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

Auto Ancillary

Rating :
56/99

BSE: 538962 | NSE: MINDACORP

130.45
-2.20 (-1.66%)
16-Nov-2018 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  133.00
  •  133.90
  •  128.90
  •  132.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40758
  •  53.17
  •  228.80
  •  105.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,953.89
  • 18.61
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,650.99
  • 0.46%
  • 2.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.67%
  • 0.00%
  • 5.86%
  • FII
  • DII
  • Others
  • 0.23%
  • 6.22%
  • 23.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.08
  • 10.23
  • 1.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.64
  • 16.97
  • 3.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.96
  • 10.42
  • 6.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 22.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
773.29
654.98
18.06%
778.27
623.28
24.87%
720.52
551.87
30.56%
636.20
544.83
16.77%
Expenses
691.02
579.95
19.15%
705.17
578.95
21.80%
638.74
513.51
24.39%
564.50
495.65
13.89%
EBITDA
82.27
75.03
9.65%
73.10
44.33
64.90%
81.78
38.36
113.19%
71.70
49.18
45.79%
EBIDTM
10.64%
11.46%
9.39%
7.11%
11.35%
6.95%
11.27%
9.03%
Other Income
11.32
2.15
426.51%
4.64
2.51
84.86%
8.83
10.16
-13.09%
2.76
19.31
-85.71%
Interest
12.41
8.83
40.54%
11.01
7.59
45.06%
10.58
6.90
53.33%
10.05
6.84
46.93%
Depreciation
21.70
18.75
15.73%
20.99
16.13
30.13%
19.57
14.19
37.91%
19.40
14.50
33.79%
PBT
59.48
49.60
19.92%
45.74
23.12
97.84%
60.46
27.43
120.42%
45.01
47.15
-4.54%
Tax
21.05
14.42
45.98%
13.07
5.95
119.66%
17.12
2.18
685.32%
12.15
10.42
16.60%
PAT
38.43
35.18
9.24%
32.67
17.17
90.27%
43.34
25.25
71.64%
32.86
36.73
-10.54%
PATM
4.97%
5.37%
4.20%
2.75%
6.02%
4.58%
5.17%
6.74%
EPS
1.97
2.02
-2.48%
1.66
1.11
49.55%
1.86
0.78
138.46%
1.82
1.02
78.43%

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
2,908.28
2,593.50
2,059.80
2,445.52
1,970.64
1,593.91
2,173.58
1,385.49
734.55
531.13
201.94
Net Sales Growth
22.46%
25.91%
-15.77%
24.10%
23.64%
-26.67%
56.88%
88.62%
38.30%
163.01%
 
