Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Film Production, Distribution & Entertainment

Rating :
62/99

BSE: 512267 | NSE: MMWL

4.98
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  5.14
  •  5.14
  •  4.60
  •  4.99
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  62
  •  0.77
  •  6.60
  •  2.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 564.11
  • 63.28
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 560.09
  • N/A
  • 14.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 34.69%
  • 4.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.30
  • 48.15
  • 14.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.76
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.97
  • -3.99
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.18
  • 39.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.82
  • 2.03
  • -32.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -6.62
  • -10.98
  • 70.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
327.63
306.80
6.79%
444.05
96.17
361.73%
90.44
220.71
-59.02%
357.27
621.27
-42.49%
Expenses
322.91
304.54
6.03%
436.40
96.95
350.13%
89.71
220.68
-59.35%
352.13
619.40
-43.15%
EBITDA
4.72
2.26
108.85%
7.65
-0.78
-
0.74
0.03
2,366.67%
5.14
1.87
174.87%
EBIDTM
1.44%
0.74%
1.72%
-0.81%
0.81%
0.01%
1.44%
0.30%
Other Income
0.11
2.37
-95.36%
0.32
2.03
-84.24%
2.54
2.15
18.14%
2.75
1.84
49.46%
Interest
0.68
0.77
-11.69%
2.57
0.48
435.42%
0.06
0.51
-88.24%
0.46
0.71
-35.21%
Depreciation
0.44
0.35
25.71%
0.47
0.35
34.29%
0.48
0.35
37.14%
0.57
0.30
90.00%
PBT
3.71
3.52
5.40%
4.94
0.43
1,048.84%
2.74
1.33
106.02%
6.87
2.71
153.51%
Tax
6.51
0.07
9,200.00%
0.51
1.18
-56.78%
0.89
2.45
-63.67%
-0.02
-1.45
-
PAT
-2.81
3.45
-
4.43
-0.75
-
1.85
-1.12
-
6.89
4.15
66.02%
PATM
-0.86%
1.12%
1.00%
-0.78%
2.04%
-0.51%
1.93%
0.67%
EPS
-0.02
0.03
-
0.02
-0.01
-
0.01
-0.01
-
0.06
0.04
50.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Net Sales
1,219.39
980.96
1,424.61
647.57
263.77
137.47
161.51
134.66
250.54
10.30
18.49
Net Sales Growth
-2.05%
-31.14%
119.99%
145.51%
91.87%
-14.88%
19.94%
-46.25%
2332.43%
-44.29%
 
Cost Of Goods Sold
1,184.86
942.64
1,395.39
594.35
111.75
3.21
32.12
25.79
151.27
7.96
0.00
Gross Profit
34.53
38.32
29.22
53.22
152.02
134.25
129.38
108.87
99.28
2.34
18.49
GP Margin
2.83%
3.91%
2.05%
8.22%
57.63%
97.66%
80.11%
80.85%
39.63%
22.72%
100%
Total Expenditure
1,201.15
974.30
1,424.44
650.46
240.74
144.11
172.30
168.53
274.05
13.11
17.68
Power & Fuel Cost
-
0.03
0.41
2.40
6.93
8.54
7.83
8.05
5.03
0.12
0.55
% Of Sales
-
0.00%
0.03%
0.37%
2.63%
6.21%
4.85%
5.98%
2.01%
1.17%
2.97%
Employee Cost
-
3.01
5.21
26.86
71.07
77.18
73.55
68.25
64.43
0.85
0.17
% Of Sales
-
0.31%
0.37%
4.15%
26.94%
56.14%
45.54%
50.68%
25.72%
8.25%
0.92%
Manufacturing Exp.
-
0.90
1.93
5.61
8.79
19.21
21.76
27.95
14.84
0.02
15.52
% Of Sales
-
0.09%
0.14%
0.87%
3.33%
13.97%
13.47%
20.76%
5.92%
0.19%
83.94%
General & Admin Exp.
-
5.19
8.06
13.94
25.48
25.10
23.93
26.54
27.46
1.84
1.40
% Of Sales
-
0.53%
0.57%
2.15%
9.66%
18.26%
14.82%
19.71%
10.96%
17.86%
7.57%
Selling & Distn. Exp.
-
1.99
3.52
4.14
10.00
10.48
11.84
7.35
10.13
0.28
0.00
% Of Sales
-
0.20%
0.25%
0.64%
3.79%
7.62%
7.33%
5.46%
4.04%
2.72%
0%
Miscellaneous Exp.
-
20.54
9.94
3.16
6.73
0.39
1.26
4.61
0.90
2.04
0.00
% Of Sales
-
2.09%
0.70%
0.49%
2.55%
0.28%
0.78%
3.42%
0.36%
19.81%
0.22%
EBITDA
18.25
6.66
0.17
-2.89
23.03
-6.64
-10.79
-33.87
-23.51
-2.81
0.81
EBITDA Margin
1.50%
0.68%
0.01%
-0.45%
8.73%
-4.83%
-6.68%
-25.15%
-9.38%
-27.28%
4.38%
Other Income
5.72
9.30
8.11
9.19
6.56
1.32
1.16
2.69
1.63
0.08
0.93
Interest
3.77
2.21
3.81
5.16
5.66
4.40
3.09
3.79
3.87
0.11
0.37
Depreciation
1.96
1.61
1.96
4.49
13.43
15.36
20.92
11.64
7.82
0.14
1.69
PBT
18.26
12.14
2.51
-3.35
10.50
-25.09
-33.65
-46.62
-33.56
-3.00
-0.32
Tax
7.89
3.68
-0.61
0.17
0.39
0.18
0.02
0.08
0.22
0.08
0.07
Tax Rate
43.21%
30.31%
-0.61%
-0.49%
3.71%
-0.72%
-0.06%
-0.17%
-0.66%
-2.56%
-21.88%
PAT
10.36
4.81
100.72
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
-0.16
PAT before Minority Interest
8.91
8.46
100.72
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
-0.39
Minority Interest
-1.45
-3.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.23
PAT Margin
0.85%
0.49%
7.07%
-5.40%
3.83%
-18.37%
-20.85%
-35.41%
-13.49%
-30.97%
-0.87%
PAT Growth
80.80%
-95.22%
-
-
-
-
-
-
-
-
 
