Nifty
Sensex
:
:
11469.90
38629.59
-35.05 (-0.30%)
-216.23 (-0.56%)

Forgings

Rating :
46/99

BSE: 522241 | NSE: MMFL

354.15
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  314.00
  •  364.70
  •  314.00
  •  303.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  358590
  •  1223.44
  •  470.10
  •  150.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 848.55
  • 45.65
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,238.60
  • 1.42%
  • 1.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.34%
  • 0.97%
  • 18.82%
  • FII
  • DII
  • Others
  • 0.3%
  • 21.64%
  • 1.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 7.69
  • 6.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.85
  • 2.99
  • 0.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.52
  • -1.59
  • -11.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.67
  • 21.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.73
  • 1.19
  • 1.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.19
  • 14.88
  • 17.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
80.83
223.85
-63.89%
168.51
243.15
-30.70%
188.14
252.57
-25.51%
188.67
230.98
-18.32%
Expenses
74.25
181.59
-59.11%
144.52
198.46
-27.18%
156.39
204.97
-23.70%
154.49
185.95
-16.92%
EBITDA
6.58
42.26
-84.43%
23.99
44.68
-46.31%
31.75
47.60
-33.30%
34.18
45.03
-24.10%
EBIDTM
8.15%
18.88%
14.01%
18.38%
16.87%
18.85%
18.11%
19.50%
Other Income
8.09
3.14
157.64%
5.69
4.60
23.70%
5.03
6.14
-18.08%
4.71
3.11
51.45%
Interest
8.02
11.32
-29.15%
8.25
10.38
-20.52%
8.13
9.79
-16.96%
10.59
6.56
61.43%
Depreciation
14.64
14.75
-0.75%
17.36
14.28
21.57%
13.75
14.55
-5.50%
13.70
14.55
-5.84%
PBT
-7.98
19.33
-
4.07
24.65
-83.49%
14.90
29.40
-49.32%
14.81
27.02
-45.19%
Tax
0.00
3.97
-100.00%
1.02
8.46
-87.94%
3.58
6.25
-42.72%
2.62
6.25
-58.08%
PAT
-7.98
15.36
-
3.06
16.18
-81.09%
11.32
23.15
-51.10%
12.19
20.77
-41.31%
PATM
-9.87%
6.86%
7.11%
6.66%
6.02%
9.17%
6.46%
8.99%
EPS
-3.31
6.37
-
1.27
6.72
-81.10%
4.70
9.61
-51.09%
5.06
8.62
-41.30%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Net Sales
626.15
769.17
934.12
638.66
158.44
206.81
190.91
176.80
166.01
159.54
104.94
Net Sales Growth
-34.13%
-17.66%
46.26%
303.09%
-23.39%
8.33%
7.98%
6.50%
4.06%
52.03%
 
