Nifty

:

11075.90

Sensex

:

37104.39

93.10 (0.85%)
-209.45 (-0.56%)

Login

Nifty
Sensex

:
:

11075.90
37104.39

93.10 (0.85%)
-209.45 (-0.56%)

Menon Pistons Ltd.

Auto Ancillary

Rating :

44/99

BSE: 531727 | NSE: Not Listed

Watchlist

NSE BSE

15.94

13-Sep-2019

Open
High
Low
Previous Close

15.99
16.35
15.84
15.53

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

18
0.49
24.00
12.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

81.29
8.70
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

81.89
4.71%
1.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.24
1.58
5.53

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.60
5.05
4.59

PAT CAGR (%)

10 Years
5 Years
3 Years

4.49
12.00
10.85

P:E (Median)

8 Years
5 Years
3 Years

14.28
14.86
17.17

P:BV (Average)

8 Years
5 Years
3 Years

1.25
1.47
1.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.75
6.87
7.47

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 35.29 36.93 -4.44% 40.03 39.81 0.55% 40.07 36.95 8.44% 38.85 38.89 -0.10%
Expenses 31.57 32.21 -1.99% 35.91 36.18 -0.75% 35.36 32.43 9.03% 33.79 34.60 -2.34%
EBITDA 3.71 4.72 -21.40% 4.13 3.64 13.46% 4.70 4.52 3.98% 5.06 4.29 17.95%
EBIDTM 10.52% 12.78% 10.31% 9.14% 11.74% 12.22% 13.02% 11.04%
Other Income 0.09 0.18 -50.00% 0.06 0.36 -83.33% 0.24 0.34 -29.41% 0.21 0.23 -8.70%
Interest 0.03 0.21 -85.71% 0.08 0.19 -57.89% 0.02 0.33 -93.94% 0.11 0.18 -38.89%
Depreciation 1.27 1.14 11.40% 1.24 1.07 15.89% 1.24 1.16 6.90% 1.21 1.09 11.01%
PBT 2.51 3.55 -29.30% 2.86 2.73 4.76% 3.69 3.37 9.50% 3.94 3.25 21.23%
Tax 0.73 1.03 -29.13% 0.71 1.67 -57.49% 1.07 1.17 -8.55% 1.15 1.13 1.77%
PAT 1.78 2.52 -29.37% 2.15 1.06 102.83% 2.61 2.20 18.64% 2.80 2.13 31.46%
PATM 5.04% 6.82% 5.37% 2.66% 6.52% 5.96% 7.20% 5.47%
EPS 0.35 0.49 -28.57% 0.42 0.21 100.00% 0.51 0.43 18.60% 0.55 0.42 30.95%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 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

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 154.24 156.10 145.83 132.82 130.41 144.35 142.01 152.72 164.92 149.41 113.46 Net Sales Growth 1.09% 7.04% 9.80% 1.85% -9.66% 1.65% -7.01% -7.40% 10.38% 31.69% Cost Of Goods Sold 64.80 65.57 63.32 55.34 61.32 70.63 70.57 77.15 76.23 67.44 50.04 Gross Profit 89.44 90.53 82.51 77.49 69.10 73.72 71.44 75.57 88.68 81.97 63.42 GP Margin 57.99% 57.99% 56.58% 58.34% 52.99% 51.07% 50.31% 49.48% 53.77% 54.86% 55.90% Total Expenditure 136.63 137.49 130.08 117.95 119.05 129.80 133.27 138.90 144.52 132.35 100.39 Power & Fuel Cost - 14.46 12.57 12.21 11.06 11.47 11.38 13.01 9.48 7.27 5.44 % Of Sales - 9.26% 8.62% 9.19% 8.48% 7.95% 8.01% 8.52% 5.75% 4.87% 4.79% Employee Cost - 18.25 17.51 16.72 13.71 14.20 12.96 12.13 12.57 12.09 10.56 % Of Sales - 11.69% 12.01% 12.59% 10.51% 9.84% 9.13% 7.94% 7.62% 8.09% 9.31% Manufacturing Exp. - 27.60 25.73 23.65 19.61 19.38 21.33 20.96 27.36 24.18 16.83 % Of Sales - 17.68% 17.64% 17.81% 15.04% 13.43% 15.02% 13.72% 16.59% 16.18% 14.83% General & Admin Exp. - 3.15 1.94 2.57 3.06 2.69 4.06 4.20 3.34 3.31 2.66 % Of Sales - 2.02% 1.33% 1.93% 2.35% 1.86% 2.86% 2.75% 2.03% 2.22% 2.34% Selling & Distn. Exp. - 7.77 7.73 6.84 10.08 10.96 12.17 11.40 15.44 17.99 14.68 % Of Sales - 4.98% 5.30% 5.15% 7.73% 7.59% 8.57% 7.46% 9.36% 12.04% 12.94% Miscellaneous Exp. - 0.70 1.28 0.62 0.22 0.47 0.80 0.06 0.10 0.07 14.68 % Of Sales - 0.45% 0.88% 0.47% 0.17% 0.33% 0.56% 0.04% 0.06% 0.05% 0.15% EBITDA 17.60 18.61 15.75 14.87 11.36 14.55 8.74 13.82 20.40 17.06 13.07 EBITDA Margin 11.41% 11.92% 10.80% 11.20% 8.71% 10.08% 6.15% 9.05% 12.37% 11.42% 11.52% Other Income 0.60 0.68 1.50 1.95 2.27 1.31 2.45 1.70 2.14 1.26 1.19 Interest 0.24 0.42 0.99 1.62 2.48 3.19 4.01 4.32 3.20 2.66 2.26 Depreciation 4.96 4.83 4.41 4.38 4.42 4.51 4.06 4.57 4.15 2.64 2.24 PBT 13.00 14.04 11.85 10.82 6.73 8.16 3.12 6.62 15.18 13.02 9.75 Tax 3.66 3.96 4.83 3.42 2.44 2.44 1.30 2.06 5.17 4.24 3.25 Tax Rate 28.15% 28.21% 40.76% 31.61% 36.26% 29.90% 41.67% 31.12% 34.06% 32.57% 33.33% PAT 9.34 10.08 7.03 7.40 4.29 5.72 1.82 4.57 10.02 8.77 6.50 PAT before Minority Interest 9.34 10.08 7.03 7.40 4.29 5.72 1.82 4.57 10.02 8.77 6.50 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 6.06% 6.46% 4.82% 5.57% 3.29% 3.96% 1.28% 2.99% 6.08% 5.87% 5.73% PAT Growth 18.08% 43.39% -5.00% 72.49% -25.00% 214.29% -60.18% -54.39% 14.25% 34.92% Unadjusted EPS 1.83 1.98 1.37 1.45 8.41 11.21 3.58 8.95 19.64 17.20 12.75

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 77.72 71.48 67.69 60.88 59.18 56.12 55.19 51.82 43.87 37.18 Share Capital 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 Total Reserves 72.62 66.38 62.59 55.78 54.08 51.02 50.09 46.72 38.77 32.08 Non-Current Liabilities 2.48 2.84 3.38 3.72 3.98 3.91 7.67 10.49 9.68 14.34 Secured Loans 0.00 0.00 0.13 0.00 0.00 0.00 4.25 5.99 5.62 13.03 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 0.78 0.74 0.68 0.56 0.60 0.49 0.75 2.16 2.30 0.00 Current Liabilities 21.55 25.94 31.46 36.27 49.40 55.59 61.38 56.51 50.06 23.33 Trade Payables 11.00 10.42 11.95 14.36 16.48 20.34 20.40 25.03 22.72 10.75 Other Current Liabilities 7.99 7.15 5.63 0.52 0.62 3.37 4.40 4.42 3.05 0.14 Short Term Borrowings 2.45 8.25 13.76 16.72 24.80 26.41 30.81 18.61 15.07 0.00 Short Term Provisions 0.11 0.12 0.12 4.67 7.51 5.47 5.77 8.45 9.22 12.45 Total Liabilities 101.75 100.26 102.53 100.87 112.56 115.62 124.24 118.82 103.61 74.85 Net Block 31.27 27.21 29.38 31.57 35.25 39.68 38.08 37.25 26.82 19.00 Gross Block 102.35 93.50 91.27 89.72 89.53 89.47 83.92 78.57 64.01 53.65 Accumulated Depreciation 71.08 66.29 61.88 58.15 54.29 49.80 45.84 41.32 37.19 34.65 Non Current Assets 37.26 32.60 32.80 35.08 39.53 44.16 45.86 41.19 32.00 19.13 Capital Work in Progress 0.00 0.00 0.04 0.00 0.00 0.03 3.75 0.26 2.20 0.00 Non Current Investment 0.00 0.00 0.00 0.02 0.03 0.44 0.44 0.44 0.13 0.13 Long Term Loans & Adv. 5.96 5.37 3.31 3.49 4.26 4.01 3.59 3.23 2.85 0.00 Other Non Current Assets 0.02 0.02 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 64.48 67.66 69.73 65.23 72.47 70.90 77.82 77.07 71.04 55.16 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 16.71 15.86 16.93 16.52 21.35 22.39 24.22 23.76 21.09 11.32 Sundry Debtors 43.69 41.04 31.57 27.83 30.95 27.46 23.98 23.90 28.52 28.13 Cash & Bank 1.86 2.63 8.54 5.78 6.78 8.41 18.31 23.56 19.66 12.79 Other Current Assets 2.24 2.23 2.96 1.62 13.38 12.63 11.32 5.85 1.76 2.93 Short Term Loans & Adv. 0.31 5.90 9.73 13.47 11.72 10.68 9.78 4.19 0.00 2.14 Net Current Assets 42.94 41.72 38.27 28.95 23.06 15.31 16.44 20.56 20.98 31.83 Total Assets 101.74 100.26 102.53 100.87 112.56 115.62 124.24 118.82 103.60 74.85

