CMP | Marketcap | Equity | Researve | FV | SALES | PROFITS | DEBT LONG | DEBT CURRENT | LEASE | F-EPS | DIV% | TRADE RECEIVABLE | ASSETS | LIABILITIES | |||
M&M | 905 | 106610 | 556 | 42557 | 5 | 89,132 | 5,348 | 49314 | 26936 | 2296 | 44 | 299 | 165942 | 113919 | |||
MARGIN | ROE | ROPE | ICR | SALES GRO | D2EQUITY(T) | DEBTORTURNOVER | DEBTRATIO | CURRENTRATIO | F-PE | F-YIELD | BOOKVALUE | ||||||
6% | 12.4% | 10 | 1.6 | 12% | 1.8 | 298 | 114% | 1.5 | 21 | 4.8% | 388 | ||||||
Willis JEEP | TRACTORS | FINANCE | Mah. HOlidays | SATYAM COM | |||||||||||||
1945 | 1947 | 1948 | 1961 | 1986 | 1991 | 1994 | 1996 | 2002 | 2013 | 2018 | |||||||
MHindra&Mohamad | M&M | IT | Mah. Lifespace | SCORPIO | JAWA | ||||||||||||
ESTIMATES | Year | Sales | Profit | EPS | FAIRVALUE | TRAIL | Q3 | Q4 | Q1 | Q2 | TRAIL-2022 | ||||||
2035 | 389,377 | 31,150 | 254 | 4609 | EPS | 6.35 | 9.64 | 3.82 | 17.35 | 37.16 | |||||||
2030 | 220,845 | 17,668 | 144 | 2614 | |||||||||||||
2022 | 89,132 | 5,348 | 44 | 791 | TREND | 9M | ANNUAL | Q1 | H1 | EST-2022 | |||||||
SALES | -1% | 60% | 30% | 20% | |||||||||||||
ESTIMATES | Year | Sales | Profit | EPS | MARGIN | MARGIN | 5% | -2% | 6% | 6% | |||||||
LONGTERM | 12% | 12% | 12% | 8% | |||||||||||||
CYYEAR | 20% | 6% | |||||||||||||||
Growth | Year | Sales | Profit | EPS | NPM | HIGHPE | LOWPE | FAIR-PE | H1 | 2022 | 2021 | GROWTH | |||||
Longterm 15Y | 16% | 10% | 10% | 9% | 24 | 13 | 18 | VEHCILE SOLD | 185192 | 121155 | 53% | ||||||
Longterm 10Y | 12% | 3% | 8% | 20 | 12 | 16 | TRACTOR SOLD | 188849 | 158903 | 19% | |||||||
MID 5Y | -1% | 9% | 5% | 24 | 12 | 18 | SALES | 40642 | 31196 | 30% | |||||||
CY YEAR | -1% | 36% | 39% | 18 | COST | 39000 | 29789 | 31% | |||||||||
82.2 | FINANCE | 2858 | 3183 | -10% | |||||||||||||
ACTUAL | Year | Sales | Profit | EPS | NPM | High price | Low price | HighPE | LOWPE | PROFIT | 2253 | 387 | 482% | ||||
2021 | 74277 | 3701 | 30.17 | 5% | 952 | 266 | 32.1 | 11.4 | EPS | 21.1 | 0.3 | 6100% | |||||
2020 | 75381 | 2712 | 21.65 | 4% | 695 | 246 | 32.1 | 11.4 | MARGIN | 6% | 1% | 347% | |||||
2019 | 104720 | 6017 | 21.65 | 6% | 992 | 616 | 20.3 | 12.6 | ICR | 1.6 | 1.4 | 9% | |||||
Bonus 1:1 | 2018 | 93264 | 7958 | 69.2 | 9% | 802 | 700 | 11.6 | 10.1 | ||||||||
2017 | 88983 | 4050 | 68.33 | 5% | 1508 | 1141 | 22.1 | 16.7 | SEGMENT | 2022 | 2021 | SHARE | GROWTH | ||||
2016 | 78015 | 2375 | 54.25 | 3% | 1441 | 1092 | 26.6 | 20.1 | FARM EQUITPMENT | 13912 | 11385 | 33% | 22% | ||||
2015 | 38945 | 3321 | 56.23 | 9% | 1414 | 964 | 25.1 | 17.1 | AUTOMOTIVE | 14562 | 8879 | 35% | 64% | ||||
2014 | 41226 | 3758 | 63.67 | 9% | 1054 | 741 | 16.6 | 11.6 | OTHERS | 6870 | 4686 | 16% | 47% | ||||
2013 | 40990 | 3353 | 56.85 | 8% | 975 | 622 | 17.2 | 10.9 | FINANCE | 5440 | 6050 | 13% | -10% | ||||
2012 | 32319 | 2879 | 48.97 | 9% | 874 | 628 | 17.8 | 12.8 | HOSPITALITY | 954 | 782 | 2% | 22% | ||||
2011 | 23894 | 2662 | 46.21 | 11% | 826 | 491 | 17.9 | 10.6 | REALESTATE | 209 | 50 | 0% | 318% | ||||
2010 | 18801 | 2088 | 37.97 | 11% | 1196 | 377 | 31.5 | 9.9 | |||||||||
2009 | 13364 | 868 | 15.92 | 6% | 347 | 235 | 21.8 | 14.8 | TOTAL | 41947 | 31832 | 100% | 32% | ||||
2008 | 11672 | 1103 | 23.12 | 9% | 868 | 543 | 37.5 | 23.5 | |||||||||
2007 | 10221 | 1068 | 22.58 | 10% | 1002 | 488 | 44.4 | 21.6 | |||||||||
bonus 1:1 | 2006 | 8327 | 857 | 19.04 | 10% | 651 | 345 | 34.2 | 18.1 | ||||||||
2001 | 4000 | 120 | |||||||||||||||