Nifty
Sensex
:
:
24518.25
80562.83
-12.65 (-0.05%)
-41.82 (-0.05%)

Auto Ancillary

Rating :
67/99

BSE: 538962 | NSE: MINDACORP

492.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  497.00
  •  497.40
  •  490.15
  •  497.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  129097
  •  636.51
  •  512.40
  •  280.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,289.33
  • 49.68
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,445.53
  • 0.30%
  • 5.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.84%
  • 1.44%
  • 4.69%
  • FII
  • DII
  • Others
  • 6.06%
  • 20.53%
  • 2.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.43
  • 6.82
  • 22.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.92
  • 9.51
  • 16.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.15
  • 15.83
  • 48.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.12
  • 23.39
  • 29.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.39
  • 3.20
  • 4.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.96
  • 12.76
  • 15.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,214.98
1,074.55
13.07%
1,165.81
1,068.29
9.13%
1,195.84
1,147.06
4.25%
1,074.51
1,010.24
6.36%
Expenses
1,076.42
957.62
12.41%
1,035.94
954.19
8.57%
1,064.53
1,023.22
4.04%
959.85
903.62
6.22%
EBITDA
138.56
116.93
18.50%
129.87
114.10
13.82%
131.31
123.84
6.03%
114.66
106.62
7.54%
EBIDTM
11.40%
10.88%
11.14%
10.68%
10.98%
10.80%
10.67%
10.55%
Other Income
9.80
2.39
310.04%
1.98
4.70
-57.87%
2.03
4.47
-54.59%
1.93
4.22
-54.27%
Interest
12.48
11.87
5.14%
14.32
10.91
31.26%
14.93
9.75
53.13%
14.13
8.21
72.11%
Depreciation
43.63
38.56
13.15%
41.73
34.01
22.70%
41.41
33.84
22.37%
39.03
31.65
23.32%
PBT
92.25
68.89
33.91%
75.80
73.88
2.60%
77.00
84.72
-9.11%
63.43
70.98
-10.64%
Tax
22.65
-55.06
-
25.01
19.45
28.59%
18.72
21.59
-13.29%
16.85
18.10
-6.91%
PAT
69.60
123.95
-43.85%
50.79
54.43
-6.69%
58.28
63.13
-7.68%
46.58
52.88
-11.91%
PATM
5.73%
11.54%
4.36%
5.10%
4.87%
5.50%
4.34%
5.23%
EPS
2.96
5.10
-41.96%
2.20
2.19
0.46%
2.46
2.42
1.65%
1.89
2.20
-14.09%

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
4,651.14
4,300.10
2,975.90
2,367.90
2,222.60
3,092.00
2,593.50
2,059.80
2,445.52
1,970.64
1,593.91
Net Sales Growth
8.16%
44.50%
25.68%
6.54%
-28.12%
19.22%
25.91%
-15.77%
24.10%
23.64%
 
