Mindspace Business

₹361.7 2.1 | 0.6%

WEBSITE BSE:543217 NSE : MINDSPACE 18 Mar, 16:01

Market Cap ₹- Cr.

Stock P/E

P/B -

Current Price ₹361.7

Book Value ₹ 0

Face Value 275

52W High ₹385

Dividend Yield 0%

52W Low ₹ 331

Edit Ratio

Mindspace Business Research see more...

Overview Inc. Year: 2019Industry: Finance - Investment

Mindspace Business Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Mindspace Business Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Mindspace Business Profit & Loss

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Net Sales	1151	1761	2298	2459
Other Income	5	9	6	18
Total Income	1157	1770	2304	2477
Total Expenditure	297	385	744	677
Operating Profit	860	1385	1560	1800
Interest	171	265	344	458
Depreciation	209	329	355	383
Exceptional Income / Expenses	-0	-77	-123	-49
Profit Before Tax	479	714	738	911
Provision for Tax	145	267	430	349
Profit After Tax	335	447	309	561
Adjustments	-27	-24	-25	-36
Profit After Adjustments	307	424	284	525
Adjusted Earnings Per Share	5.2	7.1	4.8	8.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	7%	29%	0%	0%
Operating Profit CAGR	15%	28%	0%	0%
PAT CAGR	82%	19%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	5%	2%	NA%	NA%
ROE Average	4%	3%	3%	3%
ROCE Average	7%	6%	5%	5%

Mindspace Business Balance Sheet

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	16303	15621	14783	14169
Minority's Interest	910	851	796	760
Borrowings	3349	3536	4584	4884
Other Non-Current Liabilities	197	462	684	739
Total Current Liabilities	1359	1779	1830	3263
Total Liabilities	22118	22248	22676	23815
Fixed Assets	141	154	130	113
Other Non-Current Assets	21425	21510	21707	22375
Total Current Assets	552	584	839	1180
Total Assets	22118	22248	22676	23815

Mindspace Business Cash Flow

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	0	147	98	284
Cash Flow from Operating Activities	798	1162	1393	1527
Cash Flow from Investing Activities	941	-456	-751	-1459
Cash Flow from Financing Activities	-1504	-754	-456	-164
Net Cash Inflow / Outflow	235	-48	186	-96
Closing Cash & Cash Equivalent	147	98	284	189

Mindspace Business Ratios

#	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	5.18	7.15	4.78	8.85
CEPS(Rs)	9.17	13.09	11.2	15.92
DPS(Rs)	0	0	0	0
Book NAV/Share(Rs)	274.91	263.4	249.28	238.93
Core EBITDA Margin(%)	74.23	78.15	67.63	72.46
EBIT Margin(%)	56.51	55.62	47.09	55.64
Pre Tax Margin(%)	41.63	40.57	32.14	37.03
PAT Margin (%)	29.08	25.4	13.43	22.82
Cash Profit Margin (%)	47.24	44.08	28.89	38.39
ROA(%)	1.51	2.02	1.37	2.41
ROE(%)	2.05	2.8	2.03	3.88
ROCE(%)	3.24	4.88	5.37	6.61
Receivable days	6.78	4.39	6.21	12.35
Inventory Days	1.24	0.67	0.78	0.86
Payable days	0	0	0	0
PER(x)	56.85	48.49	68.57	38.81
Price/Book(x)	1.07	1.32	1.32	1.44
Dividend Yield(%)	0	0	0	0
EV/Net Sales(x)	18.12	13.99	10.65	10.87
EV/Core EBITDA(x)	24.27	17.79	15.69	14.86
Net Sales Growth(%)	0	52.93	30.5	7.01
EBIT Growth(%)	0	50.52	10.5	26.44
PAT Growth(%)	0	33.6	-31.03	81.91
EPS Growth(%)	0	37.87	-33.08	85.12
Debt/Equity(x)	0.23	0.28	0.37	0.49
Current Ratio(x)	0.41	0.33	0.46	0.36
Quick Ratio(x)	0.4	0.33	0.45	0.36
Interest Cover(x)	3.8	3.7	3.15	2.99
Total Debt/Mcap(x)	0	0	0	0

Mindspace Business Shareholding Pattern

#
Promoter
FII
DII
Public
Others
Total

Pros

Cons

Company has a low return on equity of 3% over the last 3 years.

* 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.