Nifty
Sensex
:
:
10574.25
35137.47
-81.95 (-0.77%)
-337.04 (-0.95%)

Forgings

Rating :
72/99

BSE: 532756 | NSE: MAHINDCIE

247.90
-5.50 (-2.17%)
21-Nov-2018 | 11:04AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  253.95
  •  254.40
  •  245.05
  •  253.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32028
  •  79.40
  •  302.00
  •  200.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,620.77
  • 68.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,745.77
  • N/A
  • 2.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.76%
  • 3.42%
  • 12.56%
  • FII
  • DII
  • Others
  • 1.19%
  • 6.78%
  • 8.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 14.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 30.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 87.81
  • 115.92
  • 139.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.82
  • 2.55
  • 2.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.79
  • 41.18
  • 45.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Dec 17
Dec 16
Dec 15
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
6,520.00
5,319.90
3,865.32
5,569.90
2,590.77
2,216.40
2,440.25
1,924.52
1,327.42
2,242.42
Net Sales Growth
-
22.56%
37.63%
-30.60%
114.99%
16.89%
-9.17%
26.80%
44.98%
-40.80%
 
Cost Of Goods Sold
-
2,854.90
2,144.30
1,726.49
2,560.81
1,064.75
1,000.47
1,087.48
884.68
639.08
1,101.60
Gross Profit
-
3,665.10
3,175.60
2,138.83
3,009.09
1,526.02
1,215.93
1,352.77
1,039.84
688.34
1,140.82
GP Margin
-
56.21%
59.69%
55.33%
54.02%
58.90%
54.86%
55.44%
54.03%
51.86%
50.87%
Total Expenditure
-
5,705.50
4,788.80
3,502.15
5,128.19
2,482.02
2,175.00
2,231.95
1,744.68
1,336.21
2,098.39
Power & Fuel Cost
-
313.60
291.80
216.35
294.95
192.88
158.56
170.19
134.04
106.51
139.03
% Of Sales
-
4.81%
5.49%
5.60%
5.30%
7.44%
7.15%
6.97%
6.96%
8.02%
6.20%
Employee Cost
-
1,176.00
1,102.50
801.33
1,186.68
729.35
623.64
579.79
423.35
362.06
538.25
% Of Sales
-
18.04%
20.72%
20.73%
21.31%
28.15%
28.14%
23.76%
22.00%
27.28%
24.00%
Manufacturing Exp.
-
953.60
900.50
575.89
714.60
351.45
278.64
272.14
198.21
112.34
203.43
% Of Sales
-
14.63%
16.93%
14.90%
12.83%
13.57%
12.57%
11.15%
10.30%
8.46%
9.07%
General & Admin Exp.
-
397.40
349.40
181.68
128.54
62.35
50.36
47.88
47.87
80.86
66.96
% Of Sales
-
6.10%
6.57%
4.70%
2.31%
2.41%
2.27%
1.96%
2.49%
6.09%
2.99%
Selling & Distn. Exp.
-
0.00
0.00
0.00
110.29
39.71
30.94
37.34
28.57
24.23
34.44
% Of Sales
-
0%
0%
0%
1.98%
1.53%
1.40%
1.53%
1.48%
1.83%
1.54%
Miscellaneous Exp.
-
10.00
0.30
0.41
132.32
41.53
32.38
37.12
27.96
11.13
34.44
% Of Sales
-
0.15%
0.01%
0.01%
2.38%
1.60%
1.46%
1.52%
1.45%
0.84%
0.65%
EBITDA
-
814.50
531.10
363.17
441.71
108.75
41.40
208.30
179.84
-8.79
144.03
EBITDA Margin
-
12.49%
9.98%
9.40%
7.93%
4.20%
1.87%
8.54%
9.34%
-0.66%
6.42%
Other Income
-
26.90
31.40
28.74
42.92
12.77
5.37
3.95
6.25
7.73
6.90
Interest
-
54.50
59.40
50.41
121.12
62.91
49.33
43.07
53.47
61.48
70.87
Depreciation
-
273.40
232.50
163.02
237.50
119.99
110.37
112.89
119.96
137.11
149.45
PBT
-
513.50
270.60
178.48
126.01
-61.38
-112.93
56.29
12.66
-199.65
-69.38
Tax
-
148.30
92.60
23.89
-21.93
11.79
-0.14
3.56
0.86
-50.44
8.05
Tax Rate
-
29.27%
35.40%
23.75%
21.91%
-16.92%
0.12%
6.50%
18.61%
21.54%
-7.48%
PAT
-
358.40
169.00
76.72
-78.07
-81.49
-113.94
51.17
3.76
-183.78
-115.55
PAT before Minority Interest
-
358.40
169.00
76.72
-78.16
-81.49
-113.94
51.17
3.76
-183.78
-115.69
Minority Interest
-
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
0.00
0.14
PAT Margin
-
5.50%
3.18%
1.98%
-1.40%
-3.15%
-5.14%
2.10%
0.20%
-13.84%
-5.15%
PAT Growth
-
112.07%
120.28%
-
-
-
-
1,260.90%
-
-
 
