Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Auto Ancillary

Rating :
56/99

BSE: 532539 | NSE: MINDAIND

379.80
26-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  379.90
  •  383.95
  •  374.90
  •  379.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  57633
  •  217.78
  •  423.77
  •  205.22

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,326.49
  • 710.70
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,174.67
  • 0.10%
  • 5.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.79%
  • 4.15%
  • 5.97%
  • FII
  • DII
  • Others
  • 9.8%
  • 8.54%
  • 0.75%

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
  • 25.32
  • 28.97
  • 33.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.87
  • 5.29
  • 5.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.11
  • 13.82
  • 15.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,465.04
1,359.58
7.76%
417.11
1,439.75
-71.03%
1,338.97
1,486.46
-9.92%
1,326.84
1,470.09
-9.74%
Expenses
1,249.60
1,197.96
4.31%
488.60
1,267.55
-61.45%
1,216.98
1,301.09
-6.46%
1,163.48
1,289.67
-9.78%
EBITDA
215.44
161.62
33.30%
-71.49
172.20
-
121.99
185.37
-34.19%
163.36
180.42
-9.46%
EBIDTM
14.71%
11.89%
-17.14%
11.96%
9.11%
12.47%
12.31%
12.27%
Other Income
12.53
5.07
147.14%
3.73
6.92
-46.10%
15.96
13.07
22.11%
11.30
2.70
318.52%
Interest
18.11
23.84
-24.04%
19.58
23.81
-17.77%
20.98
20.43
2.69%
21.58
14.51
48.73%
Depreciation
81.02
73.95
9.56%
68.21
71.20
-4.20%
81.69
68.18
19.82%
75.06
60.83
23.39%
PBT
128.84
68.90
87.00%
-155.55
84.11
-
26.38
109.83
-75.98%
72.85
107.78
-32.41%
Tax
44.36
17.16
158.51%
-36.81
27.68
-
13.26
33.39
-60.29%
19.40
28.34
-31.55%
PAT
84.48
51.74
63.28%
-118.74
56.43
-
13.12
76.44
-82.84%
53.45
79.44
-32.72%
PATM
5.77%
3.81%
-28.47%
3.92%
0.98%
5.14%
4.03%
5.40%
EPS
3.22
1.97
63.45%
-4.53
2.15
-
0.50
2.92
-82.88%
2.04
3.03
-32.67%

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
4,547.96
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
-20.99%
-7.50%
32.16%
32.02%
33.99%
13.23%
30.83%
27.29%
13.67%
23.58%
 
Cost Of Goods Sold
2,720.31
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
1,827.65
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
4,118.66
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
429.30
619.17
725.18
533.83
373.99
237.83
151.35
59.49
93.45
75.86
83.72
EBITDA Margin
9.44%
11.33%
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
6.43%
8.77%
Other Income
43.52
39.25
27.03
33.35
13.82
13.97
19.98
35.20
10.98
16.34
14.61
Interest
80.25
90.21
63.15
35.09
39.75
25.68
25.01
24.18
19.06
19.78
16.69
Depreciation
305.98
301.90
234.38
164.85
136.17
92.62
83.49
59.08
46.27
40.18
33.89
PBT
72.52
266.31
454.68
367.24
211.89
133.50
62.83
11.43
39.10
32.24
47.74
Tax
40.21
77.50
134.07
97.69
46.47
27.74
19.38
7.59
10.99
0.31
12.21
Tax Rate
55.45%
30.72%
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
1.26%
25.58%
PAT
32.31
141.98
266.75
287.11
145.44
99.47
59.66
6.36
28.89
24.46
35.53
PAT before Minority Interest
20.00
174.74
320.61
307.78
165.42
110.96
59.41
5.34
28.31
24.24
35.53
Minority Interest
-12.31
-32.76
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
0.22
0.00
PAT Margin
0.71%
2.60%
4.51%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
2.07%
3.72%
PAT Growth
-87.76%
-46.77%
-7.09%
97.41%
46.21%
66.73%
838.05%
-77.99%
18.11%
-31.16%
 
EPS
1.23
5.41
10.17
10.95
5.55
3.79
2.28
0.24
1.10
0.93
1.36

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
53.15
31.81
19.67
15.20
12.97
12.83
11.88
8.00
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

News Update:


  • Minda Industries redeems CP of Rs 25 crore
    27th Oct 2020, 15:48 PM

    The company has redeemed Commercial Paper, which was issued on July 28, 2020

    Read More
  • Minda Industries redeems CP of Rs 50 crore
    18th Sep 2020, 11:50 AM

    The company has redeemed Commercial Paper on September 17, 2020

    Read More
  • Minda Industries raises funds through rights issue
    15th Sep 2020, 11:09 AM

    The Rights issue committee of the Board of Company at its meeting held on September 15, 2020 has approved the same

    Read More
  • Minda Industries reports consolidated net loss of Rs 118 crore in Q1
    24th Aug 2020, 09:37 AM

    Total consolidated income of the company decreased by 70.91% at Rs 420.84 crore for Q1FY21

    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.