First Time Loading...
M

Mahindra and Mahindra Ltd
OTC:MAHMF

Watchlist Manager
Mahindra and Mahindra Ltd
OTC:MAHMF
Watchlist
Price: 25.5 USD 5.65% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.4T
+4%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+84%
5 Years
+162%
7 Years
-
10 Years
-
184.7B
+5%
Operating Income
Growth Rates:
1 Year
+24%
3 Years
+119%
5 Years
+251%
7 Years
-
10 Years
-
111.5B
-0.2%
Net Income
Growth Rates:
1 Year
+13%
3 Years
-
5 Years
+282%
7 Years
-
10 Years
-

Earnings Waterfall
Mahindra and Mahindra Ltd

Revenue
1.4T INR
Cost of Revenue
-825.7B INR
Gross Profit
527B INR
Operating Expenses
-342.3B INR
Operating Income
184.7B INR
Other Expenses
-73.2B INR
Net Income
111.5B INR

Income Statement
Mahindra and Mahindra Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
37 321
N/A
39 068
+5%
42 253
+8%
45 929
+9%
49 898
+9%
254 310
+410%
516 165
+103%
1 047 207
+103%
1 048 163
+0%
929 812
-11%
862 260
-7%
753 819
-13%
656 622
-13%
712 931
+9%
734 888
+3%
742 778
+1%
814 807
+10%
837 237
+3%
856 922
+2%
901 706
+5%
994 110
+10%
1 078 116
+8%
1 148 374
+7%
1 212 686
+6%
1 262 626
+4%
1 306 734
+3%
1 352 716
+4%
Gross Profit
Cost of Revenue
(24 767)
(26 612)
(29 031)
(31 197)
(33 743)
(143 303)
(289 836)
(592 998)
(586 855)
(504 266)
(456 799)
(381 043)
(322 236)
(359 618)
(375 961)
(384 755)
(432 681)
(453 647)
(475 512)
(520 821)
(587 054)
(651 638)
(698 107)
(746 083)
(768 568)
(794 250)
(825 725)
Gross Profit
12 554
N/A
12 456
-1%
13 221
+6%
14 732
+11%
16 156
+10%
111 008
+587%
226 329
+104%
454 209
+101%
461 308
+2%
425 545
-8%
405 461
-5%
372 776
-8%
334 387
-10%
353 314
+6%
358 927
+2%
358 023
0%
382 126
+7%
383 590
+0%
381 410
-1%
380 885
0%
407 057
+7%
426 479
+5%
450 267
+6%
466 602
+4%
494 058
+6%
512 484
+4%
526 990
+3%
Operating Income
Operating Expenses
(10 512)
(10 266)
(11 327)
(11 962)
(12 125)
(85 161)
(173 684)
(342 051)
(357 684)
(318 786)
(297 547)
(274 527)
(253 842)
(268 615)
(274 640)
(255 038)
(290 338)
(284 251)
(272 742)
(270 114)
(262 799)
(282 854)
(301 289)
(306 664)
(322 771)
(336 595)
(342 323)
Selling, General & Administrative
(3 814)
(3 880)
(3 997)
(3 995)
(4 174)
(29 121)
(58 592)
(264 548)
(116 732)
(99 455)
(91 079)
(82 148)
(76 681)
(84 113)
(83 411)
(193 051)
(80 748)
(81 765)
(82 979)
(204 575)
(85 248)
(88 774)
(91 778)
(226 582)
(100 131)
(103 471)
(105 722)
Depreciation & Amortization
(1 655)
(1 659)
(1 660)
(1 663)
(1 651)
(9 934)
(20 075)
(39 908)
(43 357)
(37 825)
(36 199)
(33 667)
(32 890)
(37 097)
(37 053)
(33 781)
(33 599)
(33 506)
(34 226)
(35 027)
(36 663)
(39 064)
(40 975)
(43 287)
(45 238)
(45 707)
(45 831)
Other Operating Expenses
(5 045)
(4 727)
(5 672)
(6 304)
(6 300)
(46 107)
(95 017)
(37 596)
(197 596)
(181 506)
(170 269)
(158 712)
(144 271)
(147 406)
(154 176)
(28 206)
(175 991)
(168 980)
(155 538)
(30 512)
(140 887)
(155 016)
(168 536)
(36 795)
(177 401)
(187 418)
(190 769)
Operating Income
2 043
N/A
2 190
+7%
1 895
-13%
2 771
