Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Film Production, Distribution & Entertainment

Rating :
68/99

BSE: 512267 | NSE: MMWL

4.53
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  4.80
  •  4.80
  •  4.47
  •  4.69
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18
  •  0.88
  •  6.19
  •  2.26

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 513.13
  • 47.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 530.30
  • N/A
  • 3.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 32.70%
  • 4.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.23
  • 54.56
  • 75.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.60
  • -
  • -53.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.87
  • -
  • 114.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.16
  • 6.29
  • -24.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -8.82
  • -14.58
  • 71.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
90.44
220.71
-59.02%
357.27
621.27
-42.49%
306.80
134.30
128.44%
96.17
444.03
-78.34%
Expenses
89.71
220.68
-59.35%
352.13
619.39
-43.15%
304.54
134.88
125.79%
96.95
442.54
-78.09%
EBITDA
0.74
0.03
2,366.67%
5.14
1.88
173.40%
2.26
-0.58
-
-0.78
1.49
-
EBIDTM
0.81%
0.01%
14.01%
0.30%
0.74%
-0.43%
-0.81%
0.33%
Other Income
2.54
2.15
18.14%
2.75
1.75
57.14%
2.37
2.16
9.72%
2.03
1.09
86.24%
Interest
0.06
0.51
-88.24%
0.46
0.70
-34.29%
0.77
0.64
20.31%
0.48
1.88
-74.47%
Depreciation
0.48
0.35
37.14%
0.57
0.30
90.00%
0.35
0.29
20.69%
0.35
0.59
-40.68%
PBT
2.74
1.33
106.02%
6.87
2.62
162.21%
3.52
0.65
441.54%
0.43
97.70
-99.56%
Tax
0.89
2.45
-63.67%
-0.02
-0.06
-
0.07
0.05
40.00%
1.18
1.99
-40.70%
PAT
1.85
-1.12
-
6.89
2.69
156.13%
3.45
0.60
475.00%
-0.75
95.71
-
PATM
2.04%
-0.51%
7.11%
0.43%
1.12%
0.45%
-0.78%
21.56%
EPS
0.02
-0.01
-
0.06
0.02
200.00%
0.03
0.01
200.00%
-0.01
0.84
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Net Sales
850.68
1,424.61
647.57
263.77
137.47
161.51
134.66
250.54
10.30
18.49
19.32
Net Sales Growth
-40.11%
119.99%
145.51%
91.87%
-14.88%
19.94%
-46.25%
2332.43%
-44.29%
-4.30%
 
