Nifty
:
24631.30
Sensex
:
80597.66
11.95 (0.05%)
57.75 (0.07%)
Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

Mahindra & Mahindra Ltd.

Automobiles - Passenger Cars

Rating :
65/99

BSE: 500520 | NSE: M%26M

NSE BSE
3265.40
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3273.2
  •  3313.5
  •  3262
  •  3282.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1508721
  •  4943476384.1
  •  3313.5
  •  2425

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,06,074.34
  • 29.58
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,10,707.72
  • 0.77%
  • 5.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.44%
  • 0.66%
  • 8.03%
  • FII
  • DII
  • Others
  • 38.53%
  • 26.78%
  • 7.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.67
  • 16.40
  • 9.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.54
  • 17.17
  • 8.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.83
  • 44.24
  • 7.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.93
  • 19.76
  • 20.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 3.39
  • 4.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.91
  • 13.04
  • 13.27

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
101.14
115.91
141.44
160.3
P/E Ratio
32.29
28.17
23.09
20.37
Revenue
138279
158750
180172
199947
EBITDA
24093
30057
32874
36528
Net Income
11269
12929
15401
17823
ROA
5.1
5
13.9
13.7
P/B Ratio
7.49
5.27
3.41
3.03
ROE
18.39
18.05
15.59
15.75
FCFF
-14257
-5394
8954
12158
FCFF Yield
-3.02
-1.14
1.9
2.58
Net Debt
83000
86462
83816
82588
BVPS
435.91
619.52
958.67
1076.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
45,529.19
37,217.72
22.33%
42,599.31
35,451.73
20.16%
41,470.05
35,299.39
17.48%
37,923.74
34,435.52
10.13%
Expenses
37,301.39
29,974.60
24.44%
34,688.37
28,847.82
20.25%
33,239.32
29,075.41
14.32%
30,790.34
28,705.94
7.26%
EBITDA
8,227.80
7,243.12
13.59%
7,910.94
6,603.91
19.79%
8,230.73
6,223.98
32.24%
7,133.40
5,729.58
24.50%
EBIDTM
18.07%
19.46%
18.57%
18.63%
19.85%
17.63%
18.81%
16.64%
Other Income
916.92
408.77
124.31%
701.73
355.71
97.28%
411.33
510.52
-19.43%
659.22
591.71
11.41%
Interest
2,431.19
2,107.69
15.35%
2,396.52
1,989.30
20.47%
2,362.16
1,944.88
21.46%
2,217.02
1,835.19
20.81%
Depreciation
1,547.56
1,247.77
24.03%
2,028.72
1,335.05
51.96%
1,495.17
1,122.59
33.19%
1,301.99
1,138.64
14.35%
PBT
5,165.97
4,296.43
20.24%
4,187.43
3,635.27
15.19%
4,784.73
3,667.03
30.48%
4,273.61
3,347.46
27.67%
Tax
1,267.53
1,075.09
17.90%
1,084.95
905.06
19.88%
1,467.51
935.16
56.93%
1,378.90
1,083.73
27.24%
PAT
3,898.44
3,221.34
21.02%
3,102.48
2,730.21
13.64%
3,317.22
2,731.87
21.43%
2,894.71
2,263.73
27.87%
PATM
8.56%
8.66%
7.28%
7.70%
8.00%
7.74%
7.63%
6.57%
EPS
36.57
29.44
24.22%
29.52
24.71
19.47%
28.50
23.85
19.50%
28.42
21.07
34.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,67,522.29
1,58,749.75
1,38,279.30
1,21,268.55
90,170.57
74,277.78
95,502.34
1,04,720.68
92,093.95
83,773.05
75,841.42
Net Sales Growth
17.64%
14.80%
14.03%
34.49%
21.40%
-22.22%
-8.80%
13.71%
9.93%
10.46%
 
