Market Cap ₹61484 Cr.
Stock P/E 66.5
P/B 11.5
Current Price ₹1070.9
Book Value ₹ 92.8
Face Value 2
52W High ₹1252.9
Dividend Yield 0.19%
52W Low ₹ 605.1
Minda Industries Ltd is a supplier of automobile solutions to authentic system producers. The Company offers a range of products across numerous verticals of auto components, which include switching systems, acoustic structures and alloy wheels, amongst others. Its enterprise divisions comprises Lighting Systems Division, Switch & Handle Bar Systems Division, Acoustics Systems Division, and Sensors Actuators and Controllers Division. It also has enterprise divisions, that are engaged in production of batteries for two wheelers, fuel cap and CNG/LPG kits. It is also engaged inside the enterprise of blow molding additives and aluminum die casting. Its product portfolio includes alloy wheel, and brake hoses and fuel hoses. It manufactures switching system and deal with bar solutions for two/three-wheelers in India. It develops electronic merchandise, which includes start stop sensors, electronic accelerator pedal module (EAPM) and head lamp leveling automobiles.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 2555 | 2877 | 2915 | 2889 | 3093 | 3621 | 3523 | 3794 | 3818 | 4245 |
Other Income | 10 | 16 | 4 | 19 | 8 | 9 | 8 | 9 | 11 | 2 |
Total Income | 2565 | 2893 | 2919 | 2908 | 3100 | 3630 | 3531 | 3803 | 3829 | 4247 |
Total Expenditure | 2289 | 2558 | 2577 | 2570 | 2763 | 3220 | 3143 | 3320 | 3410 | 3762 |
Operating Profit | 276 | 335 | 342 | 338 | 338 | 410 | 388 | 483 | 419 | 485 |
Interest | 17 | 19 | 13 | 21 | 25 | 27 | 29 | 32 | 36 | 46 |
Depreciation | 99 | 107 | 115 | 108 | 119 | 125 | 133 | 149 | 142 | 151 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 9 |
Profit Before Tax | 159 | 208 | 215 | 209 | 194 | 258 | 226 | 329 | 241 | 296 |
Provision for Tax | 31 | 55 | 66 | 40 | 44 | 73 | 65 | 85 | 67 | 78 |
Profit After Tax | 128 | 154 | 149 | 170 | 150 | 185 | 161 | 244 | 174 | 218 |
Adjustments | 11 | 17 | 13 | 13 | 23 | 40 | 32 | 46 | 25 | 27 |
Profit After Adjustments | 139 | 170 | 162 | 183 | 173 | 225 | 193 | 289 | 199 | 245 |
Adjusted Earnings Per Share | 2.4 | 3 | 2.8 | 3.2 | 3 | 3.9 | 3.4 | 5 | 3.5 | 4.3 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1700 | 2193 | 2527 | 3386 | 4471 | 5908 | 6222 | 6374 | 8313 | 11236 | 14031 | 15380 |
Other Income | 35 | 20 | 14 | 14 | 33 | 27 | 40 | 47 | 63 | 49 | 34 | 30 |
Total Income | 1735 | 2213 | 2541 | 3400 | 4504 | 5935 | 6263 | 6421 | 8376 | 11285 | 14065 | 15410 |
Total Expenditure | 1639 | 2042 | 2289 | 3012 | 3937 | 5183 | 5550 | 5649 | 7428 | 9995 | 12446 | 13635 |
Operating Profit | 96 | 171 | 253 | 388 | 567 | 752 | 712 | 772 | 948 | 1291 | 1619 | 1775 |
Interest | 24 | 25 | 26 | 40 | 35 | 63 | 94 | 74 | 62 | 70 | 113 | 143 |
Depreciation | 59 | 83 | 93 | 136 | 165 | 234 | 340 | 375 | 392 | 430 | 526 | 575 |
Exceptional Income / Expenses | 0 | 0 | 5 | 0 | 38 | 0 | -34 | 2 | 0 | 0 | 27 | 36 |
Profit Before Tax | 14 | 63 | 140 | 212 | 405 | 455 | 244 | 325 | 559 | 891 | 1192 | 1092 |
