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

Finance - Gold NBFC

Rating :
N/A

BSE: 533398 | NSE: MUTHOOTFIN

1810.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1808.80
  •  1816.50
  •  1791.00
  •  1804.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  112079
  •  2024.00
  •  2078.75
  •  1216.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 75,975.03
  • 17.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,25,999.65
  • 1.27%
  • 3.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.35%
  • 0.17%
  • 3.03%
  • FII
  • DII
  • Others
  • 9.85%
  • 12.51%
  • 1.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 9.23
  • 7.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.53
  • 8.89
  • 3.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.48
  • 6.62
  • 2.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.62
  • 13.75
  • 13.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.78
  • 2.92
  • 2.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.24
  • 9.71
  • 9.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
4,473.86
3,471.71
28.87%
4,163.80
3,274.88
27.14%
3,820.02
3,009.60
26.93%
3,606.14
2,824.85
27.66%
Expenses
1,226.43
846.79
44.83%
1,120.99
829.11
35.20%
871.72
715.15
21.89%
804.55
596.21
34.94%
EBITDA
3,247.43
2,624.91
23.72%
3,042.81
2,445.77
24.41%
2,948.29
2,294.44
28.50%
2,801.59
2,228.64
25.71%
EBIDTM
72.59%
75.61%
73.08%
74.68%
77.18%
76.24%
77.69%
78.89%
Other Income
18.61
36.99
-49.69%
15.62
23.48
-33.48%
22.66
20.88
8.52%
25.81
17.01
51.73%
Interest
1,594.50
1,235.95
29.01%
1,446.64
1,091.22
32.57%
1,412.48
1,046.55
34.97%
1,335.01
1,020.50
30.82%
Depreciation
25.84
19.19
34.65%
26.61
23.15
14.95%
24.13
19.58
23.24%
22.18
18.38
20.67%
PBT
1,645.70
1,406.77
16.98%
1,585.18
1,354.88
17.00%
1,534.35
1,249.18
22.83%
1,470.21
1,206.77
21.83%
Tax
450.04
362.05
24.30%
402.90
345.62
16.57%
389.04
315.26
23.40%
374.92
305.15
22.86%
PAT
1,195.66
1,044.72
14.45%
1,182.27
1,009.25
17.14%
1,145.31
933.93
22.63%
1,095.29
901.62
21.48%
PATM
26.73%
30.09%
28.39%
30.82%
29.98%
31.03%
30.37%
31.92%
EPS
28.99
25.46
13.86%
28.37
24.25
16.99%
27.49
23.11
18.95%
26.39
22.22
18.77%

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
16,063.82
15,061.66
11,897.66
12,185.61
11,534.56
9,687.45
7,594.43
6,712.66
5,910.80
4,919.98
4,324.54
Net Sales Growth
27.68%
26.59%
-2.36%
5.64%
19.07%
27.56%
13.14%
13.57%
20.14%
13.77%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
16,063.81
15,061.66
11,897.66
12,185.61
11,534.56
9,687.45
7,594.43
6,712.66
5,910.80
4,919.98
4,324.54
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,023.69
3,622.57
2,749.23
2,490.39
2,262.72
2,214.13
1,746.95
1,656.07
1,553.90
1,267.82
1,109.70
Power & Fuel Cost
-
52.38
43.06
33.66
30.71
33.79
31.54
29.68
27.48
25.59
23.18
% Of Sales
-
0.35%
0.36%
0.28%
0.27%
0.35%
0.42%
0.44%
0.46%
0.52%
0.54%
Employee Cost
-
1,828.21
1,488.27
1,236.81
1,189.27
1,208.49
1,013.34
847.99
760.36
653.82
633.32
% Of Sales
-
12.14%
12.51%
10.15%
10.31%
12.47%
13.34%
12.63%
12.86%
13.29%
14.64%
Manufacturing Exp.
-
512.94
454.04
424.23
371.91
349.76
309.86
278.72
263.98
234.08
223.89
% Of Sales
-
3.41%
3.82%
3.48%
3.22%
3.61%
4.08%
4.15%
4.47%
4.76%
5.18%
General & Admin Exp.
-
558.39
409.62
300.27
311.08
340.64
304.57
224.93
179.34
198.11
205.96
% Of Sales
-
3.71%
3.44%
2.46%
2.70%
3.52%
4.01%
3.35%
3.03%
4.03%
4.76%
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.
-
723.03
397.30
529.08
390.47
315.24
119.18
304.44
350.22
181.80
0.00
% Of Sales
-
4.80%
3.34%
4.34%
3.39%
3.25%
1.57%
4.54%
5.93%
3.70%
1.08%
EBITDA
12,040.12
11,439.09
9,148.43
9,695.22
9,271.84
7,473.32
5,847.48
5,056.59
4,356.90
3,652.16
3,214.84
EBITDA Margin
74.95%
75.95%
76.89%
79.56%
80.38%
77.14%
77.00%
75.33%
73.71%
74.23%
74.34%
Other Income
82.70
101.08
77.34
52.55
35.90
26.14
6.62
69.03
27.59
20.78
12.01
Interest
5,788.63
5,451.57
4,224.84
4,267.58
4,108.90
3,179.83
2,542.88
2,131.61
2,373.99
2,287.62
2,113.89
Depreciation
98.76
92.11
78.16
70.00
67.36
59.24
51.69
51.93
51.92
58.66
84.30
PBT
6,235.44
5,996.50
4,922.78
5,410.19
5,131.48
4,260.39
3,259.53
2,942.08
1,958.58
1,326.66
1,028.67
Tax
1,616.90
1,528.91
1,253.01
1,378.86
1,312.61
1,091.71
1,156.57
1,098.33
751.32
508.82
357.12
Tax Rate
25.93%
25.50%
25.45%
25.49%
25.58%
25.62%
35.48%
37.33%
38.36%
38.35%
34.72%
PAT
4,618.53
4,324.28
3,612.30
4,016.62
3,804.40
3,138.24
2,078.01
1,829.83
1,207.26
814.50
671.04
PAT before Minority Interest
4,466.24
4,467.59
3,669.77
4,031.32
3,818.87
3,168.68
2,102.96
1,843.75
1,207.26
817.84
671.54
Minority Interest
-152.29
-143.31
-57.47
-14.70
-14.47
-30.44
-24.95
-13.92
0.00
-3.34
-0.50
PAT Margin
28.75%
28.71%
30.36%
32.96%
32.98%
32.39%
27.36%
27.26%
20.42%
16.55%
15.52%
PAT Growth
18.74%
19.71%
-10.07%
5.58%
21.23%
51.02%
13.56%
51.57%
48.22%
21.38%
 
