Nifty
Sensex
:
:
10906.95
36386.61
1.75 (0.02%)
12.53 (0.03%)

Film Production, Distribution & Entertainment

Rating :
58/99

BSE: 512267 | NSE: MMWL

4.69
-0.01 (-0.21%)
18-Jan-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  4.50
  •  4.74
  •  4.50
  •  4.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31300
  •  1.47
  •  6.60
  •  3.71

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 532.39
  • 5.61
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 630.72
  • N/A
  • 4.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 34.63%
  • 4.43%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 42.70
  • 36.90
  • 67.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -38.88
  • -15.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 71.37
  • -6.02
  • 11.43

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.21
  • 9.00
  • 3.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -19.06
  • -33.13
  • -57.13

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
444.03
68.80
545.39%
225.01
121.37
85.39%
222.67
89.65
148.38%
234.74
76.28
207.73%
Expenses
442.17
68.59
544.66%
227.64
118.96
91.36%
227.11
79.34
186.25%
235.80
65.80
258.36%
EBITDA
1.87
0.21
790.48%
-2.63
2.41
-
-4.44
10.31
-
-1.06
10.47
-
EBIDTM
0.42%
0.31%
-1.17%
1.98%
-1.99%
11.50%
-0.45%
13.73%
Other Income
1.03
0.20
415.00%
3.00
2.05
46.34%
5.82
2.90
100.69%
1.12
0.53
111.32%
Interest
1.88
1.37
37.23%
0.58
2.08
-72.12%
0.78
1.63
-52.15%
0.93
1.39
-33.09%
Depreciation
0.59
0.78
-24.36%
0.79
2.11
-62.56%
0.79
5.52
-85.69%
0.80
2.34
-65.81%
PBT
98.02
-33.18
-
-1.00
0.27
-
-0.20
6.06
-
-1.67
7.29
-
Tax
0.14
0.04
250.00%
0.13
0.14
-7.14%
0.04
-0.07
-
-0.06
0.20
-
PAT
97.88
-33.22
-
-1.13
0.12
-
-0.24
6.13
-
-1.61
7.09
-
PATM
22.04%
-48.28%
-0.50%
0.10%
-0.11%
6.84%
-0.69%
9.30%
EPS
0.86
-0.29
-
-0.01
0.00
-
0.00
0.05
-100.00%
-0.01
0.06
-

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 09
Mar 08
Net Sales
1,126.45
647.57
263.77
137.47
161.51
134.66
250.54
10.30
18.49
19.32
Net Sales Growth
216.33%
145.51%
91.87%
-14.88%
19.94%
-46.25%
2332.43%
-44.29%
-4.30%
 