Cost Of Goods Sold
2,923.83
2,777.30
1,875.90
1,492.50
1,338.50
1,903.20
1,558.60
1,226.50
1,499.21
1,197.53
973.32
Gross Profit
1,727.31
1,522.80
1,100.00
875.40
884.10
1,188.80
1,034.90
833.30
946.31
773.11
620.59
GP Margin
37.14%
35.41%
36.96%
36.97%
39.78%
38.45%
39.90%
40.46%
38.70%
39.23%
38.94%
Total Expenditure
4,136.74
3,837.00
2,680.30
2,147.90
1,974.80
2,797.90
2,317.90
1,867.80
2,218.48
1,785.09
1,468.16
Power & Fuel Cost
-
81.50
59.90
48.00
46.80
62.10
50.70
39.80
40.77
36.96
32.30
% Of Sales
-
1.90%
2.01%
2.03%
2.11%
2.01%
1.95%
1.93%
1.67%
1.88%
2.03%
Employee Cost
-
625.50
474.20
382.70
356.60
509.20
441.30
371.40
416.48
336.53
265.74
% Of Sales
-
14.55%
15.93%
16.16%
16.04%
16.47%
17.02%
18.03%
17.03%
17.08%
16.67%
Manufacturing Exp.
-
148.10
122.10
101.10
101.60
119.70
101.30
80.60
87.15
70.30
59.36
% Of Sales
-
3.44%
4.10%
4.27%
4.57%
3.87%
3.91%
3.91%
3.56%
3.57%
3.72%
General & Admin Exp.
-
91.40
56.40
53.10
67.30
114.70
99.90
86.60
95.14
80.56
88.48
% Of Sales
-
2.13%
1.90%
2.24%
3.03%
3.71%
3.85%
4.20%
3.89%
4.09%
5.55%
Selling & Distn. Exp.
-
79.40
61.90
49.70
44.60
53.10
44.00
43.90
49.78
43.61
30.34
% Of Sales
-
1.85%
2.08%
2.10%
2.01%
1.72%
1.70%
2.13%
2.04%
2.21%
1.90%
Miscellaneous Exp.
-
33.80
29.90
20.80
19.40
35.90
22.10
19.00
29.94
19.61
30.34
% Of Sales
-
0.79%
1.00%
0.88%
0.87%
1.16%
0.85%
0.92%
1.22%
1.00%
1.17%
EBITDA
514.40
463.10
295.60
220.00
247.80
294.10
275.60
192.00
227.04
185.55
125.75
EBITDA Margin
11.06%
10.77%
9.93%
9.29%
11.15%
9.51%
10.63%
9.32%
9.28%
9.42%
7.89%
Other Income
15.74
15.80
24.20
33.20
42.60
35.50
16.30
40.50
17.29
22.67
30.38
Interest
55.86
42.30
32.00
38.80
41.30
50.70
39.80
30.20
37.06
39.46
27.51
Depreciation
165.80
138.10
112.00
93.60
86.60
88.30
73.80
57.70
74.46
60.26
47.80
PBT
308.48
298.50
175.80
120.80
162.50
190.60
178.30
144.60
132.81
108.49
80.81
Tax
83.23
4.10
24.00
31.20
45.40
66.90
48.70
28.80
36.57
27.15
17.20
Tax Rate
26.98%
1.37%
11.51%
25.83%
-27.20%
32.15%
27.31%
19.92%
24.96%
24.49%
18.00%
PAT
225.25
294.40
184.50
89.60
-212.30
141.20
129.60
115.80
106.99
85.09
78.36
PAT before Minority Interest
225.25
294.40
184.50
89.60
-212.30
141.20
129.60
115.80
109.97
83.72
78.36
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.98
1.37
0.00
PAT Margin
4.84%
6.85%
6.20%
3.78%
-9.55%
4.57%
5.00%
5.62%
4.37%
4.32%
4.92%
PAT Growth
-23.49%
59.57%
105.92%
-
-
8.95%
11.92%
8.23%
25.74%
8.59%
 
EPS
9.42
12.31
7.72
3.75
-8.88
5.91
5.42
4.84
4.47
3.56
3.28

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
1,590.80
1,330.10
1,146.60
975.00
1,195.10
740.70
622.10
567.35
466.56
389.39
Share Capital
47.80
47.80
47.80
45.40
45.30
41.60
41.60
60.80
60.66
39.46
Total Reserves
1,538.00
1,279.50
1,096.30
928.00
1,146.00
697.00
580.30
506.56
405.90
349.93
Non-Current Liabilities
342.10
230.10
152.80
184.30
175.80
308.30
211.30
177.30
207.54
235.05
Secured Loans
171.60
84.80
93.30
114.80
139.10
261.90
158.80
86.66
114.97
122.22
Unsecured Loans
0.00
0.00
0.00
0.20
6.50
18.50
24.90
54.98
65.70
87.52
Long Term Provisions
38.80
31.90
24.90
25.20
17.50
18.50
18.00
17.94
17.28
14.57
Current Liabilities
1,268.90
1,006.90
1,028.70
1,167.50
1,071.10
1,002.20
714.50
962.42
723.34
687.74
Trade Payables
725.60
567.50
506.50
509.30
410.30
440.90
264.00
425.59
307.64
248.76
Other Current Liabilities
211.70
158.00
191.00
252.20
248.50
232.80
149.50
176.71
126.82
144.76
Short Term Borrowings
317.60
261.50
307.00
312.40
387.30
309.40
285.30
317.38
264.44
278.90
Short Term Provisions
14.00
19.90
24.20
93.60
25.00
19.10
15.70
42.74
24.43
15.33
Total Liabilities
3,201.80
2,567.10
2,328.10
2,326.80
2,442.00
2,051.20
1,547.90
1,770.75
1,421.59
1,312.18
Net Block
1,025.70
887.00
612.70
570.10
731.60
711.30
529.90
718.67
570.80
526.78
Gross Block
1,650.60
1,385.50
940.40
814.90
952.00
844.10
590.90
1,352.24
1,032.26
987.05
Accumulated Depreciation
624.90
498.50
327.70
244.80
220.40
132.80
61.00
633.57
461.46
460.26
Non Current Assets
1,618.40
1,022.10
841.90
801.10
992.70
922.50
764.00
764.20
635.20
581.70
Capital Work in Progress
85.20
32.50
17.80
28.50
21.00
16.10
74.20
13.13
15.32
15.02
Non Current Investment
451.30
64.20
180.50
176.10
165.00
139.30
125.70
5.21
28.91
24.52
Long Term Loans & Adv.
54.40
34.90
29.00
24.20
22.00
32.10
27.00
23.48
19.08
14.93
Other Non Current Assets
1.80
3.50
1.90
2.20
53.10
23.70
7.20
3.71
1.09
0.45
Current Assets
1,583.40
1,545.00
1,486.20
1,525.70
1,449.30
1,128.70
783.90
1,006.55
786.39
730.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
573.30
478.90
395.90
394.90
446.40
447.90
306.40
321.02
230.77
186.65
Sundry Debtors
640.90
568.80
442.00
389.80
546.40
570.50
374.10
435.27
317.62
291.48
Cash & Bank
161.90
333.40
499.40
472.40
353.00
26.10
33.40
88.20
44.11
54.02
Other Current Assets
207.30
87.60
77.50
216.60
103.50
84.20
70.00
162.05
193.89
198.32
Short Term Loans & Adv.
121.90
76.30
71.40
52.00
52.90
47.00
36.50
142.49
162.41
178.64
Net Current Assets
314.50
538.10
457.50
358.20
378.20
126.50
69.40
44.13
63.05
42.74
Total Assets
3,201.80
2,567.10
2,328.10
2,326.80
2,442.00
2,051.20
1,547.90
1,770.75
1,421.59
1,312.18

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
387.40
166.80
85.50
450.40
209.40
69.90
48.40
225.77
304.17
-17.66
PBT
288.60
183.20
84.00
-154.40
236.10
191.40
130.90
146.54
110.87
95.56
Adjustment
177.70
122.90
130.60
425.90
76.10
97.80
75.10
107.31
77.99
56.51
Changes in Working Capital
-44.20
-90.60
-107.90
230.70
-42.20
-174.50
-126.40
13.29
139.37
-152.86
Cash after chg. in Working capital
422.10
215.50
106.70
502.20
270.00
114.70
79.60
267.14
328.23
-0.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.70
-48.70
-21.20
-51.80
-60.60
-44.80
-31.20
-41.37
-24.06
-16.88
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
-428.10
-7.30
-174.20
-137.10
-401.90
-200.20
-169.90
-159.72
-51.15
-128.24
Net Fixed Assets
-290.70
-155.40
-113.70
-177.70
-92.50
-310.60
40.24
-19.86
18.17
-6.05
Net Investments
-376.90
-176.10
-0.60
202.60
-42.10
-17.40
-92.52
-15.00
-9.14
-72.80
Others
239.50
324.20
-59.90
-162.00
-267.30
127.80
-117.62
-124.86
-60.18
-49.39
Cash from Financing Activity
74.30
-160.80
65.20
-249.00
203.30
122.10
67.40
-28.98
-238.33
133.43
Net Cash Inflow / Outflow
33.60
-1.30
-23.50
64.30
10.80
-8.20
-54.10
37.06
14.69
-12.47
Opening Cash & Equivalents
70.80
53.10
94.70
30.30
19.30
27.60
70.20
39.38
26.39
46.29
Closing Cash & Equivalent
107.90
70.80
53.10
94.70
30.30
19.30
27.60
78.34
39.38
26.39

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.)
66.35
55.54
47.87
42.88
52.60
35.51
29.90
26.33
21.55
18.24
ROA
10.21%
7.54%
3.85%
-8.90%
6.29%
7.20%
6.98%
6.89%
6.13%
6.06%
ROE
20.21%
14.93%
8.46%
-19.61%
14.63%
19.05%
19.80%
22.12%
20.51%
23.42%
ROCE
17.64%
14.35%
10.18%
-7.43%
15.50%
16.55%
15.33%
17.67%
15.75%
13.74%
Fixed Asset Turnover
2.90
2.62
2.70
2.52
3.44
3.67
2.28
2.23
2.07
1.79
Receivable days
50.15
60.58
64.11
76.87
65.92
65.42
66.83
51.68
53.06
64.39
Inventory Days
43.62
52.43
60.95
69.08
52.78
52.24
51.80
37.88
36.37
47.39
Payable days
84.97
104.49
124.21
80.22
55.98
55.85
68.16
61.02
57.32
63.79
Cash Conversion Cycle
8.79
8.52
0.85
65.74
62.73
61.81
50.47
28.54
32.11
47.99
Total Debt/Equity
0.35
0.29
0.42
0.55
0.57
0.98
0.88
0.96
1.08
1.42
Interest Cover
8.06
7.52
4.11
-3.04
5.10
5.48
5.79
4.95
3.81
4.47

News Update:


  • Minda Corporation inks JV agreement with HSIN Chong Machinery Works
    14th Jun 2024, 15:45 PM

    The agreement aims to provide cutting-edge technology backed by state-of-the-art manufacturing of sunroof and closure technology products for passenger cars.

    Read More
  • Minda Corporation - Quarterly Results
    22nd May 2024, 15:48 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.