Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Auto Ancillary

Rating :
58/99

BSE: 532539 | NSE: MINDAIND

875.70
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  858.55
  •  882.00
  •  851.10
  •  849.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  245247
  •  2122.71
  •  1257.40
  •  558.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,978.94
  • 71.46
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,789.28
  • 0.10%
  • 7.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.47%
  • 3.06%
  • 5.04%
  • FII
  • DII
  • Others
  • 9.77%
  • 13.16%
  • 1.50%

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
  • 34.64
  • 39.64
  • 58.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 6.41
  • 6.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.38
  • 19.36
  • 20.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
2,181.38
2,031.18
7.39%
2,113.99
1,632.24
29.51%
1,602.55
467.85
242.54%
2,238.27
1,497.75
49.44%
Expenses
1,946.06
1,752.31
11.06%
1,886.12
1,403.82
34.36%
1,455.85
552.22
163.64%
1,936.68
1,357.86
42.63%
EBITDA
235.32
278.87
-15.62%
227.87
228.42
-0.24%
146.70
-84.37
-
301.59
139.89
115.59%
EBIDTM
10.79%
13.73%
10.78%
13.99%
9.15%
-18.03%
13.47%
9.34%
Other Income
12.53
16.63
-24.65%
21.06
15.79
33.38%
6.14
6.17
-0.49%
8.90
14.01
-36.47%
Interest
12.67
19.99
-36.62%
17.65
18.69
-5.56%
18.53
19.85
-6.65%
15.11
21.96
-31.19%
Depreciation
94.19
100.36
-6.15%
96.79
90.38
7.09%
90.49
77.40
16.91%
107.15
89.47
19.76%
PBT
140.99
175.15
-19.50%
134.49
135.14
-0.48%
43.82
-175.45
-
189.96
33.57
465.86%
Tax
42.31
47.42
-10.78%
42.29
45.15
-6.33%
13.92
-40.54
-
47.61
14.65
224.98%
PAT
98.68
127.73
-22.74%
92.20
89.99
2.46%
29.90
-134.91
-
142.35
18.92
652.38%
PATM
4.52%
6.29%
4.36%
5.51%
1.87%
-28.84%
6.36%
1.26%
EPS
3.55
4.24
-16.27%
3.32
3.17
4.73%
0.56
-5.10
-
5.16
0.50
932.00%

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
8,136.19
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
44.54%
2.44%
5.31%
32.16%
32.02%
33.99%
13.23%
30.83%
27.29%
13.67%
 
Cost Of Goods Sold
5,128.87
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
3,007.32
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
36.96%
38.51%
38.76%
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
31.07%
Total Expenditure
7,224.71
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
911.48
724.99
671.80
725.18
533.83
373.99
237.83
151.35
59.49
93.45
75.86
EBITDA Margin
11.20%
11.37%
10.80%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
6.43%
Other Income
48.63
47.03
40.49
27.03
33.35
13.82
13.97
19.98
35.20
10.98
16.34
Interest
63.96
73.65
94.17
63.15
35.09
39.75
25.68
25.01
24.18
19.06
19.78
Depreciation
388.62
375.30
340.07
234.38
164.85
136.17
92.62
83.49
59.08
46.27
40.18
PBT
509.26
323.07
278.05
454.68
367.24
211.89
133.50
62.83
11.43
39.10
32.24
Tax
146.13
100.53
68.62
134.07
97.69
46.47
27.74
19.38
7.59
10.99
0.31
Tax Rate
28.69%
30.95%
28.17%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
1.26%
PAT
363.13
182.46
142.21
266.75
287.11
145.44
99.47
59.66
6.36
28.89
24.46
PAT before Minority Interest
294.58
224.27
174.97
320.61
307.78
165.42
110.96
59.41
5.34
28.31
24.24
Minority Interest
-68.55
-41.81
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
0.22
PAT Margin
4.46%
2.86%
2.29%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
2.07%
PAT Growth
256.95%
28.30%
-46.69%
-7.09%
97.41%
46.21%
66.73%
838.05%
-77.99%
18.11%
 
EPS
12.71
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
112.14
62.00
55.92
59.20
48.67
46.83
44.91
52.94
58.15
50.90
Cash Conversion Cycle
-14.15
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

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.