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

Auto Ancillary

Rating :
75/99

BSE: 532539 | NSE: MINDAIND

358.50
-6.15 (-1.69%)
16-Nov-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  364.65
  •  364.80
  •  356.00
  •  364.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  110681
  •  396.79
  •  459.00
  •  292.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,376.88
  • 27.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,829.00
  • 0.26%
  • 5.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.79%
  • 4.21%
  • 9.02%
  • FII
  • DII
  • Others
  • 0.05%
  • 5.25%
  • 10.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.11
  • 21.25
  • 20.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 55.09
  • 17.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.51
  • 114.25
  • 42.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.24
  • 24.83
  • 24.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.03
  • 4.05
  • 5.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 11.18
  • 13.47

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
1,521.72
1,098.35
38.55%
1,429.82
1,022.54
39.83%
1,370.88
964.13
42.19%
1,056.16
911.86
15.82%
Expenses
1,332.38
961.78
38.53%
1,259.77
921.52
36.71%
1,201.38
859.22
39.82%
929.78
812.47
14.44%
EBITDA
189.34
136.57
38.64%
170.05
101.02
68.33%
169.50
104.91
61.57%
126.38
99.39
27.16%
EBIDTM
12.44%
12.43%
11.89%
9.88%
12.36%
10.88%
11.97%
10.90%
Other Income
4.76
4.45
6.97%
6.50
9.21
-29.42%
12.38
3.20
286.88%
7.68
7.61
0.92%
Interest
15.05
6.26
140.42%
13.16
7.91
66.37%
13.91
7.79
78.56%
7.01
8.55
-18.01%
Depreciation
56.09
38.27
46.56%
49.28
35.74
37.88%
48.86
36.01
35.68%
41.98
36.09
16.32%
PBT
122.96
96.49
27.43%
114.11
66.58
71.39%
157.35
64.31
144.67%
85.07
62.36
36.42%
Tax
38.73
29.67
30.54%
33.61
21.22
58.39%
22.50
11.83
90.19%
24.29
12.49
94.48%
PAT
84.23
66.82
26.06%
80.50
45.36
77.47%
134.85
52.48
156.96%
60.78
49.87
21.88%
PATM
5.54%
6.08%
5.63%
4.44%
9.84%
5.44%
5.75%
5.47%
EPS
2.77
2.60
6.54%
2.68
1.85
44.86%
5.19
2.36
119.92%
2.29
1.83
25.14%

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
Net Sales
5,378.58
4,470.56
3,386.26
2,527.34
2,232.08
1,706.13
1,340.40
1,179.21
954.22
625.19
Net Sales Growth
34.57%
32.02%
33.99%
13.23%
30.83%
27.29%
13.67%
23.58%
52.63%
 
