Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Film Production, Distribution & Entertainment

Rating :
65/99

BSE: 512267 | NSE: MMWL

19.37
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  19.60
  •  19.85
  •  19.15
  •  19.22
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  548
  •  21.18
  •  29.30
  •  10.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,194.12
  • 721.75
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,228.90
  • N/A
  • 13.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 11.56%
  • 4.28%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 23.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.53
  • -7.85
  • -5.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 131.98
  • -0.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.94
  • -57.72
  • -39.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.31
  • 58.71
  • 88.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.82
  • 9.71
  • 11.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.33
  • 92.55
  • 119.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
197.43
321.36
-38.56%
636.31
185.61
242.82%
301.26
179.35
67.97%
260.44
162.12
60.65%
Expenses
195.55
317.46
-38.40%
632.10
183.07
245.28%
297.39
176.95
68.06%
257.87
161.46
59.71%
EBITDA
1.87
3.90
-52.05%
4.21
2.54
65.75%
3.87
2.40
61.25%
2.57
0.66
289.39%
EBIDTM
0.95%
1.21%
0.66%
1.37%
1.28%
1.34%
0.99%
0.41%
Other Income
1.71
0.57
200.00%
0.50
0.15
233.33%
0.58
0.71
-18.31%
0.19
2.07
-90.82%
Interest
1.27
2.62
-51.53%
1.76
1.09
61.47%
2.50
1.58
58.23%
1.53
1.21
26.45%
Depreciation
0.19
0.57
-66.67%
0.20
0.25
-20.00%
0.14
0.44
-68.18%
0.33
0.44
-25.00%
PBT
2.13
1.27
67.72%
2.75
1.37
100.73%
1.81
1.10
64.55%
0.91
1.09
-16.51%
Tax
0.49
0.39
25.64%
0.91
0.34
167.65%
0.57
0.52
9.62%
1.03
0.38
171.05%
PAT
1.64
0.88
86.36%
1.83
1.03
77.67%
1.24
0.57
117.54%
-0.13
0.71
-
PATM
0.83%
0.27%
0.29%
0.56%
0.41%
0.32%
-0.05%
0.44%
EPS
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,395.44
946.77
581.54
1,110.94
980.96
1,424.61
647.57
263.77
137.47
161.51
134.66
Net Sales Growth
64.47%
62.80%
-47.65%
13.25%
-31.14%
119.99%
145.51%
91.87%
-14.88%
19.94%
 
Cost Of Goods Sold
1,336.90
884.57
553.78
1,075.59
942.64
1,395.39
594.35
111.75
3.21
32.12
25.79
Gross Profit
58.54
62.20
27.76
35.35
38.32
29.22
53.22
152.02
134.25
129.38
108.87
GP Margin
4.20%
6.57%
4.77%
3.18%
3.91%
2.05%
8.22%
57.63%
97.66%
80.11%
80.85%
Total Expenditure
1,382.91
935.35
578.36
1,099.36
974.30
1,424.44
650.46
240.74
144.11
172.30
168.53
Power & Fuel Cost
-
0.00
0.00
0.02
0.03
0.41
2.40
6.93
8.54
7.83
8.05
% Of Sales
-
0%
0%
0.00%
0.00%
0.03%
0.37%
2.63%
6.21%
4.85%
5.98%
Employee Cost
-
4.17
5.48
3.79
3.01
5.21
26.86
71.07
77.18
73.55
68.25
% Of Sales
-
0.44%
0.94%
0.34%
0.31%
0.37%
4.15%
26.94%
56.14%
45.54%
50.68%
Manufacturing Exp.
-
4.28
1.68
0.14
0.90
1.93
5.61
8.79
19.21
21.76
27.95
% Of Sales
-
0.45%
0.29%
0.01%
0.09%
0.14%
0.87%
3.33%
13.97%
13.47%
20.76%
General & Admin Exp.
-
11.31
9.30
9.49
5.19
8.06
13.94
25.48
25.10
23.93
26.54
% Of Sales
-
1.19%
1.60%
0.85%
0.53%
0.57%
2.15%
9.66%
18.26%
14.82%
19.71%
Selling & Distn. Exp.
-
14.16
6.87
9.82
1.99
3.52
4.14
10.00
10.48
11.84
7.35
% Of Sales
-
1.50%
1.18%
0.88%
0.20%
0.25%
0.64%
3.79%
7.62%
7.33%
5.46%
Miscellaneous Exp.
-
16.86
1.25
0.51
20.54
9.94
3.16
6.73
0.39
1.26
7.35
% Of Sales
-
1.78%
0.21%
0.05%
2.09%
0.70%
0.49%
2.55%
0.28%
0.78%
3.42%
EBITDA
12.52
11.42
3.18
11.58
6.66
0.17
-2.89
23.03
-6.64
-10.79
-33.87
EBITDA Margin
0.90%
1.21%
0.55%
1.04%
0.68%
0.01%
-0.45%
8.73%
-4.83%
-6.68%
-25.15%
Other Income
2.98
1.62
6.54
4.18
9.30
8.11
9.19
6.56
1.32
1.16
2.69
Interest
7.06
6.81
3.53
1.75
2.21
3.81
5.16
5.66
4.40
3.09
3.79
Depreciation
0.86
1.58
1.74
1.82
1.61
1.96
4.49
13.43
15.36
20.92
11.64
PBT
7.60
4.64
4.45
12.20
12.14
2.51
-3.35
10.50
-25.09
-33.65
-46.62
Tax
3.00
2.28
2.04
8.27
3.68
-0.61
0.17
0.39
0.18
0.02
0.08
Tax Rate
39.47%
49.14%
45.84%
67.79%
30.31%
-0.61%
-0.49%
3.71%
-0.72%
-0.06%
-0.17%
PAT
4.58
1.36
1.21
6.19
4.81
100.72
-34.95
10.11
-25.26
-33.67
-47.68
PAT before Minority Interest
3.03
2.36
2.41
3.93
8.46
100.72
-34.95
10.11
-25.26
-33.67
-47.68
Minority Interest
-1.55
-1.00
-1.20
2.26
-3.65
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.33%
0.14%
0.21%
0.56%
0.49%
7.07%
-5.40%
3.83%
-18.37%
-20.85%
-35.41%
PAT Growth
43.57%
12.40%
-80.45%
28.69%
-95.22%
-
-
-
-
-
 
