Nifty
Sensex
:
:
18101.60
60750.22
-76.50 (-0.42%)
-173.28 (-0.28%)

Finance - NBFC

Rating :
52/99

BSE: 532720 | NSE: M&MFIN

191.75
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  186.50
  •  192.95
  •  182.05
  •  184.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5360423
  •  10082.28
  •  224.30
  •  118.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,691.29
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 84,809.72
  • 0.42%
  • 1.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.16%
  • 4.30%
  • 8.06%
  • FII
  • DII
  • Others
  • 18.99%
  • 10.10%
  • 6.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.35
  • 11.02
  • 5.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.26
  • 8.33
  • -0.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 7.47
  • -25.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.86
  • 24.67
  • 12.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.36
  • 2.17
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.25
  • 13.12
  • 12.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
2,549.51
3,056.62
-16.59%
3,000.56
3,101.01
-3.24%
2,957.96
3,046.10
-2.89%
3,035.11
2,913.97
4.16%
Expenses
3,541.24
1,367.84
158.89%
1,534.14
1,392.44
10.18%
1,981.95
1,070.81
85.09%
1,162.42
1,051.93
10.50%
EBITDA
-991.73
1,688.78
-
1,466.42
1,708.57
-14.17%
976.01
1,975.29
-50.59%
1,872.69
1,862.05
0.57%
EBIDTM
-38.90%
55.25%
48.87%
55.10%
33.00%
64.85%
61.70%
63.90%
Other Income
17.33
12.06
43.70%
37.81
39.25
-3.67%
34.98
35.20
-0.62%
35.39
22.51
57.22%
Interest
1,151.08
1,401.15
-17.85%
1,226.11
1,430.65
-14.30%
1,311.77
1,351.41
-2.93%
1,368.54
1,345.91
1.68%
Depreciation
32.76
37.87
-13.49%
36.55
19.00
92.37%
36.51
43.23
-15.54%
39.58
43.20
-8.38%
PBT
-2,158.24
490.36
-
241.57
298.17
-18.98%
-337.29
615.85
-
499.96
495.45
0.91%
Tax
-567.95
71.66
-
36.81
67.49
-45.46%
-89.68
153.90
-
135.06
243.33
-44.50%
PAT
-1,590.29
418.70
-
204.76
230.68
-11.24%
-247.61
461.95
-
364.90
252.12
44.73%
PATM
-62.38%
13.70%
6.82%
7.44%
-8.37%
15.17%
12.02%
8.65%
EPS
-12.74
4.28
-
1.76
2.33
-24.46%
-1.83
4.66
-
2.85
2.58
10.47%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
11,543.14
12,050.26
11,885.40
10,371.70
7,883.85
7,146.20
6,553.87
6,021.14
5,275.23
4,094.99
2,889.38
Net Sales Growth
-4.74%
1.39%
14.59%
31.56%
10.32%
9.04%
8.85%
14.14%
28.82%
41.73%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
11,543.14
12,050.26
11,885.40
10,371.70
7,883.85
7,146.20
6,553.87
6,021.14
5,275.23
4,094.99
2,889.38
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
8,219.75
6,047.32
4,908.46
4,214.90
2,920.77
3,123.01
2,459.28
1,972.53
1,531.98
1,096.58
823.51
Power & Fuel Cost
-
11.87
22.14
26.06
23.44
21.72
19.53
16.77
14.46
0.00
7.71
% Of Sales
-
0.10%
0.19%
0.25%
0.30%
0.30%
0.30%
0.28%
0.27%
0%
0.27%
Employee Cost
-
1,384.01
1,609.82
1,477.95
1,136.61
886.64
704.09
567.10
489.73
377.50
311.26
% Of Sales
-
11.49%
13.54%
14.25%
14.42%
12.41%
10.74%
9.42%
9.28%
9.22%
10.77%
Manufacturing Exp.
-
268.32
331.61
338.47
226.86
369.49
294.13
261.58
237.31
195.41
145.97
% Of Sales
-
2.23%
2.79%
3.26%
2.88%
5.17%
4.49%
4.34%
4.50%
4.77%
5.05%
General & Admin Exp.
-
356.61
600.44
560.63
474.79
443.70
329.66
268.21
278.09
235.48
171.64
% Of Sales
-
2.96%
5.05%
5.41%
6.02%
6.21%
5.03%
4.45%
5.27%
5.75%
5.94%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
4,038.38
2,366.59
1,837.84
1,082.51
1,423.19
1,131.40
875.64
526.85
288.18
0.00
% Of Sales
-
33.51%
19.91%
17.72%
13.73%
19.92%
17.26%
14.54%
9.99%
7.04%
6.74%
EBITDA
3,323.39
6,002.94
6,976.94
6,156.80
4,963.08
4,023.19
4,094.59
4,048.61
3,743.25
2,998.41
2,065.87
EBITDA Margin
28.79%
49.82%
58.70%
59.36%
62.95%
56.30%
62.48%
67.24%
70.96%
73.22%
71.50%
Other Income
125.51
121.20
116.62
1,144.84
402.44
54.46
43.58
39.76
25.33
17.97
55.60
Interest
5,057.50
5,307.57
5,390.56
4,432.28
3,436.19
3,186.17
2,868.35
2,643.00
2,280.96
1,670.59
1,139.88
Depreciation
145.40
150.51
146.87
75.53
55.21
53.72
45.70
45.51
26.08
23.66
20.29
PBT
-1,754.00
666.06
1,556.13
2,793.83
1,874.11
837.75
1,224.12
1,399.87
1,461.53
1,322.14
961.30
Tax
-485.76
153.86
516.21
973.48
688.51
308.05
436.72
475.00
496.75
423.75
316.78
Tax Rate
27.69%
17.20%
33.17%
34.84%
36.74%
36.77%
35.68%
33.93%
33.99%
31.33%
32.95%
PAT
-1,268.24
733.67
1,029.25
1,780.37
1,154.50
511.64
772.29
912.91
954.42
927.04
643.50
PAT before Minority Interest
-1,275.23
740.74
1,039.92
1,820.35
1,185.60
529.70
787.40
924.87
964.77
928.91
644.52
Minority Interest
-6.99
-7.07
-10.67
-39.98
-31.10
-18.06
-15.11
-11.96
-10.35
-1.87
-1.02
PAT Margin
-10.99%
6.09%
8.66%
17.17%
14.64%
7.16%
11.78%
15.16%
18.09%
22.64%
22.27%
PAT Growth
-193.02%
-28.72%
-42.19%
54.21%
125.65%
-33.75%
-15.40%
-4.35%
2.95%
44.06%
 