Cost Of Goods Sold
1,01,916.03
95,742.72
83,614.75
73,987.56
51,906.32
38,472.14
38,421.92
60,150.71
53,540.62
50,641.37
45,125.84
Gross Profit
65,606.26
63,007.03
54,664.55
47,280.99
38,264.25
35,805.64
57,080.42
44,569.97
38,553.33
33,131.68
30,715.58
GP Margin
39.16%
39.69%
39.53%
38.99%
42.44%
48.21%
59.77%
42.56%
41.86%
39.55%
40.50%
Total Expenditure
1,36,019.42
1,28,692.63
1,14,186.34
1,01,037.13
75,590.85
60,666.58
85,359.89
89,514.17
78,867.85
73,038.22
65,758.98
Power & Fuel Cost
-
832.35
752.73
830.48
541.27
429.56
530.92
817.11
733.90
657.06
639.97
% Of Sales
-
0.52%
0.54%
0.68%
0.60%
0.58%
0.56%
0.78%
0.80%
0.78%
0.84%
Employee Cost
-
11,126.17
10,624.33
9,677.95
8,386.74
7,813.26
8,214.82
11,242.08
10,004.62
8,910.63
7,689.40
% Of Sales
-
7.01%
7.68%
7.98%
9.30%
10.52%
8.60%
10.74%
10.86%
10.64%
10.14%
Manufacturing Exp.
-
4,162.28
3,791.75
3,838.42
3,124.27
1,753.96
2,193.17
3,059.66
1,299.70
997.27
1,514.80
% Of Sales
-
2.62%
2.74%
3.17%
3.46%
2.36%
2.30%
2.92%
1.41%
1.19%
2.00%
General & Admin Exp.
-
2,258.13
2,070.15
1,945.20
833.58
1,248.24
1,837.71
2,419.91
2,198.18
1,973.62
1,696.72
% Of Sales
-
1.42%
1.50%
1.60%
0.92%
1.68%
1.92%
2.31%
2.39%
2.36%
2.24%
Selling & Distn. Exp.
-
8,553.27
7,762.05
6,559.86
5,150.58
3,995.50
5,251.20
8,080.98
6,190.17
5,010.71
4,694.55
% Of Sales
-
5.39%
5.61%
5.41%
5.71%
5.38%
5.50%
7.72%
6.72%
5.98%
6.19%
Miscellaneous Exp.
-
6,017.71
5,570.58
4,197.66
5,648.09
6,953.92
28,910.15
3,743.72
4,900.66
4,847.56
4,694.55
% Of Sales
-
3.79%
4.03%
3.46%
6.26%
9.36%
30.27%
3.57%
5.32%
5.79%
5.80%
EBITDA
31,502.87
30,057.12
24,092.96
20,231.42
14,579.72
13,611.20
10,142.45
15,206.51
13,226.10
10,734.83
10,082.44
EBITDA Margin
18.81%
18.93%
17.42%
16.68%
16.17%
18.32%
10.62%
14.52%
14.36%
12.81%
13.29%
Other Income
2,689.20
2,736.85
3,094.76
1,442.85
1,037.64
1,098.46
1,028.69
1,085.61
631.03
730.10
521.05
Interest
9,406.89
9,178.12
7,607.58
6,012.19
5,018.05
6,102.22
6,021.15
5,021.35
3,987.09
3,648.46
3,367.59
Depreciation
6,373.44
6,073.65
4,723.78
4,356.81
3,507.50
3,378.11
3,366.68
3,990.77
3,279.90
2,812.72
2,441.65
PBT
18,411.74
17,542.20
14,856.36
11,305.27
7,091.81
5,229.33
1,783.31
7,280.00
6,590.14
5,003.75
4,794.25
Tax
5,198.89
5,006.45
3,707.97
2,685.75
2,108.76
1,645.81
1,975.61
2,853.99
2,367.73
2,299.73
2,117.53
Tax Rate
28.24%
28.54%
24.96%
21.39%
28.09%
40.43%
322.80%
38.03%
25.69%
42.19%
43.88%
PAT
13,212.85
12,929.10
11,268.64
10,281.50
6,577.32
2,070.75
-915.54
3,948.94
6,403.13
2,798.64
2,302.40
PAT before Minority Interest
12,038.67
14,073.17
12,269.82
11,374.48
7,253.01
2,425.26
-1,363.58
4,650.33
6,850.53
3,151.13
2,708.47
Minority Interest
-1,174.18
-1,144.07
-1,001.18
-1,092.98
-675.69
-354.51
448.04
-701.39
-447.40
-352.49
-406.07
PAT Margin
7.89%
8.14%
8.15%
8.48%
7.29%
2.79%
-0.96%
3.77%
6.95%
3.34%
3.04%
PAT Growth
20.70%
14.74%
9.60%
56.32%
217.63%
-
-
-38.33%
128.79%
21.55%
 
