Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Finance - Others

Rating :
57/99

BSE: 500271 | NSE: MFSL

420.50
-7.95 (-1.86%)
16-Nov-2018 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  427.60
  •  433.00
  •  413.00
  •  428.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  650289
  •  2734.47
  •  611.25
  •  350.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,284.20
  • 118.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,840.81
  • N/A
  • 5.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.29%
  • 1.48%
  • 7.42%
  • FII
  • DII
  • Others
  • 0.04%
  • 30.51%
  • 30.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.46
  • -25.49
  • 4.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.19
  • -10.20
  • 1.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.88
  • -7.85
  • 2.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.91
  • 69.95
  • 98.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.93
  • 5.32
  • 6.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 70.53
  • 69.01
  • 92.58

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
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
16,577.35
15,227.89
11,696.14
14,815.35
11,626.33
10,561.99
8,536.92
7,856.09
7,649.50
4,837.92
Net Sales Growth
-
8.86%
30.20%
-21.05%
27.43%
10.08%
23.72%
8.67%
2.70%
58.12%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
781.37
851.76
804.21
694.50
454.24
367.19
330.00
Gross Profit
-
16,577.35
15,227.89
11,696.14
14,033.98
10,774.57
9,757.77
7,842.42
7,401.86
7,282.31
4,507.92
GP Margin
-
100%
100%
100%
94.73%
92.67%
92.39%
91.86%
94.22%
95.20%
93.18%
Total Expenditure
-
15,994.27
14,475.68
11,178.72
14,128.21
11,177.66
9,410.98
8,148.39
7,546.01
7,548.31
5,101.64
Power & Fuel Cost
-
26.89
25.87
22.12
98.56
103.99
96.43
76.51
65.70
67.74
59.85
% Of Sales
-
0.16%
0.17%
0.19%
0.67%
0.89%
0.91%
0.90%
0.84%
0.89%
1.24%
Employee Cost
-
776.28
918.13
650.34
1,009.92
956.79
880.05
796.24
851.64
766.98
830.80
% Of Sales
-
4.68%
6.03%
5.56%
6.82%
8.23%
8.33%
9.33%
10.84%
10.03%
17.17%
Manufacturing Exp.
-
1,304.69
1,388.15
1,161.91
1,350.48
1,233.82
1,133.30
1,072.12
1,032.55
901.36
796.83
% Of Sales
-
7.87%
9.12%
9.93%
9.12%
10.61%
10.73%
12.56%
13.14%
11.78%
16.47%
General & Admin Exp.
-
13,680.76
12,141.94
8,323.27
10,855.73
8,118.44
6,564.37
5,155.26
5,126.38
4,689.38
2,294.23
% Of Sales
-
82.53%
79.73%
71.16%
73.27%
69.83%
62.15%
60.39%
65.25%
61.30%
47.42%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
3,992.92
3,590.90
2,612.60
1,997.16
1,214.26
808.59
% Of Sales
-
0%
0%
0%
0%
34.34%
34.00%
30.60%
25.42%
15.87%
16.71%
Miscellaneous Exp.
-
232.53
27.46
1,043.19
130.71
16.86
29.05
430.28
81.20
823.40
808.59
% Of Sales
-
1.40%
0.18%
8.92%
0.88%
0.15%
0.28%
5.04%
1.03%
10.76%
17.56%
EBITDA
-
583.08
752.21
517.42
687.14
448.67
1,151.01
388.53
310.08
101.19
-263.72
EBITDA Margin
-
3.52%
4.94%
4.42%
4.64%
3.86%
10.90%
4.55%
3.95%
1.32%
-5.45%
Other Income
-
28.77
20.81
15.73
61.24
56.93
61.63
41.28
38.03
13.06
54.29
Interest
-
11.03
8.93
7.66
82.13
93.21
84.45
85.96
112.97
59.08
50.57
Depreciation
-
62.77
62.53
60.47
153.80
137.91
136.79
101.96
203.41
141.08
97.01
PBT
-
538.06
701.56
465.02
512.46
274.48
991.38
241.88
31.75
-85.91
-357.01
Tax
-
87.55
108.29
71.83
147.54
65.00
141.85
4.00
9.90
3.39
-23.84
Tax Rate
-
16.27%
15.44%
15.45%
28.79%
23.68%
14.31%
1.65%
31.18%
-3.95%
6.68%
PAT
-
296.17
395.36
252.74
279.62
139.45
784.12
154.97
8.67
-71.57
-244.79
PAT before Minority Interest
-
450.51
593.27
393.19
364.91
209.48
849.53
237.88
21.84
-89.29
-333.17
Minority Interest
-
-154.34
-197.91
-140.45
-85.29
-70.03
-65.41
-82.91
-13.17
17.72
88.38
PAT Margin
-
1.79%
2.60%
2.16%
1.89%
1.20%
7.42%
1.82%
0.11%
-0.94%
-5.06%
PAT Growth
-
-25.09%
56.43%
-9.61%
100.52%
-82.22%
405.98%
1,687.43%
-
-
 
