Nifty

:

14433.70

Sensex

:

49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Login

Nifty
Sensex

:
:

14433.70
49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Menon Pistons Ltd.

Auto Ancillary

Rating :

47/99

BSE: 531727 | NSE: Not Listed

Watchlist

NSE BSE

19.85

15-Jan-2021

Open
High
Low
Previous Close

21.20
21.20
19.50
21.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

176
5.81
23.20
7.76

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

101.23
23.00
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

100.88
2.27%
1.29

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.35
-2.02
-6.93

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-4.53
-1.13
-7.39

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.69
0.46
-14.53

P:E (Median)

8 Years
5 Years
3 Years

14.73
15.02
12.64

P:BV (Average)

8 Years
5 Years
3 Years

0.87
0.87
0.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.14
6.67
6.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 35.63 30.52 16.74% 20.00 35.29 -43.33% 22.95 40.03 -42.67% 29.00 40.29 -28.02%
Expenses 31.31 27.16 15.28% 17.47 31.57 -44.66% 21.92 35.91 -38.96% 26.36 35.59 -25.93%
EBITDA 4.32 3.36 28.57% 2.53 3.71 -31.81% 1.02 4.13 -75.30% 2.63 4.70 -44.04%
EBIDTM 12.11% 11.01% 12.65% 10.52% 4.46% 10.31% 9.08% 11.67%
Other Income 0.10 0.05 100.00% 0.04 0.09 -55.56% 0.16 0.06 166.67% 0.12 0.24 -50.00%
Interest 0.00 0.12 -100.00% 0.02 0.03 -33.33% 0.05 0.08 -37.50% 0.07 0.02 250.00%
Depreciation 1.31 1.28 2.34% 1.30 1.27 2.36% 1.44 1.24 16.13% 1.34 1.24 8.06%
PBT 3.10 2.01 54.23% 1.26 2.51 -49.80% -0.30 2.86 - 1.34 3.69 -63.69%
Tax 0.61 0.38 60.53% 0.32 0.73 -56.16% -0.26 0.71 - 0.33 1.07 -69.16%
PAT 2.49 1.64 51.83% 0.94 1.78 -47.19% -0.05 2.15 - 1.02 2.61 -60.92%
PATM 6.99% 5.36% 4.71% 5.04% -0.20% 5.37% 3.50% 6.48%
EPS 0.49 0.32 53.12% 0.18 0.35 -48.57% -0.01 0.42 - 0.20 0.51 -60.78%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 107.58 117.75 156.10 146.08 132.82 130.41 144.35 142.01 152.72 164.92 149.41 Net Sales Growth -26.38% -24.57% 6.86% 9.98% 1.85% -9.66% 1.65% -7.01% -7.40% 10.38% Cost Of Goods Sold 44.19 44.57 65.57 63.05 55.34 61.32 70.63 70.57 77.15 76.23 67.44 Gross Profit 63.39 73.19 90.53 83.03 77.49 69.10 73.72 71.44 75.57 88.68 81.97 GP Margin 58.92% 62.16% 57.99% 56.84% 58.34% 52.99% 51.07% 50.31% 49.48% 53.77% 54.86% Total Expenditure 97.06 107.02 137.49 130.33 117.95 119.05 129.80 133.27 138.90 144.52 132.35 Power & Fuel Cost - 13.32 14.46 12.57 12.21 11.06 11.47 11.38 13.01 9.48 7.27 % Of Sales - 11.31% 9.26% 8.60% 9.19% 8.48% 7.95% 8.01% 8.52% 5.75% 4.87% Employee Cost - 17.99 18.25 17.51 16.72 13.71 14.20 12.96 12.13 12.57 12.09 % Of Sales - 15.28% 11.69% 11.99% 12.59% 10.51% 9.84% 9.13% 7.94% 7.62% 8.09% Manufacturing Exp. - 20.96 27.32 26.00 23.65 19.61 19.38 21.33 20.96 27.36 24.18 % Of Sales - 17.80% 17.50% 17.80% 17.81% 15.04% 13.43% 15.02% 13.72% 16.59% 16.18% General & Admin Exp. - 2.93 3.15 1.94 2.57 3.06 2.69 4.06 4.20 3.34 3.31 % Of Sales - 2.49% 2.02% 1.33% 1.93% 2.35% 1.86% 2.86% 2.75% 2.03% 2.22% Selling & Distn. Exp. - 6.55 8.05 7.98 6.84 10.08 10.96 12.17 11.40 15.44 17.99 % Of Sales - 5.56% 5.16% 5.46% 5.15% 7.73% 7.59% 8.57% 7.46% 9.36% 12.04% Miscellaneous Exp. - 0.70 0.70 1.28 0.62 0.22 0.47 0.80 0.06 0.10 17.99 % Of Sales - 0.59% 0.45% 0.88% 0.47% 0.17% 0.33% 0.56% 0.04% 0.06% 0.05% EBITDA 10.50 10.73 18.61 15.75 14.87 11.36 14.55 8.74 13.82 20.40 17.06 EBITDA Margin 9.76% 9.11% 11.92% 10.78% 11.20% 8.71% 10.08% 6.15% 9.05% 12.37% 11.42% Other Income 0.42 0.43 0.68 1.50 1.95 2.27 1.31 2.45 1.70 2.14 1.26 Interest 0.14 0.26 0.42 0.99 1.62 2.48 3.19 4.01 4.32 3.20 2.66 Depreciation 5.39 5.33 4.83 4.41 4.38 4.42 4.51 4.06 4.57 4.15 2.64 PBT 5.40 5.57 14.04 11.85 10.82 6.73 8.16 3.12 6.62 15.18 13.02 Tax 1.00 1.18 3.96 4.83 3.42 2.44 2.44 1.30 2.06 5.17 4.24 Tax Rate 18.52% 21.18% 28.21% 40.76% 31.61% 36.26% 29.90% 41.67% 31.12% 34.06% 32.57% PAT 4.40 4.39 10.08 7.03 7.40 4.29 5.72 1.82 4.57 10.02 8.77 PAT before Minority Interest 4.40 4.39 10.08 7.03 7.40 4.29 5.72 1.82 4.57 10.02 8.77 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.09% 3.73% 6.46% 4.81% 5.57% 3.29% 3.96% 1.28% 2.99% 6.08% 5.87% PAT Growth -46.21% -56.45% 43.39% -5.00% 72.49% -25.00% 214.29% -60.18% -54.39% 14.25% EPS 0.86 0.86 1.98 1.38 1.45 0.84 1.12 0.36 0.90 1.96 1.72