Cost Of Goods Sold
1,099.22
594.35
111.75
3.21
32.12
25.79
151.27
7.96
0.00
17.17
Gross Profit
27.23
53.22
152.02
134.25
129.38
108.87
99.28
2.34
18.49
2.15
GP Margin
2.42%
8.22%
57.63%
97.66%
80.11%
80.85%
39.63%
22.72%
100%
11.13%
Total Expenditure
1,132.72
650.46
240.74
144.11
172.30
168.53
274.05
13.11
17.68
18.93
Power & Fuel Cost
-
2.40
6.93
8.54
7.83
8.05
5.03
0.12
0.55
0.26
% Of Sales
-
0.37%
2.63%
6.21%
4.85%
5.98%
2.01%
1.17%
2.97%
1.35%
Employee Cost
-
26.86
71.07
77.18
73.55
68.25
64.43
0.85
0.17
0.24
% Of Sales
-
4.15%
26.94%
56.14%
45.54%
50.68%
25.72%
8.25%
0.92%
1.24%
Manufacturing Exp.
-
6.45
8.79
19.21
21.76
27.95
14.84
0.02
15.52
0.00
% Of Sales
-
1.00%
3.33%
13.97%
13.47%
20.76%
5.92%
0.19%
83.94%
0%
General & Admin Exp.
-
13.11
25.48
25.10
23.93
26.54
27.46
1.84
1.40
0.75
% Of Sales
-
2.02%
9.66%
18.26%
14.82%
19.71%
10.96%
17.86%
7.57%
3.88%
Selling & Distn. Exp.
-
4.14
10.00
10.48
11.84
7.35
10.13
0.28
0.00
0.43
% Of Sales
-
0.64%
3.79%
7.62%
7.33%
5.46%
4.04%
2.72%
0%
2.23%
Miscellaneous Exp.
-
3.16
6.73
0.39
1.26
4.61
0.90
2.04
0.04
0.08
% Of Sales
-
0.49%
2.55%
0.28%
0.78%
3.42%
0.36%
19.81%
0.22%
0.41%
EBITDA
-6.26
-2.89
23.03
-6.64
-10.79
-33.87
-23.51
-2.81
0.81
0.39
EBITDA Margin
-0.56%
-0.45%
8.73%
-4.83%
-6.68%
-25.15%
-9.38%
-27.28%
4.38%
2.02%
Other Income
10.97
9.19
6.56
1.32
1.16
2.69
1.63
0.08
0.93
0.19
Interest
4.17
5.16
5.66
4.40
3.09
3.79
3.87
0.11
0.37
0.10
Depreciation
2.97
4.49
13.43
15.36
20.92
11.64
7.82
0.14
1.69
2.57
PBT
95.15
-3.35
10.50
-25.09
-33.65
-46.62
-33.56
-3.00
-0.32
-2.09
Tax
0.25
0.17
0.39
0.18
0.02
0.08
0.22
0.08
0.07
0.37
Tax Rate
0.26%
-0.49%
3.71%
-0.72%
-0.06%
-0.17%
-0.66%
-2.56%
-21.88%
-17.70%
PAT
94.90
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
-0.16
-1.96
PAT before Minority Interest
94.90
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
-0.39
-2.47
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.23
0.51
PAT Margin
8.42%
-5.40%
3.83%
-18.37%
-20.85%
-35.41%
-13.49%
-30.97%
-0.87%
-10.14%
PAT Growth
577.36%
-
-
-
-
-
-
-
-
 
