Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Automobiles - Passenger Cars

Rating :
70/99

BSE: 500520 | NSE: M%26M

1583.25
21-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  1637.80
  •  1656.20
  •  1575.10
  •  1634.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2898266
  •  46342.77
  •  1670.00
  •  1123.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 196,950.10
  • 16.99
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 274,443.68
  • 1.03%
  • 3.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.37%
  • 0.62%
  • 8.06%
  • FII
  • DII
  • Others
  • 40.14%
  • 24.73%
  • 7.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.06
  • 2.98
  • 17.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 5.93
  • 8.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.36
  • 21.09
  • 70.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.14
  • 16.56
  • 17.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.59
  • 2.38
  • 2.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.30
  • 10.99
  • 12.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
33,406.44
28,412.38
17.58%
32,365.60
25,934.40
24.80%
30,620.19
23,594.46
29.78%
29,870.38
21,469.80
39.13%
Expenses
27,645.74
24,015.65
15.12%
26,797.92
21,656.71
23.74%
25,367.56
19,068.27
33.04%
24,802.13
16,578.30
49.61%
EBITDA
5,760.70
4,396.73
31.02%
5,567.68
4,277.69
30.16%
5,252.63
4,526.19
16.05%
5,068.25
4,891.50
3.61%
EBIDTM
17.24%
15.47%
17.20%
16.49%
17.15%
19.18%
16.97%
22.78%
Other Income
1,292.24
216.01
498.23%
483.96
281.07
72.18%
299.92
191.03
57.00%
206.60
266.16
-22.38%
Interest
1,718.84
1,218.88
41.02%
1,633.56
1,222.12
33.67%
1,595.56
1,211.15
31.74%
1,381.70
1,284.65
7.55%
Depreciation
1,127.50
960.48
17.39%
1,194.40
935.10
27.73%
1,110.16
919.07
20.79%
1,091.77
851.66
28.19%
PBT
4,206.60
2,451.30
71.61%
3,255.33
2,695.27
20.78%
3,340.64
2,792.09
19.65%
3,507.52
2,985.24
17.50%
Tax
784.02
533.26
47.02%
493.14
647.52
-23.84%
737.68
725.49
1.68%
921.67
953.70
-3.36%
PAT
3,422.58
1,918.04
78.44%
2,762.19
2,047.75
34.89%
2,602.96
2,066.60
25.95%
2,585.85
2,031.54
27.29%
PATM
10.25%
6.75%
8.53%
7.90%
8.50%
8.76%
8.66%
9.46%
EPS
31.50
19.74
59.57%
23.68
20.12
17.69%
24.05
17.88
34.51%
24.92
17.36
43.55%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
126,262.61
121,268.55
90,170.57
74,277.78
95,502.34
104,720.68
92,093.95
83,773.05
75,841.42
71,448.00
74,000.93
Net Sales Growth
27.01%
34.49%
21.40%
-22.22%
-8.80%
13.71%
9.93%
10.46%
6.15%
-3.45%
 
