BSE: MAHINDCIE - Mahindra CIE Automotive Limited

Yield per half year: 0%
Dividend yield: 0.00%
Sector: Consumer Discretionary

Reporting Mahindra CIE Automotive Limited

Capitalization

2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ₹
194.67
Выручка, млрд ₹
80.32 79.08 60.5 83.87 82.28 104.59 82.28 82.06 5.75
Чистая прибыль, млрд ₹
1.69 3.58 4.98 3.54 1.06 3.93 -1.36 8.01 -1.36 3.04 17.74
EV, млрд ₹
107.2 77.66 80.1 100.45 127.17 194 127.17 115.88 20.09
EBIT, млрд ₹
3.13 5.71 7.64 6.52 5.75 20.14
EBITDA, млрд ₹
10.87 9.92 5.54 10.58 13.28 13.77 13.28 10.62 6.78
Баланс стоимость, млрд ₹
42.89 46.34 49.08 51.97 50.99 56.04 50.99 50.88 3.87
FCF, млрд ₹
2.98 6.04 2.05 5.25 6.17 6.17 4.50 15.67
Операционный денежный поток, млрд ₹
3.04 5.12 7.08 10.27 5.39 10.51 11.18 11.18 8.89 9.57
Операционная прибыль, млрд ₹
7.64 6.52 2.2 7.12 9.13 9.53 9.13 6.90 7.89
Операционные расходы, млрд ₹
72.67 72.56 58.3 76.75 73.16 95.06 73.16 75.17 5.55
CAPEX, млрд ₹
2.09 3.11 4.1 4.24 3.34 5.27 5.01 5.01 4.39 4.09


Balance sheet

2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ₹
1.13 1.1 2.23 1.44 0.713 0.8831 0.713 1.27 -4.30
Short Term Investments ₹
6.84 1.24 2.89 4.29 5.56 5.56 4.16 -4.06
Total Receivables ₹
5.69 6.7 8.09 7.79 7.05 6.69 8.61 8.61 7.65 1.25
Total Current Assets ₹
16.76 21.2 30.11 21.73 24.78 28.8 39.22 39.22 28.93 5.43
Чистые активы, млрд ₹
18.65 19.62 20.8 25.4 24.78 28.8 31.51 38.46 39.22 29.79 8.65
Активы, млрд ₹
85.83 87.01 95.17 99.56 99.28 103.61 99.28 96.93 3.55
Short Term Debt ₹
4.4 6.44 7.1 6.29 8.05 8.05 6.46 12.84
Long Term Debt ₹
11.73 8.26 9.37 6.52 1.19 1.19 7.41 -36.72
Задолженность, млрд ₹
42.94 40.67 46.09 47.59 48.3 47.57 48.3 46.04 3.18
Чистый долг, млрд ₹
15.01 13.59 14.25 11.37 8.52 7.18 8.52 10.98 -11.98
Долг, млрд ₹
16.13 14.69 16.48 12.82 9.23 9.85 13.87 -10.56
Interest income ₹
0.098 0.057 0.059 0.038 0.13 0.0764 5.81
Расходы на обслуживание долга ₹
0.441 0.469 0.523 0.5 0.224 0.5348 0.224 0.4502 2.66
Чист. проц. доходы, млрд ₹
-0.404 -0.466 -0.489 -0.494 -0.097 0.13 -0.3900 -24.82
Goodwill ₹
29.11 35.26 37.55 36.27 28.04 33.25 -0.75
Себестоимость, млрд ₹
36.32 37.49 28.06 40.08 56.25 39.64 9.14
Товарно материальные запасы ₹
8.35 9.9 12.29 10.57 10.06 13.49 12.11 12.11 11.70 -0.29


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.66 13.15 18.59 1.7 10.36 -3.59 15.31 -3.59 8.47 -3.81
Цена акции ао 257.75 255.75 164.75 171.8 235 343.85 505.5 505.5 505.5 505.5 419.07 16.55
Число акций ао, млн 378.78 379.01 379.01 379.08 379.32 379.32 379.04 0.03
FCF/акцию 7.86 15.92 5.41 13.84 16.26 16.26 11.86 15.65


Efficiency

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 11.61 7.64 2.17 7.56 -2.65 1.76 -2.65 17.27 3.30 -25.44
ROA, % 5.8 4.07 1.12 3.95 -1.37 0.9295 -1.37 7.68 1.74 -25.57
ROIC, % 7.53 12.36 7.53 0.00
ROS, % 6.2 4.47 1.76 4.68 -1.66 -1.65 -1.65 -1.65 -1.65 11.68 -0.3860 -181.18
ROCE, % 17.82 14.06 0 0 12.85 15.94 -11.17
Ebit margin, % 9.52 8.24 0 0 8.88 -6.97
Рентаб EBITDA, % 13.53 12.54 9.16 12.62 16.13 13.17 16.14 16.14 17.60 13.44 12.00
Чистая рентаб, % 6.2 4.47 1.76 4.68 -1.66 7.66 -1.66 11.68 3.38 11.37
Operation Margin, % 9.52 8.24 3.64 8.49 11.09 11.1 11.1 11.1 11.1 17.30 10.58 5.51


Coefficients

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
18.51 18.11 61.89 22.67 198.12 25.37 53.17 63.86 60.66
P/BV
2.15 1.38 1.34 1.71 2.33 3.33 2.33 8.68 2.02 19.27
P/S
1.15 0.8102 1.09 1.06 1.44 2.42 1.44 6.05 1.36 24.46
P/FCF
31.55 31.55 31.55 31.55 -7.69 31.55 0.00
E/P
-0.007 -0.007 -0.007 -0.007 0.03 -0.0070 0.00
EV/EBITDA
9.86 7.83 14.46 9.49 9.58 13.78 9.58 -17.38 11.03 11.97
EV/EBIT
14.03 11.92 0 0 0 12.97 -7.83
EV/S
1.33 0.9821 1.32 1.2 1.55 1.55 1.55 1.55 1.55 4.45 1.48 5.25
EV/FCF
35.99 12.87 39.07 19.15 20.62 20.61 20.61 20.61 -12.74 24.01 -12.01
Debt/EBITDA
1.48 1.48 2.97 1.21 0.6955 0.7417 0.7417 0.7417 0.7417 -30.84 0.8261 -9.32
Netdebt/Ebitda
1.38 1.37 2.57 1.07 0.6418 0.6416 0.6416 0.6416 0.6416 -31.19 0.7273 -9.72
Debt/Ratio
0.188 0.1688 0.1731 0.1287 0.093 0.0992 0.0992 0.0992 0.0992 0.22 0.1039 -5.07
Debt/Equity
0.3762 0.317 0.3357 0.2466 0.1811 0.2511 0.2511 0.2511 0.2511 0.73 0.2362 0.36
Debt/Net Income
3.24 4.15 15.48 3.26 -6.78 -7.24 -7.24 -7.24 -7.24 2.32 -5.0480 -217.30
Бета
-0.1579 0 0 0 2.12 -0.1579 0.00
Индекс Альтмана
6.29 6.29 6.29 6.29 12.13 6.29 0.00


Dividends

2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.948 0.948 0.9480 0.00
Дивиденд
2.5 2.5 0 2.50 0.00
Див доход, ао, %
1.03 0.6206 0 0.61 0.8253 -22.38
Дивиденды / прибыль, %
24.13 -69.6 12.36 25.07 -22.7350 -269.83


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2023 CAGR 5
Персонал, чел
2700 0.00