EPS
107.99
105.67
92.10
84.03
53.76
16.92
-7.48
32.28
52.33
22.87
18.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
77,038.86
66,190.55
56,365.79
47,122.64
41,581.92
39,969.31
39,983.41
36,775.19
29,737.99
26,492.65
Share Capital
558.15
557.38
556.82
556.06
555.15
554.28
543.96
543.13
270.89
270.40
Total Reserves
76,172.39
65,334.41
55,548.64
46,343.12
40,771.89
39,150.07
39,205.53
36,002.73
29,250.27
26,084.75
Non-Current Liabilities
96,593.15
81,666.75
66,614.79
59,274.90
62,646.93
64,045.56
54,935.35
42,194.11
37,908.12
30,795.43
Secured Loans
64,160.71
55,972.73
43,067.92
33,081.05
35,256.11
36,949.07
32,991.47
26,441.28
22,246.00
17,845.54
Unsecured Loans
19,621.75
13,768.69
12,359.47
15,544.01
17,522.26
15,348.98
10,534.70
7,367.90
7,878.51
5,753.24
Long Term Provisions
1,982.02
1,763.28
1,815.95
1,497.99
1,600.88
4,384.13
4,234.64
3,785.68
3,507.04
3,289.61
Current Liabilities
90,322.01
75,545.65
70,579.41
56,288.33
51,446.01
54,009.52
58,609.33
49,149.54
39,832.47
36,643.54
Trade Payables
30,855.30
25,665.64
23,835.66
19,036.55
15,505.79
14,985.35
20,992.17
18,287.34
14,796.87
13,376.49
Other Current Liabilities
49,240.12
37,284.85
35,866.10
30,521.96
29,780.47
26,754.11
25,320.03
17,737.29
13,355.70
14,758.58
Short Term Borrowings
8,193.11
10,929.64
9,072.18
5,369.61
4,646.59
10,217.53
10,541.01
11,325.54
10,121.65
7,077.12
Short Term Provisions
2,033.48
1,665.52
1,805.47
1,360.21
1,513.16
2,052.53
1,756.12
1,799.37
1,558.25
1,431.35
Total Liabilities
2,76,013.16
2,34,721.74
2,04,276.31
1,72,388.49
1,64,745.17
1,65,716.13
1,61,888.66
1,36,369.31
1,13,835.48
99,851.82
Net Block
34,636.36
28,129.41
27,139.98
26,018.49
21,379.68
29,689.27
28,982.74
26,181.90
20,989.01
20,584.71
Gross Block
66,221.78
56,494.80
52,089.81
48,526.15
42,657.87
68,602.29
62,211.37
56,339.26
47,128.47
44,722.83
Accumulated Depreciation
31,396.11
28,332.87
24,949.83
22,507.66
21,203.45
38,913.02
33,228.63
30,157.36
26,139.46
21,480.95
Non Current Assets
1,49,439.89
1,36,456.10
1,12,950.87
97,240.49
92,607.26
1,01,670.70
92,482.62
77,293.29
65,047.72
55,940.62
Capital Work in Progress
8,297.64
8,039.30
3,968.58
6,702.81
7,872.61
6,856.48
4,759.84
4,269.47
4,278.94
2,371.35
Non Current Investment
19,361.10
21,573.46
21,006.50
19,210.55
18,745.84
12,914.78
12,160.88
10,667.54
9,961.77
8,286.49
Long Term Loans & Adv.
84,108.64
73,566.25
56,642.22
42,170.42
42,200.61
50,064.60
44,569.42
35,087.84
28,914.77
24,587.99
Other Non Current Assets
3,036.15
5,147.68
4,193.59
3,138.22
2,408.52
2,145.57
2,009.74
1,086.54
903.23
110.08
Current Assets
1,26,573.27
98,240.17
91,268.84
75,148.00
72,137.91
64,045.43
69,406.04
59,076.02
48,787.76
43,911.20
Current Investments
21,947.47
13,634.64
14,265.92
10,849.88
10,031.82
6,295.56
6,107.22
5,350.07
4,700.67
3,316.09
Inventories
20,330.93
18,590.47
16,854.97
11,595.82
9,615.41
11,111.86
12,200.16
9,335.57
8,886.01
9,116.12
Sundry Debtors
8,279.70
7,459.40
7,028.02
6,373.95
6,007.76
6,928.28
8,677.89
8,489.82
7,199.26
5,817.60
Cash & Bank
20,614.84
12,012.75
11,273.43
11,117.61
12,851.99
7,910.90
