Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹167 Cr.
Stock P/E
126.4
P/B
3
Current Price
₹272.4
Book Value
₹ 91.4
Face Value
10
52W High
₹420.7
52W Low
₹ 214.9
Dividend Yield
0%

Machino Plastics Overview

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.

Machino Plastics Share Price

Live · BSE · Inception: 2003
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Machino Plastics Quarterly Results

#(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

Machino Plastics Profit & Loss

#(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

Machino Plastics Balance Sheet

#(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

Machino Plastics Cash Flow

#(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

Machino Plastics Ratios

# 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

Growth Rates

Compounded annual
# 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%

Machino Plastics Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 75 %
FII 0 %
DII (MF + Insurance) 0.01 %
Public (retail) 24.99 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 75757575757575757575
FII 0000000000
DII 0.010.010.010.010.010.010.010.010.010.01
Public 24.9924.9924.9924.9924.9924.9924.9924.9924.9924.99
Others 0000000000
Total 100100100100100100100100100100

Machino Plastics Peer Comparison

Auto Ancillary Edit Columns

Machino Plastics Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Machino Plastics Pros & Cons

Pros

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Debtor days have increased from 79.73 to 83.34days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp