Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Insurance - Life

Rating :
N/A

BSE: 500271 | NSE: MFSL

996.10
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1007.00
  •  1008.50
  •  991.10
  •  1002.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  268424
  •  2682.48
  •  1306.45
  •  854.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43,180.76
  • 125.39
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 42,665.09
  • N/A
  • 8.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 3.34%
  • 0.72%
  • 4.58%
  • FII
  • DII
  • Others
  • 46.23%
  • 42.69%
  • 2.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.09
  • 17.03
  • 14.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.34
  • 1.72
  • 1.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 18.59
  • 10.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 64.96
  • 85.72
  • 89.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.01
  • 7.67
  • 7.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.44
  • 50.18
  • 58.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
13,372.39
10,164.62
31.56%
11,798.84
9,168.12
28.69%
14,887.81
9,929.37
49.94%
12,355.67
8,895.52
38.90%
Expenses
13,200.75
10,020.76
31.73%
11,610.28
9,043.15
28.39%
14,946.44
9,865.44
51.50%
12,146.31
8,573.27
41.68%
EBITDA
171.64
143.86
19.31%
188.56
124.97
50.88%
-58.63
63.93
-
209.36
322.25
-35.03%
EBIDTM
1.28%
1.42%
1.60%
1.36%
-0.39%
0.64%
1.69%
3.62%
Other Income
3.73
24.52
-84.79%
3.19
3.34
-4.49%
10.71
4.86
120.37%
3.52
2.83
24.38%
Interest
12.55
9.36
34.08%
9.28
9.32
-0.43%
10.81
9.24
16.99%
14.15
9.40
50.53%
Depreciation
0.72
0.78
-7.69%
0.72
0.99
-27.27%
0.66
1.11
-40.54%
0.76
1.14
-33.33%
PBT
162.10
158.24
2.44%
181.75
118.00
54.03%
-59.39
58.44
-
197.97
314.54
-37.06%
Tax
22.76
-12.08
-
25.81
16.87
52.99%
-9.31
5.99
-
26.76
45.19
-40.78%
PAT
139.34
170.32
-18.19%
155.94
101.13
54.20%
-50.08
52.45
-
171.21
269.35
-36.44%
PATM
1.04%
1.68%
1.32%
1.10%
-0.34%
0.53%
1.39%
3.03%
EPS
3.28
4.30
-23.72%
3.71
2.55
45.49%
-1.28
1.34
-
4.32
6.52
-33.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
52,414.71
46,572.93
31,384.04
31,156.49
31,286.52
21,214.17
19,511.71
16,321.04
15,227.89
11,696.14
14,877.43
Net Sales Growth
37.36%
48.40%
0.73%
-0.42%
47.48%
8.73%
19.55%
7.18%
30.20%
-21.38%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
781.37
Gross Profit
52,414.71
46,572.93
31,384.04
31,156.49
31,286.52
21,214.17
19,511.71
16,321.04
15,227.89
11,696.14
14,096.07
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
94.75%
Total Expenditure
51,903.78
45,908.55
30,669.69
30,554.26
30,630.24
20,604.01
18,942.08
15,734.51
14,475.68
11,178.72
14,190.29
Power & Fuel Cost
-
17.58
21.46
14.97
14.86
19.73
30.24
26.89
25.87
22.12
98.56
% Of Sales
-
0.04%
0.07%
0.05%
0.05%
0.09%
0.15%
0.16%
0.17%
0.19%
0.66%
Employee Cost
-
2,393.12
2,071.61
1,693.80
1,684.55
1,276.91
954.55
794.18
918.13
650.34
1,009.92
% Of Sales
-
5.14%
6.60%
5.44%
5.38%
6.02%
4.89%
4.87%
6.03%
5.56%
6.79%
Manufacturing Exp.
-
42,134.93
27,225.64
27,504.50
8,575.05
7,650.61
6,801.75
5,888.48
9,363.74
6,002.69
7,934.97
% Of Sales
-
90.47%
86.75%
88.28%
27.41%
36.06%
34.86%
36.08%
61.49%
51.32%
53.34%
General & Admin Exp.
-
1,243.23
1,184.55
1,090.64
825.69
871.27
841.88
674.02
4,166.35
3,482.49
688.44
% Of Sales
-
2.67%
3.77%
3.50%
2.64%
4.11%
4.31%
4.13%
27.36%
29.77%
4.63%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
137.27
187.89
265.32
19,544.96
10,805.22
10,343.91
8,377.83
27.46
1,043.19
0.00
% Of Sales
-
0.29%
0.60%
0.85%
62.47%
50.93%
53.01%
51.33%
0.18%
8.92%
25.38%
EBITDA
510.93
664.38
714.35
602.23
656.28
610.16
569.63
586.53
752.21
517.42
687.14
EBITDA Margin
0.97%
1.43%
2.28%
1.93%
2.10%
2.88%
2.92%
3.59%
4.94%
4.42%
4.62%
Other Income
21.15
56.50
47.86
33.65
139.27
32.31
26.89
17.67
20.81
15.73
61.24
Interest
46.79
93.13
57.24
67.00
40.99
38.77
39.46
11.03
8.93
7.66
82.13
Depreciation
2.86
212.91
177.77
180.22
161.66
161.22
76.21
63.15
62.53
60.47
153.80
PBT
482.43
414.84
527.21
388.66
592.89
442.49
480.84
530.02
701.56
465.02
512.46
Tax
66.02
22.23
75.31
70.25
33.14
169.63
64.37
88.18
108.29
71.83
147.54
Tax Rate
13.68%
5.36%
14.28%
18.07%
5.59%
38.34%
13.39%
16.64%
15.44%
15.45%
28.79%
PAT
416.41
340.11
378.48
253.37
425.39
144.99
262.56
286.39
395.36
252.74
279.62
PAT before Minority Interest
344.36
392.61
451.89
318.40
559.75
272.85
416.47
441.84
593.27
393.19
364.91
Minority Interest
-72.05
-52.50
-73.41
-65.03
-134.36
-127.86
-153.91
-155.45
-197.91
-140.45
-85.29
PAT Margin
0.79%
0.73%
1.21%
0.81%
1.36%
0.68%
1.35%
1.75%
2.60%
2.16%
1.88%
PAT Growth
-29.81%
-10.14%
49.38%
-40.44%
193.39%
-44.78%
-8.32%
-27.56%
56.43%
-9.61%
 
