Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Forgings

Rating :
53/99

BSE: 522241 | NSE: MMFL

418.70
0.00 (0%)
19-Jul-2019 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  410.00
  •  474.30
  •  408.15
  •  418.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54035
  •  226.24
  •  718.00
  •  390.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,015.48
  • 12.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,236.17
  • 1.19%
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.34%
  • 1.63%
  • 17.51%
  • FII
  • DII
  • Others
  • 0.01%
  • 21.41%
  • 3.10%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 8.57
  • 7.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.52
  • 9.53
  • 2.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.94
  • 18.50
  • 11.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 15.22
  • 17.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.99
  • 2.78
  • 2.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.44
  • 8.09
  • 8.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
243.15
0.00
0.00
265.92
0.00
0.00
230.98
0.00
0.00
207.42
0.00
0.00
Expenses
198.46
0.00
0.00
214.53
0.00
0.00
185.95
0.00
0.00
165.03
0.00
0.00
EBITDA
44.68
0.00
0.00
51.38
0.00
0.00
45.03
0.00
0.00
42.39
0.00
0.00
EBIDTM
18.38%
0.00%
19.32%
0.00%
19.50%
0.00%
20.44%
0.00%
Other Income
4.60
0.00
0.00
6.14
0.00
0.00
3.11
0.00
0.00
2.01
0.00
0.00
Interest
10.38
0.00
0.00
12.31
0.00
0.00
6.56
0.00
0.00
4.85
0.00
0.00
Depreciation
14.28
0.00
0.00
16.15
0.00
0.00
14.55
0.00
0.00
14.55
0.00
0.00
PBT
24.65
0.00
0.00
29.06
0.00
0.00
27.02
0.00
0.00
25.00
0.00
0.00
Tax
8.46
0.00
0.00
6.25
0.00
0.00
6.25
0.00
0.00
6.25
0.00
0.00
PAT
16.18
0.00
0.00
22.81
0.00
0.00
20.77
0.00
0.00
18.75
0.00
0.00
PATM
6.66%
0.00%
8.58%
0.00%
8.99%
0.00%
9.04%
0.00%
EPS
6.70
0.00
0.00
9.45
0.00
0.00
8.60
0.00
0.00
7.77
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Net Sales
947.47
638.66
158.44
206.81
190.91
176.80
166.01
159.54
104.94
Net Sales Growth
0.00%
303.09%
-23.39%
8.33%
7.98%
6.50%
4.06%
52.03%
 
Cost Of Goods Sold
419.58
260.90
73.94
99.35
81.70
82.31
80.86
77.22
48.64
Gross Profit
527.89
377.75
84.50
107.47
109.21
94.49
85.14
82.33
56.30
GP Margin
55.72%
59.15%
53.33%
51.97%
57.20%
53.44%
51.29%
51.60%
53.65%
Total Expenditure
763.97
508.67
135.79
174.83
154.12
143.16
136.77
132.14
86.57
Power & Fuel Cost
-
60.32
17.46
22.78
20.75
18.43
16.72
16.44
11.20
% Of Sales
-
9.44%
11.02%
11.01%
10.87%
10.42%
10.07%
10.30%
10.67%
Employee Cost
-
57.97
15.52
16.67
14.75
11.35
9.69
8.61
7.09
% Of Sales
-
9.08%
9.80%
8.06%
7.73%
6.42%
5.84%
5.40%
6.76%
Manufacturing Exp.
-
73.43
13.18
16.58
18.80
15.09
14.29
12.83
8.52
% Of Sales
-
11.50%
8.32%
8.02%
9.85%
8.54%
8.61%
8.04%
8.12%
General & Admin Exp.
-
9.03
5.04
6.41
7.36
5.38
5.04
5.14
3.76
% Of Sales
-
1.41%
3.18%
3.10%
3.86%
3.04%
3.04%
3.22%
3.58%
Selling & Distn. Exp.
-
32.56
10.36
12.80
9.98
10.14
9.74
11.54
7.11
% Of Sales
-
5.10%
6.54%
6.19%
5.23%
5.74%
5.87%
7.23%
6.78%
Miscellaneous Exp.
-
14.46
0.28
0.25
0.78
0.45
0.42
0.39
0.25
% Of Sales
-
2.26%
0.18%
0.12%
0.41%
0.25%
0.25%
0.24%
0.24%
EBITDA
183.48
129.99
22.65
31.98
36.79
33.64
29.24
27.40
18.37
EBITDA Margin
19.37%
20.35%
14.30%
15.46%
19.27%
19.03%
17.61%
17.17%
17.51%
Other Income
15.86
12.14
7.13
7.56
5.98
5.72
4.11
3.97
2.51
Interest
34.10
13.49
6.35
9.00
4.38
4.04
2.99
1.94
0.63
Depreciation
59.53
46.44
11.60
16.39
18.17
16.73
14.15
14.21
10.73
PBT
105.73
82.20
11.82
14.14
20.22
18.58
16.20
15.21
9.53
Tax
27.21
13.58
1.41
3.98
5.80
4.67
4.37
5.57
2.48
Tax Rate
25.74%
18.31%
11.93%
28.15%
28.68%
25.13%
26.98%
36.62%
26.02%
PAT
78.51
60.60
10.42
10.17
14.43
13.91
11.83
9.64
7.05
PAT before Minority Interest
78.51
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
PAT Margin
8.29%
9.49%
6.58%
4.92%
7.56%
7.87%
7.13%
6.04%
6.72%
PAT Growth
0.00%
481.57%
2.46%
-29.52%
3.74%
17.58%
22.72%
36.74%
 
