MENON PISTONS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 88.93 INR | -1.31% |
|
-2.16% | +7.90% |
| 29/05 | Menon Pistons Limited Recommends Final Dividend for the Financial Year 2023-24 | CI |
| 29/05 | Menon Pistons Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,285 | 1,030 | 537.5 | 867 | 2,499 | 2,008 |
| Enterprise Value (EV) 1 | 1,344 | 1,038 | 536.9 | 849.7 | 2,787 | 2,066 |
| P/E ratio | 18.3 x | 10.2 x | 12.3 x | 9.71 x | 13.3 x | 8.6 x |
| Yield | 2.38% | 3.71% | 4.27% | 5.88% | 1.53% | 2.54% |
| Capitalization / Revenue | 0.88 x | 0.66 x | 0.46 x | 0.63 x | 1.18 x | 0.8 x |
| EV / Revenue | 0.92 x | 0.66 x | 0.46 x | 0.62 x | 1.31 x | 0.82 x |
| EV / EBITDA | 8.5 x | 5.58 x | 5 x | 5.09 x | 8.14 x | 4.72 x |
| EV / FCF | 45.1 x | 11.9 x | 6.59 x | 24.1 x | -9.26 x | 7.73 x |
| FCF Yield | 2.22% | 8.41% | 15.2% | 4.15% | -10.8% | 12.9% |
| Price to Book | 1.8 x | 1.33 x | 0.72 x | 1.04 x | 2.59 x | 1.71 x |
| Nbr of stocks (in thousands) | 51,000 | 51,000 | 51,000 | 51,000 | 51,000 | 51,000 |
| Reference price 2 | 25.20 | 20.20 | 10.54 | 17.00 | 49.00 | 39.37 |
| Announcement Date | 08/08/18 | 27/06/19 | 18/07/20 | 02/07/21 | 12/07/22 | 12/07/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,458 | 1,561 | 1,180 | 1,371 | 2,124 | 2,515 |
| EBITDA 1 | 158.1 | 186.1 | 107.4 | 166.9 | 342.2 | 437.4 |
| EBIT 1 | 114.4 | 138.6 | 56.65 | 117 | 276.2 | 341.1 |
| Operating Margin | 7.85% | 8.88% | 4.8% | 8.53% | 13% | 13.56% |
| Earnings before Tax (EBT) 1 | 118.5 | 140.4 | 55.66 | 120.5 | 264.5 | 351.9 |
| Net income 1 | 70.25 | 100.8 | 43.86 | 89.36 | 188 | 233.4 |
| Net margin | 4.82% | 6.45% | 3.72% | 6.52% | 8.85% | 9.28% |
| EPS 2 | 1.377 | 1.976 | 0.8600 | 1.750 | 3.686 | 4.576 |
| Free Cash Flow 1 | 29.83 | 87.29 | 81.47 | 35.3 | -301 | 267.3 |
| FCF margin | 2.05% | 5.59% | 6.91% | 2.57% | -14.17% | 10.63% |
| FCF Conversion (EBITDA) | 18.87% | 46.9% | 75.83% | 21.15% | - | 61.11% |
| FCF Conversion (Net income) | 42.47% | 86.63% | 185.76% | 39.5% | - | 114.55% |
| Dividend per Share 2 | 0.6000 | 0.7500 | 0.4500 | 1.000 | 0.7500 | 1.000 |
| Announcement Date | 08/08/18 | 27/06/19 | 18/07/20 | 02/07/21 | 12/07/22 | 12/07/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 59 | 7.45 | - | - | 288 | 58.2 |
| Net Cash position 1 | - | - | 0.63 | 17.3 | - | - |
| Leverage (Debt/EBITDA) | 0.3728 x | 0.04 x | - | - | 0.8411 x | 0.1331 x |
| Free Cash Flow 1 | 29.8 | 87.3 | 81.5 | 35.3 | -301 | 267 |
| ROE (net income / shareholders' equity) | 10.1% | 13.5% | 5.76% | 11.3% | 20.9% | 21.8% |
| ROA (Net income/ Total Assets) | 7.05% | 8.58% | 3.64% | 6.81% | 12.3% | 12.8% |
| Assets 1 | 995.9 | 1,175 | 1,206 | 1,313 | 1,526 | 1,821 |
| Book Value Per Share 2 | 14.00 | 15.20 | 14.60 | 16.30 | 18.90 | 23.10 |
| Cash Flow per Share 2 | 0.3800 | 0.2700 | 0.4700 | 2.480 | 0.2600 | 0.1000 |
| Capex 1 | 40.8 | 83.3 | 53 | 108 | 263 | 180 |
| Capex / Sales | 2.8% | 5.33% | 4.5% | 7.86% | 12.37% | 7.14% |
| Announcement Date | 08/08/18 | 27/06/19 | 18/07/20 | 02/07/21 | 12/07/22 | 12/07/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +7.90% | 54.34M | |
| +19.56% | 47.08B | |
| -7.20% | 22.65B | |
| +7.21% | 18.18B | |
| +23.67% | 16.21B | |
| -9.49% | 13.96B | |
| -19.08% | 13.5B | |
| -21.24% | 12.98B | |
| +41.72% | 12.62B | |
| +36.89% | 10.73B |
- Stock Market
- Equities
- MENNPIS6 Stock
- Financials Menon Pistons Limited
