Auto Ancillary · Founded 2003 · www.machino.com · BSE 523248 · · ISIN INE082B01018
No Notes Added Yet
Business
Machino Plastics Ltd. is an Indian auto ancillary company primarily engaged in the manufacturing of plastic moulded components for the automotive industry. The company operates as a Tier-1 supplier, designing, developing, and manufacturing a wide range of plastic parts including bumpers, instrument panels, interior trims, door panels, exterior body parts, and under-the-hood components. Its core business model is B2B, supplying directly to leading automotive original equipment manufacturers (OEMs). The company generates revenue by selling these plastic components, often working closely with OEMs from the design and development stage to series production.
Revenue Mix
The company's revenue is almost entirely derived from the manufacturing and sale of plastic moulded components for the automotive sector. While internal reporting might categorize products (e.g., interior, exterior, functional), it primarily operates within a single overarching business segment: automotive plastic components. There are no other distinct, material non-automotive segments or significant geographical revenue breakdowns typically reported.
Industry
Machino Plastics operates within the competitive Indian Auto Ancillary industry, specifically focusing on plastic components. This industry is characterized by strong OEM relationships, stringent quality requirements, and high capital expenditure for tooling and machinery. The company holds a strong strategic position as a joint venture (JV) between Machino Auto Industries Ltd. and Suzuki Motor Corporation, Japan. This JV structure establishes it as a dedicated and preferred supplier to Maruti Suzuki India Ltd., one of India's largest passenger vehicle manufacturers, giving it a stable base of business and early involvement in new model developments.
MOAT
Strategic Joint Venture & Customer Relationship: The most significant moat is its direct JV relationship with Suzuki Motor Corporation, which translates into a strong, long-standing supplier-partner relationship with Maruti Suzuki India Ltd. This ensures consistent order flow, deep integration into OEM product development cycles, and high switching costs for the customer.
Technological Access & Quality: Access to Suzuki's global technology, design, and manufacturing expertise for plastic components helps in maintaining high-quality standards and staying competitive in product development.
Scale & Integration: Being a major supplier to MSIL allows for economies of scale in production and deep integration into the OEM's supply chain, making it difficult for new entrants to dislodge.
Growth Drivers
Automotive Industry Growth: Overall growth in the Indian passenger vehicle market, particularly the recovery and expansion of Maruti Suzuki's sales volume and market share.
New Model Launches & Content per Vehicle: Introduction of new models and facelifts by Maruti Suzuki, leading to increased order volumes and potentially higher content of plastic components per vehicle (e.g., for lightweighting, enhanced interiors).
Electric Vehicle (EV) Transition: Plastics play a crucial role in lightweighting and battery enclosures for EVs. Adaptation to new EV component requirements can open new opportunities.
Diversification within MSIL: Expanding the range of components supplied or penetrating new vehicle segments within Maruti Suzuki's portfolio.
Risks
Concentrated Customer Base: High dependence on Maruti Suzuki India Ltd. for revenue. Any slowdown in MSIL's sales, loss of market share by MSIL, or a shift in their supplier strategy could significantly impact Machino Plastics.
Automotive Cyclicality: The company is highly susceptible to cyclical downturns in the Indian automotive industry, impacting demand and profitability.
Raw Material Price Volatility: Plastics are largely petroleum-derived, making the company vulnerable to fluctuations in crude oil prices and other polymer raw material costs, which can impact margins.
Intense Competition: The auto ancillary segment, including plastic components, is competitive, leading to potential pricing pressures from OEMs.
Technological Shifts: Rapid changes in vehicle design, materials, or manufacturing technologies could require significant capital expenditure for adaptation.
Management & Ownership
Machino Plastics Ltd. is a joint venture. The company's promoters include the Machino Auto Industries Ltd. group (an Indian entity) and Suzuki Motor Corporation of Japan. This JV structure implies stable and experienced management with strategic direction from both partners. The promoter group collectively holds a significant majority stake, reflecting strong alignment between ownership and management.
