Nifty
Sensex
:
:
17138.10
57491.51
-479.05 (-2.72%)
-1545.67 (-2.62%)

Film Production, Distribution & Entertainment

Rating :
62/99

BSE: 512267 | NSE: MMWL

14.55
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  14.25
  •  15.00
  •  14.25
  •  14.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  483
  •  15.62
  •  20.13
  •  3.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,648.14
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,649.02
  • N/A
  • 12.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 34.23%
  • 4.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 59.69
  • 33.32
  • -7.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -12.82
  • 132.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -27.25
  • -72.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.66
  • 52.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.06
  • -4.73
  • 9.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 63.72
  • 58.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
197.73
444.05
-55.47%
76.78
90.44
-15.10%
248.84
357.27
-30.35%
327.63
306.80
6.79%
Expenses
196.57
436.40
-54.96%
75.91
89.71
-15.38%
250.34
352.13
-28.91%
322.91
304.54
6.03%
EBITDA
1.16
7.65
-84.84%
0.86
0.74
16.22%
-1.50
5.14
-
4.72
2.26
108.85%
EBIDTM
0.59%
1.72%
1.12%
0.81%
-0.60%
1.44%
1.44%
0.74%
Other Income
1.64
0.32
412.50%
0.52
2.54
-79.53%
1.19
2.75
-56.73%
0.11
2.37
-95.36%
Interest
0.59
2.57
-77.04%
0.48
0.06
700.00%
-1.56
0.46
-
0.68
0.77
-11.69%
Depreciation
0.43
0.47
-8.51%
0.43
0.48
-10.42%
0.43
0.57
-24.56%
0.44
0.35
25.71%
PBT
1.78
4.94
-63.97%
0.47
2.74
-82.85%
0.82
6.87
-88.06%
3.71
3.52
5.40%
Tax
0.74
0.51
45.10%
0.41
0.89
-53.93%
0.36
-0.02
-
6.51
0.07
9,200.00%
PAT
1.04
4.43
-76.52%
0.06
1.85
-96.76%
0.46
6.89
-93.32%
-2.81
3.45
-
PATM
0.53%
1.00%
0.08%
2.05%
0.18%
1.93%
-0.86%
1.12%
EPS
0.01
0.02
-50.00%
0.00
0.01
-100.00%
0.00
0.03
-100.00%
-0.02
0.03
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
850.98
1,110.96
980.96
1,424.61
647.57
263.77
137.47
161.51
134.66
250.54
10.30
Net Sales Growth
-29.00%
13.25%
-31.14%
119.99%
145.51%
91.87%
-14.88%
19.94%
-46.25%
2332.43%
 