Cost Of Goods Sold
76,972.48
73,950.27
51,906.32
38,472.14
38,421.92
60,150.71
53,540.62
50,641.37
45,125.84
42,860.72
44,572.44
Gross Profit
49,290.13
47,318.28
38,264.25
35,805.64
57,080.42
44,569.97
38,553.33
33,131.68
30,715.58
28,587.28
29,428.49
GP Margin
39.04%
39.02%
42.44%
48.21%
59.77%
42.56%
41.86%
39.55%
40.50%
40.01%
39.77%
Total Expenditure
104,613.35
100,983.26
75,590.85
60,666.58
85,359.89
89,514.17
78,867.85
73,038.22
65,758.98
62,682.01
63,880.77
Power & Fuel Cost
-
830.48
541.27
429.56
530.92
817.11
733.90
657.06
639.97
786.96
923.38
% Of Sales
-
0.68%
0.60%
0.58%
0.56%
0.78%
0.80%
0.78%
0.84%
1.10%
1.25%
Employee Cost
-
9,677.95
8,386.74
7,813.26
8,214.82
11,242.08
10,004.62
8,910.63
7,689.40
7,202.49
6,885.94
% Of Sales
-
7.98%
9.30%
10.52%
8.60%
10.74%
10.86%
10.64%
10.14%
10.08%
9.31%
Manufacturing Exp.
-
3,838.42
3,124.27
1,753.96
2,193.17
3,059.66
1,299.70
997.27
1,514.80
2,268.61
2,346.41
% Of Sales
-
3.17%
3.46%
2.36%
2.30%
2.92%
1.41%
1.19%
2.00%
3.18%
3.17%
General & Admin Exp.
-
1,129.21
833.58
1,248.24
1,837.71
2,419.91
2,198.18
1,973.62
1,696.72
981.98
987.67
% Of Sales
-
0.93%
0.92%
1.68%
1.92%
2.31%
2.39%
2.36%
2.24%
1.37%
1.33%
Selling & Distn. Exp.
-
6,559.86
5,150.58
3,995.50
5,251.20
8,080.98
6,190.17
5,010.71
4,694.55
5,013.16
5,015.80
% Of Sales
-
5.41%
5.71%
5.38%
5.50%
7.72%
6.72%
5.98%
6.19%
7.02%
6.78%
Miscellaneous Exp.
-
4,997.07
5,648.09
6,953.92
28,910.15
3,743.72
4,900.66
4,847.56
4,397.70
3,568.09
5,015.80
% Of Sales
-
4.12%
6.26%
9.36%
30.27%
3.57%
5.32%
5.79%
5.80%
4.99%
4.26%
EBITDA
21,649.26
20,285.29
14,579.72
13,611.20
10,142.45
15,206.51
13,226.10
10,734.83
10,082.44
8,765.99
10,120.16
EBITDA Margin
17.15%
16.73%
16.17%
18.32%
10.62%
14.52%
14.36%
12.81%
13.29%
12.27%
13.68%
Other Income
2,282.72
1,206.49
1,037.64
1,098.46
1,028.69
1,085.61
631.03
730.10
521.05
552.33
505.09
Interest
6,329.66
5,829.70
5,018.05
6,102.22
6,021.15
5,021.35
3,987.09
3,648.46
3,367.59
3,156.69
2,953.93
Depreciation
4,523.83
4,356.81
3,507.50
3,378.11
3,366.68
3,990.77
3,279.90
2,812.72
2,441.65
2,123.83
2,169.57
PBT
14,310.09
11,305.27
7,091.81
5,229.33
1,783.31
7,280.00
6,590.14
5,003.75
4,794.25
4,037.80
5,501.75
Tax
2,936.51
2,685.75
2,108.76
1,645.81
1,975.61
2,853.99
2,367.73
2,299.73
2,117.53
1,720.02
1,496.22
Tax Rate
20.52%
21.39%
28.09%
40.43%
322.80%
38.03%
25.69%
42.19%
43.88%
39.88%
25.71%
PAT
11,373.58
10,281.50
6,577.32
2,070.75
-915.54
3,948.94
6,403.13
2,798.64
2,302.40
2,348.77
3,836.51
PAT before Minority Interest
10,270.30
11,374.48
7,253.01
2,425.26
-1,363.58
4,650.33
6,850.53
3,151.13
2,708.47
2,592.68
4,323.38
Minority Interest
-1,103.28
-1,092.98
-675.69
-354.51
448.04
-701.39
-447.40
-352.49
-406.07
-243.91
-486.87
PAT Margin
9.01%
8.48%
7.29%
2.79%
-0.96%
3.77%
6.95%
3.34%
3.04%
3.29%
5.18%
PAT Growth
41.04%
56.32%
217.63%
-
-
-38.33%
128.79%
21.55%
-1.97%
-38.78%
 