Unadjusted EPS
-
11.05
14.80
9.47
10.50
5.21
29.48
5.95
0.15
-3.29
-10.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
2,611.28
2,334.65
1,965.72
3,302.02
3,049.59
3,027.85
2,637.75
1,672.01
1,721.43
1,566.29
Share Capital
53.68
53.45
53.40
53.30
118.71
178.10
177.91
296.50
296.47
294.41
Total Reserves
2,552.11
2,273.16
1,903.05
3,233.62
2,920.21
2,834.97
2,427.75
1,265.49
1,331.00
1,262.38
Non-Current Liabilities
45,851.47
38,688.11
31,289.09
27,015.96
20,647.20
17,351.93
14,749.89
11,976.35
10,196.87
5,349.95
Secured Loans
0.00
0.00
0.00
403.05
435.35
376.54
386.39
388.09
388.01
344.15
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.67
11.13
11,334.24
9,806.86
5,005.59
Long Term Provisions
274.03
264.37
284.86
59.61
77.60
97.65
72.44
1.01
0.00
0.00
Current Liabilities
6,276.23
5,195.89
4,418.06
4,573.53
4,600.07
3,609.25
2,677.81
2,940.14
990.27
765.86
Trade Payables
842.05
864.81
666.05
907.21
873.05
805.47
780.14
608.87
558.30
486.55
Other Current Liabilities
5,375.38
4,164.78
3,658.60
3,287.23
3,225.42
2,342.52
1,721.18
2,085.06
402.25
193.00
Short Term Borrowings
0.00
0.00
0.00
114.71
216.16
211.96
80.93
85.01
0.00
0.00
Short Term Provisions
58.79
166.30
93.40
264.37
285.43
249.31
95.56
161.20
29.72
86.32
Total Liabilities
55,510.30
46,967.62
38,375.44
35,508.57
29,117.39
24,724.00
20,775.27
16,952.80
13,249.66
7,958.48
Net Block
802.75
690.78
348.62
1,199.82
1,592.46
1,597.35
1,368.33
940.95
888.79
881.20
Gross Block
1,359.04
1,209.11
815.60
1,997.73
2,414.56
2,312.42
1,979.42
1,530.22
1,355.81
1,217.43
Accumulated Depreciation
556.29
518.34
466.98
797.91
822.10
715.07
611.09
589.27
467.01
336.23
Non Current Assets
47,606.28
40,599.20
34,449.44
30,788.38
25,277.40
20,985.72
16,969.14
12,961.13
10,919.28
6,166.72
Capital Work in Progress
20.26
3.28
37.08
39.02
55.10
92.29
75.21
158.50
76.33
49.10
Non Current Investment
46,189.65
39,424.61
33,694.53
29,164.11
23,110.59
18,880.56
15,184.17
11,532.12
9,954.16
5,236.42
Long Term Loans & Adv.
552.42
439.98
340.92
343.09
493.20
414.12
340.83
325.76
0.00
0.00
Other Non Current Assets
41.20
40.54
28.29
42.33
26.05
1.40
0.60
3.81
0.00
0.00
Current Assets
7,904.03
6,368.43
3,925.99
4,720.19
3,839.99
3,738.28
3,806.14
3,991.67
2,330.38
1,787.91
Current Investments
5,733.29
4,682.96
2,406.98
2,850.72
2,023.00
2,210.69
2,351.82
2,466.86
978.88
401.47
Inventories
0.00
0.00
0.00
179.20
169.40
61.33
63.44
48.94
43.08
40.63
Sundry Debtors
661.69
530.84
519.04
693.42
658.13
647.75
502.32
347.73
313.48
273.48
Cash & Bank
443.39
356.23
335.63
319.28
394.47
362.11
524.99
717.13
252.38
228.37
Other Current Assets
1,065.66
654.04
460.80
425.95
594.99
456.40
363.57
411.02
742.57
843.96