EPS
0.09
0.04
0.89
-0.31
0.09
-0.22
-0.30
-0.42
-0.30
-0.03
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Shareholder's Funds
36.66
67.34
28.63
34.37
19.47
44.73
82.83
-25.62
6.07
8.69
Share Capital
113.27
113.27
113.27
113.27
113.27
113.27
113.27
10.09
8.09
8.09
Total Reserves
-76.61
-45.94
-84.64
-78.90
-93.80
-68.54
-30.44
-35.70
-2.02
0.60
Non-Current Liabilities
-6.94
-8.53
86.47
15.30
24.80
26.68
4.71
37.72
53.86
7.05
Secured Loans
0.11
0.29
0.26
1.25
1.52
0.13
0.12
0.04
0.02
0.00
Unsecured Loans
0.50
0.00
85.83
12.62
22.00
25.00
3.00
36.28
52.64
6.80
Long Term Provisions
0.00
0.00
0.31
1.44
1.43
1.69
1.54
1.22
0.83
0.00
Current Liabilities
151.87
232.45
369.79
111.11
78.00
61.26
78.91
133.37
47.28
3.72
Trade Payables
148.36
210.48
351.35
40.64
19.37
14.46
15.12
13.77
16.48
3.63
Other Current Liabilities
3.30
2.32
3.42
26.52
23.93
16.29
23.07
80.16
12.20
0.00
Short Term Borrowings
0.00
19.50
14.10
43.57
34.53
27.80
38.69
34.68
18.18
0.00
Short Term Provisions
0.21
0.15
0.93
0.37
0.17
2.72
2.03
4.76
0.41
0.09
Total Liabilities
190.45
291.26
484.89
160.78
122.27
132.67
166.45
145.47
114.33
28.14
Net Block
5.58
5.00
11.93
34.62
42.20
54.02
75.13
73.56
48.52
5.26
Gross Block
7.26
5.84
38.51
131.41
127.50
120.84
127.54
124.96
92.59
20.91
Accumulated Depreciation
1.68
0.84
26.58
96.79
85.30
66.82
52.41
51.40
44.07
15.66
Non Current Assets
9.54
35.17
115.99
45.15
52.26
64.53
89.63
86.14
64.47
5.62
Capital Work in Progress
0.00
0.00
0.20
1.18
0.36
0.00
0.00
0.00
3.78
0.11
Non Current Investment
3.25
29.50
88.29
0.00
0.00
4.00
7.95
3.95
4.02
0.25
Long Term Loans & Adv.
0.61
0.48
15.31
9.18
9.69
6.51
6.54
8.64
8.14
0.00
Other Non Current Assets
0.10
0.18
0.25
0.17
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
180.91
256.09
368.91
115.63
70.01
68.15
76.82
59.33
49.87
22.46
Current Investments
0.00
0.00
0.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.80
11.14
2.92
23.12
0.02
0.17
1.00
1.05
5.05
0.01
Sundry Debtors
9.88
121.07
236.83
39.35
32.56
34.17
25.83
23.13
19.18
5.01
Cash & Bank
4.81
2.79
1.96
4.03
1.35
5.98
8.68
5.07
9.75
0.90
Other Current Assets
159.43
7.80
17.63
29.58
36.07
27.83
41.31
30.08
15.88
16.54
Short Term Loans & Adv.
144.54
113.30
109.57
14.54
9.89
11.04
17.59
12.38
6.12
16.37
Net Current Assets
29.04
