Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Auto Ancillary

Rating :
62/99

BSE: 532539 | NSE: MINDAIND

764.70
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  747.10
  •  770.75
  •  747.10
  •  755.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  109266
  •  832.10
  •  834.00
  •  315.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,781.41
  • 62.66
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,591.75
  • 0.11%
  • 7.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.47%
  • 3.04%
  • 5.18%
  • FII
  • DII
  • Others
  • 9.22%
  • 13.71%
  • 1.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.38
  • 13.48
  • 2.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.32
  • 14.15
  • -0.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.26
  • 4.64
  • -11.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.06
  • 34.93
  • 35.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.56
  • 5.92
  • 5.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.60
  • 17.12
  • 17.80

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
1,602.55
467.85
242.54%
2,238.27
1,497.75
49.44%
1,801.62
1,326.84
35.78%
1,465.04
1,359.58
7.76%
Expenses
1,455.85
552.22
163.64%
1,936.68
1,357.86
42.63%
1,537.37
1,163.48
32.14%
1,249.60
1,197.96
4.31%
EBITDA
146.70
-84.37
-
301.59
139.89
115.59%
264.25
163.36
61.76%
215.44
161.62
33.30%
EBIDTM
9.15%
-18.03%
13.47%
9.34%
14.67%
12.31%
14.71%
11.89%
Other Income
6.14
6.17
-0.49%
8.90
14.01
-36.47%
10.11
11.30
-10.53%
12.53
5.07
147.14%
Interest
18.53
19.85
-6.65%
15.11
21.96
-31.19%
19.41
21.58
-10.06%
18.11
23.84
-24.04%
Depreciation
90.49
77.40
16.91%
107.15
89.47
19.76%
91.04
75.06
21.29%
81.02
73.95
9.56%
PBT
43.82
-175.45
-
189.96
33.57
465.86%
163.91
72.85
125.00%
128.84
68.90
87.00%
Tax
13.92
-40.54
-
47.61
14.65
224.98%
43.15
19.40
122.42%
44.36
17.16
158.51%
PAT
29.90
-134.91
-
142.35
18.92
652.38%
120.76
53.45
125.93%
84.48
51.74
63.28%
PATM
1.87%
-28.84%
6.36%
1.26%
6.70%
4.03%
5.77%
3.81%
EPS
0.56
-5.10
-
5.16
0.50
932.00%
3.99
1.70
134.71%
2.97
1.88
57.98%

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
7,107.48
6,373.74
6,222.03
5,908.09
4,470.56
3,386.26
2,527.34
2,232.08
1,706.13
1,340.40
1,179.21
Net Sales Growth
52.78%
2.44%
5.31%
32.16%
32.02%
33.99%
13.23%
30.83%
27.29%
13.67%
 
Cost Of Goods Sold
4,346.60
3,919.29
3,810.28
3,622.48
2,763.18
2,116.40
1,609.78
1,483.22
1,171.16
940.67
812.78
Gross Profit
2,760.88
2,454.45
2,411.75
2,285.61
1,707.38
1,269.86
917.56
748.87
534.97
399.74
366.42
GP Margin
38.84%
38.51%
38.76%
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
31.07%
Total Expenditure
6,179.50
5,648.75
5,550.23
5,182.91
3,936.73
3,012.27
2,289.51
2,080.73
1,646.64
1,246.95
1,103.35
Power & Fuel Cost
-
149.85
148.49
149.09
111.45
87.88
54.61
48.11
43.30
29.02
23.42
% Of Sales
-
2.35%
2.39%
2.52%
2.49%
2.60%
2.16%
2.16%
2.54%
2.17%
1.99%
Employee Cost
-
981.69
943.83
791.29
586.80
451.45
326.34
287.85
224.85
143.93
134.32
% Of Sales
-
15.40%
15.17%
13.39%
13.13%
13.33%
12.91%
12.90%
13.18%
10.74%
11.39%
Manufacturing Exp.
-
254.29
257.73
264.12
210.61
159.01
120.21
106.13
69.28
45.96
49.77
% Of Sales
-
3.99%
4.14%
4.47%
4.71%
4.70%
4.76%
4.75%
4.06%
3.43%
4.22%
General & Admin Exp.
-
109.83
148.77
151.51
110.80
82.66
69.88
55.63
62.76
42.63
38.83
% Of Sales
-
1.72%
2.39%
2.56%
2.48%
2.44%
2.76%
2.49%
3.68%
3.18%
3.29%
Selling & Distn. Exp.
-
145.74
125.69
120.00
99.32
70.87
68.72
76.72
24.79
15.55
24.84
% Of Sales
-
2.29%
2.02%
2.03%
2.22%
2.09%
2.72%
3.44%
1.45%
1.16%
2.11%
Miscellaneous Exp.
-
88.06
115.44
84.42
54.57
44.00
39.97
23.06
50.52
29.20
24.84
% Of Sales
-
1.38%
1.86%
1.43%
1.22%
1.30%
1.58%
1.03%
2.96%
2.18%
1.64%
EBITDA
927.98
724.99
671.80
725.18
533.83
373.99
237.83
151.35
59.49
93.45
75.86
EBITDA Margin
13.06%
11.37%
10.80%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
6.43%
Other Income
37.68
47.03
40.49
27.03
33.35
13.82
13.97
19.98
35.20
10.98
16.34
Interest
71.16
73.65
94.17
63.15
35.09
39.75
25.68
25.01
24.18
19.06
19.78
Depreciation
369.70
375.30
340.07
234.38
164.85
136.17
92.62
83.49
59.08
46.27
40.18
PBT
526.53
323.07
278.05
454.68
367.24
211.89
133.50
62.83
11.43
39.10
32.24
Tax
149.04
100.53
68.62
134.07
97.69
46.47
27.74
19.38
7.59
10.99
0.31
Tax Rate
28.31%
30.95%
28.17%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
1.26%
PAT
377.49
182.46
142.21
266.75
287.11
145.44
99.47
59.66
6.36
28.89
24.46
PAT before Minority Interest
309.62
224.27
174.97
320.61
307.78
165.42
110.96
59.41
5.34
28.31
24.24
Minority Interest
-67.87
-41.81
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
0.22
PAT Margin
5.31%
2.86%
2.29%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
2.07%
PAT Growth
3,595.28%
28.30%
-46.69%
-7.09%
97.41%
46.21%
66.73%
838.05%
-77.99%
18.11%
 
EPS
13.22
6.39
4.98
9.34
10.05
5.09
3.48
2.09
0.22
1.01
0.86

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
2,256.57
1,861.08
1,704.16
1,391.69
1,059.45
471.71
365.28
312.19
308.82
286.16
Share Capital
54.39
52.44
52.44
17.41
15.87
19.37
19.37
19.37
19.37
19.37
Total Reserves
2,199.93
1,807.44
1,651.72
1,370.67
741.26
452.34
345.91
292.82
289.46
266.79
Non-Current Liabilities
884.24
1,119.80
782.18
461.25
260.09
247.97
170.70
205.09
152.12
111.29
Secured Loans
510.66
759.26
544.71
195.41
118.75
106.92
83.65
119.46
76.23
51.95
Unsecured Loans
28.46
21.06
61.63
44.63
58.53
62.09
13.55
18.19
12.47
14.18
Long Term Provisions
135.07
124.77
99.64
188.36
58.95
77.05
70.71
67.12
57.41
43.99
Current Liabilities
2,530.17
2,317.13
1,477.58
1,367.13
931.45
740.45
513.49
504.37
383.43
348.78
Trade Payables
1,289.79
1,118.50
797.82
798.41
486.37
321.45
267.00
247.35
216.39
177.30
Other Current Liabilities
887.56
927.52
309.05
247.25
167.99
169.45
89.27
93.53
62.27
55.17
Short Term Borrowings
313.78
237.95
349.15
302.81
261.20
184.06
111.56
140.23
80.83
93.78
Short Term Provisions
39.04
33.16
21.56
18.66
15.89
65.49
45.66
23.26
23.95
22.53
Total Liabilities
5,977.43
5,580.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.80
1,035.46
856.70
757.71
Net Block
2,796.77
2,674.23
1,861.16
1,350.50
884.87
572.74
411.24
400.54
318.63
274.58
Gross Block
4,007.45
3,540.58
2,384.20
1,652.74
1,021.21
1,436.69
1,151.26
1,073.46
604.00
516.92
Accumulated Depreciation
1,210.68
866.35
523.04
302.24
136.34
863.95
740.02
671.42
282.42
220.27
Non Current Assets
3,556.08
3,534.91
2,497.89
1,903.99
1,166.32
823.06
521.68
519.40
449.23
352.89
Capital Work in Progress
134.30
360.04
150.13
210.79
116.95
130.11
9.32
21.87
42.23
5.14
Non Current Investment
528.61
373.37
355.58
155.23
111.12
43.62
26.33
24.42
21.81
21.72
Long Term Loans & Adv.
93.16
117.27
121.53
177.07
48.93
68.58
69.39
66.30
63.42
49.93
Other Non Current Assets
3.24
10.00
9.49
10.40
4.45
8.01
5.39
6.26
3.14
1.53
Current Assets
2,421.35
2,045.94
1,732.74
1,527.09
1,201.68
746.68
549.11
516.06
407.47
404.81
Current Investments
1.56
24.95
0.00
0.00
0.00
0.00
2.03
23.05
0.00
1.09
Inventories
750.56
609.52
560.97
417.52
237.56
183.84
140.59
124.67
89.49
80.81
Sundry Debtors
1,198.82
863.24
899.22
789.73
499.55
363.91
289.46
261.04
217.26
196.26
Cash & Bank
238.18
340.91
110.06
159.47
374.16
56.66
28.02
27.76
38.53
66.57
Other Current Assets
232.23
52.98
28.07
20.22
90.41
142.27
89.01
79.54
62.19
60.07
Short Term Loans & Adv.
188.01
154.34
134.42
140.15
77.26
128.35
80.59
68.96
56.23
55.68
Net Current Assets
-108.82
-271.19
255.16
159.96
270.23
6.23
35.62
11.69
24.04
56.03
Total Assets
5,977.43
5,580.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.79
1,035.46
856.70
757.70

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
342.71
1,048.55
413.97
362.07
334.62
146.25
135.40
41.64
95.31
77.42
PBT
324.80
243.59
454.68
405.47
211.89
138.71
78.79
12.93
39.30
24.56
Adjustment
455.68
475.40
298.11
144.26
169.80
115.06
83.86
79.59
54.62
55.34
Changes in Working Capital
-350.77
446.38
-223.41
-103.08
8.92
-82.19
-10.41
-42.15
11.72
5.77
Cash after chg. in Working capital
429.71
1,165.37
529.38
446.65
390.61
171.58
152.24
50.37
105.64
85.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-87.00
-116.82
-115.41
-84.58
-55.99
-25.33
-16.84
-8.73
-10.33
-8.24
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
-360.97
-835.22
-825.47
-640.50
-270.81
-256.93
-39.13
-136.78
-117.90
-26.11
Net Fixed Assets
-225.07
-699.09
-579.42
-94.04
331.95
-24.84
-43.56
-48.53
-68.77
-64.65
Net Investments
-88.63
-287.33
-151.57
-247.65
-162.10
-112.45
11.30
-17.97
-8.43
-47.99
Others
-47.27
151.20
-94.48
-298.81
-440.66
-119.64
-6.87
-70.28
-40.70
86.53
Cash from Financing Activity
-40.24
-95.90
368.48
46.16
252.84
123.38
-98.39
80.18
-5.46
-7.67
Net Cash Inflow / Outflow
-58.50
117.43
-43.02
-232.27
316.65
12.70
-2.12
-14.96
-28.04
43.64
Opening Cash & Equivalents
263.67
120.88
125.56
357.76
37.60
21.08
23.20
38.53
66.57
22.93
Closing Cash & Equivalent
205.61
263.67
92.77
125.56
357.76
33.78
21.08
23.57
38.53
66.57

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.)
82.89
70.58
64.67
52.89
31.65
19.57
15.13
12.91
12.77
11.82
ROA
3.88%
3.57%
8.37%
10.61%
8.40%
8.40%
5.64%
0.56%
3.51%
3.68%
ROE
10.90%
9.82%
20.74%
28.69%
27.00%
26.74%
17.72%
1.74%
9.63%
11.08%
ROCE
12.52%
11.56%
21.63%
24.70%
20.72%
22.49%
17.09%
6.60%
11.96%
10.54%
Fixed Asset Turnover
1.69
2.10
2.93
3.40
2.98
2.10
2.13
2.19
2.60
2.77
Receivable days
59.04
51.70
52.17
51.73
42.99
43.94
42.31
47.59
51.79
46.81
Inventory Days
38.94
34.33
30.23
26.29
20.98
21.82
20.39
21.31
21.33
23.56
Payable days
74.90
62.00
55.92
59.20
48.67
46.83
44.91
52.94
58.15
50.90
Cash Conversion Cycle
23.09
24.03
26.48
18.82
15.31
18.93
17.78
15.96
14.97
19.47
Total Debt/Equity
0.47
0.64
0.63
0.44
0.67
0.83
0.64
0.98
0.64
0.64
Interest Cover
5.41
3.59
8.20
12.56
6.33
6.40
4.15
1.53
3.06
2.24

News Update:


  • Minda Industries turns black in Q1
    16th Aug 2021, 11:58 AM

    Total income of the company reported 3- fold jump at Rs 1608.69 crore for Q1FY22

    Read More
  • Minda Industries redeems Commercial Paper of Rs 50 crore
    12th Aug 2021, 16:58 PM

    The Commercial Paper issued on June 17, 2021 with maturity date of August 11, 2021

    Read More
  • Minda Industries gets nod for second tranche of investment in CSE Dakshina Solar
    21st Jul 2021, 10:36 AM

    The Committee approved the acquisition of 1,78,250 equity shares of CSE Dakshina Solar of the face value of Rs 10 each

    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.