EPS
0.04
0.01
0.01
0.05
0.04
0.89
-0.31
0.09
-0.22
-0.30
-0.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
129.51
221.78
77.11
36.66
67.34
28.63
34.37
19.47
44.73
82.83
Share Capital
113.27
113.27
113.27
113.27
113.27
113.27
113.27
113.27
113.27
113.27
Total Reserves
16.23
108.50
-36.17
-76.61
-45.94
-84.64
-78.90
-93.80
-68.54
-30.44
Non-Current Liabilities
51.14
37.63
-1.36
-6.94
-8.53
86.47
15.30
24.80
26.68
4.71
Secured Loans
0.00
0.00
0.07
0.11
0.29
0.26
1.25
1.52
0.13
0.12
Unsecured Loans
51.26
38.31
0.00
0.50
0.00
85.83
12.62
22.00
25.00
3.00
Long Term Provisions
0.00
0.00
0.27
0.00
0.00
0.31
1.44
1.43
1.69
1.54
Current Liabilities
102.29
71.05
198.18
155.57
232.45
369.79
111.11
78.00
61.26
78.91
Trade Payables
47.80
28.55
174.60
148.29
210.48
351.35
40.64
19.37
14.46
15.12
Other Current Liabilities
6.08
6.77
6.99
7.07
2.32
3.42
26.52
23.93
16.29
23.07
Short Term Borrowings
48.02
35.35
16.59
0.00
19.50
14.10
43.57
34.53
27.80
38.69
Short Term Provisions
0.39
0.38
0.00
0.21
0.15
0.93
0.37
0.17
2.72
2.03
Total Liabilities
294.44
338.24
280.52
194.15
291.26
484.89
160.78
122.27
132.67
166.45
Net Block
2.15
2.17
3.74
5.58
5.00
11.93
34.62
42.20
54.02
75.13
Gross Block
4.91
4.17
5.36
6.84
5.84
38.51
131.41
127.50
120.84
127.54
Accumulated Depreciation
2.76
2.01
1.62
1.26
0.84
26.58
96.79
85.30
66.82
52.41
Non Current Assets
91.02
187.88
45.45
8.83
35.17
115.99
45.15
52.26
64.53
89.63
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.20
1.18
0.36
0.00
0.00
Non Current Investment
88.22
181.49
37.50
3.25
29.50
88.29
0.00
0.00
4.00
7.95
Long Term Loans & Adv.
0.65
4.23
4.21
0.00
0.48
15.31
9.18
9.69
6.51
6.54
Other Non Current Assets
0.00
0.00
0.00
0.00
0.18
0.25
0.17
0.00
0.00
0.00
Current Assets
203.42
150.36
235.07
185.32
256.09
368.91
115.63
70.01
68.15
76.82
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
5.00
0.00
0.00
0.00
Inventories
20.27
14.08
25.89
6.80
11.14
2.92
23.12
0.02
0.17
1.00
Sundry Debtors
155.17
77.56
36.65
9.88
121.07
236.83
39.35
32.56
34.17
25.83
Cash & Bank
15.70
6.73
15.82
4.91
2.79
1.96
4.03
1.35
5.98
8.68
Other Current Assets
12.28
0.12
1.13
14.89
121.10
127.20
44.12
36.07
27.83
41.31
Short Term Loans & Adv.
12.15
51.86
155.58
148.85
113.30
109.57
14.54
9.89
11.04
17.59
Net Current Assets