Cost Of Goods Sold
4,864.62
354.94
417.30
260.90
73.94
99.35
81.70
82.31
80.86
77.22
48.64
Gross Profit
-4,238.47
414.23
516.82
377.75
84.50
107.47
109.21
94.49
85.14
82.33
56.30
GP Margin
-676.91%
53.85%
55.33%
59.15%
53.33%
51.97%
57.20%
53.44%
51.29%
51.60%
53.65%
Total Expenditure
529.65
636.99
754.29
508.67
135.79
174.83
154.12
143.16
136.77
132.14
86.57
Power & Fuel Cost
-
73.23
81.85
60.32
17.46
22.78
20.75
18.43
16.72
16.44
11.20
% Of Sales
-
9.52%
8.76%
9.44%
11.02%
11.01%
10.87%
10.42%
10.07%
10.30%
10.67%
Employee Cost
-
82.83
78.93
57.97
15.52
16.67
14.75
11.35
9.69
8.61
7.09
% Of Sales
-
10.77%
8.45%
9.08%
9.80%
8.06%
7.73%
6.42%
5.84%
5.40%
6.76%
Manufacturing Exp.
-
69.23
97.38
67.77
13.18
16.58
18.80
15.09
14.29
12.83
8.52
% Of Sales
-
9.00%
10.42%
10.61%
8.32%
8.02%
9.85%
8.54%
8.61%
8.04%
8.12%
General & Admin Exp.
-
6.50
11.91
9.03
5.04
6.41
7.36
5.38
5.04
5.14
3.76
% Of Sales
-
0.85%
1.27%
1.41%
3.18%
3.10%
3.86%
3.04%
3.04%
3.22%
3.58%
Selling & Distn. Exp.
-
34.21
43.22
38.22
10.36
12.80
9.98
10.14
9.74
11.54
7.11
% Of Sales
-
4.45%
4.63%
5.98%
6.54%
6.19%
5.23%
5.74%
5.87%
7.23%
6.78%
Miscellaneous Exp.
-
16.06
23.69
14.46
0.28
0.25
0.78
0.45
0.42
0.39
7.11
% Of Sales
-
2.09%
2.54%
2.26%
0.18%
0.12%
0.41%
0.25%
0.25%
0.24%
0.24%
EBITDA
96.50
132.18
179.83
129.99
22.65
31.98
36.79
33.64
29.24
27.40
18.37
EBITDA Margin
15.41%
17.18%
19.25%
20.35%
14.30%
15.46%
19.27%
19.03%
17.61%
17.17%
17.51%
Other Income
23.52
18.78
15.86
12.14
7.13
7.56
5.98
5.72
4.11
3.97
2.51
Interest
34.99
38.30
31.58
13.49
6.35
9.00
4.38
4.04
2.99
1.94
0.63
Depreciation
59.45
59.56
58.07
46.44
11.60
16.39
18.17
16.73
14.15
14.21
10.73
PBT
25.80
53.10
106.03
82.20
11.82
14.14
20.22
18.58
16.20
15.21
9.53
Tax
7.22
11.19
27.21
13.58
1.41
3.98
5.80
4.67
4.37
5.57
2.48
Tax Rate
27.98%
21.07%
25.66%
18.31%
11.93%
28.15%
28.68%
25.13%
26.98%
36.62%
26.02%
PAT
18.59
41.92
78.84
60.60
10.42
10.17
14.43
13.91
11.83
9.64
7.05
PAT before Minority Interest
18.59
41.92
78.84
60.60
10.42
10.17
14.43
13.91
11.83
9.64
7.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.97%
5.45%
8.44%
9.49%
6.58%
4.92%
7.56%
7.87%
7.13%
6.04%
6.72%
PAT Growth
-75.36%
-46.83%
30.10%
481.57%
2.46%
-29.52%
3.74%
17.58%
22.72%
36.74%
 