EPS
115.03
107.70
89.97
100.04
94.75
78.16
51.76
45.57
30.07
20.29
16.71

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
25,107.21
21,665.75
18,785.72
15,575.02
11,829.21
9,931.20
7,856.57
6,538.04
5,622.29
5,084.02
Share Capital
401.46
401.45
401.35
401.20
401.04
400.66
400.04
399.48
399.00
397.97
Total Reserves
24,704.63
21,262.29
18,378.21
15,163.33
11,414.94
9,514.07
7,437.95
6,116.44
5,200.92
4,665.38
Non-Current Liabilities
47,665.37
36,385.24
32,436.67
25,823.86
16,956.03
12,771.84
9,944.43
5,463.29
6,497.94
7,936.30
Secured Loans
45,789.84
35,173.34
30,982.26
24,251.53
14,972.16
10,948.27
7,273.95
3,712.17
3,521.62
4,275.64
Unsecured Loans
1,889.64
1,201.14
1,495.84
1,611.00
1,974.50
1,848.89
2,389.93
1,132.97
1,904.94
2,490.86
Long Term Provisions
37.70
38.65
35.62
0.00
0.00
0.00
18.14
9.71
0.91
1.23
Current Liabilities
22,952.43
21,546.78
24,632.94
26,998.70
25,907.21
18,852.44
15,778.33
20,047.36
15,180.49
14,260.95
Trade Payables
266.97
199.81
157.24
211.38
225.94
166.41
126.01
100.99
62.42
52.63
Other Current Liabilities
1,713.18
1,528.86
1,927.00
1,753.43
1,240.67
1,077.96
1,129.29
6,502.25
6,219.17
5,784.51
Short Term Borrowings
20,581.49
19,413.68
22,074.52
24,534.09
23,988.53
17,330.35
14,226.82
12,765.87
8,370.81
7,760.65
Short Term Provisions
390.80
404.43
474.18
499.80
452.07
277.73
296.21
678.25
528.09
663.16
Total Liabilities
96,371.84
80,084.82
76,207.50
68,582.15
54,864.59
41,697.86
33,652.64
32,120.63
27,338.40
27,310.20
Net Block
472.47
377.34
332.34
313.14
297.98
243.56
236.62
257.38
235.21
268.88
Gross Block
896.98
718.01
606.13
529.58
455.75
346.29
288.53
647.41
570.83
547.27
Accumulated Depreciation
424.52
340.67
273.79
216.44
157.78
102.73
51.91
390.02
335.62
278.40
Non Current Assets
1,393.80
1,071.31
1,041.71
791.21
1,075.13
603.41
410.85
1,124.69
499.53
471.02
Capital Work in Progress
88.68
67.47
52.39
38.53
28.74
22.83
5.74
9.98
10.72
6.86
Non Current Investment
523.44
402.88
475.73
254.37
590.21
199.44
71.29
15.91
14.70
4.70
Long Term Loans & Adv.
267.93
188.44
147.87
125.71
109.91
106.39
90.96
102.40
103.09
98.91
Other Non Current Assets
32.17
26.97
24.04
59.46
48.30
31.18
6.25
34.26
0.00
0.00
Current Assets
94,978.04
79,013.51
75,165.79
67,790.95
53,789.46
41,094.45
33,241.79
30,995.94
26,838.86
26,839.18
Current Investments
189.03
142.83
47.58
568.08
55.66
27.38
120.78
80.63
34.39
15.53
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
17.84
9.89
7.01
9.80
8.98
21.68
26.65
1,276.93
1,467.92
1,155.00
Cash & Bank
6,272.00
8,035.66
10,314.96
8,021.01
6,130.65
2,203.48
747.02
1,644.67
714.01
1,757.12
Other Current Assets
88,499.17
258.29
257.43
372.37
47,594.17
38,841.91
32,347.33
27,993.72
24,622.55
23,911.53
Short Term Loans & Adv.
88,212.11
70,566.84
64,538.81
58,819.68
47,078.92
38,744.86
32,275.03
27,984.00
24,561.13
23,907.61
Net Current Assets
72,025.61
57,466.73
50,532.85
40,792.25
27,882.25
22,242.01
17,463.46
10,948.58
11,658.37
12,578.24
Total Assets
96,371.84
80,084.82
76,207.50
68,582.16
54,864.59
41,697.86
33,652.64
32,120.63
27,338.39
27,310.20