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 11.37 1.16 5.01 11.43 3.35 5.76 -0.10 15.69 12.67 16.42 PBT 14.04 11.85 10.82 6.73 8.16 3.12 6.62 15.18 13.02 9.75 Adjustment 4.84 4.73 4.47 6.29 6.95 6.70 7.62 5.64 4.37 3.80 Changes in Working Capital -2.40 -10.15 -6.72 1.33 -9.19 -2.48 -12.00 0.32 -0.17 6.38 Cash after chg. in Working capital 16.47 6.43 8.57 14.35 5.92 7.35 2.24 21.15 17.21 19.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.11 -5.28 -3.56 -2.44 -2.44 -1.30 -2.06 -5.17 -4.24 -3.52 Other Direct Exp. Paid 0.00 0.00 0.00 -0.48 -0.13 -0.29 -0.29 -0.29 -0.30 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 Cash From Investing Activity -7.60 3.77 -4.79 0.64 0.60 -0.99 -7.97 -11.24 -11.73 -1.80 Net Fixed Assets -8.85 -2.19 -1.59 -0.19 -0.03 -1.83 -8.84 -12.62 -12.56 -2.26 Net Investments 0.00 0.00 0.02 0.01 0.41 0.00 0.00 -0.31 0.00 0.00 Others 1.25 5.96 -3.22 0.82 0.22 0.84 0.87 1.69 0.83 0.46 Cash from Financing Activity -4.32 -4.17 -1.46 -13.06 -5.57 -14.67 2.82 -0.55 5.92 -8.43 Net Cash Inflow / Outflow -0.55 0.76 -1.24 -1.00 -1.62 -9.90 -5.25 3.90 6.87 6.19 Opening Cash & Equivalents 1.93 1.17 2.41 6.78 8.41 18.31 23.56 19.66 12.79 6.60 Closing Cash & Equivalent 1.38 1.93 1.17 5.78 6.78 8.41 18.31 23.56 19.66 12.79

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 15.24 14.01 13.27 11.83 11.49 10.89 10.71 10.05 8.49 7.18 ROA 9.98% 6.93% 7.27% 4.02% 5.01% 1.52% 3.76% 9.01% 9.83% 8.93% ROE 13.51% 10.10% 11.56% 7.21% 10.01% 3.31% 8.62% 21.18% 21.95% 18.61% ROCE 18.08% 15.89% 15.68% 11.48% 13.50% 8.01% 12.70% 25.22% 26.94% 23.96% Fixed Asset Turnover 1.59 1.62 1.64 1.59 1.73 1.79 2.07 2.54 2.80 2.16 Receivable days 99.05 88.65 73.16 75.20 68.99 60.48 51.90 52.83 62.87 93.30 Inventory Days 38.08 40.04 41.21 48.46 51.67 54.81 52.02 45.19 35.96 37.77 Payable days 23.70 23.14 32.79 48.04 51.02 55.87 58.37 58.87 44.73 33.12 Cash Conversion Cycle 113.43 105.55 81.58 75.62 69.63 59.43 45.54 39.15 54.11 97.95 Total Debt/Equity 0.03 0.12 0.21 0.28 0.42 0.52 0.71 0.54 0.54 0.36 Interest Cover 34.33 12.99 7.67 3.71 3.56 1.78 2.53 5.74 5.89 5.31

Top Investors:

Annual Reports:

News Update:

Menon Pistons - Quarterly Results
27th Jul 2019, 13:23 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