Cost Of Goods Sold
3,312.71
2,763.18
2,116.40
1,609.78
1,483.22
1,171.16
940.67
812.78
635.15
415.50
Gross Profit
2,065.87
1,707.38
1,269.86
917.56
748.87
534.97
399.74
366.42
319.07
209.70
GP Margin
38.41%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
31.07%
33.44%
33.54%
Total Expenditure
4,723.31
3,936.74
3,012.27
2,289.51
2,080.73
1,646.64
1,246.95
1,103.35
870.50
553.08
Power & Fuel Cost
-
111.45
87.88
54.61
48.11
43.30
29.02
23.42
22.69
14.15
% Of Sales
-
2.49%
2.60%
2.16%
2.16%
2.54%
2.17%
1.99%
2.38%
2.26%
Employee Cost
-
586.80
451.45
326.34
287.85
224.85
143.93
134.32
101.37
64.82
% Of Sales
-
13.13%
13.33%
12.91%
12.90%
13.18%
10.74%
11.39%
10.62%
10.37%
Manufacturing Exp.
-
210.61
159.01
120.21
106.13
69.28
45.96
49.77
44.37
22.59
% Of Sales
-
4.71%
4.70%
4.76%
4.75%
4.06%
3.43%
4.22%
4.65%
3.61%
General & Admin Exp.
-
110.80
82.66
69.88
55.63
62.76
42.63
38.83
34.73
25.89
% Of Sales
-
2.48%
2.44%
2.76%
2.49%
3.68%
3.18%
3.29%
3.64%
4.14%
Selling & Distn. Exp.
-
89.75
70.87
68.72
76.72
24.79
15.55
24.84
0.00
9.41
% Of Sales
-
2.01%
2.09%
2.72%
3.44%
1.45%
1.16%
2.11%
0%
1.51%
Miscellaneous Exp.
-
64.15
44.00
39.97
23.06
50.52
29.20
19.38
32.19
0.73
% Of Sales
-
1.43%
1.30%
1.58%
1.03%
2.96%
2.18%
1.64%
3.37%
0.12%
EBITDA
655.27
533.82
373.99
237.83
151.35
59.49
93.45
75.86
83.72
72.11
EBITDA Margin
12.18%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
6.43%
8.77%
11.53%
Other Income
31.32
33.35
13.82
13.97
19.98
35.20
10.98
16.34
14.61
1.06
Interest
49.13
35.09
39.75
25.68
25.01
24.18
19.06
19.78
16.69
14.76
Depreciation
196.21
164.85
136.17
92.62
83.49
59.08
46.27
40.18
33.89
27.14
PBT
479.49
367.23
211.89
133.50
62.83
11.43
39.10
32.24
47.74
31.27
Tax
119.13
97.69
46.47
27.74
19.38
7.59
10.99
0.31
12.21
7.86
Tax Rate
24.85%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
1.26%
25.58%
25.14%
PAT
360.36
287.11
145.44
99.47
59.66
6.36
28.89
24.46
35.53
23.41
PAT before Minority Interest
318.63
307.78
165.42
110.96
59.41
5.34
28.31
24.24
35.53
23.41
Minority Interest
-41.73
-20.67
-19.98
-11.49
0.25
1.02
0.58
0.22
0.00
0.00
PAT Margin
6.70%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
2.07%
3.72%
3.74%
PAT Growth
67.98%
97.41%
46.21%
66.73%
838.05%
-77.99%
18.11%
-31.16%
51.77%
 
Unadjusted EPS
12.93
35.89
20.81
13.99
42.76
4.45
17.71
18.01
26.14
21.81

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
Shareholder's Funds
1,391.69
1,059.45
471.71
365.28
312.19
308.82
286.16
198.72
139.35
Share Capital
17.41
15.87
19.37
19.37
19.37
19.37
19.37
56.54
57.14
Total Reserves
1,370.67
741.26
452.34
345.91
292.82
289.46
266.79
142.17
82.22
Non-Current Liabilities
376.67
260.09
247.97
170.70
205.09
152.12
111.29
73.11
151.02
Secured Loans
195.41
118.75
106.92
83.65
119.46
76.23
51.95
39.73
107.42
Unsecured Loans
44.63
58.53
62.09
13.55
18.19
12.47
14.18
15.46
37.28
Long Term Provisions
103.78
58.95
77.05
70.71
67.12
57.41
43.99
7.45
0.00
Current Liabilities
1,367.13
931.45
740.45
513.49
504.37
383.43
348.78
287.78
136.69
Trade Payables
798.41
486.37
321.45
267.00
247.35
216.39
177.30
125.33
111.91
Other Current Liabilities
247.25
167.99
169.45
89.27
93.53
62.27
55.17
44.90
14.20
Short Term Borrowings
302.81
261.20
184.06
111.56
140.23
80.83
93.78
95.01
0.00
Short Term Provisions
18.66
15.89
65.49
45.66
23.26
23.95
22.53
22.54
10.58
Total Liabilities
3,346.50
2,368.00
1,569.74
1,070.80
1,035.46
856.70
757.71
559.61
427.06
Net Block
1,350.50
884.87
572.74
411.24
400.54
318.63
274.58
250.38
230.33
Gross Block
1,652.76
1,021.21
1,436.69
1,151.26
1,073.46
604.00
516.92
403.06
352.36
Accumulated Depreciation
302.26
136.34
863.95
740.02
671.42
282.42
220.27
152.68
122.04
Non Current Assets
1,819.41
1,166.32
823.06
521.68
519.40
449.23
352.89
291.01
241.09
Capital Work in Progress
210.79
116.95
130.11
9.32
21.87
42.23
5.14
6.92
2.83
Non Current Investment
155.23
111.12
43.62
26.33
24.42
21.81
21.72
18.90
7.93
Long Term Loans & Adv.
92.49
48.93
68.58
69.39
66.30
63.42
49.93
13.29
0.00
Other Non Current Assets
10.40
4.45
8.01
5.39
6.26
3.14
1.53
1.52
0.00
Current Assets
1,527.09
1,201.68
746.68
549.11
516.06
407.47
404.81
268.43
185.74
Current Investments
0.00
0.00
0.00
2.03
23.05
0.00
1.09
0.00
0.00
Inventories
417.52
237.56
183.84
140.59
124.67
89.49
80.81
83.76
49.16
Sundry Debtors
789.73
499.55
363.91
289.46
261.04
217.26
196.26
130.75
89.84
Cash & Bank
159.47
374.16
56.66
28.02
27.76
38.53
66.57
22.93
14.13
Other Current Assets
160.37
13.15
13.92
8.42
79.54
62.19
60.07
30.98
32.61
Short Term Loans & Adv.
145.46
77.26
128.35
80.59
68.96
56.23
55.68
28.72
31.87
Net Current Assets
159.96
270.23
6.23
35.62
11.69
24.04
56.03
-19.35
49.05
Total Assets
3,346.50
2,368.00
1,569.74
1,070.79
1,035.46
856.70
757.70
559.61
427.06