EPS
12.07
9.86
10.97
7.34
12.33
4.20
7.61
8.30
11.46
7.32
8.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,865.93
3,518.24
3,934.61
3,342.96
2,146.52
2,059.03
1,819.27
2,334.65
1,965.72
3,302.02
Share Capital
68.73
68.72
69.02
69.02
53.90
53.88
53.68
53.45
53.40
53.30
Total Reserves
3,790.74
3,445.88
3,865.59
3,273.13
2,088.38
2,002.64
1,748.37
2,273.16
1,903.05
3,233.62
Non-Current Liabilities
1,324.36
1,246.72
777.32
758.61
495.71
778.95
343.65
38,688.11
31,289.09
27,015.96
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
403.05
Unsecured Loans
520.70
520.66
520.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
492.62
444.59
12.05
41.27
63.74
280.51
39.18
264.37
284.86
59.61
Current Liabilities
1,57,511.15
1,27,038.65
1,12,485.02
93,693.10
71,201.72
63,772.39
52,896.24
5,195.89
4,418.06
4,573.53
Trade Payables
1,486.54
1,709.48
1,414.69
1,169.30
809.44
979.17
905.87
864.81
666.05
907.21
Other Current Liabilities
1,56,024.61
1,25,291.45
1,11,033.30
92,509.55
70,256.58
62,789.26
51,984.54
4,164.78
3,658.60
3,287.23
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.71
Short Term Provisions
0.00
37.72
37.03
14.25
135.70
3.96
5.82
166.30
93.40
264.37
Total Liabilities
1,63,205.05
1,32,253.87
1,17,747.25
98,056.75
74,516.28
67,384.43
55,841.68
46,967.62
38,375.44
35,508.57
Net Block
1,164.26
1,108.24
964.93
988.89
1,046.14
722.30
694.61
690.78
348.62
1,199.82
Gross Block
2,111.51
1,860.79
1,559.77
1,427.19
1,334.63
857.39
757.35
1,209.11
815.60
1,997.73
Accumulated Depreciation
947.25
752.55
594.84
438.29
288.49
135.09
62.74
518.34
466.98
797.91
Non Current Assets
3,605.48
3,350.50
2,653.09
2,534.32
3,606.10
2,298.08
1,374.07
40,599.20
34,449.44
30,788.38
Capital Work in Progress
58.66
39.44
31.32
22.57
11.98
25.52
20.26
3.28
37.08
39.02
Non Current Investment
0.00
0.00
0.00
806.14
509.46
213.03
22.29
39,424.61
33,694.53
29,164.11
Long Term Loans & Adv.
1,463.98
1,316.27
805.17
663.69
575.04
769.62
458.00
439.98
340.92
343.09
Other Non Current Assets
156.30
109.63
60.14
53.02
1,463.47
567.62
178.91
40.54
28.29
42.33
Current Assets
1,59,599.57
1,28,903.37
1,15,094.17
95,522.43
70,910.18
65,086.35
54,467.60
6,368.43
3,925.99
4,720.19
Current Investments
1,53,010.32
1,23,355.46
1,09,794.16
91,765.75
68,565.60
63,244.76
52,660.89
4,682.96
2,406.98
2,850.72
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
179.20
Sundry Debtors
915.26
681.24
677.16
610.57
823.27
634.36
591.25
530.84
519.04
693.42
Cash & Bank
1,749.74
1,287.77
799.73
721.58
770.22
693.83
833.67
356.23
335.63
319.28
Other Current Assets
3,924.26
3,459.04
3,820.38
2,423.03
751.09
513.39
381.80
798.39
664.34
677.57
Short Term Loans & Adv.
120.89
