Makemytrip (India) Pvt Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Travel Services | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Makemytrip (India)

M-Cap below 100cr DeciZen not available

Makemytrip (India) Pvt stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is Makemytrip (India) Pvt Ltd an attractive stock to invest in?

1. Is Makemytrip (India) Pvt Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Makemytrip (India) Pvt Ltd is a below average quality company.

2. Is Makemytrip (India) Pvt Ltd undervalued or overvalued?

No data found

3. Is Makemytrip (India) Pvt Ltd a good buy now?

No data found

10 Year X-Ray of Makemytrip (India):

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.
Makemytrip (India) Pvt 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'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
ROCE % 20.4%10.5%-39.7%-39.3%15.5%-220.5%-366.2%-1,193.3%31,877.5%609.3%-
Value Creation
Index
0.5-0.3-3.8-3.80.1-16.8-27.2NANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5728901,1151,3401,5731,9192,5272,7593,1463,1313,131
Sales YoY Gr.-55.6%25.3%20.2%17.4%22%31.7%9.2%14%-0.5%-
Adj EPS 1.10.8-3.5-2.30.7-13.5-19.6-25.3-15.9-14-26.4
YoY Gr.--21.7%-515.7%NANA-1998.6%NANANANA-
BVPS (₹) 2.910.46.94.35.84.64-0-0.3-2.3-10.6
Adj Net
Profit
23.119-78.6-5216.4-339-509-674-431-3890
Cash Flow from Ops. -26.846.581.5-20.87.3-280-414-341-114-375-
Debt/CF from Ops. -0.700-0.10.4-0.2-0-0-0-0-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 20.8%14.8%7.4%-0.5%
Adj EPS -233.2%-281.4%NANA
BVPS-197.7%-183.2%-183.2%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
Return on
Equity %
27.811.1-39.9-40.814.2-270.2-461.3-1302.48667.11055.2410.9
Op. Profit
Mgn %
5.33.6-5.3-3.11.9-15.9-18-22.4-3.7-1.1NAN
Net Profit
Mgn %
42.1-7-3.91-17.7-20.2-24.4-13.7-12.40
Debt to
Equity
0.300000.40.1-5.7-0.5-0.1-
Working Cap
Days
8910093911041129597951000
Cash Conv.
Cycle
-3,531-3,586-5,170-43-32-22-18-22-29-150

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 410.90%

Sales growth has been subdued in last 3 years 7.40%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Makemytrip (India) Pvt Ltd.

Standalone Consolidated
TTM EPS (₹) -26.4 0
TTM Sales (₹ Cr.) 3,131 0
BVPS (₹.) -10.6 10
Reserves (₹ Cr.) -343 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 73.1

Management X-Ray of Makemytrip (India):

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Makemytrip (India)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Sales571.95889.811,115.321,340.171,572.631,918.812,527.122,759.073,145.533,130.72
Operating Expenses 541.39857.871,174.321,396.871,557.802,241.792,984.903,393.063,303.573,241.39
Manufacturing Costs00081.3790.40123.49132.87132.86138.03182.40
Material Costs000784.57873.76960.30957.10809.45870.24834.68
Employee Cost 000176.10204.91257.74338.83457.44489.69539.12
Other Costs 541.39857.871,174.32354.83388.73900.261,556.101,993.311,805.611,685.19
Operating Profit 30.5631.94-59-56.7014.83-322.98-457.78-633.99-158.04-110.67
Operating Profit Margin (%) 5.3%3.6%-5.3%-4.2%0.9%-16.8%-18.1%-23.0%-5.0%-3.5%
Other Income 00017.0919.196.985.586.0114.443.25
Interest 00022.723.573.153.18264.81279.83
Depreciation 7.5112.7614.8418.9125.4731.7356.9553.8152.1154.16
Exceptional Items 0000000000
Profit Before Tax 23.0519.18-73.84-60.525.83-351.30-512.30-684.97-460.52-441.41
Tax 00.224.730000000
Profit After Tax 23.0518.96-78.57-60.525.83-351.30-512.30-684.97-460.52-441.41
PAT Margin (%) 4.0%2.1%-7.0%-4.5%0.4%-18.3%-20.3%-24.8%-14.6%-14.1%
Adjusted EPS (₹)1.10.8-3.5-2.70.3-14.0-19.7-25.7-17.0-15.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20