Cost Of Goods Sold
1,764.57
1,558.80
1,226.50
1,499.21
1,197.53
973.32
1,306.79
849.07
455.59
310.19
137.62
Gross Profit
1,143.71
1,034.70
833.30
946.31
773.11
620.59
866.79
536.42
278.97
220.93
64.31
GP Margin
39.33%
39.90%
40.46%
38.70%
39.23%
38.94%
39.88%
38.72%
37.98%
41.60%
31.85%
Total Expenditure
2,599.43
2,318.10
1,867.80
2,218.48
1,785.09
1,468.16
2,064.88
1,250.56
653.94
481.03
182.92
Power & Fuel Cost
-
50.70
39.80
40.77
36.96
32.30
66.97
29.62
18.80
7.69
1.60
% Of Sales
-
1.95%
1.93%
1.67%
1.88%
2.03%
3.08%
2.14%
2.56%
1.45%
0.79%
Employee Cost
-
441.30
371.40
416.48
336.53
265.74
463.62
223.95
95.12
81.79
19.09
% Of Sales
-
17.02%
18.03%
17.03%
17.08%
16.67%
21.33%
16.16%
12.95%
15.40%
9.45%
Manufacturing Exp.
-
101.30
80.60
87.15
70.30
59.36
84.99
48.25
24.96
22.95
8.10
% Of Sales
-
3.91%
3.91%
3.56%
3.57%
3.72%
3.91%
3.48%
3.40%
4.32%
4.01%
General & Admin Exp.
-
99.90
86.60
95.14
80.56
88.48
90.63
55.37
37.28
46.26
12.40
% Of Sales
-
3.85%
4.20%
3.89%
4.09%
5.55%
4.17%
4.00%
5.08%
8.71%
6.14%
Selling & Distn. Exp.
-
44.00
43.90
49.78
43.61
30.34
31.54
11.09
11.56
10.29
3.67
% Of Sales
-
1.70%
2.13%
2.04%
2.21%
1.90%
1.45%
0.80%
1.57%
1.94%
1.82%
Miscellaneous Exp.
-
22.10
19.00
29.94
19.61
18.63
20.34
33.22
10.64
1.85
3.67
% Of Sales
-
0.85%
0.92%
1.22%
1.00%
1.17%
0.94%
2.40%
1.45%
0.35%
0.21%
EBITDA
308.85
275.40
192.00
227.04
185.55
125.75
108.70
134.93
80.61
50.10
19.02
EBITDA Margin
10.62%
10.62%
9.32%
9.28%
9.42%
7.89%
5.00%
9.74%
10.97%
9.43%
9.42%
Other Income
27.55
16.30
40.50
17.29
22.67
30.38
36.20
20.39
7.62
0.18
9.26
Interest
44.05
39.70
30.20
37.06
39.46
27.51
42.43
26.85
25.52
13.08
6.96
Depreciation
81.66
73.80
57.70
74.46
60.26
47.80
77.05
45.46
17.09
14.36
6.92
PBT
210.69
178.20
144.60
132.81
108.49
80.81
25.41
83.01
45.61
22.84
14.40
Tax
63.39
49.60
28.80
36.57
27.15
17.20
17.47
13.83
10.47
3.67
2.58
Tax Rate
30.09%
27.83%
19.92%
24.96%
24.49%
18.00%
77.89%
21.16%
23.16%
16.07%
17.92%
PAT
147.30
128.60
115.80
106.99
85.09
78.36
5.99
51.32
34.74
19.17
11.82
PAT before Minority Interest
147.30
128.60
115.80
109.97
83.72
78.36
4.96
51.54
34.74
19.17
11.82
Minority Interest
0.00
0.00
0.00
-2.98
1.37
0.00
1.03
-0.22
0.00
0.00
0.00
PAT Margin
5.06%
4.96%
5.62%
4.37%
4.32%
4.92%
0.28%
3.70%
4.73%
3.61%
5.85%
PAT Growth
28.84%
11.05%
8.23%
25.74%
8.59%
1,208.18%
-88.33%
47.73%
81.22%
62.18%
 
Unadjusted EPS
7.31
6.77
4.88
5.12
4.28
37.91
2.86
25.88
18.43
22.19
13.69

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
737.40
622.10
567.35
466.56
389.39
346.21
352.98
269.33
72.65
44.46
Share Capital
41.60
41.60
60.80
60.66
39.46
39.60
39.60
23.64
8.64
8.64
Total Reserves
693.70
580.30
506.56
405.90
349.93
306.61
313.38
245.70
64.01
35.83
Non-Current Liabilities
311.60
211.30
177.30
207.54
235.05
219.23
196.46
116.17
248.01
68.97
Secured Loans
261.90
158.80
86.66
114.97
122.22
83.83
29.89
20.99
205.01
51.13
Unsecured Loans
18.50
24.90
54.98
65.70
87.52
105.31
127.61
80.58
39.67
14.25
Long Term Provisions
18.50
18.00
17.94
17.28
14.57
12.43
15.56
5.84
0.00
0.00
Current Liabilities
1,002.10
714.50
962.42
723.34
687.74
702.37
639.47
341.30
115.63
39.69
Trade Payables
440.90
264.00
425.59
307.64
248.76
244.57
236.80
156.02
86.85
33.22
Other Current Liabilities
232.80
149.50
176.71
126.82
144.76
153.47
132.89
67.63
18.99
2.10
Short Term Borrowings
309.40
285.30
317.38
264.44
278.90
278.21
243.17
107.80
0.00
0.00
Short Term Provisions
19.00
15.70
42.74
24.43
15.33
26.13
26.60
9.85
9.80
4.37
Total Liabilities
2,051.10
1,547.90
1,770.75
1,421.59
1,312.18
1,272.93
1,192.23
726.80
436.29
153.12
Net Block
711.20
529.90
718.67
570.80
526.78
466.49
486.71
254.52
154.24
55.25
Gross Block
844.10
590.90
1,352.24
1,032.26
987.05
902.30
843.88
426.47
277.47
91.08
Accumulated Depreciation
132.90
61.00
633.57
461.46
460.26
435.81
357.17
171.95
123.23
35.82
Non Current Assets
922.40
764.00
764.20
635.20
581.70
557.12
522.58
317.12
211.38
109.24
Capital Work in Progress
16.20
74.20
13.13
15.32
15.02
67.68
11.14
9.56
20.18
9.80
Non Current Investment
139.30
125.70
5.21
28.91
24.52
0.00
4.40
3.81
36.95
44.18
Long Term Loans & Adv.
32.00
27.00
23.48
19.08
14.93
21.41
19.79
49.23
0.00
0.00
Other Non Current Assets
23.70
7.20
3.71
1.09
0.45
1.53
0.54
0.01
0.00
0.00
Current Assets
1,128.70
783.90
1,006.55
786.39
730.48
715.82
669.64
409.68
224.91
43.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
14.46
0.00
0.00
0.00
Inventories
447.90
306.40
321.02
230.77
186.65
252.74
237.30
90.97
69.00
8.54
Sundry Debtors
570.50
374.10
435.27
317.62
291.48
305.49
257.33
182.41
77.18
23.91
Cash & Bank
26.10
33.40
88.20
44.11
54.02
57.50
97.18
66.36
22.53
1.46
Other Current Assets
84.20
33.50
19.56
31.48
198.32
100.08
63.38
69.94
56.20
9.96
Short Term Loans & Adv.
47.00
36.50
142.49
162.41
178.64
72.57
44.36
61.34
23.90
9.28
Net Current Assets
126.60
69.40
44.13
63.05
42.74
13.44
30.18
68.38
109.28
4.19
Total Assets
2,051.10
1,547.90
1,770.75
1,421.59
1,312.18
1,272.94
1,192.22
726.80
436.29
153.12