119.86
2.75
1.51
1.50
14.44
42.81
144.35
203.54
251.62
Net Current Assets
2,088.42
1,864.72
2,609.15
1,829.33
-291.54
1,313.96
1,571.36
1,172.54
-492.07
146.66
Total Assets
1,63,205.05
1,32,253.87
1,17,747.26
98,056.75
74,516.28
67,384.43
55,841.67
46,967.63
38,375.43
35,508.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
6,106.93
9,922.29
8,495.86
6,892.24
5,451.66
5,558.92
4,853.13
4,266.26
3,802.07
2,579.38
PBT
414.84
527.21
388.66
592.89
442.49
480.84
530.02
701.56
465.02
512.46
Adjustment
6,086.35
8,651.47
8,163.05
5,493.56
5,737.81
5,056.47
4,405.07
3,581.14
3,388.83
2,067.28
Changes in Working Capital
-381.22
838.73
14.32
943.41
-664.73
92.92
6.96
90.61
22.98
111.79
Cash after chg. in Working capital
6,119.97
10,017.40
8,566.02
7,029.87
5,515.57
5,630.23
4,942.05
4,373.31
3,876.83
2,691.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.05
-95.12
-70.17
-137.62
-63.90
-71.31
-88.92
-107.05
-74.76
-112.15
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-5,003.89
-11,555.05
-8,835.38
-6,851.53
-4,990.71
-5,522.09
-4,270.91
-4,030.48
-3,503.04
-2,311.21
Net Fixed Assets
2.92
2.81
22.67
2.48
-4.56
-0.67
-14.77
1.23
9.50
463.58
Net Investments
-3.39
28.03
-106.80
-4,147.97
-337.08
-167.00
-142.48
-117.05
1,613.74
-574.15
Others
-5,003.42
-11,585.89
-8,751.25
-2,706.04
-4,649.07
-5,354.42
-4,113.66
-3,914.66
-5,126.28
-2,200.64
Cash from Financing Activity
-116.98
-232.76
387.97
-92.15
-382.57
-173.64
-116.31
-215.35
-186.92
-387.60
Net Cash Inflow / Outflow
986.06
-1,865.53
48.45
-51.43
78.38
-136.81
465.90
20.43
112.11
-119.43
Opening Cash & Equivalents
9,836.00
11,701.53
715.57
767.01
688.64
825.45
359.55
333.31
259.59
379.02
Closing Cash & Equivalent
10,822.06
9,836.00
764.03
715.57
767.02
688.64
825.45
353.73
333.31
259.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
112.32
102.28
114.01
96.85
79.49
76.34
67.14
87.05
73.28
123.34
ROA
0.27%
0.36%
0.30%
0.65%
0.38%
0.68%
0.86%
1.39%
1.06%
1.13%
ROE
10.65%
12.13%
8.75%
20.41%
13.00%
21.59%
21.40%
27.70%
15.00%
11.66%
ROCE
12.06%
13.76%
11.69%
23.09%
22.89%
26.83%
26.05%
33.04%
16.27%
15.66%
Fixed Asset Turnover
23.45
18.35
20.86
22.66
19.36
24.17
16.60
15.04
8.31
6.74
Receivable days
6.26
7.90
7.54
8.36
12.54
11.46
12.55
12.58
18.92
16.58
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.28
Payable days
0.00
0.00
0.00
0.00
35.31
42.94
46.85
26.47
41.97
32.09
Cash Conversion Cycle
6.26
7.90
7.54
8.36
-22.77
-31.47
-34.31
-13.89
-23.06
-11.24
Total Debt/Equity
0.13
0.15
0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.17
Interest Cover
5.45
10.21
6.80
15.46
12.41
13.18
49.06
79.54
61.73
7.24

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.