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
-13,754.02
-2,804.07
-1,596.45
-7,814.29
-4,970.10
-4,824.20
-1,432.15
-2,186.20
108.32
-479.10
PBT
5,996.50
4,922.78
5,410.19
5,131.48
4,260.39
3,259.53
2,942.08
1,958.58
1,326.66
1,028.67
Adjustment
5,685.02
4,226.86
4,494.01
4,174.62
3,331.45
2,606.67
2,468.91
2,698.13
2,506.45
2,224.14
Changes in Working Capital
-18,043.45
-6,179.71
-6,127.73
-12,211.96
-8,524.67
-6,620.68
-2,997.29
-3,420.70
-1,372.98
-1,547.86
Cash after chg. in Working capital
-6,361.93
2,969.93
3,776.46
-2,905.86
-932.83
-754.47
2,413.70
1,236.01
2,460.14
1,704.95
Interest Paid
-5,759.31
-4,452.20
-3,970.63
-3,621.14
-2,971.23
-2,872.37
-2,829.49
-2,535.85
-1,973.22
-1,825.12
Tax Paid
-1,632.78
-1,321.80
-1,402.28
-1,287.29
-1,066.04
-1,197.36
-1,016.36
-886.36
-378.60
-358.92
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
45.36
180.97
421.64
39.58
-383.84
-164.69
-125.04
-183.15
-45.70
-12.95
Net Fixed Assets
-162.88
-83.42
-80.50
-78.83
-83.93
-51.04
347.13
-38.27
-18.98
Net Investments
-951.46
3.62
269.80
-151.94
-455.78
-587.13
-186.31
-110.86
-59.77
Others
1,159.70
260.77
232.34
270.35
155.87
473.48
-285.86
-34.02
33.05
Cash from Financing Activity
11,957.59
395.02
3,445.49
9,712.42
9,192.90
6,351.02
823.68
3,026.77
-1,101.65
248.89
Net Cash Inflow / Outflow
-1,751.07
-2,228.08
2,270.68
1,937.71
3,838.96
1,362.13
-733.51
657.42
-1,039.02
-243.16
Opening Cash & Equivalents
7,831.14
10,060.25
7,800.71
5,865.94
2,027.85
641.21
1,375.26
711.34
1,747.74
1,957.21
Closing Cash & Equivalent
6,082.38
7,831.14
10,060.25
7,800.71
5,865.94
2,005.66
641.21
1,375.26
711.34
1,748.29

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.)
625.37
539.64
467.92
387.95
294.64
247.46
195.93
163.11
140.35
127.23
ROA
5.06%
4.70%
5.57%
6.19%
6.56%
5.58%
5.61%
4.06%
2.99%
2.46%
ROE
19.10%
18.15%
23.48%
27.89%
29.16%
23.69%
25.69%
19.93%
15.34%
13.26%
ROCE
13.40%
12.13%
13.89%
15.56%
16.03%
16.16%
16.78%
16.29%
14.70%
12.72%
Fixed Asset Turnover
18.65
17.97
21.46
23.41
24.16
23.93
14.34
9.70
8.80
7.90
Receivable days
0.34
0.26
0.25
0.30
0.58
1.16
35.44
84.75
97.29
97.48
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
42.96
37.62
34.00
26.85
21.03
19.43
Cash Conversion Cycle
0.34
0.26
0.25
0.30
-42.39
-36.45
1.45
57.90
76.26
78.06
Total Debt/Equity
2.72
2.58
2.90
3.24
3.46
3.04
3.05
3.40
3.37
3.88
Interest Cover
2.10
2.17
2.27
2.25
2.34
2.28
2.38
1.83
1.58
1.49

News Update:


  • Muthoot Finance - Quarterly Results
    13th Aug 2024, 15:52 PM

    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.