Machino Plastics Ltd - Stock Valuation and Financial Performance

BSE: 523248 | NSE: | Auto Ancillary | Small Cap

Machino Plastics Share Price

243.90 -11.20 -4.39%
as on 26-Dec'24 16:59

DeciZen - make an informed investing decision on Machino Plastics

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Machino Plastics stock performance -

mw4me loader
P/E Ratio (SA):
26.76
Market Cap:
156.6 Cr.
52-wk low:
198.3
52-wk high:
338.4

Is Machino Plastics Ltd an attractive stock to invest in?

1. Is Machino Plastics Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Machino Plastics Ltd is a below average quality company.

2. Is Machino Plastics Ltd undervalued or overvalued?

The key valuation ratios of Machino Plastics Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Machino Plastics Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Machino Plastics Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Machino Plastics:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Machino Plastics Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 8%8.8%11.4%5.8%4.2%-0.6%1%2.2%6.6%9.1%-
Value Creation
Index
-0.4-0.4-0.2-0.6-0.7-1.0-0.9-0.9-0.5-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 196205259306303242210265331338352
Sales YoY Gr.-4.2%26.5%18.1%-1%-20.1%-13.1%26.2%24.8%2%-
Adj EPS 42.47.57.60.8-7.5-6.7-3.92.96.19.5
YoY Gr.--38.5%206.6%2%-90%-1084.2%NANANA110%-
BVPS (₹) 69.471.978.58483.775.468.764.167.17378.7
Adj Net
Profit
2.41.54.64.70.5-4.6-4.1-2.41.83.76
Cash Flow from Ops. 16.922.1-8.134.228.8280.318.717.121.1-
Debt/CF from Ops. 2.71.6-13.8343.2322.255.14.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.2%2.2%17.1%2%
Adj EPS 4.9%51.5%NA110%
BVPS0.6%-2.7%2%8.8%
Share Price 17.2% 27.6% 26.7% 0.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
4.32.78.27.80.8-7.8-7.7-4.83.57.112.6
Op. Profit
Mgn %
9.39.810.29.18.57.77.86.26.57.78.5
Net Profit
Mgn %
1.20.71.81.50.2-1.9-2-0.90.51.11.7
Debt to
Equity
1.10.82.322.222.42.42.121.1
Working Cap
Days
4133456367718080779761
Cash Conv.
Cycle
26243247505062564338-6

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 12.60%

Sales growth is growing at healthy rate in last 3 years 17.12%

Debt to equity has declined versus last 3 years average to 1.97

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 5.66%

Latest Financials - Machino Plastics Ltd.

Standalone Consolidated
TTM EPS (₹) 9.5 -
TTM Sales (₹ Cr.) 352 -
BVPS (₹.) 78.7 -
Reserves (₹ Cr.) 42 -
P/BV 3.24 -
PE 26.76 -
From the Market
52 Week Low / High (₹) 198.25 / 338.40
All Time Low / High (₹) 5.25 / 341.75
Market Cap (₹ Cr.) 157
Equity (₹ Cr.) 6.1
Face Value (₹) 10
Industry PE 50.3

Management X-Ray of Machino Plastics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Machino Plastics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales196205259306303242210265331338
Operating Expenses 178185233278277224194249310312
Manufacturing Costs17182530282322242832
Material Costs133131158185179132114154194179
Employee Cost 14162530313026283441
Other Costs 15192533393933435360
Operating Profit 18202628261816162126
Operating Profit Margin (%) 9.3%9.7%10.1%9.1%8.5%7.6%7.8%6.2%6.4%7.7%
Other Income 0000010000
Interest 5247787667
Depreciation 11131319192015141314
Exceptional Items 0000000000
Profit Before Tax 251020-9-6-325
Tax 045-30-4-2-112
Profit After Tax 21550-5-4-224
PAT Margin (%) 1.2%0.7%1.8%1.6%0.1%-1.9%-2.0%-0.9%0.5%1.1%
Adjusted EPS (₹)3.82.37.87.80.7-7.4-6.7-4.02.66.0
Dividend Payout Ratio (%)27%44%26%13%151%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 58545861615652495155
Share Capital 6666666666
Reserves 51485255555046434548
Minority Interest0000000000
Debt303210386987788807678
Long Term Debt1296045423535271527
Short Term Debt18234341564253536151
Trade Payables1236964152542
Others Liabilities 28253341403428282530
Total Liabilities 117114197196208173172172178204

Fixed Assets

Gross Block249255321328369377376358357374
Accumulated Depreciation167178189207228246258252260274
Net Fixed Assets837713212114113211810697100
CWIP 7566500000
Investments 1111111111
Inventories766810914202234
Trade Receivables11133544382534374849
Cash Equivalents 49411600220
Others Assets431256546719
Total Assets 117114197196208173172172178204

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 1722-83429280191721
PBT 251020-9-6-325
Adjustment 17151726262722202021
Changes in Working Capital -26-337310-172-5-4
Tax Paid 0-4-2-1-10000-2
Cash Flow From Investing Activity -1-8-64-8-39-1-1-2-4-17
Capex -1-3-69-8-38-2-1-2-5-17
Net Investments 0050000-110
Others 0-500-100000
Cash Flow From Financing Activity -12-1572-195-321-14-13-6
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 3-1556-8-2-9-2-7-1310
Interest Paid -6-2-4-7-6-8-7-6-6-7
Dividend Paid 0-1-1-1-1-10000
Others -10420-215-1510-17-10
Net Cash Flow 3007-4-6020-2
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)5.543.210.39.630.79-9.26-9.28-6.083.968.6
ROCE (%)7.988.8411.425.774.18-0.561.012.176.599.11
Asset Turnover Ratio1.842.081.951.621.51.271.221.541.891.77
PAT to CFO Conversion(x)8.522-1.66.8N/AN/AN/AN/A8.55.25
Working Capital Days
Receivable Days24182945494851494753
Inventory Days10978111521232331
Payable Days10569152016233868

Machino Plastics Ltd Stock News

Machino Plastics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Machino Plastics on 26-Dec-2024 16:59 is ₹243.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Dec-2024 16:59 the market cap of Machino Plastics stood at ₹156.6.
The latest P/E ratio of Machino Plastics as of 26-Dec-2024 16:59 is 26.76.
The latest P/B ratio of Machino Plastics as of 26-Dec-2024 16:59 is 3.24.
The 52-week high of Machino Plastics is ₹338.4 and the 52-week low is ₹198.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Machino Plastics is ₹351.5 ( Cr.) .

About Machino Plastics Ltd

Machino Plastics started as an alliance among the Machino Group, Maruti Udyog Limited and Suzuki Motor Corporation, Japan. A state-of-the-art plant was set up in 1987 within the Maruti Udyog Limited Joint Venture complex for moulding large components like bumpers, instrument panels and radiator grills for entire range of Maruti cars.

The company grew rapidly and Machino Polymers Ltd. was set up in 1995. A joint venture with Himont, Italy led to the establishment of Machino Montell India Ltd., currently known as Machino-Basell India Ltd situated in Gurgaon, India for manufacturing advanced PP compounds.

The company has an extensive customer base that includes Maruti Udyog Limited, Eicher Motors Ltd., Whirlpool India Ltd.,Suzuki Motorcycles India Pvt. Ltd,Haier Appliances (India) Pvt. Ltd. and Schefenacker Motherson Ltd.

The manufacturing plant at Gurgaon, India boasts of micro processor based Japanese injection moulding machines, a sophisticated design department and highly skilled employees.

Products and services offered by the company:

The company is engaged in manufacturing and marketing of large size injection moulded automotive components for the automotive industry. The components include bumpers, instrument panels and grills as original equipment and for spare parts market for Maruti Udyog Limited.

  • Foldable pallet box
  • Collapsible Pallets
  • Injection Moulded Pallets

Services offered by the company:

Machino Plastics Ltd offers its range of services in CAD/CAM/CAE, related to new product development, design engineering and manufacturing. MPL uses Catia V5 to develop the new products from its conceptualization to final finished stage.

  • Product Design
  • Surface Modelling
  • Solid Modelling
  • Tool Design
  • Jigs & Fixtures Design
  • NC Programming
  • Assembly Modelling
  • 2D to 3D conversion
  • Reverse Engineering
  • Analysis, Validation and design Optimisation

Achievements/ recognition:

  • ISO 9002 (AIV, Belgium; 1996)
  • QS 9000 (AIV, Belgium; 2000)
  • ISO 14000 (BSI, 2002)
  • ISO/TS 16949 (AIV, Belgium; 2003)
  • OHSAS 18001 (BSI, 2003)
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.