+46%
4 032
+46%
25 846
+541%
52 645
+104%
112 158
+113%
103 624
-8%
106 760
+3%
107 914
+1%
98 249
-9%
80 544
-18%
84 698
+5%
84 287
0%
102 985
+22%
91 789
-11%
99 339
+8%
108 669
+9%
110 771
+2%
144 258
+30%
143 624
0%
148 978
+4%
159 939
+7%
171 288
+7%
175 889
+3%
184 668
+5%
Pre-Tax Income
Interest Income Expense
(869)
(790)
(730)
(620)
(516)
(8 252)
(16 782)
(26 228)
(40 114)
(43 616)
(46 960)
10 273
(52 133)
(53 838)
(52 806)
(38 715)
(43 637)
(38 426)
(35 509)
(21 817)
(30 553)
(31 766)
(35 886)
(32 766)
(41 150)
(44 256)
(47 502)
Non-Reccuring Items
0
(47)
79
0
0
(168)
(968)
2 243
120
0
0
0
7 658
(43)
(1 506)
(11 583)
(12 857)
(5 518)
(2 004)
3 820
4 806
12 229
15 116
12 214
12 283
5 221
283
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
111
0
0
(93)
(11 713)
0
0
0
55
0
0
0
273
0
0
0
0
0
0
0
Total Other Income
797
975
996
810
866
6 945
8 611
425
11 350
7 936
9 025
(49 925)
(1 922)
(2 630)
(2 874)
735
10 352
10 190
9 682
570
9 543
8 947
10 036
1 215
13 921
15 734
16 944
Pre-Tax Income
1 970
N/A
2 328
+18%
2 240
-4%
2 961
+32%
4 382
+48%
24 371
+456%
43 506
+79%
88 708
+104%
74 980
-15%
71 080
-5%
69 886
-2%
46 884
-33%
34 147
-27%
28 187
-17%
27 101
-4%
53 477
+97%
45 646
-15%
65 586
+44%
80 838
+23%
93 618
+16%
128 054
+37%
133 034
+4%
138 244
+4%
140 602
+2%
156 342
+11%
152 588
-2%
154 393
+1%
Net Income
Tax Provision
(515)
(525)
(290)
(445)
(897)
(7 282)
(11 336)
(28 540)
(24 716)
(24 808)
(27 724)
(19 756)
(15 415)
(14 659)
(12 965)
(16 458)
(13 143)
(16 062)
(18 040)
(21 088)
(28 600)
(28 279)
(28 401)
(26 858)
(29 365)
(30 986)
(32 961)
Income from Continuing Operations
1 456
1 803
1 950
2 516
3 485
17 089
32 170
60 169
50 264
46 272
42 162
27 128
18 733
13 529
14 137
37 019
32 504
49 524
62 798
72 530
99 455
104 755
109 842
113 745
126 977
121 602
121 433
Income to Minority Interest
0
0
0
0
0
(1 040)
(3 015)
(7 014)
(5 040)
(4 203)
(1 935)
4 480
2 764
2 839
7 994
3 001
12 080
6 581
(3 845)
(6 757)
(15 965)
(12 824)
(11 021)
(10 930)
(11 033)
(9 909)
(9 920)
Net Income (Common)
1 456
N/A
1 803
+24%
1 950
+8%
2 516
+29%
3 485
+39%
16 049
+361%
29 155
+82%
53 155
+82%
45 224
-15%
32 656
-28%
21 549
-34%
1 270
-94%
(8 842)
N/A
(10 967)
-24%
(5 922)
+46%
18 125
N/A
23 341
+29%
41 271
+77%
54 102
+31%
65 773
+22%
83 490
+27%
91 931
+10%
98 822
+7%
102 815
+4%
115 944
+13%
111 694
-4%
111 512
0%
EPS (Diluted)
1.56
N/A
1.94
+24%
2.1
+8%
2.71
+29%
3.76
+39%
14.71
+291%
26.72
+82%
48.67
+82%
40.7
-16%
28.92
-29%
19.29
-33%
1.03
-95%
-7.97
N/A
-9.54
-20%
-5.29
+45%
16.15
N/A
20.81
+29%
36.93
+77%
48.42
+31%
58.96
+22%
74.72
+27%
82.22
+10%
88.38
+7%
92.02
+4%
103.66
+13%
99.85
-4%
99.66
0%

See Also

Summary
MAHMF intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAHMF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAHMF stock valuation using valuation multiples.
Wall Street Estimates
MAHMF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAHMF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.