Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Auto Ancillary

Rating :
N/A

BSE: 538962 | NSE: MINDACORP

492.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  497.00
  •  497.40
  •  490.15
  •  497.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  129097
  •  636.51
  •  652.00
  •  335.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,529.61
  • 43.88
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,690.81
  • 0.29%
  • 5.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.84%
  • 1.41%
  • 4.86%
  • FII
  • DII
  • Others
  • 7.61%
  • 18.81%
  • 2.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.97
  • 15.91
  • 16.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 15.78
  • 11.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.22
  • -
  • 6.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.24
  • 25.85
  • 29.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.50
  • 3.51
  • 4.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.51
  • 13.82
  • 16.82

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
1,290.01
1,195.84
7.87%
1,192.39
1,074.51
10.97%
1,214.98
1,074.55
13.07%
1,165.81
1,068.29
9.13%
Expenses
1,143.43
1,064.53
7.41%
1,060.61
959.85
10.50%
1,076.42
957.62
12.41%
1,035.94
954.19
8.57%
EBITDA
146.58
131.31
11.63%
131.78
114.66
14.93%
138.56
116.93
18.50%
129.87
114.10
13.82%
EBIDTM
11.36%
10.98%
11.05%
10.67%
11.40%
10.88%
11.14%
10.68%
Other Income
11.65
2.03
473.89%
8.34
1.93
332.12%
9.80
2.39
310.04%
1.98
4.70
-57.87%
Interest
11.08
14.93
-25.79%
9.76
14.13
-30.93%
12.48
11.87
5.14%
14.32
10.91
31.26%
Depreciation
51.22
41.41
23.69%
45.92
39.03
17.65%
43.63
38.56
13.15%
41.73
34.01
22.70%
PBT
95.93
77.00
24.58%
84.44
63.43
33.12%
92.25
68.89
33.91%
75.80
73.88
2.60%
Tax
25.16
18.72
34.40%
22.10
16.85
31.16%
22.65
-55.06
-
25.01
19.45
28.59%
PAT
70.77
58.28
21.43%
62.34
46.58
33.83%
69.60
123.95
-43.85%
50.79
54.43
-6.69%
PATM
5.49%
4.87%
5.23%
4.34%
5.73%
11.54%
4.36%
5.10%
EPS
3.11
2.46
26.42%
2.69
1.89
42.33%
2.96
5.10
-41.96%
2.20
2.19
0.46%

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
4,863.19
4,651.10
4,300.10
2,975.90
2,367.90
2,222.60
3,092.00
2,593.50
2,059.80
2,445.52
1,970.64
Net Sales Growth
10.20%
8.16%
44.50%
25.68%
6.54%
-28.12%
19.22%
25.91%
-15.77%
24.10%
 
Cost Of Goods Sold
3,050.70
2,923.80
2,777.30
1,875.90
1,492.50
1,338.50
1,903.20
1,558.60
1,226.50
1,499.21
1,197.53
Gross Profit
1,812.49
1,727.30
1,522.80
1,100.00
875.40
884.10
1,188.80
1,034.90
833.30
946.31
773.11
GP Margin
37.27%
37.14%
35.41%
36.96%
36.97%
39.78%
38.45%
39.90%
40.46%
38.70%
39.23%
Total Expenditure
4,316.40
4,135.50
3,837.00
2,680.30
2,147.90
1,974.80
2,797.90
2,317.90
1,867.80
2,218.48
1,785.09
Power & Fuel Cost
-
85.70
81.50
59.90
48.00
46.80
62.10
50.70
39.80
40.77
36.96
% Of Sales
-
1.84%
1.90%
2.01%
2.03%
2.11%
2.01%
1.95%
1.93%
1.67%
1.88%
Employee Cost
-
728.50
625.50
474.20
382.70
356.60
509.20
441.30
371.40
416.48
336.53
% Of Sales
-
15.66%
14.55%
15.93%
16.16%
16.04%
16.47%
17.02%
18.03%
17.03%
17.08%
Manufacturing Exp.
-
173.50
148.10
122.10
101.10
101.60
119.70
101.30
80.60
87.15
70.30
% Of Sales
-
3.73%
3.44%
4.10%
4.27%
4.57%
3.87%
3.91%
3.91%
3.56%
3.57%
General & Admin Exp.
-
98.50
90.30
56.40
53.10
67.30
114.70
99.90
86.60
95.14
80.56
% Of Sales
-
2.12%
2.10%
1.90%
2.24%
3.03%
3.71%
3.85%
4.20%
3.89%
4.09%
Selling & Distn. Exp.
-
84.90
77.30
61.90
49.70
44.60
53.10
44.00
43.90
49.78
43.61
% Of Sales
-
1.83%
1.80%
2.08%
2.10%
2.01%
1.72%
1.70%
2.13%
2.04%
2.21%
Miscellaneous Exp.
-
40.60
37.00
29.90
20.80
19.40
35.90
22.10
19.00
29.94
43.61
% Of Sales
-
0.87%
0.86%
1.00%
0.88%
0.87%
1.16%
0.85%
0.92%
1.22%
1.00%
EBITDA
546.79
515.60
463.10
295.60
220.00
247.80
294.10
275.60
192.00
227.04
185.55
EBITDA Margin
11.24%
11.09%
10.77%
9.93%
9.29%
11.15%
9.51%
10.63%
9.32%
9.28%
9.42%
Other Income
31.77
15.70
15.80
24.20
33.20
42.60
35.50
16.30
40.50
17.29
22.67
Interest
47.64
57.10
42.30
32.00
38.80
41.30
50.70
39.80
30.20
37.06
39.46
Depreciation
182.50
165.80
138.10
112.00
93.60
86.60
88.30
73.80
57.70
74.46
60.26
PBT
348.42
308.40
298.50
175.80
120.80
162.50
190.60
178.30
144.60
132.81
108.49
Tax
94.92
83.20
4.10
24.00
31.20
45.40
66.90
48.70
28.80
36.57
27.15
Tax Rate
27.24%
26.98%
1.37%
11.51%
25.83%
-27.20%
32.15%
27.31%
19.92%
24.96%
24.49%
PAT
253.50
225.20
294.40
184.50
89.60
-212.30
141.20
129.60
115.80
106.99
85.09
PAT before Minority Interest
253.50
225.20
294.40
184.50
89.60
-212.30
141.20
129.60
115.80
109.97
83.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.98
1.37
PAT Margin
5.21%
4.84%
6.85%
6.20%
3.78%
-9.55%
4.57%
5.00%
5.62%
4.37%
4.32%
PAT Growth
-10.50%
-23.51%
59.57%
105.92%
-
-
8.95%
11.92%
8.23%
25.74%
 
EPS
10.60
9.42
12.31
7.72
3.75
-8.88
5.91
5.42
4.84
4.47
3.56

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
1,980.60
1,590.80
1,330.10
1,146.60
975.00
1,195.10
740.70
622.10
567.35
466.56
Share Capital
47.80
47.80
47.80
47.80
45.40
45.30
41.60
41.60
60.80
60.66
Total Reserves
1,931.10
1,538.00
1,279.50
1,096.30
928.00
1,146.00
697.00
580.30
506.56
405.90
Non-Current Liabilities
343.80
342.10
230.10
152.80
184.30
175.80
308.30
211.30
177.30
207.54
Secured Loans
136.70
171.60
84.80
93.30
114.80
139.10
261.90
158.80
86.66
114.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.20
6.50
18.50
24.90
54.98
65.70
Long Term Provisions
45.10
38.80
31.90
24.90
25.20
17.50
18.50
18.00
17.94
17.28
Current Liabilities
1,102.40
1,268.90
1,006.90
1,028.70
1,167.50
1,071.10
1,002.20
714.50
962.42
723.34
Trade Payables
713.70
725.60
567.50
506.50
509.30
410.30
440.90
264.00
425.59
307.64
Other Current Liabilities
231.20
211.70
158.00
191.00
252.20
248.50
232.80
149.50
176.71
126.82
Short Term Borrowings
145.10
317.60
261.50
307.00
312.40
387.30
309.40
285.30
317.38
264.44
Short Term Provisions
12.40
14.00
19.90
24.20
93.60
25.00
19.10
15.70
42.74
24.43
Total Liabilities
3,426.80
3,201.80
2,567.10
2,328.10
2,326.80
2,442.00
2,051.20
1,547.90
1,770.75
1,421.59
Net Block
1,206.70
1,025.70
887.00
612.70
570.10
731.60
711.30
529.90
718.67
570.80
Gross Block
1,947.90
1,650.60
1,385.50
940.40
814.90
952.00
844.10
590.90
1,352.24
1,032.26
Accumulated Depreciation
741.20
624.90
498.50
327.70
244.80
220.40
132.80
61.00
633.57
461.46
Non Current Assets
1,447.30
1,618.40
1,022.10
841.90
801.10
992.70
922.50
764.00
764.20
635.20
Capital Work in Progress
63.20
85.20
32.50
17.80
28.50
21.00
16.10
74.20
13.13
15.32
Non Current Investment
56.90
451.30
64.20
180.50
176.10
165.00
139.30
125.70
5.21
28.91
Long Term Loans & Adv.
118.00
55.00
34.90
29.00
24.20
22.00
32.10
27.00
23.48
19.08
Other Non Current Assets
2.50
1.20
3.50
1.90
2.20
53.10
23.70
7.20
3.71
1.09
Current Assets
1,979.50
1,583.40
1,545.00
1,486.20
1,525.70
1,449.30
1,128.70
783.90
1,006.55
786.39
Current Investments
290.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
527.00
573.30
478.90
395.90
394.90
446.40
447.90
306.40
321.02
230.77
Sundry Debtors
804.40
640.90
568.80
442.00
389.80
546.40
570.50
374.10
435.27
317.62
Cash & Bank
192.00
161.90
333.40
499.40
472.40
353.00
26.10
33.40
88.20
44.11
Other Current Assets
165.30
85.40
87.60
77.50
268.60
103.50
84.20
70.00
162.05
193.89
Short Term Loans & Adv.
75.90
121.90
76.30
71.40
52.00
52.90
47.00
36.50
142.49
162.41
Net Current Assets
877.10
314.50
538.10
457.50
358.20
378.20
126.50
69.40
44.13
63.05
Total Assets
3,426.80
3,201.80
2,567.10
2,328.10
2,326.80
2,442.00
2,051.20
1,547.90
1,770.75
1,421.59