101.13
79.31
36.89
29.75
23.64
-0.88
4.52
-7.99
6.88
-2.08
Total Assets
294.44
338.24
280.52
194.15
291.26
484.90
160.78
122.27
132.68
166.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-58.63
-170.22
-137.10
92.78
42.18
52.52
15.03
-3.13
-11.10
-57.33
PBT
4.64
4.45
12.20
12.14
100.11
-34.78
10.50
-25.09
-33.65
-47.60
Adjustment
5.41
-1.91
-0.95
-5.51
-22.94
66.01
24.61
18.77
23.67
17.87
Changes in Working Capital
-64.67
-171.22
-146.23
88.55
-35.66
20.69
-19.84
3.40
-0.70
-27.22
Cash after chg. in Working capital
-54.62
-168.68
-134.98
95.18
41.51
51.91
15.27
-2.92
-10.68
-56.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.01
-1.53
-2.12
-2.41
0.67
0.60
-0.24
-0.20
-0.42
-0.38
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
38.46
106.02
133.67
-69.19
42.51
-88.77
-13.47
0.39
0.90
-16.90
Net Fixed Assets
-1.54
0.04
0.21
-0.34
0.00
-0.01
0.08
0.08
8.59
-0.09
Net Investments
-0.87
-0.31
0.00
0.00
-0.02
16.02
0.00
-19.65
-7.86
-82.48
Others
40.87
106.29
133.46
-68.85
42.53
-104.78
-13.55
19.96
0.17
65.67
Cash from Financing Activity
24.15
54.41
13.92
-21.28
-83.27
35.77
-1.21
0.64
7.82
75.70
Net Cash Inflow / Outflow
3.98
-9.78
10.49
2.30
1.42
-0.48
0.35
-2.09
-2.38
1.47
Opening Cash & Equivalents
5.37
15.15
4.67
2.37
0.94
1.42
1.07
3.16
5.54
4.08
Closing Cash & Equivalent
9.36
5.37
15.15
4.67
2.37
0.94
1.42
1.07
3.16
5.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1.14
1.96
0.68
0.32
0.59
0.25
0.30
0.17
0.39
0.73
ROA
0.75%
0.78%
1.66%
3.49%
25.95%
-10.83%
7.14%
-19.82%
-22.51%
-30.57%
ROE
1.34%
1.61%
6.91%
16.28%
209.90%
-110.94%
37.56%
-78.70%
-52.79%
-166.67%
ROCE
4.37%
4.10%
21.25%
23.01%
96.12%
-26.59%
18.68%
-23.39%
-27.48%
-41.12%
Fixed Asset Turnover
208.38
122.00
182.10
154.69
64.24
7.62
2.04
1.11
1.30
1.07
Receivable days
44.86
35.84
7.64
24.36
45.85
77.83
49.76
88.59
67.80
66.36
Inventory Days
6.62
12.54
5.37
3.34
1.80
7.34
16.01
0.26
1.32
2.77
Payable days
15.75
66.95
54.79
69.46
72.35
115.72
44.65
46.10
32.20
35.12
Cash Conversion Cycle
35.73
-18.56
-41.77
-41.76
-24.70
-30.55
21.12
42.75
36.93
34.00
Total Debt/Equity
0.77
0.33
0.22
0.02
0.30
3.50
1.73
3.07
1.19
0.50
Interest Cover
1.68
2.26
7.96
6.49
27.28
-5.73
2.86
-4.71
-9.89
-11.55

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.