EPS
93.79
84.79
54.24
17.08
-7.55
32.57
52.80
23.08
18.99
19.37
31.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
56,365.79
47,122.64
41,581.92
39,969.31
39,983.41
36,775.19
29,737.99
26,492.65
25,856.38
23,306.86
Share Capital
556.82
556.06
555.15
554.28
543.96
543.13
270.89
270.40
295.70
295.16
Total Reserves
55,548.64
46,343.12
40,771.89
39,150.07
39,205.53
36,002.73
29,250.27
26,084.75
25,454.09
22,873.00
Non-Current Liabilities
66,614.79
59,274.90
62,646.93
64,045.56
54,935.35
42,194.11
37,908.12
30,795.43
28,894.80
31,290.27
Secured Loans
43,067.92
33,081.05
35,256.11
36,949.07
32,991.47
26,441.28
22,246.00
17,845.54
14,418.48
16,948.51
Unsecured Loans
11,959.47
15,544.01
17,522.26
15,348.98
10,534.70
7,367.90
7,878.51
5,753.24
7,908.55
8,543.24
Long Term Provisions
1,815.95
1,497.99
1,600.88
4,384.13
4,234.64
3,785.68
3,507.04
3,289.61
3,239.95
2,590.12
Current Liabilities
70,579.41
56,288.33
51,446.01
54,009.52
58,609.33
49,149.54
39,832.47
36,643.54
33,732.80
27,558.36
Trade Payables
23,835.66
19,036.55
15,505.79
14,985.35
20,992.17
18,287.34
14,796.87
13,376.49
11,421.27
11,799.84
Other Current Liabilities
35,866.10
30,521.96
29,780.47
26,754.11
25,320.03
17,737.29
13,355.70
14,758.58
12,771.87
10,479.33
Short Term Borrowings
9,072.18
5,369.61
4,646.59
10,217.53
10,541.01
11,325.54
10,121.65
7,077.12
7,177.44
2,780.65
Short Term Provisions
1,805.47
1,360.21
1,513.16
2,052.53
1,756.12
1,799.37
1,558.25
1,431.35
2,362.22
2,498.54
Total Liabilities
204,276.31
172,388.49
164,745.17
165,716.13
161,888.66
136,369.31
113,835.48
99,851.82
94,376.21
87,888.59
Net Block
27,139.98
26,018.49
21,379.68
29,689.27
28,982.74
26,181.90
20,989.01
20,584.71
19,046.74
18,380.96
Gross Block
52,089.81
48,526.15
42,657.87
68,602.29
62,211.37
56,339.26
47,128.47
44,722.83
41,563.17
39,007.56
Accumulated Depreciation
24,157.13
22,507.66
21,203.45
38,913.02
33,228.63
30,157.36
26,139.46
21,480.95
19,942.87
18,073.95
Non Current Assets
112,950.87
97,240.49
92,607.26
101,670.70
92,482.62
77,293.29
65,047.72
55,940.62
54,626.10
48,294.16
Capital Work in Progress
3,968.58
6,702.81
7,872.61
6,856.48
4,759.84
4,269.47
4,278.94
2,371.35
3,032.14
2,191.05
Non Current Investment
21,006.50
19,210.55
18,745.84
12,914.78
12,160.88
10,667.54
9,961.77
8,286.49
7,898.99
5,852.37
Long Term Loans & Adv.
56,642.22
42,170.42
42,200.61
50,064.60
44,569.42
35,087.84
28,914.77
24,587.99
24,510.82
21,748.83
Other Non Current Assets
4,193.59
3,138.22
2,408.52
2,145.57
2,009.74
1,086.54
903.23
110.08
137.41
120.95
Current Assets
91,268.84
75,148.00
72,137.91
64,045.43
69,406.04
59,076.02
48,787.76
43,911.20
39,750.11
39,594.43
Current Investments
14,265.92
10,849.88
10,031.82
6,295.56
6,107.22
5,350.07
4,700.67
3,316.09
2,128.15
2,229.98
Inventories
16,854.97
11,595.82
9,615.41
11,111.86
12,200.16
9,335.57
8,886.01
9,116.12
8,453.39
8,353.54
Sundry Debtors
7,028.02
6,373.95
6,007.76
6,928.28
8,677.89
8,489.82
7,199.26
5,817.60
5,476.16
5,725.42
Cash & Bank
11,273.43
11,117.61
12,851.99
7,910.90
8,734.91
6,547.60
