Nifty
Sensex
:
:
11863.10
39468.25
34.85 (0.29%)
115.58 (0.29%)

Auto Ancillary

Rating :
68/99  (View)

BSE: 532539 | NSE: MINDAIND

336.90
1.05 (0.31%)
21-May-2019 | 10:09AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  340.00
  •  340.00
  •  332.85
  •  335.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13884
  •  46.78
  •  459.00
  •  260.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,832.78
  • 30.92
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,284.90
  • 0.28%
  • 5.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.79%
  • 4.18%
  • 8.50%
  • FII
  • DII
  • Others
  • 0.05%
  • 4.45%
  • 12.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.11
  • 21.25
  • 20.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 55.09
  • 17.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.51
  • 114.25
  • 42.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.45
  • 25.72
  • 26.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 4.47
  • 5.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.13
  • 11.94
  • 14.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
1,486.46
1,370.88
8.43%
1,470.09
1,056.16
39.19%
1,521.72
1,098.35
38.55%
1,429.82
1,022.54
39.83%
Expenses
1,301.09
1,201.38
8.30%
1,289.67
929.78
38.71%
1,332.38
961.78
38.53%
1,259.77
921.52
36.71%
EBITDA
185.37
169.50
9.36%
180.42
126.38
42.76%
189.34
136.57
38.64%
170.05
101.02
68.33%
EBIDTM
12.47%
12.36%
12.27%
11.97%
12.44%
12.43%
11.89%
9.88%
Other Income
13.07
12.38
5.57%
2.70
7.68
-64.84%
4.76
4.45
6.97%
6.50
9.21
-29.42%
Interest
20.43
13.91
46.87%
14.51
7.01
106.99%
15.05
6.26
140.42%
13.16
7.91
66.37%
Depreciation
68.18
48.86
39.54%
60.83
41.98
44.90%
56.09
38.27
46.56%
49.28
35.74
37.88%
PBT
109.83
157.35
-30.20%
107.78
85.07
26.70%
122.96
96.49
27.43%
114.11
66.58
71.39%
Tax
33.39
22.50
48.40%
28.34
24.29
16.67%
38.73
29.67
30.54%
33.61
21.22
58.39%
PAT
76.44
134.85
-43.31%
79.44
60.78
30.70%
84.23
66.82
26.06%
80.50
45.36
77.47%
PATM
5.14%
9.84%
5.40%
5.75%
5.54%
6.08%
5.63%
4.44%
EPS
2.80
5.19
-46.05%
2.64
2.29
15.28%
2.77
2.60
6.54%
2.68
1.85
44.86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
5,908.09
4,470.56
3,386.26
2,527.34
2,232.08
1,706.13
1,340.40
1,179.21
954.22
625.19
Net Sales Growth
29.91%
32.02%
33.99%
13.23%
30.83%
27.29%
13.67%
23.58%
52.63%
 
Cost Of Goods Sold
3,622.48
2,763.18
2,116.40
1,609.78
1,483.22
1,171.16
940.67
812.78
635.15
415.50
Gross Profit
2,285.61
1,707.38
1,269.86
917.56
748.87
534.97
399.74
366.42
319.07
209.70
GP Margin
38.69%
38.19%
37.50%
36.31%
33.55%
31.36%
29.82%
31.07%
33.44%
33.54%
Total Expenditure
5,182.91
3,936.74
3,012.27
2,289.51
2,080.73
1,646.64
1,246.95
1,103.35
870.50
553.08
Power & Fuel Cost
-
111.45
87.88
54.61
48.11
43.30
29.02
23.42
22.69
14.15
% Of Sales
-
2.49%
2.60%
2.16%
2.16%
2.54%
2.17%
1.99%
2.38%
2.26%
Employee Cost
-
586.80
451.45
326.34
287.85
224.85
143.93
134.32
101.37
64.82
% Of Sales
-
13.13%
13.33%
12.91%
12.90%
13.18%
10.74%
11.39%
10.62%
10.37%
Manufacturing Exp.
-
210.61
159.01
120.21
106.13
69.28
45.96
49.77
44.37
22.59
% Of Sales
-
4.71%
4.70%
4.76%
4.75%
4.06%
3.43%
4.22%
4.65%
3.61%
General & Admin Exp.
-
110.80
82.66
69.88
55.63
62.76
42.63
38.83
34.73
25.89
% Of Sales
-
2.48%
2.44%
2.76%
2.49%
3.68%
3.18%
3.29%
3.64%
4.14%
Selling & Distn. Exp.
-
89.75
70.87
68.72
76.72
24.79
15.55
24.84
0.00
9.41
% Of Sales
-
2.01%
2.09%
2.72%
3.44%
1.45%
1.16%
2.11%
0%
1.51%
Miscellaneous Exp.
-
64.15
44.00
39.97
23.06
50.52
29.20
19.38
32.19
0.73
% Of Sales
-
1.43%
1.30%
1.58%
1.03%
2.96%
2.18%
1.64%
3.37%
0.12%
EBITDA
725.18
533.82
373.99
237.83
151.35
59.49
93.45
75.86
83.72
72.11
EBITDA Margin
12.27%
11.94%
11.04%
9.41%
6.78%
3.49%
6.97%
6.43%
8.77%
11.53%
Other Income
27.03
33.35
13.82
13.97
19.98
35.20
10.98
16.34
14.61
1.06
Interest
63.15
35.09
39.75
25.68
25.01
24.18
19.06
19.78
16.69
14.76
Depreciation
234.38
164.85
136.17
92.62
83.49
59.08
46.27
40.18
33.89
27.14
PBT
454.68
367.23
211.89
133.50
62.83
11.43
39.10
32.24
47.74
31.27
Tax
134.07
97.69
46.47
27.74
19.38
7.59
10.99
0.31
12.21
7.86
Tax Rate
29.49%
24.09%
21.93%
20.00%
24.60%
58.70%
27.96%
1.26%
25.58%
25.14%
PAT
320.61
287.11
145.44
99.47
59.66
6.36
28.89
24.46
35.53
23.41
PAT before Minority Interest
266.75
307.78
165.42
110.96
59.41
5.34
28.31
24.24
35.53
23.41
Minority Interest
-53.86
-20.67
-19.98
-11.49
0.25
1.02
0.58
0.22
0.00
0.00
PAT Margin
5.43%
6.42%
4.30%
3.94%
2.67%
0.37%
2.16%
2.07%
3.72%
3.74%
PAT Growth
4.16%
97.41%
46.21%
66.73%
838.05%
-77.99%
18.11%
-31.16%
51.77%
 
