Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Auto Ancillary

Rating :
63/99

BSE: 532539 | NSE: MINDAIND

744.80
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  740.00
  •  758.15
  •  720.95
  •  735.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  186161
  •  1370.05
  •  771.00
  •  276.81

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,354.41
  • 98.51
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,164.75
  • 0.12%
  • 9.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.85%
  • 2.96%
  • 5.80%
  • FII
  • DII
  • Others
  • 8.95%
  • 10.93%
  • 1.51%

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
  • 30.72
  • 33.51
  • 33.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.39
  • 5.80
  • 5.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 16.47
  • 17.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2,238.27
1,497.75
49.44%
1,801.62
1,326.84
35.78%
1,465.04
1,359.58
7.76%
417.11
1,439.75
-71.03%
Expenses
1,936.68
1,357.86
42.63%
1,537.37
1,163.48
32.14%
1,249.60
1,197.96
4.31%
488.60
1,267.55
-61.45%
EBITDA
301.59
139.89
115.59%
264.25
163.36
61.76%
215.44
161.62
33.30%
-71.49
172.20
-
EBIDTM
13.47%
9.34%
14.67%
12.31%
14.71%
11.89%
-17.14%
11.96%
Other Income
8.90
14.01
-36.47%
10.11
11.30
-10.53%
12.53
5.07
147.14%
3.73
6.92
-46.10%
Interest
15.11
21.96
-31.19%
19.41
21.58
-10.06%
18.11
23.84
-24.04%
19.58
23.81
-17.77%
Depreciation
107.15
89.47
19.76%
91.04
75.06
21.29%
81.02
73.95
9.56%
68.21
71.20
-4.20%
PBT
189.96
33.57
465.86%
163.91
72.85
125.00%
128.84
68.90
87.00%
-155.55
84.11
-
Tax
47.61
14.65
224.98%
43.15
19.40
122.42%
44.36
17.16
158.51%
-36.81
27.68
-
PAT
142.35
18.92
652.38%
120.76
53.45
125.93%
84.48
51.74
63.28%
-118.74
56.43
-
PATM
6.36%
1.26%
6.70%
4.03%
5.77%
3.81%
-28.47%
3.92%
EPS
5.16
0.50
932.00%
3.99
1.70
134.71%
2.97
1.88
57.98%
-4.49
2.03
-

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
-
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
-
2.44%
5.31%
32.16%
32.02%
33.99%
13.23%
30.83%
27.29%
13.67%
 
Cost Of Goods Sold
-
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
-
2,454.45
2,411.75
2,285.61
1,707.38
1,269.86
917.56
748.87
534.97
399.74
366.42
GP Margin
-
38.51%
38.76%
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
31.07%
Total Expenditure
-
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
-
724.99
671.80
725.18
533.83
373.99
237.83
151.35
59.49
93.45
75.86
EBITDA Margin
-
11.37%
10.80%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
6.43%
Other Income
-
47.03
40.49
27.03
33.35
13.82
13.97
19.98
35.20
10.98
16.34
Interest
-
73.65
94.17
63.15
35.09
39.75
25.68
25.01
24.18
19.06
19.78
Depreciation
-
375.30
340.07
234.38
164.85
136.17
92.62
83.49
59.08
46.27
40.18
PBT
-
323.07
278.05
454.68
367.24
211.89
133.50
62.83
11.43
39.10
32.24
Tax
-
100.53
68.62
134.07
97.69
46.47
27.74
19.38
7.59
10.99
0.31
Tax Rate
-
30.95%
28.17%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
1.26%
PAT
-
182.46
142.21
266.75
287.11
145.44
99.47
59.66
6.36
28.89
24.46
PAT before Minority Interest
-
224.27
174.97
320.61
307.78
165.42
110.96
59.41
5.34
28.31
24.24
Minority Interest
-
-41.81
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
0.22
PAT Margin
-
2.86%
2.29%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
2.07%
PAT Growth
-
28.30%
-46.69%
-7.09%
97.41%
46.21%
66.73%
838.05%
-77.99%
18.11%
 
EPS
-
6.61
5.15
9.67
10.41
5.27
3.61
2.16
0.23
1.05
0.89

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 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
  • Minda Industries to acquire 51% stake in UZ Chasys
    23rd Jun 2021, 10:13 AM

    The acquisition will further expand Minda's geographical footprints

    Read More
  • Minda Industries raises Rs 50 crore through Commercial Paper
    18th Jun 2021, 12:10 PM

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

    Read More
  • Minda Industries reports above 10- fold jump in Q4 consolidated net profit
    14th Jun 2021, 10:57 AM

    Total income of the company increased by 48.65% at Rs 2247.17 crore for Q4FY2

    Read More
  • Minda Industries gets nod to acquire stake in CSE Dakshina Solar
    24th May 2021, 11:33 AM

    The aforesaid acquisition of the shares is for availing solar power for its plant at Chennai in Tamil Nadu

    Read More
  • Minda Industries acquires stake in Strongsun Renewables
    13th May 2021, 10:47 AM

    This investment is to avail solar power from the SPV for its units situated at Maharashtra region

    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.