4,654.03
4,527.55
4,911.83
6,522.79
Other Current Assets
41,846.50
3,321.83
2,379.15
2,458.31
33,685.86
29,352.96
23,347.79
21,133.84
18,780.58
16,762.70
Short Term Loans & Adv.
38,155.10
31,888.91
31,251.78
29,340.52
31,533.36
26,790.70
21,120.94
20,031.05
17,811.80
15,842.14
Net Current Assets
20,689.43
18,859.67
20,691.90
10,035.91
10,796.71
9,926.48
8,955.29
7,267.66
6,017.31
12,036.07
Total Assets
204,219.71
172,388.49
164,745.17
165,716.13
161,888.66
136,369.31
113,835.48
99,851.82
94,376.21
87,888.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-7,074.02
9,247.55
17,908.83
-1,456.93
-4,347.29
681.86
183.09
2,384.76
1,054.86
-243.74
PBT
11,305.27
7,091.81
3,039.80
1,798.61
7,280.00
6,590.14
5,003.75
4,794.25
4,037.80
5,501.75
Adjustment
4,336.62
3,422.90
4,547.92
5,975.51
3,832.34
3,568.89
2,907.70
2,801.03
2,415.74
2,584.65
Changes in Working Capital
-19,941.04
293.26
12,171.19
-6,974.45
-12,522.23
-6,813.30
-5,723.55
-3,237.99
-3,697.56
-7,055.42
Cash after chg. in Working capital
-4,299.15
10,807.97
19,758.91
799.67
-1,409.89
3,345.73
2,187.90
4,357.29
2,755.98
1,030.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,774.87
-1,560.42
-1,850.08
-2,256.60
-2,937.40
-2,663.87
-2,004.81
-1,972.53
-1,701.12
-1,274.72
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
-8,547.26
-3,225.82
-18,446.76
-6,894.83
-7,168.17
-5,467.93
-5,875.38
-5,798.54
-4,164.87
-4,489.73
Net Fixed Assets
-2,159.66
-3,402.66
-6,761.61
-3,737.60
-2,931.41
-2,489.03
-2,156.93
-1,443.47
-1,892.71
-2,155.30
Net Investments
-2,882.61
-2,421.85
-1,844.48
2,077.90
-1,433.06
-2,674.57
-4,361.00
-409.24
-1,758.31
453.61
Others
-3,504.99
2,598.69
-9,840.67
-5,235.13
-2,803.70
-304.33
642.55
-3,945.83
-513.85
-2,788.04
Cash from Financing Activity
15,946.11
-5,882.60
406.23
6,932.75
13,193.63
6,314.50
6,107.97
2,966.81
1,669.38
5,577.38
Net Cash Inflow / Outflow
324.83
139.13
-131.70
-1,419.01
1,678.17
1,528.43
415.68
-446.97
-1,440.63
843.91
Opening Cash & Equivalents
3,487.59
3,374.59
4,745.03
6,139.00
4,466.63
2,937.49
2,521.72
2,676.12
4,632.88
3,822.84
Closing Cash & Equivalent
3,493.41
3,487.59
3,374.59
4,745.03
6,139.00
4,466.63
2,937.49
2,521.72
2,999.67
4,632.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
503.80
421.71
372.22
358.16
365.37
336.44
272.45
243.67
217.59
196.12
ROA
6.04%
4.30%
1.47%
-0.83%
3.12%
5.48%
2.95%
2.79%
2.84%
5.27%
ROE
22.09%
16.44%
5.99%
-3.43%
12.19%
20.74%
11.28%
10.40%
10.61%
20.12%
ROCE
14.90%
11.92%
8.41%
5.68%
12.31%
15.43%
12.42%
12.43%
12.22%
16.38%
Fixed Asset Turnover
2.51
2.05
1.38
1.46
1.77
1.80
1.94
1.87
1.86
2.02
Receivable days
19.36
24.21
30.68
29.82
29.92
30.70
26.70
25.62
27.26
25.43
Inventory Days
41.11
41.48
49.16
44.55
37.53
35.66
36.92
39.85
40.90
39.12
Payable days
98.63
110.89
128.04
139.99
63.05
62.62
58.87
57.38
53.94
53.07
Cash Conversion Cycle
-38.16
-45.20
-48.20
-65.62
4.40
3.73
4.74
8.09
14.22
11.48
Total Debt/Equity
1.58
1.59
1.89
2.08
1.78
1.53
1.65
1.58
1.47
1.52
Interest Cover
3.41
2.87
1.67
1.10
2.49
3.31
2.49
2.43
2.37
2.97