Unadjusted EPS
10.89
35.89
20.81
13.99
42.76
4.45
17.71
18.01
26.14
21.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,391.69
1,059.45
471.71
365.28
312.19
308.82
286.16
198.72
139.35
Share Capital
17.41
15.87
19.37
19.37
19.37
19.37
19.37
56.54
57.14
Total Reserves
1,370.67
741.26
452.34
345.91
292.82
289.46
266.79
142.17
82.22
Non-Current Liabilities
376.67
260.09
247.97
170.70
205.09
152.12
111.29
73.11
151.02
Secured Loans
195.41
118.75
106.92
83.65
119.46
76.23
51.95
39.73
107.42
Unsecured Loans
44.63
58.53
62.09
13.55
18.19
12.47
14.18
15.46
37.28
Long Term Provisions
103.78
58.95
77.05
70.71
67.12
57.41
43.99
7.45
0.00
Current Liabilities
1,367.13
931.45
740.45
513.49
504.37
383.43
348.78
287.78
136.69
Trade Payables
798.41
486.37
321.45
267.00
247.35
216.39
177.30
125.33
111.91
Other Current Liabilities
247.25
167.99
169.45
89.27
93.53
62.27
55.17
44.90
14.20
Short Term Borrowings
302.81
261.20
184.06
111.56
140.23
80.83
93.78
95.01
0.00
Short Term Provisions
18.66
15.89
65.49
45.66
23.26
23.95
22.53
22.54
10.58
Total Liabilities
3,346.50
2,368.00
1,569.74
1,070.80
1,035.46
856.70
757.71
559.61
427.06
Net Block
1,350.50
884.87
572.74
411.24
400.54
318.63
274.58
250.38
230.33
Gross Block
1,652.76
1,021.21
1,436.69
1,151.26
1,073.46
604.00
516.92
403.06
352.36
Accumulated Depreciation
302.26
136.34
863.95
740.02
671.42
282.42
220.27
152.68
122.04
Non Current Assets
1,819.41
1,166.32
823.06
521.68
519.40
449.23
352.89
291.01
241.09
Capital Work in Progress
210.79
116.95
130.11
9.32
21.87
42.23
5.14
6.92
2.83
Non Current Investment
155.23
111.12
43.62
26.33
24.42
21.81
21.72
18.90
7.93
Long Term Loans & Adv.
92.49
48.93
68.58
69.39
66.30
63.42
49.93
13.29
0.00
Other Non Current Assets
10.40
4.45
8.01
5.39
6.26
3.14
1.53
1.52
0.00
Current Assets
1,527.09
1,201.68
746.68
549.11
516.06
407.47
404.81
268.43
185.74
Current Investments
0.00
0.00
0.00
2.03
23.05
0.00
1.09
0.00
0.00
Inventories
417.52
237.56
183.84
140.59
124.67
89.49
80.81
83.76
49.16
Sundry Debtors
789.73
499.55
363.91
289.46
261.04
217.26
196.26
130.75
89.84
Cash & Bank
159.47
374.16
56.66
28.02
27.76
38.53
66.57
22.93
14.13
Other Current Assets
160.37
13.15
13.92
8.42
79.54
62.19
60.07
30.98
32.61
Short Term Loans & Adv.
145.46
77.26
128.35
80.59
68.96
56.23
55.68
28.72
31.87
Net Current Assets
159.96
270.23
6.23
35.62
11.69
24.04
56.03
-19.35
49.05
Total Assets
3,346.50
2,368.00
1,569.74
1,070.79
1,035.46
856.70
757.70
559.61
427.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
362.07
334.62
146.25
135.40
41.64
95.31
77.42
44.62
88.26
PBT
405.47
211.89
138.71
78.79
12.93
39.30
24.56
35.04
31.28
Adjustment
144.26
169.80
115.06
83.86
79.59
54.62
55.34
47.45
41.25
Changes in Working Capital
-103.08
8.92
-82.19
-10.41
-42.15
11.72
5.77
-34.67
22.25
Cash after chg. in Working capital
446.65
390.61
171.58
152.24
50.37
105.64
85.66
47.82
94.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.58