EPS
7.71
17.39
32.71
25.15
4.32
4.22
5.99
5.77
4.91
4.00
2.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
455.00
427.26
362.60
103.72
95.42
87.42
76.53
64.73
54.95
Share Capital
24.14
24.14
12.07
12.07
12.07
6.04
6.04
6.04
6.04
Total Reserves
430.86
403.12
350.53
91.65
83.35
81.39
70.49
58.70
48.92
Non-Current Liabilities
367.48
433.74
185.16
121.52
118.63
110.29
68.51
70.60
58.24
Secured Loans
334.70
396.29
168.26
114.34
111.35
96.53
54.21
60.54
46.73
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
7.22
8.74
4.04
5.80
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
311.16
380.90
305.20
16.86
10.31
22.39
14.67
13.97
19.64
Trade Payables
79.03
57.33
66.03
13.34
5.27
13.93
7.45
7.86
14.17
Other Current Liabilities
75.48
60.48
41.26
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
156.64
234.75
175.90
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
28.34
22.01
3.52
5.04
8.45
7.23
6.11
5.48
Total Liabilities
1,133.64
1,241.90
852.96
242.10
224.36
220.10
159.71
149.30
132.83
Net Block
712.39
651.18
405.85
129.95
112.76
100.65
82.03
68.40
58.63
Gross Block
1,252.73
1,132.09
828.87
268.61
240.81
212.32
176.10
146.07
122.25
Accumulated Depreciation
540.34
480.91
423.02
138.66
128.06
111.67
94.08
77.67
63.61
Non Current Assets
777.90
721.34
453.69
152.05
137.97
122.67
93.52
77.88
69.23
Capital Work in Progress
12.71
39.19
27.37
21.98
25.11
21.91
11.38
9.36
10.48
Non Current Investment
3.29
3.29
2.71
0.11
0.11
0.11
0.11
0.11
0.11
Long Term Loans & Adv.
30.34
18.82
12.14
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
19.17
8.85
5.62
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
355.74
520.56
399.28
90.05
86.38
97.43
66.19
71.42
63.60
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
133.61
194.69
126.92
30.54
40.68
42.61
27.06
32.05
32.50
Sundry Debtors
20.75
90.32
62.57
28.93
16.70
18.26
16.21
16.78
15.00
Cash & Bank
175.79
172.08
164.29
6.09
0.88
0.97
0.80
0.35
1.41
Other Current Assets
25.59
40.07
28.65
13.17
28.12
35.59
22.12
22.24
14.70
Short Term Loans & Adv.
2.00
23.40
16.85
11.31
10.00
23.24
18.30
17.84
6.79
Net Current Assets
44.58
139.66
94.08
73.20
76.08
75.04
51.51
57.46
43.96
Total Assets
1,133.64
1,241.90
852.97
242.10
224.35
220.10
159.71
149.30
132.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
277.04
64.76
4.28
26.76
23.16
6.05
33.63
9.70
4.95
PBT
53.11
106.06
74.17
11.82
14.14
20.46
18.64
16.27
15.17
Adjustment
81.42
74.42
48.14
16.62
24.33
21.74
19.82
17.08
15.96
Changes in Working Capital
151.66
-89.83
-99.01
8.06
1.18
-24.63
6.50
-14.83
-19.28
Cash after chg. in Working capital
286.19
90.65
23.30
36.51
39.65
17.57
44.97
18.52
11.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.14
-25.88
-19.02
-1.45
-4.20
-5.21
-5.37
-3.86
-3.62
Other Direct Exp. Paid
0.00
0.00
0.00
-2.14
-3.53
-2.12
-2.05
-2.05
-1.54
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-77.86
-300.57
-85.78
-14.83
-41.00
-37.95
-26.35
-11.68
-28.69
Net Fixed Assets
-87.48
-288.98
-491.99
-24.67
-31.69
-47.30
-32.07
-22.69
Net Investments
0.00
-0.58
-3.99
0.00
0.00
0.00
0.00
0.00
Others
9.62
-11.01
410.20
9.84
-9.31
9.35
5.72
11.01
Cash from Financing Activity
-196.02
243.59
111.77
-6.71
17.76
32.07
-6.83
0.92
24.48
Net Cash Inflow / Outflow
3.16
7.78
30.26
5.21
-0.09
0.16
0.46
-1.06
0.74
Opening Cash & Equivalents
171.64
164.29
134.03
0.88
0.97
0.80
0.35
1.41
0.66
Closing Cash & Equivalent
174.80
172.08
164.29
6.09
0.88
0.97
0.80
0.35
1.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
188.48
176.99
150.20
42.97
39.53
36.21
31.70
26.81
22.76
19.62
ROA
3.57%
7.53%
11.07%
4.47%
4.58%
7.60%
9.01%
8.39%
8.97%
8.58%
ROE
9.50%
19.96%
25.99%
10.46%
11.12%
17.60%
19.70%
19.77%
18.84%
14.88%
ROCE
8.56%
14.75%
18.16%
8.56%
11.63%
14.88%
16.83%
16.21%
19.50%
14.84%
Fixed Asset Turnover
0.65
0.95
1.16
0.62
0.91
0.98
1.10
1.24
1.48
1.12
Receivable days
26.35
29.87
26.15
52.57
30.85
32.95
34.05
34.93
27.82
32.40
Inventory Days
77.90
62.83
45.00
82.04
73.50
66.58
61.01
70.96
55.87
56.84
Payable days
36.74
28.55
26.80
24.27
18.87
22.48
17.89
27.23
25.50
25.05
Cash Conversion Cycle
67.50
64.15
44.34
110.34
85.48
77.05
77.16
78.66
58.19
64.20
Total Debt/Equity
1.24
1.62
1.06
1.10
1.17
1.19
0.82
1.00
0.96
0.44
Interest Cover
2.39
4.36
6.50
2.86
2.57
5.62
5.60
6.41
8.85
16.12

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.