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 74.57 77.72 71.48 67.69 60.88 59.18 56.12 55.19 51.82 43.87 Share Capital 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 Total Reserves 69.47 72.62 66.38 62.59 55.78 54.08 51.02 50.09 46.72 38.77 Non-Current Liabilities 1.76 2.48 2.84 3.38 3.72 3.98 3.91 7.67 10.49 9.68 Secured Loans 0.00 0.00 0.00 0.13 0.00 0.00 0.00 4.25 5.99 5.62 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.64 0.78 0.74 0.68 0.56 0.60 0.49 0.75 2.16 2.30 Current Liabilities 16.64 21.55 25.92 31.46 36.27 49.40 55.59 61.38 56.51 50.06 Trade Payables 7.33 11.00 10.42 11.95 14.36 16.48 20.34 20.40 25.03 22.72 Other Current Liabilities 5.18 7.99 7.21 5.63 0.52 0.62 3.37 4.40 4.42 3.05 Short Term Borrowings 4.03 2.45 8.17 13.76 16.72 24.80 26.41 30.81 18.61 15.07 Short Term Provisions 0.10 0.11 0.12 0.12 4.67 7.51 5.47 5.77 8.45 9.22 Total Liabilities 92.97 101.75 100.24 102.53 100.87 112.56 115.62 124.24 118.82 103.61 Net Block 31.62 31.27 27.21 29.38 31.57 35.25 39.68 38.08 37.25 26.82 Gross Block 108.00 102.35 93.47 91.27 89.72 89.53 89.47 83.92 78.57 64.01 Accumulated Depreciation 76.37 71.08 66.26 61.88 58.15 54.29 49.80 45.84 41.32 37.19 Non Current Assets 37.18 37.14 32.60 32.80 35.08 39.53 44.16 45.86 41.19 32.00 Capital Work in Progress 0.00 0.00 0.00 0.04 0.00 0.00 0.03 3.75 0.26 2.20 Non Current Investment 0.00 0.00 0.00 0.00 0.02 0.03 0.44 0.44 0.44 0.13 Long Term Loans & Adv. 5.53 5.58 5.37 3.31 3.49 4.26 4.01 3.59 3.23 2.85 Other Non Current Assets 0.02 0.28 0.02 0.06 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 55.78 64.60 67.64 69.73 65.23 72.47 70.90 77.82 77.07 71.04 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 20.54 16.71 15.86 16.93 16.52 21.35 22.39 24.22 23.76 21.09 Sundry Debtors 28.26 43.69 41.04 31.57 27.83 30.95 27.46 23.98 23.90 28.52 Cash & Bank 4.39 1.86 2.63 8.54 5.78 6.78 8.41 18.31 23.56 19.66 Other Current Assets 2.59 1.93 2.21 2.96 15.09 13.38 12.63 11.32 5.85 1.76 Short Term Loans & Adv. 0.55 0.42 5.90 9.73 13.47 11.72 10.68 9.78 4.19 0.00 Net Current Assets 39.14 43.05 41.72 38.27 28.95 23.06 15.31 16.44 20.56 20.98 Total Assets 92.96 101.74 100.24 102.53 100.87 112.56 115.62 124.24 118.82 103.60

