Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Auto Ancillary

Rating :
62/99

BSE: 520059 | NSE: MUNJALAU

82.10
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  82.95
  •  83.55
  •  81.55
  •  82.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41083
  •  33.92
  •  115.00
  •  42.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 821.60
  • 54.65
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 903.69
  • 2.43%
  • 2.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.81%
  • 1.29%
  • 21.02%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 2.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.83
  • 10.33
  • -2.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.22
  • 5.39
  • 1.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.27
  • 9.31
  • 39.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.96
  • 15.35
  • 15.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 1.64
  • 1.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 7.63
  • 6.33

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
422.17
476.75
-11.45%
544.68
543.76
0.17%
508.58
480.94
5.75%
482.83
374.30
29.00%
Expenses
396.11
459.28
-13.75%
508.61
517.89
-1.79%
484.03
455.81
6.19%
461.36
354.60
30.11%
EBITDA
26.06
17.47
49.17%
36.07
25.87
39.43%
24.56
25.13
-2.27%
21.47
19.71
8.93%
EBIDTM
6.17%
3.66%
6.62%
4.76%
4.83%
5.23%
4.45%
5.26%
Other Income
10.56
3.48
203.45%
7.15
2.95
142.37%
10.32
3.44
200.00%
2.87
1.43
100.70%
Interest
7.00
7.18
-2.51%
7.12
6.94
2.59%
6.96
5.48
27.01%
7.46
2.85
161.75%
Depreciation
14.16
14.19
-0.21%
13.92
13.08
6.42%
13.62
11.96
13.88%
13.78
7.32
88.25%
PBT
-23.40
-0.42
-
22.18
8.78
152.62%
14.29
58.31
-75.49%
3.58
10.97
-67.37%
Tax
-0.06
3.14
-
7.30
1.25
484.00%
4.02
12.96
-68.98%
1.28
0.52
146.15%
PAT
-23.35
-3.56
-
14.87
7.53
97.48%
10.27
45.36
-77.36%
2.29
10.45
-78.09%
PATM
-5.53%
-0.75%
2.73%
1.38%
2.02%
9.43%
0.48%
2.79%
EPS
-1.22
-0.07
-
1.38
0.77
79.22%
0.99
4.55
-78.24%
0.36
0.98
-63.27%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,958.26
1,984.29
1,915.68
2,122.64
1,235.57
1,214.03
Net Sales Growth
4.40%
3.58%
-9.75%
71.79%
1.77%
 
Cost Of Goods Sold
1,442.53
1,506.31
1,571.95
1,815.62
936.95
911.21
Gross Profit
515.73
477.98
343.72
307.02
298.62
302.83
GP Margin
26.34%
24.09%
17.94%
14.46%
24.17%
24.94%
Total Expenditure
1,850.11
1,894.35
1,832.96
2,040.15
1,190.38
1,144.87
Power & Fuel Cost
-
45.79
29.65
28.94
29.97
27.00
% Of Sales
-
2.31%
1.55%
1.36%
2.43%
2.22%
Employee Cost
-
168.67
108.76
91.68
110.59
85.65
% Of Sales
-
8.50%
5.68%
4.32%
8.95%
7.06%
Manufacturing Exp.
-
108.14
80.85
70.10
76.26
77.85
% Of Sales
-
5.45%
4.22%
3.30%
6.17%
6.41%
General & Admin Exp.
-
11.59
7.70
6.30
6.54
12.09
% Of Sales
-
0.58%
0.40%
0.30%
0.53%
1.00%
Selling & Distn. Exp.
-
0.54
0.27
0.57
0.70
0.45
% Of Sales
-
0.03%
0.01%
0.03%
0.06%
0.04%
Miscellaneous Exp.
-
53.30
33.77
26.92
29.37
30.63
% Of Sales
-
2.69%
1.76%
1.27%
2.38%
2.52%
EBITDA
108.16
89.94
82.72
82.49
45.19
69.16
EBITDA Margin
5.52%
4.53%
4.32%
3.89%
3.66%
5.70%
Other Income
30.90
12.74
5.45
5.33
5.42
4.07
Interest
28.54
27.06
11.76
15.63
12.05
4.28
Depreciation
55.48
53.02
35.74
39.01
31.50
20.27
PBT
16.65
22.60
40.67
33.18
7.06
48.69
Tax
12.54
18.63
11.06
12.74
3.00
11.39
Tax Rate
75.32%
26.52%
27.19%
38.40%
44.58%
23.39%
PAT
4.08
56.13
26.79
20.63
4.12
35.97
PAT before Minority Interest
15.03
51.62
29.61
20.44
3.74
37.30
Minority Interest
10.95
4.51
-2.82
0.19
0.38
-1.33
PAT Margin
0.21%
2.83%
1.40%
0.97%
0.33%
2.96%
PAT Growth
-93.17%
109.52%
29.86%
400.73%
-88.55%
 
EPS
0.41
5.61
2.68
2.06
0.41
3.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
384.33
337.49
310.53
288.93
297.11
Share Capital
20.00
20.00
20.00
20.00
20.00
Total Reserves
364.33
317.49
290.53
268.93
277.11
Non-Current Liabilities
230.35
93.00
114.40
120.89
21.61
Secured Loans
31.89
52.95
79.22
93.25
26.55
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.60
10.45
8.66
8.57
6.86
Current Liabilities
641.73
512.63
419.74
362.36
220.06
Trade Payables
311.95
251.84
261.93
282.50
151.03
Other Current Liabilities
230.75
108.06
83.90
57.33
53.05
Short Term Borrowings
42.76
18.47
12.10
15.91
10.18
Short Term Provisions
56.26
134.27
61.81
6.62
5.80
Total Liabilities
1,266.45
957.58
856.31
783.83
550.78
Net Block
415.82
262.93
302.88
343.49
200.21
Gross Block
599.54
404.53
408.88
422.80
257.79
Accumulated Depreciation
183.72
141.61
106.00
79.30
57.59
Non Current Assets
456.19
294.88
325.29
368.89
275.86
Capital Work in Progress
8.17
4.21
1.16
1.66
24.94
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
32.19
27.74
21.19
20.83
26.23
Other Non Current Assets
0.00
0.00
0.06
2.91
24.49
Current Assets
798.62
649.17
531.02
414.93
274.92
Current Investments
104.49
117.65
26.35
20.73
7.47
Inventories
208.24
111.64
83.06
92.76
74.60
Sundry Debtors
437.32
387.15
383.41
268.87
161.93
Cash & Bank
12.96
6.93
18.04
16.97
23.24
Other Current Assets
35.61
6.02
9.83
2.94
7.69
Short Term Loans & Adv.
30.68
19.77
10.33
12.65
4.77
Net Current Assets
156.90
136.53
111.28
52.57
54.87
Total Assets
1,254.81
944.05
856.31
783.82
550.78

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
33.37
136.92
58.57
86.70
25.72
PBT
70.25
40.67
33.18
7.18
48.81
Adjustment
27.02
44.38
61.23
45.96
23.59
Changes in Working Capital
-45.39
58.85
-28.69
39.68
-35.31
Cash after chg. in Working capital
51.89
143.90
65.71
92.83
37.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.51
-6.98
-7.14
-6.13
-11.37
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
37.13
-99.26
-14.01
-139.11
-14.95
Net Fixed Assets
-14.46
6.03
12.14
-65.91
Net Investments
13.13
-64.97
-7.31
-37.88
Others
38.46
-40.32
-18.84
-35.32
Cash from Financing Activity
-64.89
-50.35
-44.92
47.38
-5.09
Net Cash Inflow / Outflow
5.61
-12.69
-0.36
-5.03
5.68
Opening Cash & Equivalents
2.53
15.22
15.58
20.61
14.93
Closing Cash & Equivalent
8.14
2.53
15.22
15.58
20.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
38.43
33.75
31.05
28.89
29.71
ROA
4.64%
3.27%
2.49%
0.56%
6.77%
ROE
14.30%
9.14%
6.82%
1.28%
12.55%
ROCE
21.33%
12.30%
11.70%
4.97%
15.39%
Fixed Asset Turnover
3.95
4.71
5.10
3.63
4.71
Receivable days
75.83
73.41
56.08
63.63
48.68
Inventory Days
29.42
18.55
15.12
24.72
22.43
Payable days
68.31
59.65
54.72
68.20
47.48
Cash Conversion Cycle
36.94
32.31
16.47
20.15
23.64
Total Debt/Equity
0.25
0.27
0.36
0.43
0.16
Interest Cover
3.60
4.46
3.12
1.56
12.38

News Update:


  • Munjal Auto Industries to purchase leasehold land in Ahmedabad
    30th Apr 2024, 18:06 PM

    The company has entered into a Deed of Assignment with M/s Shreeji Metazine LLP

    Read More
  • Munjal Auto Inds - Quarterly Results
    14th Feb 2024, 14:39 PM

    Read More

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.