Cost Of Goods Sold
818.19
1,075.59
942.64
1,395.39
594.35
111.75
3.21
32.12
25.79
151.27
7.96
Gross Profit
32.79
35.37
38.32
29.22
53.22
152.02
134.25
129.38
108.87
99.28
2.34
GP Margin
3.85%
3.18%
3.91%
2.05%
8.22%
57.63%
97.66%
80.11%
80.85%
39.63%
22.72%
Total Expenditure
845.73
1,099.36
974.30
1,424.44
650.46
240.74
144.11
172.30
168.53
274.05
13.11
Power & Fuel Cost
-
0.02
0.03
0.41
2.40
6.93
8.54
7.83
8.05
5.03
0.12
% Of Sales
-
0.00%
0.00%
0.03%
0.37%
2.63%
6.21%
4.85%
5.98%
2.01%
1.17%
Employee Cost
-
3.79
3.01
5.21
26.86
71.07
77.18
73.55
68.25
64.43
0.85
% Of Sales
-
0.34%
0.31%
0.37%
4.15%
26.94%
56.14%
45.54%
50.68%
25.72%
8.25%
Manufacturing Exp.
-
1.70
0.90
1.93
5.61
8.79
19.21
21.76
27.95
14.84
0.02
% Of Sales
-
0.15%
0.09%
0.14%
0.87%
3.33%
13.97%
13.47%
20.76%
5.92%
0.19%
General & Admin Exp.
-
7.82
5.19
8.06
13.94
25.48
25.10
23.93
26.54
27.46
1.84
% Of Sales
-
0.70%
0.53%
0.57%
2.15%
9.66%
18.26%
14.82%
19.71%
10.96%
17.86%
Selling & Distn. Exp.
-
8.26
1.99
3.52
4.14
10.00
10.48
11.84
7.35
10.13
0.28
% Of Sales
-
0.74%
0.20%
0.25%
0.64%
3.79%
7.62%
7.33%
5.46%
4.04%
2.72%
Miscellaneous Exp.
-
2.19
20.54
9.94
3.16
6.73
0.39
1.26
4.61
0.90
0.28
% Of Sales
-
0.20%
2.09%
0.70%
0.49%
2.55%
0.28%
0.78%
3.42%
0.36%
19.81%
EBITDA
5.24
11.60
6.66
0.17
-2.89
23.03
-6.64
-10.79
-33.87
-23.51
-2.81
EBITDA Margin
0.62%
1.04%
0.68%
0.01%
-0.45%
8.73%
-4.83%
-6.68%
-25.15%
-9.38%
-27.28%
Other Income
3.46
4.16
9.30
8.11
9.19
6.56
1.32
1.16
2.69
1.63
0.08
Interest
0.19
1.75
2.21
3.81
5.16
5.66
4.40
3.09
3.79
3.87
0.11
Depreciation
1.73
1.82
1.61
1.96
4.49
13.43
15.36
20.92
11.64
7.82
0.14
PBT
6.78
12.20
12.14
2.51
-3.35
10.50
-25.09
-33.65
-46.62
-33.56
-3.00
Tax
8.02
8.27
3.68
-0.61
0.17
0.39
0.18
0.02
0.08
0.22
0.08
Tax Rate
118.29%
67.79%
30.31%
-0.61%
-0.49%
3.71%
-0.72%
-0.06%
-0.17%
-0.66%
-2.56%
PAT
-1.25
2.06
4.81
100.72
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
PAT before Minority Interest
-0.98
3.93
8.46
100.72
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
Minority Interest
0.27
-1.87
-3.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.15%
0.19%
0.49%
7.07%
-5.40%
3.83%
-18.37%
-20.85%
-35.41%
-13.49%
-30.97%
PAT Growth
-107.52%
-57.17%
-95.22%
-
-
-
-
-
-
-
 
