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

Forgings

Rating :
46/99  (View)

BSE: 522241 | NSE: MMFL

383.00
12.50 (3.37%)
18-Oct-2019 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  376.50
  •  387.00
  •  370.00
  •  370.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5206
  •  19.94
  •  664.85
  •  326.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 922.18
  • 12.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,441.18
  • 1.31%
  • 2.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.34%
  • 1.54%
  • 17.51%
  • FII
  • DII
  • Others
  • 0.01%
  • 21.32%
  • 3.28%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.41
  • 12.46
  • 23.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.02
  • 9.36
  • 13.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.43
  • 9.98
  • 23.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.29
  • 49.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.90
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.36
  • 13.54
  • 22.80

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
223.85
221.14
1.23%
243.15
0.00
0.00
265.92
0.00
0.00
230.98
0.00
0.00
Expenses
181.59
178.51
1.73%
198.46
0.00
0.00
214.53
0.00
0.00
185.95
0.00
0.00
EBITDA
42.26
42.63
-0.87%
44.68
0.00
0.00
51.38
0.00
0.00
45.03
0.00
0.00
EBIDTM
18.88%
19.28%
18.38%
0.00%
19.32%
0.00%
19.50%
0.00%
Other Income
3.14
3.14
0.00%
4.60
0.00
0.00
6.14
0.00
0.00
3.11
0.00
0.00
Interest
11.32
10.51
7.71%
10.38
0.00
0.00
12.31
0.00
0.00
6.56
0.00
0.00
Depreciation
14.75
14.80
-0.34%
14.28
0.00
0.00
16.15
0.00
0.00
14.55
0.00
0.00
PBT
19.33
20.46
-5.52%
24.65
0.00
0.00
29.06
0.00
0.00
27.02
0.00
0.00
Tax
3.97
3.97
0.00%
8.46
0.00
0.00
6.25
0.00
0.00
6.25
0.00
0.00
PAT
15.36
16.49
-6.85%
16.18
0.00
0.00
22.81
0.00
0.00
20.77
0.00
0.00
PATM
6.86%
7.46%
6.66%
0.00%
8.58%
0.00%
8.99%
0.00%
EPS
6.36
6.83
-6.88%
6.70
0.00
0.00
9.45
0.00
0.00
8.60
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Net Sales
963.90
934.12
638.66
158.44
206.81
190.91
176.80
166.01
159.54
104.94
Net Sales Growth
335.88%
46.26%
303.09%
-23.39%
8.33%
7.98%
6.50%
4.06%
52.03%
 
Cost Of Goods Sold
421.19
417.30
260.90
73.94
99.35
81.70
82.31
80.86
77.22
48.64
Gross Profit
542.71
516.82
377.75
84.50
107.47
109.21
94.49
85.14
82.33
56.30
GP Margin
56.30%
55.33%
59.15%
53.33%
51.97%
57.20%
53.44%
51.29%
51.60%
53.65%
Total Expenditure
780.53
754.29
508.67
135.79
174.83
154.12
143.16
136.77
132.14
86.57
Power & Fuel Cost
-
81.85
60.32
17.46
22.78
20.75
18.43
16.72
16.44
11.20
% Of Sales
-
8.76%
9.44%
11.02%
11.01%
10.87%
10.42%
10.07%
10.30%
10.67%
Employee Cost
-
78.93
57.97
15.52
16.67
14.75
11.35
9.69
8.61
7.09
% Of Sales
-
8.45%
9.08%
9.80%
8.06%
7.73%
6.42%
5.84%
5.40%
6.76%
Manufacturing Exp.
-
97.38
67.77
13.18
16.58
18.80
15.09
14.29
12.83
8.52
% Of Sales
-
10.42%
10.61%
8.32%
8.02%
9.85%
8.54%
8.61%
8.04%
8.12%
General & Admin Exp.
-
11.91
9.03
5.04
6.41
7.36
5.38
5.04
5.14
3.76
% Of Sales
-
1.27%
1.41%
3.18%
3.10%
3.86%
3.04%
3.04%
3.22%
3.58%
Selling & Distn. Exp.
-
43.22
38.22
10.36
12.80
9.98
10.14
9.74
11.54
7.11
% Of Sales
-
4.63%
5.98%
6.54%
6.19%
5.23%
5.74%
5.87%
7.23%
6.78%
Miscellaneous Exp.
-
23.69
14.46
0.28
0.25
0.78
0.45
0.42
0.39
0.25
% Of Sales
-
2.54%
2.26%
0.18%
0.12%
0.41%
0.25%
0.25%
0.24%
0.24%
EBITDA
183.35
179.83
129.99
22.65
31.98
36.79
33.64
29.24
27.40
18.37
EBITDA Margin
19.02%
19.25%
20.35%
14.30%
15.46%
19.27%
19.03%
17.61%
17.17%
17.51%
Other Income
16.99
15.86
12.14
7.13
7.56
5.98
5.72
4.11
3.97
2.51
Interest
40.57
31.58
13.49
6.35
9.00
4.38
4.04
2.99
1.94
0.63
Depreciation
59.73
58.07
46.44
11.60
16.39
18.17
16.73
14.15
14.21
10.73
PBT
100.06
106.03
82.20
11.82
14.14
20.22
18.58
16.20
15.21
9.53
Tax
24.93
27.21
13.58
1.41
3.98
5.80
4.67
4.37
5.57
2.48
Tax Rate
24.92%
25.66%
18.31%
11.93%
28.15%
28.68%
25.13%
26.98%
36.62%
26.02%
PAT
75.12
78.84
60.60
10.42
10.17
14.43
13.91
11.83
9.64
7.05
PAT before Minority Interest
75.12
78.84
60.60
10.42
10.17
14.43
13.91
11.83
9.64
7.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.79%
8.44%
9.49%
6.58%
4.92%
7.56%
7.87%
7.13%
6.04%
6.72%
PAT Growth
355.55%
30.10%
481.57%
2.46%
-29.52%
3.74%
17.58%
22.72%
36.74%
 
Unadjusted EPS
31.11
32.66
50.20
8.63
8.42
23.90
23.06
19.60
15.97
23.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
427.26
362.60
103.72
95.42
87.42
76.53
64.73
54.95
Share Capital
24.14
12.07
12.07
12.07
6.04
6.04
6.04
6.04
Total Reserves
403.12
350.53
91.65
83.35
81.39
70.49
58.70
48.92
Non-Current Liabilities
433.74
185.16
121.52
118.63
110.29
68.51
70.60
58.24
Secured Loans
396.29
168.26
114.34
111.35
96.53
54.21
60.54
46.73
Unsecured Loans
0.00
0.00
0.00
0.00
7.22
8.74
4.04
5.80
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
380.90
305.20
16.86
10.31
22.39
14.67
13.97
19.64
Trade Payables
57.33
66.03
13.34
5.27
13.93
7.45
7.86
14.17
Other Current Liabilities
60.48
41.26
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
234.75
175.90
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
28.34
22.01
3.52
5.04
8.45
7.23
6.11
5.48
Total Liabilities
1,241.90
852.96
242.10
224.36
220.10
159.71
149.30
132.83
Net Block
651.18
405.85
129.95
112.76
100.65
82.03
68.40
58.63
Gross Block
1,132.09
828.87
268.61
240.81
212.32
176.10
146.07
122.25
Accumulated Depreciation
480.91
423.02
138.66
128.06
111.67
94.08
77.67
63.61
Non Current Assets
721.34
453.69
152.05
137.97
122.67
93.52
77.88
69.23
Capital Work in Progress
39.19
27.37
21.98
25.11
21.91
11.38
9.36
10.48
Non Current Investment
3.29
2.71
0.11
0.11
0.11
0.11
0.11
0.11
Long Term Loans & Adv.
18.82
12.14
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
8.85
5.62
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
520.56
399.28
90.05
86.38
97.43
66.19
71.42
63.60
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
194.69
126.92
30.54
40.68
42.61
27.06
32.05
32.50
Sundry Debtors
90.32
62.57
28.93
16.70
18.26
16.21
16.78
15.00
Cash & Bank
172.08
164.29
6.09
0.88
0.97
0.80
0.35
1.41
Other Current Assets
63.47
28.65
13.17
18.12
35.59
22.12
22.24
14.70
Short Term Loans & Adv.
23.40
16.85
11.31
10.00
23.24
18.30
17.84
6.79
Net Current Assets
139.66
94.08
73.20
76.08
75.04
51.51
57.46
43.96
Total Assets
1,241.90
852.97
242.10
224.35
220.10
159.71
149.30
132.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
64.76
4.28
26.76
23.16
6.05
33.63
9.70
4.95
PBT
106.06
74.17
11.82
14.14
20.46
18.64
16.27
15.17
Adjustment
74.42
48.14
16.62
24.33
21.74
19.82
17.08
15.96
Changes in Working Capital
-89.83
-99.01
8.06
1.18
-24.63
6.50
-14.83
-19.28
Cash after chg. in Working capital
90.65
23.30
36.51
39.65
17.57
44.97
18.52
11.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.88
-19.02
-1.45
-4.20
-5.21
-5.37
-3.86
-3.62
Other Direct Exp. Paid
0.00
0.00
-2.14
-3.53
-2.12
-2.05
-2.05
-1.54
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-300.57
-85.78
-14.83
-41.00
-37.95
-26.35
-11.68
-28.69
Net Fixed Assets
-288.98
-491.99
-24.67
-31.69
-47.30
-32.07
-22.69
Net Investments
-0.58
-3.99
0.00
0.00
0.00
0.00
0.00
Others
-11.01
410.20
9.84
-9.31
9.35
5.72
11.01
Cash from Financing Activity
243.59
111.77
-6.71
17.76
32.07
-6.83
0.92
24.48
Net Cash Inflow / Outflow
7.78
30.26
5.21
-0.09
0.16
0.46
-1.06
0.74
Opening Cash & Equivalents
164.29
134.03
0.88
0.97
0.80
0.35
1.41
0.66
Closing Cash & Equivalent
172.08
164.29
6.09
0.88
0.97
0.80
0.35
1.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 10
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
176.99
150.20
42.97
39.53
36.21
31.70
26.81
22.76
19.62
ROA
7.53%
11.07%
4.47%
4.58%
7.60%
9.01%
8.39%
8.97%
8.58%
ROE
19.96%
25.99%
10.46%
11.12%
17.60%
19.70%
19.77%
18.84%
14.88%
ROCE
14.75%
18.16%
8.56%
11.63%
14.88%
16.83%
16.21%
19.50%
14.84%
Fixed Asset Turnover
0.95
1.16
0.62
0.91
0.98
1.10
1.24
1.48
1.12
Receivable days
29.87
26.15
52.57
30.85
32.95
34.05
34.93
27.82
32.40
Inventory Days
62.83
45.00
82.04
73.50
66.58
61.01
70.96
55.87
56.84
Payable days
28.55
26.80
24.27
18.87
22.48
17.89
27.23
25.50
25.05
Cash Conversion Cycle
64.15
44.34
110.34
85.48
77.05
77.16
78.66
58.19
64.20
Total Debt/Equity
1.62
1.06
1.10
1.17
1.19
0.82
1.00
0.96
0.44
Interest Cover
4.36
6.50
2.86
2.57
5.62
5.60
6.41
8.85
16.12

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.