-55.99
-25.33
-16.84
-8.73
-10.33
-8.24
-3.20
-6.51
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
-640.50
-270.81
-256.93
-39.13
-136.78
-117.90
-26.11
-46.61
-83.96
Net Fixed Assets
-94.03
331.95
-24.84
-43.56
-48.53
-68.77
-64.65
-54.45
Net Investments
-247.65
-162.10
-112.45
11.30
-17.97
-8.43
-47.99
-10.92
Others
-298.82
-440.66
-119.64
-6.87
-70.28
-40.70
86.53
18.76
Cash from Financing Activity
46.16
252.84
123.38
-98.39
80.18
-5.46
-7.67
-3.80
5.79
Net Cash Inflow / Outflow
-232.27
316.65
12.70
-2.12
-14.96
-28.04
43.64
-5.79
10.10
Opening Cash & Equivalents
357.76
37.60
21.08
23.20
38.53
66.57
22.93
14.13
4.03
Closing Cash & Equivalent
125.56
357.76
33.78
21.08
23.57
38.53
66.57
22.93
14.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
53.15
31.81
19.67
15.20
12.97
12.83
11.88
8.00
5.87
ROA
10.77%
8.40%
8.40%
5.64%
0.56%
3.51%
3.68%
7.20%
5.48%
ROE
28.69%
27.00%
26.74%
17.72%
1.74%
9.63%
11.08%
28.72%
25.31%
ROCE
24.70%
20.72%
22.49%
17.09%
6.60%
11.96%
10.54%
19.65%
16.22%
Fixed Asset Turnover
3.40
2.98
2.10
2.13
2.19
2.60
2.77
2.73
1.90
Receivable days
51.73
42.99
43.94
42.31
47.59
51.79
46.81
39.01
49.08
Inventory Days
26.29
20.98
21.82
20.39
21.31
21.33
23.56
23.51
26.85
Payable days
59.27
48.67
46.83
44.91
52.94
58.15
50.90
50.54
70.82
Cash Conversion Cycle
18.75
15.31
18.93
17.78
15.96
14.97
19.47
11.98
5.11
Total Debt/Equity
0.44
0.67
0.83
0.64
0.98
0.64
0.64
0.87
1.04
Interest Cover
12.56
6.33
6.40
4.15
1.53
3.06
2.24
3.86
3.12

News Update


  • Minda Industries to merge four wholly owned subsidiaries with itself
    17th May 2019, 09:45 AM

    The amalgamation is expected to be completed by the end of financial year

    Read More
  • Minda Industries reports 39% fall in Q4 consolidated profit
    16th May 2019, 15:15 PM

    The company has reported a standalone net profit of Rs 43.57 crore for the quarter ended March 31, 2019

    Read More
  • Minda Industries - Quarterly Results
    16th May 2019, 14:48 PM

    Read More
  • Minda Industries raises Rs 30 crore through CP
    27th Apr 2019, 10:47 AM

    This is in line with the management efforts to bring down the finance cost

    Read More
  • Minda Industries redeems commercial paper of Rs 30 crore
    29th Mar 2019, 10:44 AM

    The commercial paper had maturity date of March 28, 2019

    Read More
  • Minda Industries completes document formalities with Sensata Technologies
    15th Feb 2019, 16:29 PM

    The company will engage in the business of manufacturing and selling Cam, Crank and TISS to their existing customers, primarily in India

    Read More
  • Minda Industries gets nod for merger of Harita Seating Systems with itself
    15th Feb 2019, 11:24 AM

    The merger has potential to create significant shareholder value backed by superior business profile and performance

    Read More

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.