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 15.42 11.37 1.16 5.01 11.43 3.35 5.76 -0.10 15.69 12.67 PBT 5.57 14.04 11.85 10.82 6.73 8.16 3.12 6.62 15.18 13.02 Adjustment 5.38 4.84 4.73 4.47 6.29 6.95 6.70 7.62 5.64 4.37 Changes in Working Capital 6.62 -2.40 -10.15 -6.72 1.33 -9.19 -2.48 -12.00 0.32 -0.17 Cash after chg. in Working capital 17.56 16.47 6.43 8.57 14.35 5.92 7.35 2.24 21.15 17.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.13 -5.11 -5.28 -3.56 -2.44 -2.44 -1.30 -2.06 -5.17 -4.24 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 -0.48 -0.13 -0.29 -0.29 -0.29 -0.30 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Cash From Investing Activity -6.82 -7.60 3.77 -4.79 0.64 0.60 -0.99 -7.97 -11.24 -11.73 Net Fixed Assets -5.65 -8.88 -2.16 -1.59 -0.19 -0.03 -1.83 -8.84 -12.62 -12.56 Net Investments 0.00 0.00 0.00 0.02 0.01 0.41 0.00 0.00 -0.31 0.00 Others -1.17 1.28 5.93 -3.22 0.82 0.22 0.84 0.87 1.69 0.83 Cash from Financing Activity -7.58 -4.32 -4.17 -1.46 -13.06 -5.57 -14.67 2.82 -0.55 5.92 Net Cash Inflow / Outflow 1.02 -0.55 0.76 -1.24 -1.00 -1.62 -9.90 -5.25 3.90 6.87 Opening Cash & Equivalents 1.38 1.93 1.17 2.41 6.78 8.41 18.31 23.56 19.66 12.79 Closing Cash & Equivalent 2.40 1.38 1.93 1.17 5.78 6.78 8.41 18.31 23.56 19.66

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 14.62 15.24 14.01 13.27 11.83 11.49 10.89 10.71 10.05 8.49 ROA 4.51% 9.98% 6.93% 7.27% 4.02% 5.01% 1.52% 3.76% 9.01% 9.83% ROE 5.76% 13.51% 10.10% 11.56% 7.21% 10.01% 3.31% 8.62% 21.18% 21.95% ROCE 7.34% 18.08% 15.90% 15.68% 11.48% 13.50% 8.01% 12.70% 25.22% 26.94% Fixed Asset Turnover 1.12 1.59 1.62 1.64 1.59 1.73 1.79 2.07 2.54 2.80 Receivable days 111.51 99.05 88.50 73.16 75.20 68.99 60.48 51.90 52.83 62.87 Inventory Days 57.73 38.08 39.97 41.21 48.46 51.67 54.81 52.02 45.19 35.96 Payable days 23.93 23.70 23.10 32.79 48.04 51.02 55.87 58.37 58.87 44.73 Cash Conversion Cycle 145.31 113.43 105.38 81.58 75.62 69.63 59.43 45.54 39.15 54.11 Total Debt/Equity 0.05 0.03 0.12 0.21 0.28 0.42 0.52 0.71 0.54 0.54 Interest Cover 22.28 34.33 12.99 7.67 3.71 3.56 1.78 2.53 5.74 5.89

Top Investors:

Annual Reports:

News Update:

Menon Pistons - Quarterly Results
29th Oct 2020, 13:45 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback