Nifty
:
14812.00
Sensex
:
49112.32
87.20 (0.59%)
162.56 (0.33%)
Nifty
Sensex
:
:
14812.00
49112.32
87.20 (0.59%)
162.56 (0.33%)

Minda Industries Ltd.

Auto Ancillary

Rating :
59/99

BSE: 532539 | NSE: MINDAIND

NSE BSE
515.30
06-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  518.00
  •  522.00
  •  512.15
  •  510.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  305808
  •  1580.34
  •  612.00
  •  237.31

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,020.64
  • 179.29
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,868.82
  • 0.08%
  • 6.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.87%
  • 3.25%
  • 4.46%
  • FII
  • DII
  • Others
  • 9.6%
  • 10.49%
  • 1.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.07
  • 16.68
  • 6.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.15
  • 21.09
  • 3.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.86
  • 7.38
  • -20.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.45
  • 32.23
  • 33.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.17
  • 5.60
  • 5.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.34
  • 15.55
  • 16.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
1,801.62
1,326.84
35.78%
1,465.04
1,359.58
7.76%
417.11
1,439.75
-71.03%
1,338.97
1,486.46
-9.92%
Expenses
1,537.37
1,163.48
32.14%
1,249.60
1,197.96
4.31%
488.60
1,267.55
-61.45%
1,216.98
1,301.09
-6.46%
EBITDA
264.25
163.36
61.76%
215.44
161.62
33.30%
-71.49
172.20
-
121.99
185.37
-34.19%
EBIDTM
14.67%
12.31%
14.71%
11.89%
-17.14%
11.96%
9.11%
12.47%
Other Income
10.11
11.30
-10.53%
12.53
5.07
147.14%
3.73
6.92
-46.10%
15.96
13.07
22.11%
Interest
19.41
21.58
-10.06%
18.11
23.84
-24.04%
19.58
23.81
-17.77%
20.98
20.43
2.69%
Depreciation
91.04
75.06
21.29%
81.02
73.95
9.56%
68.21
71.20
-4.20%
81.69
68.18
19.82%
PBT
163.91
72.85
125.00%
128.84
68.90
87.00%
-155.55
84.11
-
26.38
109.83
-75.98%
Tax
43.15
19.40
122.42%
44.36
17.16
158.51%
-36.81
27.68
-
13.26
33.39
-60.29%
PAT
120.76
53.45
125.93%
84.48
51.74
63.28%
-118.74
56.43
-
13.12
76.44
-82.84%
PATM
6.70%
4.03%
5.77%
3.81%
-28.47%
3.92%
0.98%
5.14%
EPS
3.99
1.70
134.71%
2.97
1.88
57.98%
-4.49
2.03
-
0.28
2.79
-89.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
5,022.74
5,465.14
5,908.09
4,470.56
3,386.26
2,527.34
2,232.08
1,706.13
1,340.40
1,179.21
954.22
Net Sales Growth
-10.51%
-7.50%
32.16%
32.02%
33.99%
13.23%
30.83%
27.29%
13.67%
23.58%
 
Cost Of Goods Sold
3,003.90
3,284.14
3,622.48
2,763.18
2,116.40
1,609.78
1,483.22
1,171.16
940.67
812.78
635.15
Gross Profit
2,018.84
2,181.00
2,285.61
1,707.38
1,269.86
917.56
748.87
534.97
399.74
366.42
319.07
GP Margin
40.19%
39.91%
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
31.07%
33.44%
Total Expenditure
4,492.55
4,845.97
5,182.91
3,936.73
3,012.27
2,289.51
2,080.73
1,646.64
1,246.95
1,103.35
870.50
Power & Fuel Cost
-
136.62
149.09
111.45
87.88
54.61
48.11
43.30
29.02
23.42
22.69
% Of Sales
-
2.50%
2.52%
2.49%
2.60%
2.16%
2.16%
2.54%
2.17%
1.99%
2.38%
Employee Cost
-
846.77
791.29
586.80
451.45
326.34
287.85
224.85
143.93
134.32
101.37
% Of Sales
-
15.49%
13.39%
13.13%
13.33%
12.91%
12.90%
13.18%
10.74%
11.39%
10.62%
Manufacturing Exp.
-
234.99
264.12
210.61
159.01
120.21
106.13
69.28
45.96
49.77
44.37
% Of Sales
-
4.30%
4.47%
4.71%
4.70%
4.76%
4.75%
4.06%
3.43%
4.22%
4.65%
General & Admin Exp.
-
131.91
151.51
110.80
82.66
69.88
55.63
62.76
42.63
38.83
34.73
% Of Sales
-
2.41%
2.56%
2.48%
2.44%
2.76%
2.49%
3.68%
3.18%
3.29%
3.64%
Selling & Distn. Exp.
-
108.31
120.00
99.32
70.87
68.72
76.72
24.79
15.55
24.84
0.00
% Of Sales
-
1.98%
2.03%
2.22%
2.09%
2.72%
3.44%
1.45%
1.16%
2.11%
0%
Miscellaneous Exp.
-
103.23
84.42
54.57
44.00
39.97
23.06
50.52
29.20
19.38
0.00
% Of Sales
-
1.89%
1.43%
1.22%
1.30%
1.58%
1.03%
2.96%
2.18%
1.64%
3.37%
EBITDA
530.19
619.17
725.18
533.83
373.99
237.83
151.35
59.49
93.45
75.86
83.72
EBITDA Margin
10.56%
11.33%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
6.43%
8.77%
Other Income
42.33
39.25
27.03
33.35
13.82
13.97
19.98
35.20
10.98
16.34
14.61
Interest
78.08
90.21
63.15
35.09
39.75
25.68
25.01
24.18
19.06
19.78
16.69
Depreciation
321.96
301.90
234.38
164.85
136.17
92.62
83.49
59.08
46.27
40.18
33.89
PBT
163.58
266.31
454.68
367.24
211.89
133.50
62.83
11.43
39.10
32.24
47.74
Tax
63.96
77.50
134.07
97.69
46.47
27.74
19.38
7.59
10.99
0.31
12.21
Tax Rate
39.10%
30.72%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
1.26%
25.58%
PAT
99.62
141.98
266.75
287.11
145.44
99.47
59.66
6.36
28.89
24.46
35.53
PAT before Minority Interest
75.80
174.74
320.61
307.78
165.42
110.96
59.41
5.34
28.31
24.24
35.53
Minority Interest
-23.82
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
0.22
0.00
PAT Margin
1.98%
2.60%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
2.07%
3.72%
PAT Growth
-58.15%
-46.77%
-7.09%
97.41%
46.21%
66.73%
838.05%
-77.99%
18.11%
-31.16%
 
EPS
3.66
5.22
9.81
10.56
5.35
3.66
2.19
0.23
1.06
0.90
1.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,815.72
1,704.16
1,391.69
1,059.45
471.71
365.28
312.19
308.82
286.16
198.72
Share Capital
52.44
52.44
17.41
15.87
19.37
19.37
19.37
19.37
19.37
56.54
Total Reserves
1,762.08
1,651.72
1,370.67
741.26
452.34
345.91
292.82
289.46
266.79
142.17
Non-Current Liabilities
1,084.38
782.18
461.25
260.09
247.97
170.70
205.09
152.12
111.29
73.11
Secured Loans
759.26
544.71
195.41
118.75
106.92
83.65
119.46
76.23
51.95
39.73
Unsecured Loans
21.07
61.63
44.63
58.53
62.09
13.55
18.19
12.47
14.18
15.46
Long Term Provisions
117.45
99.64
188.36
58.95
77.05
70.71
67.12
57.41
43.99
7.45
Current Liabilities
1,655.91
1,477.58
1,367.13
931.45
740.45
513.49
504.37
383.43
348.78
287.78
Trade Payables
962.79
797.82
798.41
486.37
321.45
267.00
247.35
216.39
177.30
125.33
Other Current Liabilities
443.59
309.05
247.25
167.99
169.45
89.27
93.53
62.27
55.17
44.90
Short Term Borrowings
217.14
349.15
302.81
261.20
184.06
111.56
140.23
80.83
93.78
95.01
Short Term Provisions
32.39
21.56
18.66
15.89
65.49
45.66
23.26
23.95
22.53
22.54
Total Liabilities
4,838.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.80
1,035.46
856.70
757.71
559.61
Net Block
2,195.96
1,861.16
1,350.50
884.87
572.74
411.24
400.54
318.63
274.58
250.38
Gross Block
3,025.17
2,384.20
1,652.74
1,021.21
1,436.69
1,151.26
1,073.46
604.00
516.92
403.06
Accumulated Depreciation
829.21
523.04
302.24
136.34
863.95
740.02
671.42
282.42
220.27
152.68
Non Current Assets
3,041.90
2,497.89
1,903.99
1,166.32
823.06
521.68
519.40
449.23
352.89
291.01
Capital Work in Progress
357.05
150.13
210.79
116.95
130.11
9.32
21.87
42.23
5.14
6.92
Non Current Investment
372.16
355.58
155.23
111.12
43.62
26.33
24.42
21.81
21.72
18.90
Long Term Loans & Adv.
106.73
121.53
177.07
48.93
68.58
69.39
66.30
63.42
49.93
13.29
Other Non Current Assets
10.00
9.49
10.40
4.45
8.01
5.39
6.26
3.14
1.53
1.52
Current Assets
1,796.95
1,732.74
1,527.09
1,201.68
746.68
549.11
516.06
407.47
404.81
268.43
Current Investments
0.00
0.00
0.00
0.00
0.00
2.03
23.05
0.00
1.09
0.00
Inventories
555.26
560.97
417.52
237.56
183.84
140.59
124.67
89.49
80.81
83.76
Sundry Debtors
726.41
899.22
789.73
499.55
363.91
289.46
261.04
217.26
196.26
130.75
Cash & Bank
327.84
110.06
159.47
374.16
56.66
28.02
27.76
38.53
66.57
22.93
Other Current Assets
187.44
28.07
20.22
13.15
142.27
89.01
79.54
62.19
60.07
30.98
Short Term Loans & Adv.
142.01
134.42
140.15
77.26
128.35
80.59
68.96
56.23
55.68
28.72
Net Current Assets
141.04
255.16
159.96
270.23
6.23
35.62
11.69
24.04
56.03
-19.35
Total Assets
4,838.85
4,230.63
3,431.08
2,368.00
1,569.74
1,070.79
1,035.46
856.70
757.70
559.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
965.11
413.97
362.07
334.62
146.25
135.40
41.64
95.31
77.42
44.62
PBT
252.24
454.68
405.47
211.89
138.71
78.79
12.93
39.30
24.56
35.04
Adjustment
414.75
298.11
144.26
169.80
115.06
83.86
79.59
54.62
55.34
47.45
Changes in Working Capital
409.31
-223.41
-103.08
8.92
-82.19
-10.41
-42.15
11.72
5.77
-34.67
Cash after chg. in Working capital
1,076.30
529.38
446.65
390.61
171.58
152.24
50.37
105.64
85.66
47.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-111.19
-115.41
-84.58
-55.99
-25.33
-16.84
-8.73
-10.33
-8.24
-3.20
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
-764.89
-825.47
-640.50
-270.81
-256.93
-39.13
-136.78
-117.90
-26.11
-46.61
Net Fixed Assets
-446.93
-579.42
-94.04
331.95
-24.84
-43.56
-48.53
-68.77
-64.65
-54.45
Net Investments
0.36
-151.57
-247.65
-162.10
-112.45
11.30
-17.97
-8.43
-47.99
-10.92
Others
-318.32
-94.48
-298.81
-440.66
-119.64
-6.87
-70.28
-40.70
86.53
18.76
Cash from Financing Activity
-67.37
368.48
46.16
252.84
123.38
-98.39
80.18
-5.46
-7.67
-3.80
Net Cash Inflow / Outflow
132.85
-43.02
-232.27
316.65
12.70
-2.12
-14.96
-28.04
43.64
-5.79
Opening Cash & Equivalents
92.77
125.56
357.76
37.60
21.08
23.20
38.53
66.57
22.93
14.13
Closing Cash & Equivalent
250.98
92.77
125.56
357.76
33.78
21.08
23.57
38.53
66.57
22.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
68.86
64.67
52.89
31.65
19.57
15.13
12.91
12.77
11.82
7.96
ROA
3.85%
8.37%
10.61%
8.40%
8.40%
5.64%
0.56%
3.51%
3.68%
7.20%
ROE
9.93%
20.74%
28.69%
27.00%
26.74%
17.72%
1.74%
9.63%
11.08%
28.72%
ROCE
11.86%
21.63%
24.70%
20.72%
22.49%
17.09%
6.60%
11.96%
10.54%
19.65%
Fixed Asset Turnover
2.02
2.93
3.40
2.98
2.10
2.13
2.19
2.60
2.77
2.73
Receivable days
54.29
52.17
51.73
42.99
43.94
42.31
47.59
51.79
46.81
39.01
Inventory Days
37.27
30.23
26.29
20.98
21.82
20.39
21.31
21.33
23.56
23.51
Payable days
65.24
55.92
59.20
48.67
46.83
44.91
52.94
58.15
50.90
50.54
Cash Conversion Cycle
26.32
26.48
18.82
15.31
18.93
17.78
15.96
14.97
19.47
11.98
Total Debt/Equity
0.65
0.63
0.44
0.67
0.83
0.64
0.98
0.64
0.64
0.87
Interest Cover
3.80
8.20
12.56
6.33
6.40
4.15
1.53
3.06
2.24
3.86

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Minda Industries’ arm gets nod to expand 4W Alloy wheel capacity
    30th Mar 2021, 10:34 AM

    The expanded facilities are expected to commence operations by quarter ending March 2022 and expected to stabilize by June 2022

    Read More
  • Minda Industries gets nod to set up world class lighting manufacturing plant at Gujarat
    30th Mar 2021, 10:17 AM

    The new plant will be in vicinity of key OEM’s hence will also achieve better logistic management.

    Read More
  • Minda Industries issues Commercial Paper of Rs 50 crore
    19th Mar 2021, 09:34 AM

    This is in line with the management efforts to bring down the finance cost

    Read More
  • Minda Industries bags Golden Peacock award
    11th Feb 2021, 15:55 PM

    The company has been awarded for Excellence in Corporate Governance 2020 by the Institute of Directors

    Read More
  • Minda Industries reports over 2-fold jump in Q3 consolidated net profit
    5th Feb 2021, 11:53 AM

    Total consolidated income of the company increased by 35.39% at Rs 1,811.73 crore for Q3FY21

    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.