Unadjusted EPS
32.52
50.20
8.63
8.42
23.90
23.06
19.60
15.97
23.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
362.60
103.72
95.42
87.42
76.53
64.73
54.95
Share Capital
12.07
12.07
12.07
6.04
6.04
6.04
6.04
Total Reserves
350.53
91.65
83.35
81.39
70.49
58.70
48.92
Non-Current Liabilities
182.34
121.52
118.63
110.29
68.51
70.60
58.24
Secured Loans
168.26
114.34
111.35
96.53
54.21
60.54
46.73
Unsecured Loans
0.38
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
Current Liabilities
307.65
16.86
10.31
22.39
14.67
13.97
19.64
Trade Payables
68.85
13.34
5.27
13.93
7.45
7.86
14.17
Other Current Liabilities
40.88
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
175.90
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
22.01
3.52
5.04
8.45
7.23
6.11
5.48
Total Liabilities
852.59
242.10
224.36
220.10
159.71
149.30
132.83
Net Block
405.85
129.95
112.76
100.65
82.03
68.40
58.63
Gross Block
828.87
268.61
240.81
212.32
176.10
146.07
122.25
Accumulated Depreciation
423.02
138.66
128.06
111.67
94.08
77.67
63.61
Non Current Assets
450.40
152.05
137.97
122.67
93.52
77.88
69.23
Capital Work in Progress
27.37
21.98
25.11
21.91
11.38
9.36
10.48
Non Current Investment
2.71
0.11
0.11
0.11
0.11
0.11
0.11
Long Term Loans & Adv.
12.14
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
2.33
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
402.19
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
Inventories
130.20
30.54
40.68
42.61
27.06
32.05
32.50
Sundry Debtors
62.57
28.93
16.70
18.26
16.21
16.78
15.00
Cash & Bank
164.29
6.09
0.88
0.97
0.80
0.35
1.41
Other Current Assets
45.12
13.17
18.12
12.35
22.12
22.24
14.70
Short Term Loans & Adv.
16.47
11.31
10.00
23.24
18.30
17.84
6.79
Net Current Assets
94.54
73.20
76.08
75.04
51.51
57.46
43.96
Total Assets
852.59
242.10
224.35
220.10
159.71
149.30
132.83

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
4.28
26.76
23.16
6.05
33.63
9.70
4.95
PBT
74.17
11.82
14.14
20.46
18.64
16.27
15.17
Adjustment
48.14
16.62
24.33
21.74
19.82
17.08
15.96
Changes in Working Capital
-99.01
8.06
1.18
-24.63
6.50
-14.83
-19.28
Cash after chg. in Working capital
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
Tax Paid
-19.02
-1.45
-4.20
-5.21
-5.37
-3.86
-3.62
Other Direct Exp. Paid
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
Cash From Investing Activity
-85.78
-14.83
-41.00
-37.95
-26.35
-11.68
-28.69
Net Fixed Assets
-491.99
-24.67
-31.69
-47.30
-32.07
-22.69
Net Investments
-3.99
0.00
0.00
0.00
0.00
0.00
Others
410.20
9.84
-9.31
9.35
5.72
11.01
Cash from Financing Activity
111.77
-6.71
17.76
32.07
-6.83
0.92
24.48
Net Cash Inflow / Outflow
30.26
5.21
-0.09
0.16
0.46
-1.06
0.74
Opening Cash & Equivalents
134.04
0.88
0.97
0.80
0.35
1.41
0.66
Closing Cash & Equivalent
164.29
6.09
0.88
0.97
0.80
0.35
1.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
150.20
42.97
39.53
36.21
31.70
26.81
22.76
19.62
ROA
11.07%
4.47%
4.58%
7.60%
9.01%
8.39%
8.97%
8.58%
ROE
25.99%
10.46%
11.12%
17.60%
19.70%
19.77%
18.84%
14.88%
ROCE
18.16%
8.56%
11.63%
14.88%
16.83%
16.21%
19.50%
14.84%
Fixed Asset Turnover
1.16
0.62
0.91
0.98
1.10
1.24
1.48
1.12
Receivable days
26.15
52.57
30.85
32.95
34.05
34.93
27.82
32.40
Inventory Days
45.93
82.04
73.50
66.58
61.01
70.96
55.87
56.84
Payable days
27.75
24.27
18.87
22.48
17.89
27.23
25.50
25.05
Cash Conversion Cycle
44.33
110.34
85.48
77.05
77.16
78.66
58.19
64.20
Total Debt/Equity
1.06
1.10
1.17
1.19
0.82
1.00
0.96
0.44
Interest Cover
6.50
2.86
2.57
5.62
5.60
6.41
8.85
16.12

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.