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
69.90
48.40
225.77
304.17
-17.66
30.70
-23.20
47.25
8.79
25.83
PBT
191.30
130.90
146.54
110.87
95.56
22.44
65.36
45.21
22.84
14.40
Adjustment
97.80
75.10
107.31
77.99
56.51
97.78
65.39
36.14
24.61
13.40
Changes in Working Capital
-174.50
-126.40
13.29
139.37
-152.86
-66.16
-131.37
-25.92
-35.11
0.41
Cash after chg. in Working capital
114.60
79.60
267.14
328.23
-0.78
54.06
-0.62
55.43
12.34
28.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.70
-31.20
-41.37
-24.06
-16.88
-23.36
-22.58
-8.18
-3.55
-2.39
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
-200.20
-169.90
-159.72
-51.15
-128.24
-69.07
-128.56
-93.69
-35.23
-21.72
Net Fixed Assets
-90.80
40.24
-19.86
18.17
-6.05
-50.54
-25.09
-16.22
-39.10
-9.06
Net Investments
-3.30
-92.52
-15.00
-9.14
-72.80
-14.82
-28.82
-17.78
0.00
-6.02
Others
-106.10
-117.62
-124.86
-60.18
-49.39
-3.71
-74.65
-59.69
3.87
-6.64
Cash from Financing Activity
122.10
67.40
-28.98
-238.33
133.43
10.77
184.75
48.52
24.47
-4.18
Net Cash Inflow / Outflow
-8.20
-54.10
37.06
14.69
-12.47
-27.60
32.99
2.08
-1.96
-0.07
Opening Cash & Equivalents
27.60
70.20
39.38
26.39
46.29
64.38
0.00
22.04
24.49
1.54
Closing Cash & Equivalent
19.30
27.60
78.34
39.38
26.39
46.29
64.38
24.11
22.53
1.46

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.)
35.35
29.90
26.33
21.55
18.24
14.69
14.46
13.25
4.21
2.57
ROA
7.15%
6.98%
6.89%
6.13%
6.06%
0.40%
5.37%
5.97%
6.50%
8.23%
ROE
18.95%
19.80%
22.12%
20.51%
23.42%
1.67%
18.73%
21.18%
32.73%
29.88%
ROCE
16.56%
15.33%
17.67%
15.75%
13.74%
7.91%
14.13%
16.99%
16.82%
20.78%
Fixed Asset Turnover
3.67
2.28
2.23
2.07
1.79
2.52
2.29
2.17
2.97
2.49
Receivable days
65.42
66.83
51.68
53.06
64.39
45.41
55.26
62.06
33.73
38.49
Inventory Days
52.24
51.80
37.88
36.37
47.39
39.54
41.26
38.24
25.88
13.92
Payable days
56.41
68.16
61.02
57.32
63.79
43.31
58.60
71.57
48.26
64.04
Cash Conversion Cycle
61.25
50.47
28.54
32.11
47.99
41.64
37.92
28.74
11.35
-11.63
Total Debt/Equity
0.98
0.88
0.96
1.08
1.42
1.67
1.52
0.91
3.37
1.47
Interest Cover
5.49
5.79
4.95
3.81
4.47
1.53
3.43
2.77
2.75
3.07

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.