Unadjusted EPS
0.84
-0.31
0.09
-0.22
-0.30
-0.47
-3.60
-0.40
0.00
-0.30

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 09
Mar 08
Shareholder's Funds
28.63
34.37
19.47
44.73
82.83
-25.62
6.07
8.69
8.11
Share Capital
113.27
113.27
113.27
113.27
113.27
10.09
8.09
8.09
8.09
Total Reserves
-84.64
-78.90
-93.80
-68.54
-30.44
-35.70
-2.02
0.60
0.02
Non-Current Liabilities
86.47
15.30
24.80
26.68
4.71
37.72
53.86
7.05
81.71
Secured Loans
0.26
1.25
1.52
0.13
0.12
0.04
0.02
0.00
0.00
Unsecured Loans
85.83
12.62
22.00
25.00
3.00
36.28
52.64
6.80
80.78
Long Term Provisions
0.31
1.44
1.43
1.69
1.54
1.22
0.83
0.00
0.00
Current Liabilities
369.79
111.11
78.00
61.26
78.91
133.37
47.28
3.72
7.34
Trade Payables
351.35
40.64
19.37
14.46
15.12
13.77
16.48
3.63
7.26
Other Current Liabilities
3.42
26.52
23.93
16.29
23.07
80.16
12.20
0.00
0.00
Short Term Borrowings
14.10
43.57
34.53
27.80
38.69
34.68
18.18
0.00
0.00
Short Term Provisions
0.93
0.37
0.17
2.72
2.03
4.76
0.41
0.09
0.07
Total Liabilities
484.89
160.78
122.27
132.67
166.45
145.47
114.33
28.14
106.07
Net Block
11.93
34.62
42.20
54.02
75.13
73.56
48.52
5.26
7.03
Gross Block
39.42
131.41
127.50
120.84
127.54
124.96
92.59
20.91
21.88
Accumulated Depreciation
27.49
96.79
85.30
66.82
52.41
51.40
44.07
15.66
14.86
Non Current Assets
115.99
45.15
52.26
64.53
89.63
86.14
64.47
5.62
10.13
Capital Work in Progress
0.20
1.18
0.36
0.00
0.00
0.00
3.78
0.11
0.11
Non Current Investment
88.29
0.00
0.00
4.00
7.95
3.95
4.02
0.25
2.99
Long Term Loans & Adv.
15.31
9.18
9.69
6.51
6.54
8.64
8.14
0.00
0.00
Other Non Current Assets
0.25
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
368.91
115.63
70.01
68.15
76.82
59.33
49.87
22.46
95.84
Current Investments
0.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2.92
23.12
0.02
0.17
1.00
1.05
5.05
0.01
0.01
Sundry Debtors
236.83
39.35
32.56
34.17
25.83
23.13
19.18
5.01
6.38
Cash & Bank
1.96
4.03
1.35
5.98
8.68
5.07
9.75
0.90
0.10
Other Current Assets
127.20
29.58
26.18
16.79
41.31
30.08
15.88
16.54
89.36
Short Term Loans & Adv.
109.57
14.54
9.89
11.04
17.59
12.38
6.12
16.37
89.26
Net Current Assets
-0.88
4.52
-7.99
6.88
-2.08
-74.05
2.58
18.74
88.51
Total Assets
484.90
160.78
122.27
132.68
166.45
145.47
114.34
28.14
106.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Cash From Operating Activity
52.52
15.03
-3.13
-11.10
-57.33
-16.66
-16.17
0.00
PBT
-3.35
10.50
-25.09
-33.65
-47.60
-33.56
-3.12
0.00
Adjustment
34.57
24.61
18.77
23.67
17.87
10.43
0.24
0.00
Changes in Working Capital
20.69
-19.84
3.40
-0.70
-27.22
6.82
-13.11
0.00
Cash after chg. in Working capital
51.91
15.27
-2.92
-10.68
-56.95
-16.32
-15.99
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.60
-0.24
-0.20
-0.42
-0.38
-0.35
-0.18
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-88.77
-13.47
0.39
0.90
-16.90
-26.69
-51.89
0.00
Net Fixed Assets
-0.01
0.08
0.08
8.59
-0.09
-0.08
0.27
Net Investments
16.02
0.00
-19.65
-7.86
-82.48
-4.98
-37.50
Others
-104.78
-13.55
19.96
0.17
65.67
-21.63
-14.66
Cash from Financing Activity
35.77
-1.21
0.64
7.82
75.70
38.72
75.88
0.00
Net Cash Inflow / Outflow
-0.48
0.35
-2.09
-2.38
1.47
-4.63
7.83
0.00
Opening Cash & Equivalents
1.42
1.07
3.16
5.54
4.08
8.71
0.88
0.00
Closing Cash & Equivalent
0.94
1.42
1.07
3.16
5.54
4.08
8.71
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Book Value (Rs.)
0.25
0.30
0.17
0.39
0.73
-2.54
0.20
0.28
0.26
ROA
-10.83%
7.14%
-19.82%
-22.51%
-30.57%
-26.01%
-4.48%
-0.58%
-2.32%
ROE
-110.94%
37.56%
-78.70%
-52.79%
-166.67%
0.00%
-43.48%
-4.70%
-30.76%
ROCE
-26.59%
18.68%
-23.39%
-27.48%
-41.12%
-35.91%
-6.51%
0.09%
-2.24%
Fixed Asset Turnover
7.58
2.04
1.11
1.30
1.07
2.30
0.18
0.86
0.88
Receivable days
77.83
49.76
88.59
67.80
66.36
30.82
428.80
112.39
120.52
Inventory Days
7.34
16.01
0.26
1.32
2.77
4.44
89.67
0.11
0.10
Payable days
115.56
44.65
46.10
32.20
35.12
22.14
306.22
110.52
137.64
Cash Conversion Cycle
-30.39
21.12
42.75
36.93
34.00
13.12
212.25
1.98
-17.02
Total Debt/Equity
3.50
1.73
3.07
1.19
0.50
-4.45
11.68
0.79
10.08
Interest Cover
-5.73
2.86
-4.71
-9.89
-11.55
-7.67
-26.52
0.13
-19.03

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.