Outlook
Machino Plastics benefits from its entrenched position as a key supplier to Maruti Suzuki India Ltd., supported by its joint venture structure. The outlook is tied significantly to the performance of the Indian passenger vehicle market and MSIL's continued dominance. A resurgent auto sector, driven by new model launches and increasing consumer demand, would likely lead to healthy order books and revenue growth. The company's ability to adapt to new technological requirements, especially in the evolving EV landscape (where lightweighting and advanced plastics are crucial), will be key to long-term sustainability. However, its high customer concentration with MSIL remains a material risk, making it vulnerable to any shifts in MSIL's fortune or supplier diversification strategy. Volatile raw material prices also pose a constant challenge to maintaining margins.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 82 | 95 | 93 | 94 | 107 | 113 | 110 | 126 | 143 | 133 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 82 | 95 | 93 | 94 | 107 | 113 | 110 | 126 | 144 | 133 |
| Total Expenditure | 75 | 88 | 84 | 85 | 99 | 104 | 104 | 117 | 131 | 121 |
| Operating Profit | 7 | 8 | 9 | 9 | 8 | 9 | 6 | 9 | 12 | 13 |
| Interest | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 5 | 7 | 6 |
| Depreciation | 4 | 3 | 2 | 2 | 2 | 2 | 3 | 5 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 2 | 3 | 3 | 3 | 4 | 0 | -2 | 0 | 1 |
| Provision for Tax | -0 | 1 | 1 | 2 | -1 | 2 | -0 | -0 | -0 | 0 |
| Profit After Tax | 1 | 1 | 2 | 2 | 4 | 2 | 1 | -1 | 0 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 2 | 2 | 4 | 2 | 1 | -1 | 0 | 1 |
| Adjusted Earnings Per Share | 2 | 2.3 | 3.4 | 2.5 | 5.7 | 3.3 | 0.9 | -2.4 | 0.4 | 1.1 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 205 | 259 | 306 | 303 | 242 | 210 | 265 | 331 | 338 | 389 | 492 | 512 |
| Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 205 | 259 | 306 | 303 | 243 | 210 | 266 | 332 | 338 | 389 | 492 | 513 |
| Total Expenditure | 185 | 233 | 278 | 277 | 224 | 194 | 249 | 310 | 312 | 356 | 456 | 473 |
| Operating Profit | 20 | 27 | 28 | 26 | 19 | 17 | 17 | 21 | 26 | 33 | 36 | 40 |
| Interest | 2 | 4 | 7 | 7 | 8 | 7 | 6 | 6 | 7 | 12 | 19 | 21 |
| Depreciation | 13 | 13 | 19 | 19 | 20 | 15 | 14 | 13 | 14 | 10 | 15 | 18 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 10 | 2 | 0 | -9 | -6 | -3 | 2 | 5 | 11 | 3 | -1 |
| Provision for Tax | 4 | 5 | -3 | -0 | -4 | -2 | -1 | 1 | 2 | 3 | 1 | 0 |
| Profit After Tax | 1 | 5 | 5 | 0 | -5 | -4 | -2 | 2 | 4 | 9 | 1 | 1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 5 | 5 | 0 | -5 | -4 | -2 | 2 | 4 | 9 | 1 | 1 |
| Adjusted Earnings Per Share | 2.3 | 7.7 | 7.8 | 0.7 | -7.4 | -6.7 | -4 | 2.6 | 6 | 13.9 | 2.2 | 0 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 26% | 14% | 19% | 9% |
| Operating Profit CAGR | 9% | 20% | 16% | 6% |
| PAT CAGR | -89% | -21% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -34% | 18% | 18% | 6% |
| ROE Average | 2% | 9% | 5% | 3% |
| ROCE Average | 8% | 10% | 8% | 6% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 54 | 58 | 61 | 61 | 56 | 52 | 49 | 51 | 55 | 63 | 137 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 9 | 60 | 45 | 42 | 35 | 35 | 27 | 15 | 27 | 92 | 149 |
| Other Non-Current Liabilities | 7 | 10 | 8 | 8 | 6 | 4 | 2 | 2 | 3 | 4 | 33 |
| Total Current Liabilities | 43 | 68 | 81 | 97 | 75 | 82 | 95 | 110 | 120 | 188 | 237 |
| Total Liabilities | 114 | 197 | 196 | 208 | 173 | 172 | 172 | 178 | 204 | 347 | 556 |
| Fixed Assets | 77 | 132 | 121 | 141 | 132 | 118 | 106 | 97 | 100 | 125 | 366 |
| Other Non-Current Assets | 7 | 8 | 8 | 8 | 3 | 3 | 3 | 3 | 3 | 73 | 8 |
| Total Current Assets | 30 | 56 | 66 | 59 | 38 | 51 | 64 | 78 | 101 | 149 | 182 |
