Nifty
:
24328.95
Sensex
:
80116.49
161.70 (0.67%)
520.90 (0.65%)
Nifty
Sensex
:
:
24328.95
80116.49
161.70 (0.67%)
520.90 (0.65%)

Minda Corporation Ltd.

Auto Ancillary

Rating :
N/A

BSE: 538962 | NSE: MINDACORP

NSE BSE
579.50
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  570.20
  •  583.00
  •  565.40
  •  577.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  452863
  •  2600.67
  •  652.00
  •  397.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,440.50
  • 45.39
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,601.70
  • 0.27%
  • 5.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.84%
  • 1.23%
  • 4.72%
  • FII
  • DII
  • Others
  • 8.32%
  • 18.49%
  • 2.40%

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
  • 24.85
  • 29.35
  • 30.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.63
  • 3.86
  • 4.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.13
  • 14.99
  • 17.73

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
9.65
13.52
16.92
19.4
P/E Ratio
51.27
36.58
29.23
25.51
Revenue
4651
5286
6075
6786
EBITDA
514
607
719
824
Net Income
227
319
399
463
ROA
6.8
8.5
10
10.9
P/B Ratio
5.97
5.23
4.52
3.95
ROE
12.72
15.08
16.44
16.65
FCFF
2.8
177.25
178.59
234.11
FCFF Yield
0.02
1.52
1.53
2.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,252.56
1,165.81
7.44%
1,290.01
1,195.84
7.87%
1,192.39
1,074.51
10.97%
1,214.98
1,074.55
13.07%
Expenses
1,109.00
1,035.94
7.05%
1,143.43
1,064.53
7.41%
1,060.61
959.85
10.50%
1,076.42
957.62
12.41%
EBITDA
143.56
129.87
10.54%
146.58
131.31
11.63%
131.78
114.66
14.93%
138.56
116.93
18.50%
EBIDTM
11.46%
11.14%
11.36%
10.98%
11.05%
10.67%
11.40%
10.88%
Other Income
9.09
1.98
359.09%
11.65
2.03
473.89%
8.34
1.93
332.12%
9.80
2.39
310.04%
Interest
11.90
14.32
-16.90%
11.08
14.93
-25.79%
9.76
14.13
-30.93%
12.48
11.87
5.14%
Depreciation
50.36
41.73
20.68%
51.22
41.41
23.69%
45.92
39.03
17.65%
43.63
38.56
13.15%
PBT
90.39
75.80
19.25%
95.93
77.00
24.58%
84.44
63.43
33.12%
92.25
68.89
33.91%
Tax
26.03
25.01
4.08%
25.16
18.72
34.40%
22.10
16.85
31.16%
22.65
-55.06
-
PAT
64.36
50.79
26.72%
70.77
58.28
21.43%
62.34
46.58
33.83%
69.60
123.95
-43.85%
PATM
5.14%
4.36%
5.49%
4.87%
5.23%
4.34%
5.73%
11.54%
EPS
2.71
2.20
23.18%
3.11
2.46
26.42%
2.69
1.89
42.33%
2.96
5.10
-41.96%

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
4,949.94
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
9.74%
8.16%
44.50%
25.68%
6.54%
-28.12%
19.22%
25.91%
-15.77%
24.10%
 
Cost Of Goods Sold
3,096.38
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
1,853.56
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
37.45%
37.14%
35.41%
36.96%
36.97%
39.78%
38.45%
39.90%
40.46%
38.70%
39.23%
Total Expenditure
4,389.46
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
560.48
515.60
463.10
295.60
220.00
247.80
294.10
275.60
192.00
227.04
185.55
EBITDA Margin
11.32%
11.09%
10.77%
9.93%
9.29%
11.15%
9.51%
10.63%
9.32%
9.28%
9.42%
Other Income
38.88
15.70
15.80
24.20
33.20
42.60
35.50
16.30
40.50
17.29
22.67
Interest
45.22
57.10
42.30
32.00
38.80
41.30
50.70
39.80
30.20
37.06
39.46
Depreciation
191.13
165.80
138.10
112.00
93.60
86.60
88.30
73.80
57.70
74.46
60.26
PBT
363.01
308.40
298.50
175.80
120.80
162.50
190.60
178.30
144.60
132.81
108.49
Tax
95.94
83.20
4.10
24.00
31.20
45.40
66.90
48.70
28.80
36.57
27.15
Tax Rate
26.43%
26.98%
1.37%
11.51%
25.83%
-27.20%
32.15%
27.31%
19.92%
24.96%
24.49%
PAT
267.07
225.20
294.40
184.50
89.60
-212.30
141.20
129.60
115.80
106.99
85.09
PAT before Minority Interest
267.07
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
5.40%
4.84%
6.85%
6.20%
3.78%
-9.55%
4.57%
5.00%
5.62%
4.37%
4.32%
PAT Growth
-4.48%
-23.51%
59.57%
105.92%
-
-
8.95%
11.92%
8.23%
25.74%
 
EPS
11.17
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

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Minda Corporation - Quarterly Results
    6th Feb 2025, 14:38 PM

    Read More
  • Minda Corporation invests Rs 15 crore in SMGM
    4th Feb 2025, 17:17 PM

    Investment has been done for general business purposes and running the operation of SMGM

    Read More
  • Minda Corporation completes acquisition of 49% stake in Flash Electronics (India)
    18th Jan 2025, 14:05 PM

    The investment is a strategic partnership and would help unlock synergies across products, customers, technology and manufacturing excellence

    Read More
  • Minda Corporation gets nod to acquire 49% stake in Flash Electronics (India)
    15th Jan 2025, 11:42 AM

    The said acquisition would be completed on or before January 31, 2025

    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.