EPS
-0.01
0.02
0.04
0.89
-0.31
0.09
-0.22
-0.30
-0.42
-0.30
-0.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
72.97
36.66
67.34
28.63
34.37
19.47
44.73
82.83
-25.62
6.07
Share Capital
113.27
113.27
113.27
113.27
113.27
113.27
113.27
113.27
10.09
8.09
Total Reserves
-40.30
-76.61
-45.94
-84.64
-78.90
-93.80
-68.54
-30.44
-35.70
-2.02
Non-Current Liabilities
-1.65
-6.94
-8.53
86.47
15.30
24.80
26.68
4.71
37.72
53.86
Secured Loans
0.04
0.11
0.29
0.26
1.25
1.52
0.13
0.12
0.04
0.02
Unsecured Loans
0.00
0.50
0.00
85.83
12.62
22.00
25.00
3.00
36.28
52.64
Long Term Provisions
0.00
0.00
0.00
0.31
1.44
1.43
1.69
1.54
1.22
0.83
Current Liabilities
198.47
155.57
232.45
369.79
111.11
78.00
61.26
78.91
133.37
47.28
Trade Payables
174.60
148.29
210.48
351.35
40.64
19.37
14.46
15.12
13.77
16.48
Other Current Liabilities
7.01
7.07
2.32
3.42
26.52
23.93
16.29
23.07
80.16
12.20
Short Term Borrowings
16.59
0.00
19.50
14.10
43.57
34.53
27.80
38.69
34.68
18.18
Short Term Provisions
0.27
0.21
0.15
0.93
0.37
0.17
2.72
2.03
4.76
0.41
Total Liabilities
280.51
194.15
291.26
484.89
160.78
122.27
132.67
166.45
145.47
114.33
Net Block
3.74
5.58
5.00
11.93
34.62
42.20
54.02
75.13
73.56
48.52
Gross Block
6.05
6.84
5.84
38.51
131.41
127.50
120.84
127.54
124.96
92.59
Accumulated Depreciation
2.31
1.26
0.84
26.58
96.79
85.30
66.82
52.41
51.40
44.07
Non Current Assets
41.24
8.83
35.17
115.99
45.15
52.26
64.53
89.63
86.14
64.47
Capital Work in Progress
0.00
0.00
0.00
0.20
1.18
0.36
0.00
0.00
0.00
3.78
Non Current Investment
37.50
3.25
29.50
88.29
0.00
0.00
4.00
7.95
3.95
4.02
Long Term Loans & Adv.
0.00
0.00
0.48
15.31
9.18
9.69
6.51
6.54
8.64
8.14
Other Non Current Assets
0.00
0.00
0.18
0.25
0.17
0.00
0.00
0.00
0.00
0.00
Current Assets
239.28
185.32
256.09
368.91
115.63
70.01
68.15
76.82
59.33
49.87
Current Investments
0.00
0.00
0.00
0.00
5.00
0.00
0.00
0.00
0.00
0.00
Inventories
25.89
6.80
11.14
2.92
23.12
0.02
0.17
1.00
1.05
5.05
Sundry Debtors
36.65
9.88
121.07
236.83
39.35
32.56
34.17
25.83
23.13
19.18
Cash & Bank
15.82
4.91
2.79
1.96
4.03
1.35
5.98
8.68
5.07
9.75
Other Current Assets
160.92
14.89
7.80
17.63
44.12
36.07
27.83
41.31
30.08
15.88
Short Term Loans & Adv.
159.79
148.85
113.30
109.57
14.54
9.89
11.04
17.59
12.38
6.12
Net Current Assets
40.81
29.75
23.64
-0.88
4.52
-7.99
6.88
-2.08
-74.05
2.58
Total Assets
280.52
194.15
291.26
484.90
160.78
122.27
132.68
166.45
145.47
114.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-137.10
92.78
42.18
52.52
15.03
-3.13
-11.10
-57.33
-16.66
-16.17
PBT
12.20
12.14
100.11
-34.78
10.50
-25.09
-33.65
-47.60
-33.56
-3.12
Adjustment
-0.95
-5.51
-22.94
66.01
24.61
18.77
23.67
17.87
10.43
0.24
Changes in Working Capital
-146.23
88.55
-35.66
20.69
-19.84
3.40
-0.70
-27.22
6.82
-13.11
Cash after chg. in Working capital
-134.98
95.18
41.51
51.91
15.27
-2.92
-10.68
-56.95
-16.32
-15.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.12
-2.41
0.67
0.60
-0.24
-0.20
-0.42
-0.38
-0.35
-0.18
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
133.67
-69.19
42.51
-88.77
-13.47
0.39
0.90
-16.90
-26.69
-51.89
Net Fixed Assets
0.06
-0.34
0.00
-0.01
0.08
0.08
8.59
-0.09
-0.08
0.27
Net Investments
0.00
0.00
-0.02
16.02
0.00
-19.65
-7.86
-82.48
-4.98
-37.50
Others
133.61
-68.85
42.53
-104.78
-13.55
19.96
0.17
65.67
-21.63
-14.66
Cash from Financing Activity
13.92
-21.28
-83.27
35.77
-1.21
0.64
7.82
75.70
38.72
75.88
Net Cash Inflow / Outflow
10.49
2.30
1.42
-0.48
0.35
-2.09
-2.38
1.47
-4.63
7.83
Opening Cash & Equivalents
4.67
2.37
0.94
1.42
1.07
3.16
5.54
4.08
8.71
0.88
Closing Cash & Equivalent
15.15
4.67
2.37
0.94
1.42
1.07
3.16
5.54
4.08
8.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
0.64
0.32
0.59
0.25
0.30
0.17
0.39
0.73
-2.54
0.20
ROA
1.66%
3.49%
25.95%
-10.83%
7.14%
-19.82%
-22.51%
-30.57%
-26.01%
-4.48%
ROE
7.17%
16.28%
209.90%
-110.94%
37.56%
-78.70%
-52.79%
-166.67%
0.00%
-43.48%
ROCE
21.94%
23.01%
96.12%
-26.59%
18.68%
-23.39%
-27.48%
-41.12%
-35.91%
-6.51%
Fixed Asset Turnover
172.39
154.69
64.24
7.62
2.04
1.11
1.30
1.07
2.30
0.18
Receivable days
7.64
24.36
45.85
77.83
49.76
88.59
67.80
66.36
30.82
428.80
Inventory Days
5.37
3.34
1.80
7.34
16.01
0.26
1.32
2.77
4.44
89.67
Payable days
54.79
69.46
72.35
115.72
44.65
46.10
32.20
35.12
22.14
306.22
Cash Conversion Cycle
-41.77
-41.76
-24.70
-30.55
21.12
42.75
36.93
34.00
13.12
212.25
Total Debt/Equity
0.23
0.02
0.30
3.50
1.73
3.07
1.19
0.50
-4.45
11.68
Interest Cover
7.97
6.49
27.28
-5.73
2.86
-4.71
-9.89
-11.55
-7.67
-26.52

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.