Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Film Production, Distribution & Entertainment

Rating :
64/99

BSE: 512267 | NSE: MMWL

4.46
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  4.21
  •  4.49
  •  4.21
  •  4.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12
  •  2.23
  •  5.78
  •  3.83

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 505.20
  • 5.06
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 522.37
  • N/A
  • 3.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.72%
  • 34.76%
  • 4.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.21%

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
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.22
  • 8.73
  • -11.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -12.52
  • -22.18
  • 2.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
220.71
225.01
-1.91%
621.27
222.67
179.01%
134.30
234.74
-42.79%
444.03
68.80
545.39%
Expenses
220.68
227.62
-3.05%
619.39
227.11
172.73%
134.93
235.80
-42.78%
442.17
68.59
544.66%
EBITDA
0.03
-2.61
-
1.88
-4.44
-
-0.63
-1.06
-
1.87
0.21
790.48%
EBIDTM
0.01%
-1.16%
0.30%
-1.99%
-0.47%
-0.45%
0.42%
0.31%
Other Income
2.15
3.03
-29.04%
1.75
5.82
-69.93%
2.11
1.12
88.39%
1.03
0.20
415.00%
Interest
0.51
0.58
-12.07%
0.70
0.78
-10.26%
0.64
0.93
-31.18%
1.88
1.37
37.23%
Depreciation
0.35
0.79
-55.70%
0.30
0.79
-62.03%
0.29
0.80
-63.75%
0.59
0.78
-24.36%
PBT
1.33
-0.95
-
2.62
-0.20
-
0.55
-1.67
-
98.02
-33.18
-
Tax
2.45
-1.21
-
-0.06
0.04
-
0.06
-0.06
-
0.14
0.04
250.00%
PAT
-1.12
0.26
-
2.69
-0.24
-
0.49
-1.61
-
97.88
-33.22
-
PATM
-0.51%
0.12%
0.43%
-0.11%
0.37%
-0.69%
22.04%
-48.28%
EPS
-0.01
0.00
-
0.02
0.00
0.00
0.00
-0.01
-
0.86
-0.29
-

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
1,420.31
1,424.61
647.57
263.77
137.47
161.51
134.66
250.54
10.30
18.49
19.32
Net Sales Growth
89.07%
119.99%
145.51%
91.87%
-14.88%
19.94%
-46.25%
2332.43%
-44.29%
-4.30%
 
Cost Of Goods Sold
1,371.97
1,395.39
594.35
111.75
3.21
32.12
25.79
151.27
7.96
0.00
17.17
Gross Profit
48.34
29.22
53.22
152.02
134.25
129.38
108.87
99.28
2.34
18.49
2.15
GP Margin
3.40%
2.05%
8.22%
57.63%
97.66%
80.11%
80.85%
39.63%
22.72%
100%
11.13%
Total Expenditure
1,417.17
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
3.15
0.51
-2.89
23.03
-6.64
-10.79
-33.87
-23.51
-2.81
0.81
0.39
EBITDA Margin
0.22%
0.04%
-0.45%
8.73%
-4.83%
-6.68%
-25.15%
-9.38%
-27.28%
4.38%
2.02%
Other Income
7.04
7.85
9.19
6.56
1.32
1.16
2.69
1.63
0.08
0.93
0.19
Interest
3.73
3.80
5.16
5.66
4.40
3.09
3.79
3.87
0.11
0.37
0.10
Depreciation
1.53
1.96
4.49
13.43
15.36
20.92
11.64
7.82
0.14
1.69
2.57
PBT
102.52
2.60
-3.35
10.50
-25.09
-33.65
-46.62
-33.56
-3.00
-0.32
-2.09
Tax
2.59
0.27
0.17
0.39
0.18
0.02
0.08
0.22
0.08
0.07
0.37
Tax Rate
2.53%
0.27%
-0.49%
3.71%
-0.72%
-0.06%
-0.17%
-0.66%
-2.56%
-21.88%
-17.70%
PAT
99.94
99.93
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
-0.16
-1.96
PAT before Minority Interest
99.94
99.93
-34.95
10.11
-25.26
-33.67
-47.68
-33.79
-3.19
-0.39
-2.47
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.23
0.51
PAT Margin
7.04%
7.01%
-5.40%
3.83%
-18.37%
-20.85%
-35.41%
-13.49%
-30.97%
-0.87%
-10.14%
PAT Growth
387.10%
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
0.87
0.22
-0.31
0.09
-0.22
-0.30
-0.47
-3.60
-0.40
0.00
-0.30

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.