Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Film Production, Distribution & Entertainment

Rating :
56/99

BSE: 512267 | NSE: MMWL

9.41
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 9.30
  • 9.45
  • 9.01
  • 9.21
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  211
  •  5.04
  •  20.13
  •  7.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,065.91
  • 669.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,132.88
  • N/A
  • 6.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 10.98%
  • 4.80%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 23.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.79
  • -2.13
  • -15.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -22.77
  • -
  • -13.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.04
  • -
  • -36.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.72
  • 64.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.04
  • -13.92
  • 9.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.57
  • 82.00
  • 77.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
185.61
197.73
-6.13%
179.35
76.78
133.59%
162.12
248.84
-34.85%
144.91
327.63
-55.77%
Expenses
183.07
196.57
-6.87%
176.95
75.91
133.10%
161.46
250.34
-35.50%
144.43
322.91
-55.27%
EBITDA
2.54
1.16
118.97%
2.40
0.86
179.07%
0.66
-1.50
-
0.49
4.72
-89.62%
EBIDTM
1.37%
0.59%
1.34%
1.12%
0.41%
-0.60%
0.34%
1.44%
Other Income
0.15
1.64
-90.85%
0.71
0.52
36.54%
2.07
1.19
73.95%
2.32
0.11
2,009.09%
Interest
1.09
0.59
84.75%
1.58
0.48
229.17%
1.21
-1.56
-
1.26
0.68
85.29%
Depreciation
0.25
0.43
-41.86%
0.44
0.43
2.33%
0.44
0.43
2.33%
0.44
0.44
0.00%
PBT
1.37
1.78
-23.03%
1.10
0.47
134.04%
1.09
0.82
32.93%
1.11
3.71
-70.08%
Tax
0.34
0.74
-54.05%
0.52
0.41
26.83%
0.38
0.36
5.56%
0.51
6.51
-92.17%
PAT
1.03
1.04
-0.96%
0.57
0.06
850.00%
0.71
0.46
54.35%
0.60
-2.81
-
PATM
0.56%
0.53%
0.32%
0.08%
0.44%
0.18%
0.41%
-0.86%
EPS
0.01
0.01
0.00%
0.00
0.00
0
0.00
0.00
0
0.00
-0.02
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
671.99
581.54
1,110.94
980.96
1,424.61
647.57
263.77
137.47
161.51
134.66
250.54
Net Sales Growth
-21.03%
-47.65%
13.25%
-31.14%
119.99%
145.51%
91.87%
-14.88%
19.94%
-46.25%
 
Cost Of Goods Sold
640.05
553.78
1,075.59
942.64
1,395.39
594.35
111.75
3.21
32.12
25.79
151.27
Gross Profit
31.94
27.76
35.35
38.32
29.22
53.22
152.02
134.25
129.38
108.87
99.28
GP Margin
4.75%
4.77%
3.18%
3.91%
2.05%
8.22%
57.63%
97.66%
80.11%
80.85%
39.63%
Total Expenditure
665.91
578.36
1,099.36
974.30
1,424.44
650.46
240.74
144.11
172.30
168.53
274.05
Power & Fuel Cost
-
0.00
0.02
0.03
0.41
2.40
6.93
8.54
7.83
8.05
5.03
% Of Sales
-
0%
0.00%
0.00%
0.03%
0.37%
2.63%
6.21%
4.85%
5.98%
2.01%
Employee Cost
-
5.48
3.79
3.01
5.21
26.86
71.07
77.18
73.55
68.25
64.43
% Of Sales
-
0.94%
0.34%
0.31%
0.37%
4.15%
26.94%
56.14%
45.54%
50.68%
25.72%
Manufacturing Exp.
-
0.05
0.14
0.90
1.93
5.61
8.79
19.21
21.76
27.95
14.84
% Of Sales
-
0.01%
0.01%
0.09%
0.14%
0.87%
3.33%
13.97%
13.47%
20.76%
5.92%
General & Admin Exp.
-
9.31
9.49
5.19
8.06
13.94
25.48
25.10
23.93
26.54
27.46
% Of Sales
-
1.60%
0.85%
0.53%
0.57%
2.15%
9.66%
18.26%
14.82%
19.71%
10.96%
Selling & Distn. Exp.
-
8.49
9.82
1.99
3.52
4.14
10.00
10.48
11.84
7.35
10.13
% Of Sales
-
1.46%
0.88%
0.20%
0.25%
0.64%
3.79%
7.62%
7.33%
5.46%
4.04%
Miscellaneous Exp.
-
1.24
0.51
20.54
9.94
3.16
6.73
0.39
1.26
4.61
10.13
% Of Sales
-
0.21%
0.05%
2.09%
0.70%
0.49%
2.55%
0.28%
0.78%
3.42%
0.36%
EBITDA
6.09
3.18
11.58
6.66
0.17
-2.89
23.03
-6.64
-10.79
-33.87
-23.51
EBITDA Margin
0.91%
0.55%
1.04%
0.68%
0.01%
-0.45%
8.73%
-4.83%
-6.68%
-25.15%
-9.38%
Other Income
5.25
6.54
4.18
9.30
8.11
9.19
6.56
1.32
1.16
2.69
1.63
Interest
5.14
3.53
1.75
2.21
3.81
5.16
5.66
4.40
3.09
3.79
3.87
Depreciation
1.57
1.74
1.82
1.61
1.96
4.49
13.43
15.36
20.92
11.64
7.82
PBT
4.67
4.45
12.20
12.14
2.51
-3.35
10.50
-25.09
-33.65
-46.62
-33.56
Tax
1.75
2.04
8.27
3.68
-0.61
0.17
0.39
0.18
0.02
0.08
0.22
Tax Rate
37.47%
45.84%
67.79%
30.31%
-0.61%
-0.49%
3.71%
-0.72%
-0.06%
-0.17%
-0.66%
PAT
2.91
1.21
6.19
4.81
100.72
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
PAT before Minority Interest
1.59
2.41
3.93
8.46
100.72
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
Minority Interest
-1.32
-1.20
2.26
-3.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.43%
0.21%
0.56%
0.49%
7.07%
-5.40%
3.83%
-18.37%
-20.85%
-35.41%
-13.49%
PAT Growth
332.80%
-80.45%
28.69%
-95.22%
-
-
-
-
-
-
 