Short Term Loans & Adv.
177.32
144.35
203.54
251.62
204.20
130.84
119.69
227.47
517.98
498.92
Net Current Assets
1,627.79
1,172.54
-492.07
146.66
-760.08
129.02
1,128.33
1,051.54
1,340.11
1,022.05
Total Assets
55,510.31
46,967.63
38,375.43
35,508.57
29,117.39
24,724.00
20,775.28
16,952.80
13,249.66
7,958.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
4,284.01
4,266.26
3,802.07
2,579.38
2,160.25
1,887.31
2,853.66
2,664.93
2,598.89
1,524.11
PBT
538.06
701.56
465.02
512.46
274.48
991.38
241.88
31.75
-85.91
-357.01
Adjustment
4,053.47
3,581.14
3,388.83
2,067.28
2,027.98
937.88
2,369.21
2,394.40
2,393.15
2,012.43
Changes in Working Capital
-219.12
90.61
22.98
111.79
-63.43
133.01
242.92
253.42
293.14
-126.18
Cash after chg. in Working capital
4,372.40
4,373.31
3,876.83
2,691.53
2,239.03
2,062.27
2,854.01
2,679.57
2,600.39
1,529.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-88.39
-107.05
-74.76
-112.15
-78.78
-174.96
-0.35
-14.64
-1.50
-5.13
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
-4,080.52
-4,030.48
-3,503.04
-2,311.21
-1,908.38
-1,796.20
-3,257.71
-2,570.74
-3,431.94
-1,278.72
Net Fixed Assets
0.06
1.23
9.50
463.58
-22.70
-21.36
-17.57
-137.56
-18.85
-32.04
Net Investments
-166.75
-117.05
1,613.74
-574.15
-11.82
-424.91
-336.98
611.89
-892.26
374.24
Others
-3,913.83
-3,914.66
-5,126.28
-2,200.64
-1,873.86
-1,349.93
-2,903.16
-3,045.07
-2,520.83
-1,620.92
Cash from Financing Activity
-116.31
-215.35
-186.92
-387.60
-213.24
-220.15
532.80
-5.89
857.27
-49.37
Net Cash Inflow / Outflow
87.18
20.43
112.11
-119.43
38.63
-129.04
128.76
88.30
24.22
196.02
Opening Cash & Equivalents
353.73
333.31
259.59
379.02
340.39
469.43
340.72
252.38
228.37
31.98
Closing Cash & Equivalent
440.92
353.73
333.31
259.59
379.02
340.39
469.43
340.72
252.38
228.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
97.09
87.05
73.28
123.34
111.69
108.77
93.76
56.43
59.28
58.68
ROA
0.88%
1.39%
1.06%
1.13%
0.78%
3.73%
1.26%
0.14%
-0.84%
-4.60%
ROE
18.27%
27.70%
15.00%
11.66%
7.15%
31.65%
12.54%
1.62%
-6.66%
-23.59%
ROCE
22.20%
33.04%
16.27%
15.66%
9.86%
31.22%
3.81%
1.12%
-0.28%
-4.89%
Fixed Asset Turnover
12.91
15.04
8.31
6.72
4.92
4.92
4.86
5.44
5.95
4.53
Receivable days
13.13
12.58
18.92
16.65
20.50
19.87
18.17
15.36
14.00
19.42
Inventory Days
0.00
0.00
0.00
4.29
3.62
2.16
2.40
2.14
2.00
2.99
Payable days
143.02
116.37
150.92
95.26
42.00
43.53
47.20
46.17
55.00
53.23
Cash Conversion Cycle
-129.89
-103.79
-132.00
-74.32
-17.88
-21.50
-26.62
-28.67
-39.00
-30.82
Total Debt/Equity
0.00
0.00
0.00
0.17
0.23
0.22
0.21
7.92
6.26
3.44
Interest Cover
49.79
79.54
61.73
7.24
3.94
12.74
3.81
1.28
-0.45
-6.06

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.