Equity and Liabilities

Shareholders Fund 61.85236.34157.7797.24134.10116.68104.19-0.74-9.20-64.50
Share Capital 216.86227.83227.83227.83230.93251.36259.78266.38271.55278.78
Reserves -155.018.51-70.06-130.59-96.83-134.68-155.59-267.12-280.75-343.28
Minority Interest0000000000
Debt18.140.440.970.982.2250.313.392.752.724.15
Long Term Debt0.670.440.970.982.222.923.392.752.724.15
Short Term Debt17.46000047.390000
Trade Payables87.73165.40257.82222.05251.96281.87272.30477.01483.89348.74
Others Liabilities 133.99138.59207.48357.87438.47611.09629.64907.551,172.171,423.16
Total Liabilities 301.71540.77624.04678.14826.751,059.951,009.521,386.571,649.581,711.55

Fixed Assets

Gross Block55.5385.48112.06146.55170.65223.06256.35327.34365.44412.57
Accumulated Depreciation27.4034.7047.9566.4285.13113.56131.84178.50227.27261.36
Net Fixed Assets28.1350.7864.1180.1385.52109.50124.51148.84138.17151.21
CWIP 1.6910.8019.017.376.9314.3828.184.248.6012.99
Investments 000055555107.58
Inventories012.306.82011.322.890.7200.330
Trade Receivables59.95102.0598.42124.29154.95132146.14236.27252.55388.74
Cash Equivalents 63.88198.24253.03208.13218.22262.14212.22395.91690.72529.70
Others Assets148.07166.59182.64258.22344.81534.04492.75596.31554.21521.33
Total Assets 301.71540.77624.04678.14826.751,059.951,009.521,386.571,649.581,711.55

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Cash Flow From Operating Activity -26.8146.4781.46-20.797.28-280.35-414.38-341.46-114.15-375.29
PBT 23.0519.18-73.84-60.525.83-351.30-512.30-684.97-460.52-441.41
Adjustment 9.5627.1325.2063.8461.14128.15166.51281.6877.35123.23
Changes in Working Capital -46.8716.42139.33-18.37-39.59-39.04-56.4386.04298.75-19.41
Tax Paid -12.55-16.25-9.23-5.74-20.10-18.16-12.16-24.21-29.73-37.70
Cash Flow From Investing Activity -75.44-78.11-41.4041.27-48.89-24.65-37.99-39.96-45.24-173.40
Capex -11.56-44.47-34.55-27.65-27.34-67.17-88.02-55.40-45.86-70.81
Net Investments 0000-22.5731.4048.54-0.0500
Others -63.89-33.64-6.8568.921.0211.121.4915.490.62-102.59
Cash Flow From Financing Activity 43.2392.060.32-0.5531.34380.17451.24577.87451.65387.69
Net Proceeds from Shares 45.05110.470031.03333.87499.81580.04452.06386.11
Net Proceeds from Borrowing 0000000000
Interest Paid -1.21-0.74-0.31-0.54-1.21-2.14-2.11-1.55-0.35-0.43
Dividend Paid 0000000000
Others -0.60-17.670.63-0.011.5248.44-46.46-0.62-0.062.01
Net Cash Flow -59.0360.4240.3819.93-10.2775.17-1.13196.45292.26-161
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Ratios
ROE (%)65.2512.72-39.87-47.465.04-280.17-463.89N/AN/AN/A
ROCE (%)20.4110.59-37.27-45.417.26-228.04-367.58N/AN/AN/A
Asset Turnover Ratio2.312.111.922.062.092.032.442.32.071.86
PAT to CFO Conversion(x)-1.162.45N/AN/A1.25N/AN/AN/AN/AN/A
Working Capital Days
Receivable Days30333330322720252837
Inventory Days0530310000
Payable Days00011299101106169202182

Makemytrip (India) Pvt Ltd Stock News

Makemytrip (India) Pvt Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Makemytrip (India) on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Makemytrip (India) stood at ₹0.00.
The latest P/E ratio of Makemytrip (India) as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Makemytrip (India) as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Makemytrip (India) is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Makemytrip (India) is ₹3,131 ( Cr.) .

About Makemytrip (India) Pvt Ltd

No data to display
You have 0 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.