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
286.80
387.40
166.80
85.50
450.40
209.40
69.90
48.40
225.77
304.17
PBT
310.40
288.60
183.20
84.00
-154.40
236.10
191.40
130.90
146.54
110.87
Adjustment
209.40
177.70
122.90
130.60
425.90
76.10
97.80
75.10
107.31
77.99
Changes in Working Capital
-130.80
-44.20
-90.60
-107.90
230.70
-42.20
-174.50
-126.40
13.29
139.37
Cash after chg. in Working capital
389.00
422.10
215.50
106.70
502.20
270.00
114.70
79.60
267.14
328.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-102.20
-34.70
-48.70
-21.20
-51.80
-60.60
-44.80
-31.20
-41.37
-24.06
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
116.70
-428.10
-7.30
-174.20
-137.10
-401.90
-200.20
-169.90
-159.72
-51.15
Net Fixed Assets
-214.00
-290.70
-155.40
-113.70
-177.70
-92.50
-310.60
40.24
-19.86
18.17
Net Investments
105.50
-376.90
-176.10
-0.60
202.60
-42.10
-17.40
-92.52
-15.00
-9.14
Others
225.20
239.50
324.20
-59.90
-162.00
-267.30
127.80
-117.62
-124.86
-60.18
Cash from Financing Activity
-358.40
74.30
-160.80
65.20
-249.00
203.30
122.10
67.40
-28.98
-238.33
Net Cash Inflow / Outflow
45.10
33.60
-1.30
-23.50
64.30
10.80
-8.20
-54.10
37.06
14.69
Opening Cash & Equivalents
107.90
70.80
53.10
94.70
30.30
19.30
27.60
70.20
39.38
26.39
Closing Cash & Equivalent
152.10
107.90
70.80
53.10
94.70
30.30
19.30
27.60
78.34
39.38

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.)
82.80
66.35
55.54
47.87
42.88
52.60
35.51
29.90
26.33
21.55
ROA
6.79%
10.21%
7.54%
3.85%
-8.90%
6.29%
7.20%
6.98%
6.89%
6.13%
ROE
12.63%
20.21%
14.93%
8.46%
-19.61%
14.63%
19.05%
19.80%
22.12%
20.51%
ROCE
16.35%
17.64%
14.35%
10.18%
-7.43%
15.50%
16.55%
15.33%
17.67%
15.75%
Fixed Asset Turnover
2.64
2.90
2.62
2.70
2.52
3.44
3.67
2.28
2.23
2.07
Receivable days
55.60
50.15
60.58
64.11
76.87
65.92
65.42
66.83
51.68
53.06
Inventory Days
42.33
43.62
52.43
60.95
69.08
52.78
52.24
51.80
37.88
36.37
Payable days
89.84
84.97
104.49
124.21
80.22
55.98
55.85
68.16
61.02
57.32
Cash Conversion Cycle
8.10
8.79
8.52
0.85
65.74
62.73
61.81
50.47
28.54
32.11
Total Debt/Equity
0.18
0.35
0.29
0.42
0.55
0.57
0.98
0.88
0.96
1.08
Interest Cover
6.40
8.06
7.52
4.11
-3.04
5.10
5.48
5.79
4.95
3.81

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.