Cost Of Goods Sold
5,041.21
1,395.39
594.35
111.75
3.21
32.12
25.79
151.27
7.96
0.00
17.17
Gross Profit
-4,190.53
29.22
53.22
152.02
134.25
129.38
108.87
99.28
2.34
18.49
2.15
GP Margin
-492.61%
2.05%
8.22%
57.63%
97.66%
80.11%
80.85%
39.63%
22.72%
100%
11.13%
Total Expenditure
843.33
1,424.10
650.46
240.74
144.11
172.30
168.53
274.05
13.11
17.68
18.93
Power & Fuel Cost
-
0.41
2.40
6.93
8.54
7.83
8.05
5.03
0.12
0.55
0.26
% Of Sales
-
0.03%
0.37%
2.63%
6.21%
4.85%
5.98%
2.01%
1.17%
2.97%
1.35%
Employee Cost
-
5.22
26.86
71.07
77.18
73.55
68.25
64.43
0.85
0.17
0.24
% Of Sales
-
0.37%
4.15%
26.94%
56.14%
45.54%
50.68%
25.72%
8.25%
0.92%
1.24%
Manufacturing Exp.
-
0.77
5.61
8.79
19.21
21.76
27.95
14.84
0.02
15.52
0.00
% Of Sales
-
0.05%
0.87%
3.33%
13.97%
13.47%
20.76%
5.92%
0.19%
83.94%
0%
General & Admin Exp.
-
8.43
13.94
25.48
25.10
23.93
26.54
27.46
1.84
1.40
0.75
% Of Sales
-
0.59%
2.15%
9.66%
18.26%
14.82%
19.71%
10.96%
17.86%
7.57%
3.88%
Selling & Distn. Exp.
-
4.30
4.14
10.00
10.48
11.84
7.35
10.13
0.28
0.00
0.43
% Of Sales
-
0.30%
0.64%
3.79%
7.62%
7.33%
5.46%
4.04%
2.72%
0%
2.23%
Miscellaneous Exp.
-
9.59
3.16
6.73
0.39
1.26
4.61
0.90
2.04
0.04
0.43
% Of Sales
-
0.67%
0.49%
2.55%
0.28%
0.78%
3.42%
0.36%
19.81%
0.22%
0.41%
EBITDA
7.36
0.51
-2.89
23.03
-6.64
-10.79
-33.87
-23.51
-2.81
0.81
0.39
EBITDA Margin
0.87%
0.04%
-0.45%
8.73%
-4.83%
-6.68%
-25.15%
-9.38%
-27.28%
4.38%
2.02%
Other Income
9.69
7.85
9.19
6.56
1.32
1.16
2.69
1.63
0.08
0.93
0.19
Interest
1.77
3.80
5.16
5.66
4.40
3.09
3.79
3.87
0.11
0.37
0.10
Depreciation
1.75
1.96
4.49
13.43
15.36
20.92
11.64
7.82
0.14
1.69
2.57
PBT
13.56
2.60
-3.35
10.50
-25.09
-33.65
-46.62
-33.56
-3.00
-0.32
-2.09
Tax
2.12
0.27
0.17
0.39
0.18
0.02
0.08
0.22
0.08
0.07
0.37
Tax Rate
15.63%
0.27%
-0.49%
3.71%
-0.72%
-0.06%
-0.17%
-0.66%
-2.56%
-21.88%
-17.70%
PAT
11.44
99.93
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
-0.16
-1.96
PAT before Minority Interest
10.72
99.93
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
-0.39
-2.47
Minority Interest
-0.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.23
0.51
PAT Margin
1.34%
7.01%
-5.40%
3.83%
-18.37%
-20.85%
-35.41%
-13.49%
-30.97%
-0.87%
-10.14%
PAT Growth
-88.31%
-
-
-
-
-
-
-
-
-
 