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
Cash From Operating Activity
362.07
334.62
146.25
135.40
41.64
95.31
77.42
44.62
88.26
PBT
405.47
211.89
138.71
78.79
12.93
39.30
24.56
35.04
31.28
Adjustment
144.26
169.80
115.06
83.86
79.59
54.62
55.34
47.45
41.25
Changes in Working Capital
-103.08
8.92
-82.19
-10.41
-42.15
11.72
5.77
-34.67
22.25
Cash after chg. in Working capital
446.65
390.61
171.58
152.24
50.37
105.64
85.66
47.82
94.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.58
-55.99
-25.33
-16.84
-8.73
-10.33
-8.24
-3.20
-6.51
Other Direct Exp. Paid
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
Cash From Investing Activity
-640.50
-270.81
-256.93
-39.13
-136.78
-117.90
-26.11
-46.61
-83.96
Net Fixed Assets
-94.03
331.95
-24.84
-43.56
-48.53
-68.77
-64.65
-54.45
Net Investments
-247.65
-162.10
-112.45
11.30
-17.97
-8.43
-47.99
-10.92
Others
-298.82
-440.66
-119.64
-6.87
-70.28
-40.70
86.53
18.76
Cash from Financing Activity
46.16
252.84
123.38
-98.39
80.18
-5.46
-7.67
-3.80
5.79
Net Cash Inflow / Outflow
-232.27
316.65
12.70
-2.12
-14.96
-28.04
43.64
-5.79
10.10
Opening Cash & Equivalents
357.76
37.60
21.08
23.20
38.53
66.57
22.93
14.13
4.03
Closing Cash & Equivalent
125.56
357.76
33.78
21.08
23.57
38.53
66.57
22.93
14.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
53.15
31.81
19.67
15.20
12.97
12.83
11.88
8.00
5.87
ROA
10.77%
8.40%
8.40%
5.64%
0.56%
3.51%
3.68%
7.20%
5.48%
ROE
28.69%
27.00%
26.74%
17.72%
1.74%
9.63%
11.08%
28.72%
25.31%
ROCE
24.70%
20.72%
22.49%
17.09%
6.60%
11.96%
10.54%
19.65%
16.22%
Fixed Asset Turnover
3.40
2.98
2.10
2.13
2.19
2.60
2.77
2.73
1.90
Receivable days
51.73
42.99
43.94
42.31
47.59
51.79
46.81
39.01
49.08
Inventory Days
26.29
20.98
21.82
20.39
21.31
21.33
23.56
23.51
26.85
Payable days
59.27
48.67
46.83
44.91
52.94
58.15
50.90
50.54
70.82
Cash Conversion Cycle
18.75
15.31
18.93
17.78
15.96
14.97
19.47
11.98
5.11
Total Debt/Equity
0.44
0.67
0.83
0.64
0.98
0.64
0.64
0.87
1.04
Interest Cover
12.56
6.33
6.40
4.15
1.53
3.06
2.24
3.86
3.12

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.