8,734.91
6,547.60
4,654.03
4,527.55
Other Current Assets
55,400.33
3,506.71
3,691.40
3,321.83
33,630.93
31,798.83
33,685.86
29,352.96
23,347.79
21,133.84
Short Term Loans & Adv.
50,305.38
43,036.20
38,155.10
31,888.91
31,251.78
29,340.52
31,533.36
26,790.70
21,120.94
20,031.05
Net Current Assets
36,251.26
22,694.52
20,689.43
18,859.67
20,691.90
10,035.91
10,796.71
9,926.48
8,955.29
7,267.66
Total Assets
2,76,013.16
2,34,696.27
2,04,219.71
1,72,388.49
1,64,745.17
1,65,716.13
1,61,888.66
1,36,369.31
1,13,835.48
99,851.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
3,175.81
-5,629.95
-7,074.02
9,247.55
17,908.83
-1,456.93
-4,347.29
681.86
183.09
2,384.76
PBT
17,542.20
14,856.36
11,305.27
7,091.81
3,039.80
1,798.61
7,280.00
6,590.14
5,003.75
4,794.25
Adjustment
4,507.64
2,684.88
4,336.62
3,422.90
4,547.92
5,975.51
3,832.34
3,568.89
2,907.70
2,801.03
Changes in Working Capital
-14,113.34
-19,175.09
-19,941.04
293.26
12,171.19
-6,974.45
-12,522.23
-6,813.30
-5,723.55
-3,237.99
Cash after chg. in Working capital
7,936.50
-1,633.85
-4,299.15
10,807.97
19,758.91
799.67
-1,409.89
3,345.73
2,187.90
4,357.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4,760.69
-3,996.10
-2,774.87
-1,560.42
-1,850.08
-2,256.60
-2,937.40
-2,663.87
-2,004.81
-1,972.53
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
-18,626.11
-5,597.77
-8,547.26
-3,225.82
-18,446.76
-6,894.83
-7,168.17
-5,467.93
-5,875.38
-5,798.54
Net Fixed Assets
-3,486.80
-4,970.81
-2,159.67
-3,402.66
-6,761.61
-3,737.60
-2,931.41
-2,489.03
-2,156.93
-1,443.47
Net Investments
-6,260.91
-2,120.07
-2,882.61
-2,421.85
-1,844.48
2,077.90
-1,433.06
-2,674.57
-4,361.00
-409.24
Others
-8,878.40
1,493.11
-3,504.98
2,598.69
-9,840.67
-5,235.13
-2,803.70
-304.33
642.55
-3,945.83
Cash from Financing Activity
15,834.11
12,281.41
15,946.11
-5,882.60
406.23
6,932.75
13,193.63
6,314.50
6,107.97
2,966.81
Net Cash Inflow / Outflow
383.81
1,053.69
324.83
139.13
-131.70
-1,419.01
1,678.17
1,528.43
415.68
-446.97
Opening Cash & Equivalents
4,530.10
3,493.41
3,487.59
3,374.59
4,745.03
6,139.00
4,466.63
2,937.49
2,521.72
2,676.12
Closing Cash & Equivalent
4,923.89
4,530.10
3,493.41
3,487.59
3,374.59
4,745.03
6,139.00
4,466.63
2,937.49
2,521.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
687.36
591.09
503.80
421.71
372.22
358.16
365.37
336.44
272.45
243.67
ROA
5.51%
5.59%
6.04%
4.30%
1.47%
-0.83%
3.12%
5.48%
2.95%
2.79%
ROE
19.73%
20.11%
22.09%
16.44%
5.99%
-3.43%
12.19%
20.74%
11.28%
10.40%
ROCE
15.12%
14.88%
15.02%
11.92%
8.41%
5.68%
12.31%
15.43%
12.42%
12.43%
Fixed Asset Turnover
2.69
2.67
2.51
2.05
1.38
1.46
1.77
1.80
1.94
1.87
Receivable days
17.40
18.26
19.36
24.21
30.68
29.82
29.92
30.70
26.70
25.62
Inventory Days
43.03
44.68
41.11
41.48
49.16
44.55
37.53
35.66
36.92
39.85
Payable days
100.70
101.53
98.58
110.89
128.04
139.99
63.05
62.62
58.87
57.38
Cash Conversion Cycle
-40.26
-38.60
-38.11
-45.20
-48.20
-65.62
4.40
3.73
4.74
8.09
Total Debt/Equity
1.63
1.60
1.59
1.59
1.89
2.08
1.78
1.53
1.65
1.58
Interest Cover
3.08
3.10
3.34
2.87
1.67
1.10
2.49
3.31
2.49
2.43