Unadjusted EPS
-
9.48
5.01
2.37
-2.42
-8.88
-12.36
5.63
0.43
-26.31
-17.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
3,715.60
3,266.30
2,006.59
1,886.52
656.04
754.42
871.56
791.20
794.27
744.39
Share Capital
378.40
378.10
323.34
322.98
92.34
92.17
92.17
87.87
87.86
68.57
Total Reserves
3,326.60
2,880.90
1,681.86
1,560.75
558.27
655.70
773.25
683.81
687.67
672.60
Non-Current Liabilities
1,272.10
1,164.00
946.28
1,567.05
444.73
375.22
251.10
333.94
599.71
866.43
Secured Loans
229.50
358.10
219.06
546.00
130.08
171.81
114.65
190.69
567.67
774.16
Unsecured Loans
787.80
574.40
532.76
876.92
185.67
96.76
65.50
77.13
85.92
99.79
Long Term Provisions
344.90
329.60
254.94
236.19
185.91
155.28
125.42
121.11
0.00
0.00
Current Liabilities
2,348.40
2,238.00
2,047.50
1,384.10
850.30
757.33
848.99
768.35
382.31
466.68
Trade Payables
1,574.30
1,526.00
1,399.12
1,047.68
272.01
239.26
309.77
247.96
150.67
151.03
Other Current Liabilities
505.30
241.60
276.73
218.30
200.91
139.96
209.02
181.42
97.92
72.96
Short Term Borrowings
179.60
429.60
310.83
95.38
364.22
368.18
316.93
331.27
0.00
0.00
Short Term Provisions
89.20
40.80
60.82
22.74
13.16
9.94
13.27
7.70
133.73
242.69
Total Liabilities
7,336.10
6,668.30
5,000.37
4,853.18
1,951.07
1,886.97
1,971.65
1,893.49
1,776.29
2,077.42
Net Block
4,750.30
4,517.30
3,292.93
3,123.76
1,211.34
1,158.96
1,191.13
1,141.56
1,187.21
1,346.86
Gross Block
5,670.70
5,025.00
3,434.81
6,575.19
3,340.28
2,905.15
2,842.70
2,628.19
2,574.79
2,804.85
Accumulated Depreciation
920.40
507.70
141.88
3,451.43
2,128.94
1,746.20
1,651.57
1,486.63
1,387.58
1,457.98
Non Current Assets
5,216.40
4,992.70
3,638.68
3,472.51
1,251.95
1,218.72
1,254.40
1,206.68
1,237.75
1,402.65
Capital Work in Progress
60.20
96.70
55.93
126.33
29.08
51.34
53.44
56.81
48.27
53.52
Non Current Investment
1.40
3.60
0.79
7.69
2.18
2.21
2.29
2.28
2.27
2.26
Long Term Loans & Adv.
347.70
317.40
235.16
212.14
9.35
6.22
7.54
6.03
0.00
0.00
Other Non Current Assets
56.80
57.70
53.87
2.59
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2,119.70
1,675.60
1,361.69
1,380.67
699.12
668.23
717.25
686.81
538.53
674.77
Current Investments
53.70
35.40
66.28
49.33
55.65
39.08
0.00
0.00
27.08
0.00
Inventories
989.80
835.20
718.87
684.96
368.25
302.30
380.02
325.11
255.89
327.45
Sundry Debtors
598.40
521.90
383.08
422.51
160.95
266.80
294.19
317.05
197.40
195.46
Cash & Bank
71.90
98.10
50.15
89.27
43.59
36.54
17.45
18.30
28.65
34.80
Other Current Assets
405.90
33.80
30.57
77.51
70.68
23.51
25.58
26.35
29.50
117.06
Short Term Loans & Adv.
377.30
151.20
112.74
57.09
69.11
21.32
21.49
23.44
29.50
117.06
Net Current Assets
-228.70
-562.40
-685.81
-3.43
-151.18
-89.09
-131.74
-81.54
156.22
208.10
Total Assets
7,336.10
6,668.30
5,000.37
4,853.18
1,951.07
1,886.95
1,971.65
1,893.49
1,776.28
2,077.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 17
Dec 16
Dec 15
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
512.20
304.00
679.63
322.26
211.01
101.83
246.35
51.79
43.70
142.18
PBT
506.70
261.60
100.61
-100.09
-69.70
-114.08
54.73
12.66
-199.65
-108.69
Adjustment
346.10
289.80
219.43
553.19
165.96
67.13
143.08
148.99
170.54
222.75
Changes in Working Capital
-232.90
-188.10
385.66
-110.28
121.55
150.55
50.20
-107.18
74.03
35.24
Cash after chg. in Working capital
619.90
363.30
705.70
342.82
217.81
103.60
248.01
54.47
44.93
149.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-107.70
-59.30
-26.07
-20.56
-6.80
-1.77
-1.66
-2.68
-1.22
-7.12
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-308.30
-830.80
-225.17
-183.99
-87.60
-101.99
-157.22
-56.66
-0.49
-167.65
Net Fixed Assets
-257.60
-35.96
570.48
-803.63
-9.43
-9.88
-19.73
-17.84
-8.93
69.97
Net Investments
151.40
-1,285.60
-43.54
-766.43
-87.41
-40.11
-10.85
24.65
-28.65
-0.31
Others
-202.10
490.76
-752.11
1,386.07
9.24
-52.00
-126.64
-63.47
37.09
-237.31
Cash from Financing Activity
-235.60
574.80
-493.59
-293.66
-116.36
19.25
-90.87
-5.48
-49.36
16.62
Net Cash Inflow / Outflow
-31.70
48.00
-39.13
-155.39
7.05
19.09
-1.73
-10.35
-6.15
-8.85
Opening Cash & Equivalents
98.10
50.10
89.28
43.59
36.54
17.45
18.30
28.65
34.80
43.65
Closing Cash & Equivalent
71.90
98.10
50.15
89.09
43.59
36.54
16.57
18.30
28.65
34.80

