.53	-21.23	-353.14	71.05	141.27	484.05	-139.66
PAT Growth(%)	-20.27	200.14	-66.45	-37.49	8.56	10.3	-485.71	76.88	182.1	252.62	-125.67
EPS Growth(%)	-20.29	198.94	-66.46	-33.12	-13.17	10.25	-485.61	76.89	181.91	252.28	-125.61
Debt/Equity(x)	0.61	0.38	0.47	0.38	0.2	0.07	0.08	0.08	0.11	0.15	0.56
Current Ratio(x)	2.46	4.43	2.92	2.43	2.57	2.52	2.86	2.45	2.03	1.57	1.62
Quick Ratio(x)	1.38	1.85	1.26	1.14	1.5	1.03	1.03	0.68	0.74	0.39	0.22
Interest Cover(x)	3.58	16.48	3.48	3.21	3.23	16.42	-124.1	-18	5.75	18.69	-8.98
Total Debt/Mcap(x)	0.47	0.26	0.4	0.28	0.16	0.06	0.12	0.04	0.03	0.04	0.1

Mahindra Life. Dev Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	51.33	51.31	51.3	51.28	51.2	51.19	51.18	51.17	51.16	51.15
FII	10.6	11.42	11.07	11.31	11.46	11.87	8.53	9.12	9.73	9.81
DII	18.92	18.34	18.96	19.44	19.86	20.17	23.19	22.24	21.27	20.91
Public	19.15	18.93	18.66	17.97	17.48	16.77	17.1	17.47	17.84	18.12
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	7.93	7.93	7.93	7.93	7.93	7.93	7.93	7.93	7.93	7.93
FII	1.64	1.77	1.71	1.75	1.78	1.84	1.32	1.41	1.51	1.52
DII	2.92	2.83	2.93	3.01	3.08	3.13	3.59	3.45	3.3	3.24
Public	2.96	2.93	2.89	2.78	2.71	2.6	2.65	2.71	2.77	2.81
Others	0	0	0	0	0	0	0	0	0	0
Total	15.45	15.46	15.46	15.47	15.49	15.5	15.5	15.5	15.5	15.51

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 3% over the last 3 years.
Debtor days have increased from 128.28 to 2472.18days.
Stock is trading at 4.9 times its book value.
Earnings include an other income of Rs. 105 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Mahindra Life. Dev News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Mahindra Life. Dev

Add Watchlist

Mahindra Life. Dev Research see more...

Overview Inc. Year: 1999Industry: Construction - Real Estate

Mahindra Life. Dev Share Price

Alert Data

Quarterly Price

Peer Comparison

Mahindra Life. Dev Quarterly Results

Mahindra Life. Dev Profit & Loss

Growth Rates

Mahindra Life. Dev Balance Sheet

Mahindra Life. Dev Cash Flow

Mahindra Life. Dev Ratios

Mahindra Life. Dev Shareholding Pattern

Mahindra Life. Dev News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!