23.64
-0.88
4.52
-7.99
6.88
-2.08
-74.05
2.58
18.74
Total Assets
190.45
291.26
484.90
160.78
122.27
132.68
166.45
145.47
114.34
28.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Cash From Operating Activity
92.78
42.18
52.52
15.03
-3.13
-11.10
-57.33
-16.66
-16.17
0.00
PBT
12.14
100.11
-34.78
10.50
-25.09
-33.65
-47.60
-33.56
-3.12
0.00
Adjustment
-5.51
-22.94
66.01
24.61
18.77
23.67
17.87
10.43
0.24
0.00
Changes in Working Capital
88.55
-35.66
20.69
-19.84
3.40
-0.70
-27.22
6.82
-13.11
0.00
Cash after chg. in Working capital
95.18
41.51
51.91
15.27
-2.92
-10.68
-56.95
-16.32
-15.99
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.41
0.67
0.60
-0.24
-0.20
-0.42
-0.38
-0.35
-0.18
0.00
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
-69.19
42.51
-88.77
-13.47
0.39
0.90
-16.90
-26.69
-51.89
0.00
Net Fixed Assets
-0.54
0.00
-0.01
0.08
0.08
8.59
-0.09
-0.08
0.27
Net Investments
0.00
-0.02
16.02
0.00
-19.65
-7.86
-82.48
-4.98
-37.50
Others
-68.65
42.53
-104.78
-13.55
19.96
0.17
65.67
-21.63
-14.66
Cash from Financing Activity
-21.28
-83.27
35.77
-1.21
0.64
7.82
75.70
38.72
75.88
0.00
Net Cash Inflow / Outflow
2.30
1.42
-0.48
0.35
-2.09
-2.38
1.47
-4.63
7.83
0.00
Opening Cash & Equivalents
2.37
0.94
1.42
1.07
3.16
5.54
4.08
8.71
0.88
0.00
Closing Cash & Equivalent
4.67
2.37
0.94
1.42
1.07
3.16
5.54
4.08
8.71
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Book Value (Rs.)
0.32
0.59
0.25
0.30
0.17
0.39
0.73
-2.54
0.20
0.28
ROA
3.51%
25.95%
-10.83%
7.14%
-19.82%
-22.51%
-30.57%
-26.01%
-4.48%
-0.58%
ROE
16.28%
209.90%
-110.94%
37.56%
-78.70%
-52.79%
-166.67%
0.00%
-43.48%
-4.70%
ROCE
23.01%
96.12%
-26.59%
18.68%
-23.39%
-27.48%
-41.12%
-35.91%
-6.51%
0.09%
Fixed Asset Turnover
149.76
64.24
7.62
2.04
1.11
1.30
1.07
2.30
0.18
0.86
Receivable days
24.36
45.85
77.83
49.76
88.59
67.80
66.36
30.82
428.80
112.39
Inventory Days
3.34
1.80
7.34
16.01
0.26
1.32
2.77
4.44
89.67
0.11
Payable days
69.21
72.35
115.72
44.65
46.10
32.20
35.12
22.14
306.22
110.52
Cash Conversion Cycle
-41.51
-24.70
-30.55
21.12
42.75
36.93
34.00
13.12
212.25
1.98
Total Debt/Equity
0.02
0.30
3.50
1.73
3.07
1.19
0.50
-4.45
11.68
0.79
Interest Cover
6.49
27.28
-5.73
2.86
-4.71
-9.89
-11.55
-7.67
-26.52
0.13

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.