Nifty
:
11341.15
Sensex
:
38214.47
36.10 (0.32%)
87.39 (0.23%)
Nifty
Sensex
:
:
11341.15
38214.47
36.10 (0.32%)
87.39 (0.23%)

Minda Industries Ltd.

Auto Ancillary

Rating :
69/99

BSE: 532539 | NSE: MINDAIND

NSE BSE
356.10
14-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  354.00
  •  361.90
  •  350.00
  •  353.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  163930
  •  583.99
  •  392.75
  •  260.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,269.37
  • 34.45
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,241.91
  • 0.31%
  • 5.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.79%
  • 4.26%
  • 7.33%
  • FII
  • DII
  • Others
  • 0.03%
  • 5.22%
  • 12.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.18
  • 21.49
  • 20.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.96
  • 36.80
  • 14.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.55
  • 34.92
  • 22.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.56
  • 25.69
  • 30.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.38
  • 4.73
  • 6.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 12.21
  • 14.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,439.75
1,429.82
0.69%
1,486.46
1,370.88
8.43%
1,470.09
1,056.16
39.19%
1,521.72
1,098.35
38.55%
Expenses
1,267.55
1,259.77
0.62%
1,301.09
1,201.38
8.30%
1,289.67
929.78
38.71%
1,332.38
961.78
38.53%
EBITDA
172.20
170.05
1.26%
185.37
169.50
9.36%
180.42
126.38
42.76%
189.34
136.57
38.64%
EBIDTM
11.96%
11.89%
12.47%
12.36%
12.27%
11.97%
12.44%
12.43%
Other Income
6.92
6.50
6.46%
13.07
12.38
5.57%
2.70
7.68
-64.84%
4.76
4.45
6.97%
Interest
23.81
13.16
80.93%
20.43
13.91
46.87%
14.51
7.01
106.99%
15.05
6.26
140.42%
Depreciation
71.20
49.28
44.48%
68.18
48.86
39.54%
60.83
41.98
44.90%
56.09
38.27
46.56%
PBT
84.11
114.11
-26.29%
109.83
157.35
-30.20%
107.78
85.07
26.70%
122.96
96.49
27.43%
Tax
27.68
33.61
-17.64%
33.39
22.50
48.40%
28.34
24.29
16.67%
38.73
29.67
30.54%
PAT
56.43
80.50
-29.90%
76.44
134.85
-43.31%
79.44
60.78
30.70%
84.23
66.82
26.06%
PATM
3.92%
5.63%
5.14%
9.84%
5.40%
5.75%
5.54%
6.08%
EPS
2.04
2.68
-23.88%
2.80
5.19
-46.05%
2.64
2.29
15.28%
2.77
2.60
6.54%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
5,918.02
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
625.19
Net Sales Growth
19.43%
32.16%
32.02%
33.99%
13.23%
30.83%
27.29%
13.67%
23.58%
52.63%
 
Cost Of Goods Sold
3,612.12
3,622.48
2,763.18
2,116.40
1,609.78
1,483.22
1,171.16
940.67
812.78
635.15
415.50
Gross Profit
2,305.90
2,285.61
1,707.38
1,269.86
917.56
748.87
534.97
399.74
366.42
319.07
209.70
GP Margin
38.96%
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
31.07%
33.44%
33.54%
Total Expenditure
5,190.69
5,182.91
3,936.74
3,012.27
2,289.51
2,080.73
1,646.64
1,246.95
1,103.35
870.50
553.08
Power & Fuel Cost
-
149.09
111.45
87.88
54.61
48.11
43.30
29.02
23.42
22.69
14.15
% Of Sales
-
2.52%
2.49%
2.60%
2.16%
2.16%
2.54%
2.17%
1.99%
2.38%
2.26%
Employee Cost
-
791.29
586.80
451.45
326.34
287.85
224.85
143.93
134.32
101.37
64.82
% Of Sales
-
13.39%
13.13%
13.33%
12.91%
12.90%
13.18%
10.74%
11.39%
10.62%
10.37%
Manufacturing Exp.
-
264.12
210.61
159.01
120.21
106.13
69.28
45.96
49.77
44.37
22.59
% Of Sales
-
4.47%
4.71%
4.70%
4.76%
4.75%
4.06%
3.43%
4.22%
4.65%
3.61%
General & Admin Exp.
-
151.51
110.80
82.66
69.88
55.63
62.76
42.63
38.83
34.73
25.89
% Of Sales
-
2.56%
2.48%
2.44%
2.76%
2.49%
3.68%
3.18%
3.29%
3.64%
4.14%
Selling & Distn. Exp.
-
120.00
89.75
70.87
68.72
76.72
24.79
15.55
24.84
0.00
9.41
% Of Sales
-
2.03%
2.01%
2.09%
2.72%
3.44%
1.45%
1.16%
2.11%
0%
1.51%
Miscellaneous Exp.
-
84.42
64.15
44.00
39.97
23.06
50.52
29.20
19.38
32.19
9.41
% Of Sales
-
1.43%
1.43%
1.30%
1.58%
1.03%
2.96%
2.18%
1.64%
3.37%
0.12%
EBITDA
727.33
725.18
533.82
373.99
237.83
151.35
59.49
93.45
75.86
83.72
72.11
EBITDA Margin
12.29%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
6.43%
8.77%
11.53%
Other Income
27.45
27.03
33.35
13.82
13.97
19.98
35.20
10.98
16.34
14.61
1.06
Interest
73.80
63.15
35.09
39.75
25.68
25.01
24.18
19.06
19.78
16.69
14.76
Depreciation
256.30
234.38
164.85
136.17
92.62
83.49
59.08
46.27
40.18
33.89
27.14
PBT
424.68
454.68
367.23
211.89
133.50
62.83
11.43
39.10
32.24
47.74
31.27
Tax
128.14
134.07
97.69
46.47
27.74
19.38
7.59
10.99
0.31
12.21
7.86
Tax Rate
30.17%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
1.26%
25.58%
25.14%
PAT
296.54
266.75
287.11
145.44
99.47
59.66
6.36
28.89
24.46
35.53
23.41
PAT before Minority Interest
248.38
320.61
307.78
165.42
110.96
59.41
5.34
28.31
24.24
35.53
23.41
Minority Interest
-48.16
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
0.22
0.00
0.00
PAT Margin
5.01%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
2.07%
3.72%
3.74%
PAT Growth
-13.53%
-7.09%
97.41%
46.21%
66.73%
838.05%
-77.99%
18.11%
-31.16%
51.77%
 
Unadjusted EPS
10.25
10.90
35.89
20.81
13.99
42.76
4.45
17.71
18.01
26.14
21.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,704.16
1,391.69
1,059.45
471.71
365.28
312.19
308.82
286.16
198.72
139.35
Share Capital
52.44
17.41
15.87
19.37
19.37
19.37
19.37
19.37
56.54
57.14
Total Reserves
1,651.72
1,370.67
741.26
452.34
345.91
292.82
289.46
266.79
142.17
82.22
Non-Current Liabilities
897.65
376.67
260.09
247.97
170.70
205.09
152.12
111.29
73.11
151.02
Secured Loans
544.71
195.41
118.75
106.92
83.65
119.46
76.23
51.95
39.73
107.42
Unsecured Loans
61.63
44.63
58.53
62.09
13.55
18.19
12.47
14.18
15.46
37.28
Long Term Provisions
215.11
103.78
58.95
77.05
70.71
67.12
57.41
43.99
7.45
0.00
Current Liabilities
1,477.58
1,367.13
931.45
740.45
513.49
504.37
383.43
348.78
287.78
136.69
Trade Payables
797.82
798.41
486.37
321.45
267.00
247.35
216.39
177.30
125.33
111.91
Other Current Liabilities
309.05
247.25
167.99
169.45
89.27
93.53
62.27
55.17
44.90
14.20
Short Term Borrowings
349.15
302.81
261.20
184.06
111.56
140.23
80.83
93.78
95.01
0.00
Short Term Provisions
21.56
18.66
15.89
65.49
45.66
23.26
23.95
22.53
22.54
10.58
Total Liabilities
4,346.10
3,346.50
2,368.00
1,569.74
1,070.80
1,035.46
856.70
757.71
559.61
427.06
Net Block
1,861.16
1,350.50
884.87
572.74
411.24
400.54
318.63
274.58
250.38
230.33
Gross Block
2,384.19
1,652.76
1,021.21
1,436.69
1,151.26
1,073.46
604.00
516.92
403.06
352.36
Accumulated Depreciation
523.03
302.26
136.34
863.95
740.02
671.42
282.42
220.27
152.68
122.04
Non Current Assets
2,613.36
1,819.41
1,166.32
823.06
521.68
519.40
449.23
352.89
291.01
241.09
Capital Work in Progress
150.13
210.79
116.95
130.11
9.32
21.87
42.23
5.14
6.92
2.83
Non Current Investment
355.58
155.23
111.12
43.62
26.33
24.42
21.81
21.72
18.90
7.93
Long Term Loans & Adv.
237.00
92.49
48.93
68.58
69.39
66.30
63.42
49.93
13.29
0.00
Other Non Current Assets
9.49
10.40
4.45
8.01
5.39
6.26
3.14
1.53
1.52
0.00
Current Assets
1,732.74
1,527.09
1,201.68
746.68
549.11
516.06
407.47
404.81
268.43
185.74
Current Investments
0.00
0.00
0.00
0.00
2.03
23.05
0.00
1.09
0.00
0.00
Inventories
560.97
417.52
237.56
183.84
140.59
124.67
89.49
80.81
83.76
49.16
Sundry Debtors
899.22
789.73
499.55
363.91
289.46
261.04
217.26
196.26
130.75
89.84
Cash & Bank
110.06
159.47
374.16
56.66
28.02
27.76
38.53
66.57
22.93
14.13
Other Current Assets
162.49
14.91
13.15
13.92
89.01
79.54
62.19
60.07
30.98
32.61
Short Term Loans & Adv.
134.42
145.46
77.26
128.35
80.59
68.96
56.23
55.68
28.72
31.87
Net Current Assets
255.16
159.96
270.23
6.23
35.62
11.69
24.04
56.03
-19.35
49.05
Total Assets
4,346.10
3,346.50
2,368.00
1,569.74
1,070.79
1,035.46
856.70
757.70
559.61
427.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
413.97
362.07
334.62
146.25
135.40
41.64
95.31
77.42
44.62
88.26
PBT
454.68
405.47
211.89
138.71
78.79
12.93
39.30
24.56
35.04
31.28
Adjustment
298.11
144.26
169.80
115.06
83.86
79.59
54.62
55.34
47.45
41.25
Changes in Working Capital
-223.41
-103.08
8.92
-82.19
-10.41
-42.15
11.72
5.77
-34.67
22.25
Cash after chg. in Working capital
529.38
446.65
390.61
171.58
152.24
50.37
105.64
85.66
47.82
94.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-115.41
-84.58
-55.99
-25.33
-16.84
-8.73
-10.33
-8.24
-3.20
-6.51
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
-825.47
-640.50
-270.81
-256.93
-39.13
-136.78
-117.90
-26.11
-46.61
-83.96
Net Fixed Assets
-202.83
-94.03
331.95
-24.84
-43.56
-48.53
-68.77
-64.65
-54.45
Net Investments
-238.67
-247.65
-162.10
-112.45
11.30
-17.97
-8.43
-47.99
-10.92
Others
-383.97
-298.82
-440.66
-119.64
-6.87
-70.28
-40.70
86.53
18.76
Cash from Financing Activity
368.48
46.16
252.84
123.38
-98.39
80.18
-5.46
-7.67
-3.80
5.79
Net Cash Inflow / Outflow
-43.02
-232.27
316.65
12.70
-2.12
-14.96
-28.04
43.64
-5.79
10.10
Opening Cash & Equivalents
125.56
357.76
37.60
21.08
23.20
38.53
66.57
22.93
14.13
4.03
Closing Cash & Equivalent
92.77
125.56
357.76
33.78
21.08
23.57
38.53
66.57
22.93
14.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
64.99
53.15
31.81
19.67
15.20
12.97
12.83
11.88
8.00
5.87
ROA
8.24%
10.77%
8.40%
8.40%
5.64%
0.56%
3.51%
3.68%
7.20%
5.48%
ROE
20.74%
28.69%
27.00%
26.74%
17.72%
1.74%
9.63%
11.08%
28.72%
25.31%
ROCE
21.62%
24.70%
20.72%
22.49%
17.09%
6.60%
11.96%
10.54%
19.65%
16.22%
Fixed Asset Turnover
2.93
3.40
2.98
2.10
2.13
2.19
2.60
2.77
2.73
1.90
Receivable days
52.17
51.73
42.99
43.94
42.31
47.59
51.79
46.81
39.01
49.08
Inventory Days
30.23
26.29
20.98
21.82
20.39
21.31
21.33
23.56
23.51
26.85
Payable days
56.00
59.27
48.67
46.83
44.91
52.94
58.15
50.90
50.54
70.82
Cash Conversion Cycle
26.39
18.75
15.31
18.93
17.78
15.96
14.97
19.47
11.98
5.11
Total Debt/Equity
0.64
0.44
0.67
0.83
0.64
0.98
0.64
0.64
0.87
1.04
Interest Cover
8.20
12.56
6.33
6.40
4.15
1.53
3.06
2.24
3.86
3.12

Annual Reports:

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

News Update:


  • Minda Industries to acquire Delvis in Germany
    9th Oct 2019, 09:03 AM

    The transaction is expected to be concluded in next two months

    Read More
  • Minda Industries - Quarterly Results
    6th Aug 2019, 13:18 PM

    Read More
  • Minda Industries raises Rs 30 crore through CP
    2nd Aug 2019, 14:01 PM

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

    Read More
  • Minda Industries redeems Commercial Paper worth Rs 30 crore
    29th Jul 2019, 09:21 AM

    The company has redeemed Commercial Paper which was issued on April 26, 2019

    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.