EPS
0.03
0.01
0.05
0.04
0.89
-0.31
0.09
-0.22
-0.30
-0.42
-0.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
221.78
77.11
36.66
67.34
28.63
34.37
19.47
44.73
82.83
-25.62
Share Capital
113.27
113.27
113.27
113.27
113.27
113.27
113.27
113.27
113.27
10.09
Total Reserves
108.50
-36.17
-76.61
-45.94
-84.64
-78.90
-93.80
-68.54
-30.44
-35.70
Non-Current Liabilities
38.02
-1.36
-6.94
-8.53
86.47
15.30
24.80
26.68
4.71
37.72
Secured Loans
0.00
0.07
0.11
0.29
0.26
1.25
1.52
0.13
0.12
0.04
Unsecured Loans
38.31
0.00
0.50
0.00
85.83
12.62
22.00
25.00
3.00
36.28
Long Term Provisions
0.38
0.27
0.00
0.00
0.31
1.44
1.43
1.69
1.54
1.22
Current Liabilities
70.67
198.18
155.57
232.45
369.79
111.11
78.00
61.26
78.91
133.37
Trade Payables
28.55
174.60
148.29
210.48
351.35
40.64
19.37
14.46
15.12
13.77
Other Current Liabilities
6.77
6.99
7.07
2.32
3.42
26.52
23.93
16.29
23.07
80.16
Short Term Borrowings
35.35
16.59
0.00
19.50
14.10
43.57
34.53
27.80
38.69
34.68
Short Term Provisions
0.00
0.00
0.21
0.15
0.93
0.37
0.17
2.72
2.03
4.76
Total Liabilities
338.25
280.52
194.15
291.26
484.89
160.78
122.27
132.67
166.45
145.47
Net Block
2.17
3.74
5.58
5.00
11.93
34.62
42.20
54.02
75.13
73.56
Gross Block
4.76
5.36
6.84
5.84
38.51
131.41
127.50
120.84
127.54
124.96
Accumulated Depreciation
2.59
1.62
1.26
0.84
26.58
96.79
85.30
66.82
52.41
51.40
Non Current Assets
187.88
45.45
8.83
35.17
115.99
45.15
52.26
64.53
89.63
86.14
Capital Work in Progress
0.00
0.00
0.00
0.00
0.20
1.18
0.36
0.00
0.00
0.00
Non Current Investment
181.49
37.50
3.25
29.50
88.29
0.00
0.00
4.00
7.95
3.95
Long Term Loans & Adv.
4.23
4.21
0.00
0.48
15.31
9.18
9.69
6.51
6.54
8.64
Other Non Current Assets
0.00
0.00
0.00
0.18
0.25
0.17
0.00
0.00
0.00
0.00
Current Assets
150.36
235.07
185.32
256.09
368.91
115.63
70.01
68.15
76.82
59.33
Current Investments
0.00
0.00
0.00
0.00
0.00
5.00
0.00
0.00
0.00
0.00
Inventories
14.08
25.89
6.80
11.14
2.92
23.12
0.02
0.17
1.00
1.05
Sundry Debtors
77.56
36.65
9.88
121.07
236.83
39.35
32.56
34.17
25.83
23.13
Cash & Bank
6.73
15.82
4.91
2.79
1.96
4.03
1.35
5.98
8.68
5.07
Other Current Assets
51.98
1.13
14.89
7.80
127.20
44.12
36.07
27.83
41.31
30.08
Short Term Loans & Adv.
51.86
155.58
148.85
113.30
109.57
14.54
9.89
11.04
17.59
12.38
Net Current Assets
79.69
36.89
29.75
23.64
-0.88
4.52
-7.99
6.88
-2.08
-74.05
Total Assets
338.24
280.52
194.15
291.26
484.90
160.78
122.27
132.68
166.45
145.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-170.22
-137.10
92.78
42.18
52.52
15.03
-3.13
-11.10
-57.33
-16.66
PBT
4.45
12.20
12.14
100.11
-34.78
10.50
-25.09
-33.65
-47.60
-33.56
Adjustment
-1.91
-0.95
-5.51
-22.94
66.01
24.61
18.77
23.67
17.87
10.43
Changes in Working Capital
-171.22
-146.23
88.55
-35.66
20.69
-19.84
3.40
-0.70
-27.22
6.82
Cash after chg. in Working capital
-168.68
-134.98
95.18
41.51
51.91
15.27
-2.92
-10.68
-56.95
-16.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.53
-2.12
-2.41
0.67
0.60
-0.24
-0.20
-0.42
-0.38
-0.35
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
106.02
133.67
-69.19
42.51
-88.77
-13.47
0.39
0.90
-16.90
-26.69
Net Fixed Assets
-0.01
0.21
-0.34
0.00
-0.01
0.08
0.08
8.59
-0.09
-0.08
Net Investments
-0.31
0.00
0.00
-0.02
16.02
0.00
-19.65
-7.86
-82.48
-4.98
Others
106.34
133.46
-68.85
42.53
-104.78
-13.55
19.96
0.17
65.67
-21.63
Cash from Financing Activity
54.41
13.92
-21.28
-83.27
35.77
-1.21
0.64
7.82
75.70
38.72
Net Cash Inflow / Outflow
-9.78
10.49
2.30
1.42
-0.48
0.35
-2.09
-2.38
1.47
-4.63
Opening Cash & Equivalents
15.15
4.67
2.37
0.94
1.42
1.07
3.16
5.54
4.08
8.71
Closing Cash & Equivalent
5.37
15.15
4.67
2.37
0.94
1.42
1.07
3.16
5.54
4.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1.96
0.68
0.32
0.59
0.25
0.30
0.17
0.39
0.73
-2.54
ROA
0.78%
1.66%
3.49%
25.95%
-10.83%
7.14%
-19.82%
-22.51%
-30.57%
-26.01%
ROE
1.61%
6.91%
16.28%
209.90%
-110.94%
37.56%
-78.70%
-52.79%
-166.67%
0.00%
ROCE
4.10%
21.25%
23.01%
96.12%
-26.59%
18.68%
-23.39%
-27.48%
-41.12%
-35.91%
Fixed Asset Turnover
114.93
182.10
154.69
64.24
7.62
2.04
1.11
1.30
1.07
2.30
Receivable days
35.84
7.64
24.36
45.85
77.83
49.76
88.59
67.80
66.36
30.82
Inventory Days
12.54
5.37
3.34
1.80
7.34
16.01
0.26
1.32
2.77
4.44
Payable days
66.95
54.79
69.46
72.35
115.72
44.65
46.10
32.20
35.12
22.14
Cash Conversion Cycle
-18.56
-41.77
-41.76
-24.70
-30.55
21.12
42.75
36.93
34.00
13.12
Total Debt/Equity
0.33
0.22
0.02
0.30
3.50
1.73
3.07
1.19
0.50
-4.45
Interest Cover
2.26
7.96
6.49
27.28
-5.73
2.86
-4.71
-9.89
-11.55
-7.67

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.