EPS
0.10
0.88
-0.31
0.09
-0.22
-0.30
-0.42
-0.30
-0.03
0.00
-0.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Shareholder's Funds
129.17
28.63
34.37
19.47
44.73
82.83
-25.62
6.07
8.69
8.11
Share Capital
113.27
113.27
113.27
113.27
113.27
113.27
10.09
8.09
8.09
8.09
Total Reserves
15.90
-84.64
-78.90
-93.80
-68.54
-30.44
-35.70
-2.02
0.60
0.02
Non-Current Liabilities
0.54
86.47
15.30
24.80
26.68
4.71
37.72
53.86
7.05
81.71
Secured Loans
0.29
0.26
1.25
1.52
0.13
0.12
0.04
0.02
0.00
0.00
Unsecured Loans
0.00
85.83
12.62
22.00
25.00
3.00
36.28
52.64
6.80
80.78
Long Term Provisions
0.13
0.31
1.44
1.43
1.69
1.54
1.22
0.83
0.00
0.00
Current Liabilities
233.69
369.79
111.11
78.00
61.26
78.91
133.37
47.28
3.72
7.34
Trade Payables
210.41
351.35
40.64
19.37
14.46
15.12
13.77
16.48
3.63
7.26
Other Current Liabilities
2.26
3.42
26.52
23.93
16.29
23.07
80.16
12.20
0.00
0.00
Short Term Borrowings
19.50
14.10
43.57
34.53
27.80
38.69
34.68
18.18
0.00
0.00
Short Term Provisions
1.53
0.93
0.37
0.17
2.72
2.03
4.76
0.41
0.09
0.07
Total Liabilities
363.40
484.89
160.78
122.27
132.67
166.45
145.47
114.33
28.14
106.07
Net Block
5.00
11.93
34.62
42.20
54.02
75.13
73.56
48.52
5.26
7.03
Gross Block
14.07
38.51
131.41
127.50
120.84
127.54
124.96
92.59
20.91
21.88
Accumulated Depreciation
9.07
26.58
96.79
85.30
66.82
52.41
51.40
44.07
15.66
14.86
Non Current Assets
103.59
115.99
45.15
52.26
64.53
89.63
86.14
64.47
5.62
10.13
Capital Work in Progress
0.00
0.20
1.18
0.36
0.00
0.00
0.00
3.78
0.11
0.11
Non Current Investment
98.29
88.29
0.00
0.00
4.00
7.95
3.95
4.02
0.25
2.99
Long Term Loans & Adv.
0.11
15.31
9.18
9.69
6.51
6.54
8.64
8.14
0.00
0.00
Other Non Current Assets
0.18
0.25
0.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
259.82
368.91
115.63
70.01
68.15
76.82
59.33
49.87
22.46
95.84
Current Investments
0.00
0.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
11.14
2.92
23.12
0.02
0.17
1.00
1.05
5.05
0.01
0.01
Sundry Debtors
121.07
236.83
39.35
32.56
34.17
25.83
23.13
19.18
5.01
6.38
Cash & Bank
2.79
1.96
4.03
1.35
5.98
8.68
5.07
9.75
0.90
0.10
Other Current Assets
124.82
17.63
29.58
26.18
27.83
41.31
30.08
15.88
16.54
89.36
Short Term Loans & Adv.
111.34
109.57
14.54
9.89
11.04
17.59
12.38
6.12
16.37
89.26
Net Current Assets
26.13
-0.88
4.52
-7.99
6.88
-2.08
-74.05
2.58
18.74
88.51
Total Assets
363.41
484.90
160.78
122.27
132.68
166.45
145.47
114.34
28.14
106.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Cash From Operating Activity
-27.12
52.52
15.03
-3.13
-11.10
-57.33
-16.66
-16.17
0.00
PBT
100.19
-34.78
10.50
-25.09
-33.65
-47.60
-33.56
-3.12
0.00
Adjustment
-91.44
66.01
24.61
18.77
23.67
17.87
10.43
0.24
0.00
Changes in Working Capital
-35.66
20.69
-19.84
3.40
-0.70
-27.22
6.82
-13.11
0.00
Cash after chg. in Working capital
-26.91
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
Tax Paid
-0.21
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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
111.81
-88.77
-13.47
0.39
0.90
-16.90
-26.69
-51.89
0.00
Net Fixed Assets
0.00
-0.01
0.08
0.08
8.59
-0.09
-0.08
0.27
Net Investments
-0.02
16.02
0.00
-19.65
-7.86
-82.48
-4.98
-37.50
Others
111.83
-104.78
-13.55
19.96
0.17
65.67
-21.63
-14.66
Cash from Financing Activity
-83.27
35.77
-1.21
0.64
7.82
75.70
38.72
75.88
0.00
Net Cash Inflow / Outflow
1.42
-0.48
0.35
-2.09
-2.38
1.47
-4.63
7.83
0.00
Opening Cash & Equivalents
0.94
1.42
1.07
3.16
5.54
4.08
8.71
0.88
0.00
Closing Cash & Equivalent
2.37
0.94
1.42
1.07
3.16
5.54
4.08
8.71
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Book Value (Rs.)
1.14
0.25
0.30
0.17
0.39
0.73
-2.54
0.20
0.28
0.26
ROA
23.56%
-10.83%
7.14%
-19.82%
-22.51%
-30.57%
-26.01%
-4.48%
-0.58%
-2.32%
ROE
126.64%
-110.94%
37.56%
-78.70%
-52.79%
-166.67%
0.00%
-43.48%
-4.70%
-30.76%
ROCE
74.80%
-26.59%
18.68%
-23.39%
-27.48%
-41.12%
-35.91%
-6.51%
0.09%
-2.24%
Fixed Asset Turnover
54.19
7.62
2.04
1.11
1.30
1.07
2.30
0.18
0.86
0.88
Receivable days
45.85
77.83
49.76
88.59
67.80
66.36
30.82
428.80
112.39
120.52
Inventory Days
1.80
7.34
16.01
0.26
1.32
2.77
4.44
89.67
0.11
0.10
Payable days
72.36
115.72
44.65
46.10
32.20
35.12
22.14
306.22
110.52
137.64
Cash Conversion Cycle
-24.71
-30.55
21.12
42.75
36.93
34.00
13.12
212.25
1.98
-17.02
Total Debt/Equity
0.15
3.50
1.73
3.07
1.19
0.50
-4.45
11.68
0.79
10.08
Interest Cover
27.36
-5.73
2.86
-4.71
-9.89
-11.55
-7.67
-26.52
0.13
-19.03

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.