Provision for Tax | 8 | 19 | 28 | 46 | 98 | 134 | 69 | 101 | 147 | 191 | 267 | 295 |
Profit After Tax | 6 | 44 | 112 | 165 | 308 | 321 | 175 | 224 | 413 | 700 | 925 | 797 |
Adjustments | 1 | 24 | -1 | -0 | 2 | -35 | -20 | -18 | -57 | -47 | -44 | 130 |
Profit After Adjustments | 7 | 68 | 111 | 165 | 310 | 286 | 155 | 207 | 356 | 654 | 880 | 926 |
Adjusted Earnings Per Share | 0.1 | 1.4 | 2.3 | 3.5 | 5.9 | 5.4 | 2.9 | 3.8 | 6.2 | 11.4 | 15.3 | 16.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 25% | 30% | 19% | 23% |
Operating Profit CAGR | 25% | 28% | 17% | 33% |
PAT CAGR | 32% | 60% | 24% | 66% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 66% | 33% | 45% | 49% |
ROE Average | 20% | 18% | 15% | 18% |
ROCE Average | 22% | 19% | 16% | 18% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 312 | 365 | 472 | 1059 | 1392 | 1704 | 1861 | 2257 | 3438 | 4156 | 4943 |
Minority's Interest | 14 | 21 | 110 | 117 | 211 | 267 | 283 | 306 | 326 | 278 | 322 |
Borrowings | 138 | 97 | 169 | 177 | 240 | 606 | 780 | 539 | 375 | 581 | 696 |
Other Non-Current Liabilities | 67 | 73 | 79 | 83 | 221 | 176 | 339 | 345 | 316 | 300 | 223 |
Total Current Liabilities | 504 | 513 | 740 | 931 | 1367 | 1478 | 2313 | 2530 | 2342 | 2952 | 3673 |
Total Liabilities | 1035 | 1071 | 1570 | 2368 | 3431 | 4231 | 5581 | 5977 | 6798 | 8267 | 9857 |
Fixed Assets | 401 | 411 | 573 | 885 | 1351 | 1861 | 2674 | 2797 | 2805 | 3304 | 3931 |
Other Non-Current Assets | 119 | 110 | 250 | 281 | 553 | 637 | 861 | 759 | 1037 | 1395 | 1416 |
Total Current Assets | 516 | 549 | 747 | 1202 | 1527 | 1733 | 2038 | 2421 | 2956 | 3566 | 4505 |
Total Assets | 1035 | 1071 | 1570 | 2368 | 3431 | 4231 | 5581 | 5977 | 6798 | 8267 | 9857 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 39 | 23 | 21 | 38 | 358 | 126 | 121 | 264 | 206 | 202 | 121 |
Cash Flow from Operating Activities | 42 | 135 | 146 | 335 | 362 | 414 | 1049 | 343 | 383 | 803 | 979 |
Cash Flow from Investing Activities | -137 | -39 | -257 | -271 | -641 | -825 | -835 | -361 | -699 | -1190 | -953 |
Cash Flow from Financing Activities | 80 | -98 | 123 | 253 | 46 | 368 | -96 | -40 | 311 | 301 | 90 |
Net Cash Inflow / Outflow | -15 | -2 | 13 | 317 | -232 | -43 | 117 | -59 | -5 | -86 | 116 |
Closing Cash & Cash Equivalent | 24 | 21 | 34 | 358 | 126 | 93 | 264 | 206 | 202 | 121 | 241 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0.15 | 1.42 | 2.32 | 3.45 | 5.91 | 5.42 | 2.94 | 3.8 | 6.23 | 11.41 | 15.33 |
CEPS(Rs) | 1.36 | 2.66 | 4.28 | 6.3 | 9 | 10.53 | 9.77 | 11.02 | 14.08 | 19.72 | 25.27 |
DPS(Rs) | 0.6 | 1.2 | 1.4 | 2.2 | 2.8 | 1.1 | 0.4 | 0.85 | 0.75 | 1.5 | 2 |
Book NAV/Share(Rs) | 6.45 | 7.56 | 9.79 | 15.82 | 26.44 | 32.33 | 35.29 | 41.45 | 59.71 | 72.25 | 85.59 |
Core EBITDA Margin(%) | 3.35 | 6.48 | 8.8 | 10.2 | 11.74 | 12.27 | 10.8 | 11.37 | 10.62 | 11.02 | 11.28 |
EBIT Margin(%) | 2.06 | 3.76 | 6.09 | 6.87 | 9.69 | 8.76 | 5.43 | 6.25 | 7.46 | 8.53 | 9.28 |
Pre Tax Margin(%) | 0.74 | 2.69 | 5.15 | 5.78 | 8.91 | 7.7 | 3.91 | 5.1 | 6.71 | 7.91 | 8.48 |
PAT Margin (%) | 0.33 | 1.86 | 4.12 | 4.51 | 6.77 | 5.43 | 2.81 | 3.52 | 4.95 | 6.21 | 6.58 |
Cash Profit Margin (%) | 3.56 | 5.44 | 7.54 | 8.23 | 10.39 | 9.39 | 8.28 | 9.41 | 9.65 | 10.03 | 10.32 |
ROA(%) | 0.63 | 4.13 | 8.48 | 8.4 | 10.61 | 8.37 | 3.57 | 3.88 | 6.46 | 9.3 | 10.2 |
ROE(%) | 1.94 | 12.98 | 26.97 | 27 | 28.69 | 20.74 | 9.82 | 10.9 | 14.57 | 18.55 | 20.43 |
ROCE(%) | 6.71 | 14.48 | 22.62 | 20.72 | 24.7 | 21.62 | 11.55 | 12.52 | 16.44 | 19.88 | 21.89 |
Receivable days | 47.75 | 43.02 | 43.94 | 42.99 | 51.73 | 52.17 | 51.7 | 59.04 | 56.37 | 50.2 | 49.18 |
Inventory Days | 21.38 | 20.73 | 21.82 | 20.98 | 26.29 | 30.23 | 34.33 | 38.94 | 39.33 | 38.51 | 38.54 |
Payable days | 72.26 | 63.29 | 66.71 | 69.66 | 84.86 | 80.42 | 91.79 | 112.14 | 92.77 | 77.7 | 74.06 |
PER(x) | 42.64 | 13.37 | 14.3 | 21.28 | 30.21 | 29.99 | 40.39 | 71.37 | 74.85 | 42.18 | 44.64 |
Price/Book(x) | 0.98 | 2.51 | 3.39 | 4.64 | 6.75 | 5.03 | 3.37 | 6.54 | 7.81 | 6.66 | 8 |
Dividend Yield(%) | 1.58 | 1.05 | 0.7 | 0.5 | 0.26 | 0.34 | 0.17 | 0.16 | 0.16 | 0.31 | 0.29 |
EV/Net Sales(x) | 0.34 | 0.51 | 0.76 | 1.08 | 2.2 | 1.61 | 1.15 | 2.44 | 3.27 | 2.55 | 2.89 |
EV/Core EBITDA(x) | 6.03 | 6.51 | 7.62 | 9.4 | 17.32 | 12.68 | 10.01 | 20.15 | 28.7 | 22.19 | 25.08 |
Net Sales Growth(%) | 26.83 | 29 | 15.24 | 33.99 | 32.02 | 32.16 | 5.31 | 2.44 | 30.43 | 35.17 | 24.87 |
EBIT Growth(%) | -35.37 | 133.07 | 88.09 | 52.18 | 75.08 | 17.54 | -34.77 | 17.97 | 56.04 | 54.55 | 35.8 |
PAT Growth(%) | -78.97 | 631.16 | 157.18 | 47.78 | 86.06 | 4.17 | -45.43 | 28.18 | 83.99 | 69.7 | 32.06 |
EPS Growth(%) | -74.85 | 859.88 | 63.56 | 48.76 | 71.19 | -8.29 | -45.67 | 29.02 | 63.96 | 83.11 | 34.44 |
Debt/Equity(x) | 0.98 | 0.64 | 0.83 | 0.67 | 0.44 | 0.64 | 0.65 | 0.47 | 0.24 | 0.3 | 0.32 |
Current Ratio(x) | 1.02 | 1.07 | 1.01 | 1.29 | 1.12 | 1.17 | 0.88 | 0.96 | 1.26 | 1.21 | 1.23 |
Quick Ratio(x) | 0.78 | 0.8 | 0.76 | 1.04 | 0.81 | 0.79 | 0.62 | 0.66 | 0.82 | 0.76 | 0.78 |
Interest Cover(x) | 1.56 | 3.52 | 6.44 | 6.33 | 12.56 | 8.2 | 3.59 | 5.41 | 9.98 | 13.82 | 11.55 |
Total Debt/Mcap(x) | 1.01 | 0.26 | 0.25 | 0.14 | 0.07 | 0.13 | 0.19 | 0.07 | 0.03 | 0.05 | 0.04 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 67.41 | 70.11 | 70.07 | 70.06 | 70.05 | 68.73 | 68.73 | 68.76 | 68.75 | 68.75 |
FII | 9.06 | 9.07 | 8.88 | 6.3 | 6.51 | 7.79 | 7.95 | 7.57 | 8.65 | 9.7 |
DII | 13.79 | 13.94 | 14.32 | 16.96 | 17.13 | 16.97 | 16.92 | 17.16 | 16.4 | 15.25 |
Public | 9.73 | 6.87 | 6.74 | 6.68 | 6.3 | 6.51 | 6.41 | 6.51 | 6.2 | 6.3 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 19.27 | 40.14 | 40.14 | 40.14 | 40.14 | 39.39 | 39.39 | 39.48 | 39.48 | 39.48 |
FII | 2.59 | 5.19 | 5.09 | 3.61 | 3.73 | 4.47 | 4.55 | 4.34 | 4.97 | 5.57 |
DII | 3.94 | 7.98 | 8.2 | 9.72 | 9.82 | 9.73 | 9.7 | 9.85 | 9.41 | 8.75 |
Public | 2.78 | 3.93 | 3.86 | 3.83 | 3.61 | 3.73 | 3.68 | 3.74 | 3.56 | 3.62 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 28.59 | 57.26 | 57.29 | 57.3 | 57.31 | 57.32 | 57.32 | 57.41 | 57.42 | 57.42 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About