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • M&M launches BE 6 Batman Edition
    16th Aug 2025, 17:00 PM

    The booking for BE 6 Batman Edition is scheduled to open on August 23, 2025

    Read More
  • M&M intents to acquire 350 acres of land in Igatpuri
    16th Aug 2025, 14:34 PM

    The company already has manufacturing plants in Nashik and Igatpuri.

    Read More
  • M&M’s Farm Equipment Sector reports 6% rise in July tractor sales
    1st Aug 2025, 17:23 PM

    In the domestic market, tractor sales grew 5% to 26,990 units in July 2025 as compared to 25,587 units in July 2024

    Read More
  • M&M reports 24% rise in Q1 consolidated net profit
    31st Jul 2025, 12:21 PM

    Consolidated total income of the company increased by 23.44% at Rs 46,446.11 crore for Q1FY26

    Read More
  • M&M launches XUV 3XO REVX series
    9th Jul 2025, 17:41 PM

    The XUV 3XO recently achieved an impressive milestone of over 1 lakh sales in under a year

    Read More
  • M&M’s Farm Equipment Sector Unit introduces advanced mLIFT hydraulic system
    9th Jul 2025, 14:10 PM

    mLIFT precision technology will feature in the Mahindra 275 DI XP Plus, Mahindra 475 DI MS XP Plus, and Mahindra 575 DI XP Plus tractors

    Read More
  • M&M to commence deliveries of BE 6, XEV 9e Pack Two
    5th Jul 2025, 15:30 PM

    Both battery options come comprehensively equipped with the company’s advanced technology suite

    Read More
  • M&M introduces Level 2 ADAS in Scorpio-N
    30th Jun 2025, 11:30 AM

    The company has launched a new Z8T variant, further enhancing the appeal and accessibility of the premium Z8 range

    Read More
  • Mahindra & Mahindra launches Bolero MaXX Pik-Up HD 1.9 CNG
    27th Jun 2025, 14:51 PM

    Bolero MaXX Pik-Up HD 1.9 CNG stands out as Mahindra’s first CNG pickup featuring cutting- edge connected technology powered by advanced iMAXX telematics solution

    Read More
  • M&M gets CCI’s nod to acquire 59% stake in SML Isuzu
    18th Jun 2025, 12:00 PM

    The company has received CCI’s approval to acquire 59% stake for Rs 555 crore

    Read More
  • Mahindra & Mahindra’s arm inks multi-year contract with Aernnova Aerospace
    18th Jun 2025, 11:30 AM

    The contract covers the supply to several Aernnova Aerospace sites in Spain, the UK, Portugal and Brazil, further strengthening a collaboration that began in 2013

    Read More
  • M&M reports 17% rise in overall auto sales in May 2025
    2nd Jun 2025, 11:17 AM

    The company has posted 21% increase in domestic passenger vehicles sales at 52,431 units in May 2025

    Read More
  • M&M’s Farm Equipment Sector reports 10% rise in May tractor sales
    2nd Jun 2025, 10:59 AM

    In the domestic market, tractor sales grew 10% to 38914 units in May 2025 as compared to 35237 units in May 2024

    Read More
  • M&M join hands with Dolby Laboratories
    31st May 2025, 15:18 PM

    The company has joined hands with Dolby Laboratories to introduce Dolby Atmos in the Mahindra Thar ROXX AX7L variant

    Read More
  • M&M’s powerol division emerges as India’s leading diesel genset manufacturer in FY25
    27th May 2025, 15:53 PM

    Mahindra Powerol secured the No 1 position by volume in the Indian genset market with a 23.8% share, overtaking the long-standing market leader

    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.