News Update:


  • Mahindra Group’s Swaraj Tractors invests Rs 200 crore to develop new range of tractors
    5th Sep 2023, 11:09 AM

    The new tractor range is priced at Rs 6.9 lakh (42 HP) for the base variant and goes up to Rs 9.95 lakh for the 50 HP top-end model

    Read More
  • M&M’s Farm Equipment Sector reports marginal rise in tractor sales in August
    1st Sep 2023, 16:00 PM

    Domestic sales in August 2023 were at 20,647 units, as against 20,138 units during August 2022

    Read More
  • M&M reports 19% rise in overall auto sales in August
    1st Sep 2023, 12:30 PM

    The exports of the company fell 17% to 2423 units in August 2023 over 2912 units in August 2022

    Read More
  • Mahindra & Mahindra partners with SARGA MotoCorp
    22nd Aug 2023, 12:10 PM

    As part of the partnership, Sarga MotoCorp has established a prominent flagship showroom spanning approximately 300 square meters on Nyerere Road

    Read More
  • M&M offers proactive inspection of select XUV products
    19th Aug 2023, 10:13 AM

    The inspection and subsequent rectification will be carried out free of cost for all customers, who will be individually contacted by the company

    Read More
  • M&M gets Rs 14.3 lakh penalty notice for incorrect input tax credit claim by erstwhile arm
    18th Aug 2023, 15:47 PM

    The order dated July 20, 2023 was received by the company on August 17, 2023

    Read More
  • M&M eyeing to produce 2 lakh EVs from upcoming Chakan plant by 2029
    17th Aug 2023, 11:30 AM

    The company estimates that EVs would account for 30 per cent of the overall volumes by 2030

    Read More
  • M&M’s arm launches range of tractors ‘the Mahindra OJA’ at Futurescape event
    16th Aug 2023, 10:30 AM

    Derived from the Sanskrit word ‘Ojas’, meaning Powerhouse of Energy, OJA is Mahindra’s most ambitious global lightweight tractor platform

    Read More
  • M&M’s arm unveils audacious ‘Vision Thar.e’ in Cape Town
    16th Aug 2023, 10:00 AM

    The Thar.e's one-of-a-kind modular construction and adaptable components position it as a standout in the electric SUV field

    Read More
  • M&M showcases new Global Pik Up concept at signature Futurescape event in Cape Town
    16th Aug 2023, 09:39 AM

    The concept represents a well-considered approach to entering newer international markets while strengthening its presence in existing ones with a range of world-class products,

    Read More
  • Mahindra & Mahindra expands XUV300 line-up with new variants
    11th Aug 2023, 12:11 PM

    Mahindra has enhanced the W4 variant line with a sunroof, available on both petrol and diesel models

    Read More
  • M&M’s division launches e-Alfa super rickshaw
    9th Aug 2023, 15:18 PM

    This new e-rickshaw, along with the reliability of brand Mahindra, will continue to be the most viable self-employment option for driver partners

    Read More
  • M&M rolls out new wheel harvester under ‘Swaraj brand’
    9th Aug 2023, 14:30 PM

    With its latest offering, the brand is aiming for a 15-20 per cent market share in the wheel harvester segment in the long-term

    Read More
  • Mahindra & Mahindra reports 56% rise in Q1 consolidated net profit
    4th Aug 2023, 15:10 PM

    Total consolidated income of the company increased by 21.20% at Rs 34,698.68 crore for Q1FY24

    Read More
  • Mahindra & Mahindra - Quarterly Results
    4th Aug 2023, 13:06 PM

    Read More
  • Temasek to invest Rs 1,200 crore in M&M’s passenger electric vehicles arm
    4th Aug 2023, 10:21 AM

    With this investment, Mahindra's EV subsidiary's valuation goes up by 15% from up to Rs 70,070 crore to up to Rs 80,580 crore

    Read More
  • M&M’s Farm Equipment Sector reports 8% rise in tractor sales in July
    1st Aug 2023, 16:37 PM

    Exports for the month stood at 1,007 units

    Read More
  • M&M acquires 3.53% stake in RBL Bank
    27th Jul 2023, 09:58 AM

    The company has acquired stake for worth Rs 417 crore

    Read More
  • Mahindra Group to help American companies to expand Global Manufacturing Footprint
    24th Jul 2023, 15:14 PM

    The Mahindra Group will support interested companies in setting up their manufacturing base in India in a range of ways

    Read More
  • US court allows M&M’s arm to keep producing, selling post-2020 version of ROXOR
    21st Jul 2023, 12:12 PM

    Accordingly FCA’s motion to enjoin the Post-2020 ROXOR was denied

    Read More
  • Mahindra & Mahindra inks MoU with NXP Semiconductors
    15th Jul 2023, 10:30 AM

    M&M and NXP will jointly explore the electric and connected vehicle landscape, covering a wide range of vehicles

    Read More
  • M&M reports 15% rise in overall auto sales in June
    3rd Jul 2023, 14:57 PM

    The company has posted 21 per cent increase in domestic passenger vehicles sales at 32,588 units in June 2023

    Read More
  • M&M’s Farm Equipment Sector reports 6% rise in tractor sales in June
    3rd Jul 2023, 12:28 PM

    Domestic sales in June 2023 were at 43,364 units, as against 39,825 units during June 2022

    Read More
  • M&M launches SUV XUV700 in Australia
    15th Jun 2023, 10:50 AM

    The introduction of the XUV700 in Australia marks a significant step for the company

    Read More
  • M&M incorporates step-down subsidiary
    15th Jun 2023, 09:27 AM

    The company has incorporated new step-down subsidiary ‘Gelos Solren’ in Mumbai, Maharashtra on June 14, 2023

    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.