Machino Plastics Ltd
₹ 286
-0.56%
29 Aug
- close price
About
Incorporated in 1987, Machino Plastics
Ltd manufactures injection moulding
plastic components and moulds/dies[1]
Key Points
- Market Cap ₹ 175 Cr.
- Current Price ₹ 286
- High / Low ₹ 317 / 200
- Stock P/E 19.2
- Book Value ₹ 103
- Dividend Yield 0.00 %
- ROCE 11.8 %
- ROE 14.5 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 30.2% CAGR over last 5 years
Cons
- Stock is trading at 2.76 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 9.94% over past five years.
- Company has a low return on equity of 8.55% over last 3 years.
- Contingent liabilities of Rs.64.5 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
166 | 196 | 205 | 259 | 306 | 303 | 242 | 210 | 265 | 331 | 338 | 389 | 407 | |
152 | 178 | 185 | 233 | 278 | 277 | 224 | 194 | 249 | 310 | 312 | 356 | 372 | |
Operating Profit | 14 | 18 | 20 | 26 | 28 | 26 | 18 | 16 | 16 | 21 | 26 | 33 | 35 |
OPM % | 8% | 9% | 10% | 10% | 9% | 8% | 8% | 8% | 6% | 6% | 8% | 8% | 9% |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest | 5 | 5 | 2 | 4 | 7 | 7 | 8 | 7 | 6 | 6 | 7 | 12 | 13 |
Depreciation | 13 | 11 | 13 | 13 | 19 | 19 | 20 | 15 | 14 | 13 | 14 | 10 | 9 |
Profit before tax | -4 | 2 | 5 | 10 | 2 | 0 | -9 | -6 | -3 | 2 | 5 | 11 | 12 |
Tax % | -39% | -25% | 73% | 50% | -170% | -264% | -47% | -29% | -28% | 25% | 30% | 24% | |
-2 | 2 | 1 | 5 | 5 | 0 | -5 | -4 | -2 | 2 | 4 | 9 | 9 | |
EPS in Rs | -3.93 | 3.78 | 2.27 | 7.76 | 7.82 | 0.67 | -7.37 | -6.68 | -4.04 | 2.61 | 6.01 | 13.95 | 14.92 |
Dividend Payout % | 0% | 26% | 44% | 26% | 13% | 150% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 10% |
3 Years: | 14% |
TTM: | 18% |
Compounded Profit Growth | |
---|---|
10 Years: | 14% |
5 Years: | 30% |
3 Years: | 76% |
TTM: | 112% |
Stock Price CAGR | |
---|---|
10 Years: | 9% |
5 Years: | 35% |
3 Years: | 31% |
1 Year: | -4% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 3% |
3 Years: | 9% |
Last Year: | 15% |
Balance Sheet
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves | 50 | 51 | 48 | 52 | 55 | 55 | 50 | 46 | 43 | 45 | 48 | 57 |
52 | 45 | 35 | 112 | 102 | 114 | 94 | 102 | 94 | 88 | 88 | 180 | |
22 | 14 | 24 | 27 | 33 | 33 | 23 | 18 | 29 | 39 | 61 | 104 | |
Total Liabilities | 130 | 117 | 114 | 196 | 196 | 208 | 173 | 172 | 172 | 178 | 204 | 347 |
86 | 83 | 77 | 132 | 121 | 141 | 132 | 118 | 106 | 97 | 100 | 125 | |
CWIP | 14 | 7 | 5 | 6 | 6 | 5 | 0 | 0 | 0 | 0 | 0 | 69 |
Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
29 | 26 | 30 | 57 | 67 | 61 | 40 | 53 | 65 | 79 | 103 | 151 | |
Total Assets | 130 | 117 | 114 | 196 | 196 | 208 | 173 | 172 | 172 | 178 | 204 | 347 |
Cash Flows
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
19 | 17 | 22 | -8 | 34 | 29 | 28 | 0 | 19 | 17 | 21 | 26 | |
-12 | -1 | -8 | -64 | -8 | -39 | -1 | -1 | -2 | -4 | -17 | -106 | |
-8 | -12 | -15 | 72 | -19 | 5 | -32 | 1 | -14 | -13 | -6 | 80 | |
Net Cash Flow | -2 | 3 | -0 | 0 | 7 | -4 | -6 | 0 | 2 | 0 | -2 | 0 |
Ratios
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 40 | 21 | 23 | 49 | 52 | 46 | 37 | 59 | 51 | 53 | 53 | 69 |
Inventory Days | 21 | 18 | 16 | 15 | 16 | 21 | 26 | 46 | 47 | 42 | 70 | 86 |
Days Payable | 22 | 2 | 7 | 6 | 13 | 18 | 15 | 14 | 35 | 48 | 85 | 86 |
Cash Conversion Cycle | 39 | 37 | 32 | 58 | 55 | 50 | 48 | 91 | 62 | 47 | 38 | 69 |
Working Capital Days | -62 | -41 | -39 | -22 | -30 | -53 | -57 | -53 | -46 | -38 | -21 | -37 |
ROCE % | 0% | 7% | 8% | 10% | 5% | 4% | -1% | 1% | 2% | 6% | 8% | 12% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
23 Aug - Newspaper Publication of 40th Annual General Meeting of Machino Plastics Limited - Under Regulation 30 & 47 of SEBI (LODR) Regulations, 2015
-
Web-Link Of The Annual Report For The Financial Year 2024-25
22 Aug - 40th AGM on 27 Sep 2025; Annual Report 2024-25 available at machino.com/annual-return.
- Reg. 34 (1) Annual Report. 22 Aug
- Notice Of 40Th Annual General Meeting To Be Held On 27Th September, 2025 Along With Annual Report 22 Aug
-
Intimation Of Cut-Off Date For E-Voting And Book Closure For 40Th AGM Of Machino Plastics Limited
21 Aug - 40th AGM on 27 Sept 2025; e-voting 24–26 Sep; cut-off 20 Sep; book closure 27 Sep.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview[1]
Machino Plastics Limited (MPL), established in 1986, is India's first and largest manufacturer of plastic bumpers and dashboards. The company offers turnkey solutions through an integrated approach encompassing design, tooling, manufacturing, and assembly of complex products