| Total Assets | 114 | 197 | 196 | 208 | 173 | 172 | 172 | 178 | 204 | 347 | 556 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 3 | 4 | 10 | 6 | 0 | 0 | 2 | 2 | 0 | 0 |
| Cash Flow from Operating Activities | 22 | -8 | 34 | 29 | 28 | 0 | 19 | 17 | 21 | 26 | 41 |
| Cash Flow from Investing Activities | -8 | -64 | -8 | -39 | -1 | -1 | -2 | -4 | -17 | -106 | -86 |
| Cash Flow from Financing Activities | -15 | 72 | -19 | 5 | -32 | 1 | -14 | -13 | -6 | 80 | 45 |
| Net Cash Inflow / Outflow | -0 | 0 | 7 | -4 | -6 | 0 | 2 | 0 | -2 | 0 | -0 |
| Closing Cash & Cash Equivalent | 3 | 4 | 10 | 6 | 0 | 0 | 2 | 2 | 0 | 0 | 0 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.26 | 7.75 | 7.83 | 0.66 | -7.36 | -6.69 | -4.04 | 2.6 | 6.02 | 13.94 | 2.16 |
| CEPS(Rs) | 22.76 | 28.81 | 38.9 | 32.35 | 24.64 | 18.01 | 18.15 | 23.57 | 29.15 | 30.35 | 27.01 |
| DPS(Rs) | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 71.89 | 78.51 | 84.03 | 83.66 | 75.39 | 68.72 | 64.09 | 67.08 | 73.01 | 87.43 | 90.27 |
| Core EBITDA Margin(%) | 8.29 | 8.72 | 8.76 | 8.46 | 7.56 | 7.82 | 6.19 | 6.41 | 7.72 | 8.44 | 7.35 |
| EBIT Margin(%) | 3.08 | 4.53 | 2.85 | 2.2 | -0.35 | 0.67 | 1.13 | 2.6 | 3.53 | 5.88 | 4.3 |
| Pre Tax Margin(%) | 2.11 | 3.19 | 0.56 | 0.04 | -3.52 | -2.74 | -1.3 | 0.65 | 1.55 | 2.88 | 0.54 |
| PAT Margin (%) | 0.58 | 1.58 | 1.51 | 0.13 | -1.87 | -1.95 | -0.93 | 0.48 | 1.09 | 2.2 | 0.27 |
| Cash Profit Margin (%) | 5.82 | 5.86 | 7.51 | 6.55 | 6.25 | 5.26 | 4.2 | 4.37 | 5.3 | 4.79 | 3.37 |
| ROA(%) | 1.2 | 3.07 | 2.45 | 0.2 | -2.37 | -2.38 | -1.44 | 0.91 | 1.93 | 3.1 | 0.29 |
| ROE(%) | 3.2 | 10.3 | 9.63 | 0.79 | -9.26 | -9.28 | -6.08 | 3.96 | 8.6 | 17.38 | 2.43 |
| ROCE(%) | 8.84 | 11.42 | 5.77 | 4.18 | -0.56 | 1.01 | 2.17 | 6.59 | 9.11 | 12.48 | 7.94 |
| Receivable days | 18.39 | 28.94 | 45.16 | 49.44 | 47.66 | 51.13 | 48.82 | 46.7 | 52.55 | 57.87 | 64.04 |
| Inventory Days | 9.39 | 7.32 | 8.2 | 11.07 | 14.91 | 20.52 | 23.37 | 23.18 | 30.56 | 39.04 | 38.41 |
| Payable days | 4.5 | 5.66 | 8.87 | 15.34 | 19.58 | 16.05 | 22.93 | 37.82 | 68.34 | 79.73 | 83.34 |
| PER(x) | 63.33 | 38.1 | 27.45 | 188.14 | 0 | 0 | 0 | 41.16 | 39.97 | 16.25 | 104.54 |
| Price/Book(x) | 1.99 | 3.76 | 2.56 | 1.49 | 0.6 | 1.27 | 1.6 | 1.6 | 3.3 | 2.59 | 2.5 |
| Dividend Yield(%) | 0.7 | 0.68 | 0.47 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.56 | 1.12 | 0.73 | 0.61 | 0.49 | 0.73 | 0.58 | 0.46 | 0.7 | 0.82 | 0.78 |
| EV/Core EBITDA(x) | 5.74 | 10.88 | 7.93 | 7.08 | 6.3 | 9.24 | 9.29 | 7.02 | 9.02 | 9.66 | 10.5 |
| Net Sales Growth(%) | 4.19 | 26.53 | 18.12 | -1 | -20.1 | -13.12 | 26.21 | 24.84 | 1.95 | 15.1 | 26.6 |
| EBIT Growth(%) | 2.46 | 85 | -33.83 | -26.35 | -112.62 | 267.99 | 111.48 | 188.21 | 38.47 | 91.61 | -7.44 |
| PAT Growth(%) | -40.09 | 242.71 | 1 | -91.51 | -1208.23 | 9.15 | 39.64 | 164.39 | 131.57 | 131.58 | -84.54 |
| EPS Growth(%) | -40.09 | 242.71 | 1 | -91.51 | -1208.17 | 9.15 | 39.64 | 164.4 | 131.57 | 131.58 | -84.54 |
| Debt/Equity(x) | 0.8 | 2.32 | 1.97 | 2.23 | 1.96 | 2.37 | 2.37 | 2.13 | 1.97 | 3.34 | 4.41 |
| Current Ratio(x) | 0.69 | 0.83 | 0.82 | 0.61 | 0.51 | 0.63 | 0.67 | 0.71 | 0.84 | 0.79 | 0.77 |
| Quick Ratio(x) | 0.55 | 0.74 | 0.72 | 0.51 | 0.38 | 0.45 | 0.46 | 0.5 | 0.56 | 0.53 | 0.54 |
| Interest Cover(x) | 3.18 | 3.38 | 1.24 | 1.02 | -0.11 | 0.2 | 0.46 | 1.33 | 1.78 | 1.96 | 1.14 |
| Total Debt/Mcap(x) | 0.4 | 0.62 | 0.77 | 1.49 | 3.26 | 1.87 | 1.48 | 1.33 | 0.6 | 1.29 | 1.77 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +26% | +14% | +19% | +9% |
| Operating Profit CAGR | +9% | +20% | +16% | +6% |
| PAT CAGR | -89% | -21% | — | 0% |
| Share Price CAGR | -34% | +18% | +18% | +6% |
| ROE Average | +2% | +9% | +5% | +3% |
| ROCE Average | +8% | +10% | +8% | +6% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 | 24.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.