Financials Mahindra & Mahindra Financial Services Limited

Equities

M&MFIN

INE774D01024

Consumer Lending

Market Closed - NSE India S.E. 05:13:48 26/04/2024 pm IST 5-day change 1st Jan Change
258.6 INR +0.35% Intraday chart for Mahindra & Mahindra Financial Services Limited -8.65% -6.52%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,58,818 90,510 2,44,994 1,96,067 2,85,620 3,19,237 - -
Enterprise Value (EV) 1 7,21,030 5,83,155 7,05,290 6,30,260 9,51,512 12,50,765 14,26,078 16,32,706
P/E ratio 16.7 x 10 x 65.9 x 19.9 x 14.4 x 17.7 x 12.7 x 10.6 x
Yield 1.54% - 0.4% 2.26% 2.59% 1.84% 2.29% 2.7%
Capitalization / Revenue 5.32 x 1.67 x 4.24 x 3.38 x 4.41 x 4.5 x 3.7 x 3.11 x
EV / Revenue 14.8 x 10.8 x 12.2 x 10.9 x 14.7 x 17.6 x 16.5 x 15.9 x
EV / EBITDA 1,12,35,014 x - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.37 x 0.8 x 1.67 x 1.24 x 1.67 x 1.75 x 1.6 x 1.44 x
Nbr of stocks (in thousands) 6,14,477 6,14,877 12,31,436 12,31,966 12,32,982 12,34,243 - -
Reference price 2 421.2 147.2 199.0 159.2 231.6 258.6 258.6 258.6
Announcement Date 24/04/19 15/05/20 23/04/21 02/05/22 28/04/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 48,653 54,164 57,836 57,986 64,794 70,947 86,382 1,02,682
EBITDA 64,177 - - - - - - -
EBIT 1 30,177 33,982 41,512 37,252 37,518 40,832 52,185 63,877
Operating Margin 62.02% 62.74% 71.77% 64.24% 57.9% 57.55% 60.41% 62.21%
Earnings before Tax (EBT) 1 23,824 13,438 4,224 13,569 26,981 24,194 33,906 41,726
Net income 1 15,571 9,064 3,352 9,888 19,843 18,021 25,068 30,215
Net margin 32% 16.73% 5.79% 17.05% 30.63% 25.4% 29.02% 29.43%
EPS 2 25.28 14.71 3.020 8.010 16.08 14.59 20.29 24.44
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 6.500 - 0.8000 3.600 6.000 4.751 5.926 6.979
Announcement Date 24/04/19 15/05/20 23/04/21 02/05/22 28/04/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Maart 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 15,165 15,488 11,691 15,073 15,916 15,306 15,666 15,405 16,496 17,227 17,010 17,408 17,692 18,969 -
EBITDA - - - - - - - - - - - - - - -
EBIT 1 10,180 10,573 7,488 10,163 10,622 8,979 9,458 8,637 9,983 9,441 10,000 10,281 10,162 11,015 -
Operating Margin 67.13% 68.27% 64.05% 67.42% 66.74% 58.66% 60.37% 56.06% 60.52% 54.8% 58.79% 59.06% 57.44% 58.07% -
Earnings before Tax (EBT) 1 -3,687 1,713 -20,698 13,831 12,096 8,341 3,005 6,107 8,431 9,437 4,735 6,360 6,407 9,569 -
Net income 1 -2,741 1,500 -15,288 10,229 8,938 6,008 2,229 4,483 6,290 6,841 3,527 4,514 4,703 6,920 -
Net margin -18.08% 9.68% -130.76% 67.86% 56.16% 39.25% 14.23% 29.1% 38.13% 39.71% 20.73% 25.93% 26.58% 36.48% -
EPS 2 -2.230 1.220 -12.41 8.290 7.240 4.870 1.810 3.630 5.090 5.540 2.850 4.102 4.228 5.522 4.490
Dividend per Share - - - - - - - - - 6.000 - - - 6.095 -
Announcement Date 28/01/21 23/04/21 26/07/21 28/10/21 02/02/22 02/05/22 28/07/22 02/11/22 03/02/23 28/04/23 28/07/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: Maart 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 4,62,213 4,92,645 4,60,296 4,34,193 6,65,892 9,31,528 11,06,841 13,13,469
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 7.202 x - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 15.2% 8.14% 2.57% 6.48% 12.1% 10.2% 13.2% 14.6%
ROA (Net income/ Total Assets) 2.6% 1.28% 0.44% 1.3% 2.31% 1.67% 2% 2.09%
Assets 1 5,98,871 7,05,757 7,55,523 7,61,749 8,57,528 10,81,921 12,53,355 14,44,197
Book Value Per Share 2 177.0 185.0 119.0 128.0 139.0 148.0 161.0 179.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 24/04/19 15/05/20 23/04/21 02/05/22 28/04/23 - - -
1INR in Million2INR
Estimates
  1. Stock Market
  2. Equities
  3. M&MFIN Stock
  4. Financials Mahindra & Mahindra Financial Services Limited