EPS
-10.26
5.94
8.33
14.41
9.34
4.14
6.25
7.39
7.72
7.50
5.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
15,776.37
11,969.01
11,269.02
9,855.00
6,960.16
6,469.40
5,942.72
5,293.70
4,579.56
3,031.07
Share Capital
246.40
123.07
122.98
122.90
113.01
112.92
112.83
112.70
112.60
102.69
Total Reserves
15,479.77
11,792.23
11,109.45
9,709.83
6,822.53
6,332.06
5,813.47
5,172.27
4,459.20
2,921.35
Non-Current Liabilities
62,897.34
64,789.70
54,156.05
18,923.74
25,202.71
20,666.33
17,099.13
18,538.52
14,134.68
10,143.62
Secured Loans
52,789.17
55,739.10
48,532.64
15,534.39
20,467.55
16,218.60
12,539.21
14,608.03
11,300.77
8,336.77
Unsecured Loans
10,835.40
9,443.39
5,888.01
3,752.05
4,443.24
4,122.61
4,326.04
3,645.73
2,514.63
1,574.24
Long Term Provisions
134.81
128.59
115.73
231.10
621.69
491.72
352.67
333.10
318.39
357.88
Current Liabilities
5,883.25
4,365.36
8,622.70
29,087.77
20,203.08
17,204.35
15,120.74
9,863.44
8,090.80
6,034.53
Trade Payables
778.94
722.84
1,148.48
1,138.20
606.88
496.39
495.45
450.74
489.34
381.68
Other Current Liabilities
3,477.58
3,090.60
2,940.11
5,712.37
10,737.02
9,921.13
8,182.26
6,981.27
5,353.31
3,740.95
Short Term Borrowings
1,476.38
451.75
4,380.98
22,237.21
7,140.65
5,217.53
5,258.62
1,510.28
1,581.91
1,438.95
Short Term Provisions
150.35
100.17
153.13
0.00
1,718.53
1,569.30
1,184.40
921.16
666.24
472.94
Total Liabilities
84,656.11
81,213.75
74,126.28
58,011.61
52,465.75
44,407.61
38,211.89
33,732.14
26,828.71
19,216.93
Net Block
399.04
455.36
201.45
146.66
133.39
129.05
118.86
128.48
112.32
100.97
Gross Block
967.34
907.57
527.93
412.82
358.32
312.70
267.00
228.45
207.34
173.77
Accumulated Depreciation
568.30
452.21
326.48
266.17
224.93
183.65
148.14
99.97
95.02
72.80
Non Current Assets
11,093.34
4,766.97
4,047.72
3,743.29
29,182.74
23,780.08
20,799.74
18,374.04
14,692.70
9,904.20
Capital Work in Progress
11.73
0.56
0.79
0.46
1.14
0.02
0.32
0.23
1.36
1.83
Non Current Investment
9,304.16
1,917.86
1,820.58
1,966.33
797.94
652.21
559.67
378.96
241.68
147.26
Long Term Loans & Adv.
51.07
36.51
25.77
228.07
211.89
173.26
54.82
48.78
75.45
41.69
Other Non Current Assets
312.61
492.27
118.59
41.28
147.83
102.80
291.00
218.04
227.77
15.77
Current Assets
73,562.77
76,446.78
70,078.55
54,268.33
23,283.01
20,627.52
17,412.14
15,358.10
12,136.01
9,312.73
Current Investments
2,724.07
3,422.51
1,506.78
411.61
575.98
546.70
94.50
342.89
215.85
289.38
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
54.64
52.91
53.60
56.44
22.96
20.00
14.54
22.90
15.74
11.12
Cash & Bank
3,982.52
1,531.60
994.04
477.90
603.88
605.94
493.64
570.43
367.97
255.97
Other Current Assets
66,801.54
661.18
719.92
602.74
22,080.19
19,454.88
16,809.46
14,421.87
11,536.45
8,756.26
Short Term Loans & Adv.
65,803.04
70,778.58
66,804.21
52,719.63
21,455.36
18,860.70
16,407.04
14,084.31
11,346.73
8,600.09
Net Current Assets
67,679.52
72,081.42
61,455.86
25,180.56
3,079.93
3,423.17
2,291.40
5,494.65
4,045.21
3,278.19
Total Assets
84,656.11
81,213.75
74,126.27
58,011.62
52,465.75
44,407.60
38,211.88
33,732.14
26,828.71
19,216.93

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
5,956.62
-3,115.23
-12,077.94
-8,509.69
-6,466.94
-4,957.03
-3,970.04
-6,447.89
-7,441.71
-6,248.91
PBT
666.06
1,556.13
2,793.83
1,874.11
837.75
1,224.12
1,399.87
1,461.53
1,322.14
961.30
Adjustment
3,826.27
2,330.69
637.51
642.07
1,257.75
908.90
610.22
164.86
-130.18
-56.62
Changes in Working Capital
2,122.84
-6,413.70
-14,685.39
-10,361.37
-8,029.91
-6,434.58
-5,388.67
-7,515.08
-8,159.87
-6,827.99
Cash after chg. in Working capital
6,615.17
-2,526.88
-11,254.05
-7,845.19
-5,934.41
-4,301.56
-3,378.58
-5,888.69
-6,967.92
-5,923.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-658.55
-588.35
-823.89
-664.50
-532.54
-655.48
-591.45
-559.20
-473.79
-325.59
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
-8,479.18
-2,689.11
-1,213.05
243.13
-97.40
-439.86
34.09
-470.03
-180.67
101.64
Net Fixed Assets
-79.13
-300.13
-90.11
-38.98
-32.74
-34.64
-34.87
-16.10
-28.79
-37.26
Net Investments
-5,696.27
-2,119.28
-1,057.58
-861.06
-389.72
-629.67
15.50
-308.21
-58.45
172.05
Others
-2,703.78
-269.70
-65.36
1,143.17
325.06
224.45
53.46
-145.72
-93.43
-33.15
Cash from Financing Activity
2,548.49
6,049.72
13,489.53
8,173.71
6,765.94
5,430.53
3,907.07
6,898.28
7,696.27
6,058.42
Net Cash Inflow / Outflow
25.93
245.38
198.54
-92.85
201.59
33.64
-28.88
-19.64
73.89
-88.85
Opening Cash & Equivalents
782.60
537.22
338.69
431.54
235.67
202.03
234.37
254.01
180.12
285.38
Closing Cash & Equivalent
808.53
782.60
537.22
338.69
437.26
235.67
205.49
234.37
254.01
196.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
127.65
118.08
111.40
97.58
74.85
69.61
64.06
57.19
49.52
35.92
ROA
0.89%
1.34%
2.76%
2.15%
1.09%
1.91%
2.57%
3.19%
4.03%
3.92%
ROE
5.36%
8.99%
17.28%
14.14%
7.92%
12.73%
16.50%
19.58%
24.46%
23.16%
ROCE
7.83%
9.41%
11.90%
10.73%
9.13%
10.81%
12.18%
13.39%
14.26%
14.00%
Fixed Asset Turnover
12.85
16.56
22.05
20.45
21.30
22.61
24.31
24.21
21.49
19.10
Receivable days
1.63
1.64
1.94
1.84
1.10
0.96
1.13
1.34
1.20
1.36
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
146.29
157.42
212.77
216.02
148.33
166.79
190.27
218.27
260.54
245.48
Cash Conversion Cycle
-144.66
-155.78
-210.83
-214.18
-147.24
-165.83
-189.13
-216.93
-259.34
-244.11
Total Debt/Equity
4.14
5.51
5.23
4.22
5.86
5.28
4.93
4.90
4.41
4.84
Interest Cover
1.17
1.29
1.63
1.55
1.26
1.43
1.53
1.64
1.81
1.84

News Update:


  • Mahindra Finance enters into Vehicle leasing, subscription business
    16th Sep 2021, 10:57 AM

    The new vertical would operate under the brand name ‘Quiklyz’, denoting the changing mindset on mobility

    Read More
  • Mahindra Finance disburses over Rs 2,000 crore in August
    4th Sep 2021, 10:55 AM

    The total disbursement at about Rs 2,150 crore delivered 57 per cent year on year growth, albeit on a lower base of August 2020

    Read More
  • Mahindra & Mahindra Financial Services reports consolidated net loss of Rs 1573.72 crore in Q1
    26th Jul 2021, 15:38 PM

    Total income of the company decreased by 16.35% at Rs 2566.84 crore for Q1FY22

    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.