Financial Ratios

Consolidated /

Standalone
Description
Dec 17
Dec 16
Dec 15
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
97.91
86.19
62.02
58.32
70.46
81.14
93.90
87.82
88.27
108.09
ROA
5.12%
2.90%
1.56%
-2.30%
-4.25%
-5.91%
2.65%
0.21%
-9.54%
-5.34%
ROE
10.29%
6.42%
3.95%
-6.17%
-11.65%
-14.12%
6.25%
0.49%
-24.23%
-13.94%
ROCE
11.73%
8.28%
4.63%
0.87%
-0.48%
-4.44%
6.59%
3.96%
-11.27%
-2.20%
Fixed Asset Turnover
1.25
1.31
0.80
1.16
0.84
0.79
0.91
0.75
0.50
0.84
Receivable days
30.69
29.90
36.75
18.53
29.61
45.10
44.90
47.88
53.01
34.36
Inventory Days
49.99
51.34
64.04
33.45
46.42
54.86
51.80
54.07
78.71
58.50
Payable days
101.52
113.80
122.07
47.21
35.61
44.30
44.67
39.77
39.12
31.32
Cash Conversion Cycle
-20.85
-32.57
-21.28
4.78
40.42
55.66
52.02
62.19
92.60
61.53
Total Debt/Equity
0.32
0.43
0.54
0.82
1.13
0.91
0.70
0.90
0.84
1.18
Interest Cover
10.30
5.40
3.00
0.17
-0.11
-1.31
2.27
1.09
-2.81
-0.52

News Update:


  • Mahindra CIE Automotive reports 74% rise in Q3 net profit
    17th Oct 2018, 11:07 AM

    Total income of the company increased by 21.74% at Rs 656.63 crore for September quarter

    Read More
  • Mahindra CIE Auto. - Quarterly Results
    16th Oct 2018, 17:37 PM

    Read More
  • Mahindra CIE Automotive gets nod to transfer 100% shares held in MFE
    26th Sep 2018, 09:46 AM

    The Board of Directors of the company at its meeting held on September 25, 2018 has approved the same

    Read More

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.