Mahindra & Mahindra Limited
NSE:M&M.NS
2974.9 (INR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||
Net Income
| 148,563.6 | 113,052.7 | 70,918.1 | 30,398 | 25,859.2 | 72,800 | 65,901.4 | 50,037.5 | 42,338.1 | 40,378 | 55,017.5 | 51,278.7 | 30,599.2 | 30,797.3 | 24,785.6 | 14,054.1 | 15,711.2 | 14,971.459 | 12,697.166 | 6,815.378 |
Depreciation & Amortization
| 47,237.8 | 43,568.1 | 35,026.6 | 43,988.9 | 49,762.9 | 39,907.7 | 32,799 | 29,415.1 | 26,123 | 21,275.8 | 21,749.5 | 20,845.5 | 19,406.5 | 10,094.7 | 8,834.5 | 7,651.4 | 5,866.3 | 3,891.501 | 2,928.169 | 2,423.84 |
Deferred Income Tax
| 0 | -36,848.8 | -23,558.1 | -26,445.2 | -29,344.9 | -38,740.6 | -30,640.8 | -26,713.3 | -22,565.1 | -19,781.6 | -16,180.4 | -20,581.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1,288.6 | 1,397.5 | 1,052.5 | 1,328.4 | 1,744.7 | 1,430.4 | 1,120 | 1,707 | 1,133.3 | 515.1 | 766.6 | 982.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -191,750.9 | -199,410.4 | 2,932.6 | 121,711.9 | -69,684.5 | -125,222.3 | -68,133 | -58,408 | -42,375.8 | -36,975.6 | -70,554.2 | -68,039.4 | -48,585.4 | -65,918.8 | -11,475.2 | 9,260.5 | -13,504.5 | -17,113.241 | -17,411.925 | -11,761.563 |
Accounts Receivables
| -217,768.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -17,526.4 | -52,519.6 | -21,729.9 | 2,257.4 | 13,163.6 | -22,762 | -2,563.2 | 2,125.9 | -12,754.4 | -624.6 | -777.8 | -13,022.1 | -17,716.9 | -9,477.4 | -2,783.4 | 1,779.4 | -7,033.4 | -4,456.409 | -2,891.631 | -3,602.496 |
Accounts Payables
| 43,543.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 43,543.6 | -146,890.8 | 24,662.5 | 119,454.5 | -82,848.1 | -102,460.3 | -65,569.8 | -60,533.9 | -29,621.4 | -36,351 | -69,776.4 | -55,017.3 | -30,868.5 | -56,441.4 | -8,691.8 | 7,481.1 | -6,471.1 | -12,656.832 | -14,520.294 | -8,159.067 |
Other Non Cash Items
| 5,440.6 | 7,500.7 | 6,103.8 | 8,106.3 | 7,153.3 | 6,351.9 | 5,772 | 4,620.1 | 5,053.4 | 5,136.9 | 6,763.6 | 6,297.5 | -807.2 | 1,765.8 | 5,842.7 | 3,049 | -1,084.3 | -3,373.989 | -2,802.147 | -828.332 |
Operating Cash Flow
| -56,299.5 | -70,740.2 | 92,475.5 | 179,088.3 | -14,509.3 | -43,472.9 | 6,818.6 | 658.4 | 9,706.9 | 10,548.6 | -2,437.4 | -9,216.7 | 613.1 | -23,261 | 27,987.6 | 34,015 | 6,988.7 | -1,624.27 | -4,588.737 | -3,350.677 |
Investing Activities: | ||||||||||||||||||||
Investments In Property Plant And Equipment
| -99,459.9 | -63,045.7 | -60,398 | -59,894.9 | -68,960.2 | -73,400.1 | -59,057.8 | -50,261.5 | -43,342.7 | -47,589.3 | -36,652.8 | -32,913.9 | -33,370.2 | -8,077.5 | -26,998.6 | -29,413.3 | -19,723 | -13,745.821 | -5,252.914 | -4,372.014 |
Acquisitions Net
| 7,415.8 | 12,145.8 | 3,530.9 | -432.5 | 1,438.9 | 3,973.8 | 5,717.8 | -8,992.4 | -399.3 | 3,398.2 | 9,230 | 8,579.1 | 2,156.6 | 432.2 | 6,494.9 | -2,578.1 | -6,358 | -2,084.306 | 2,944.45 | 712.623 |
Purchases Of Investments
| -621,970.3 | -624,574.7 | -952,086.2 | -1,670,415.2 | -2,019,094.8 | -1,992,253.4 | -1,573,392 | -1,321,727.4 | -883,305.2 | -806,037.3 | -666,458.3 | -462,055 | -250,936.9 | -274,127.8 | -238,231.1 | -201,489.7 | -163,072.7 | -97,525.013 | -53,964.28 | -36,295.315 |
Sales Maturities Of Investments
| 631,187.7 | 570,242.5 | 962,593.6 | 1,525,167 | 2,007,149.9 | 1,981,481.9 | 1,565,637.5 | 1,316,041.9 | 867,649.8 | 799,335.2 | 647,890.3 | 456,761.3 | 247,796.4 | 275,804.4 | 208,692.3 | 196,928.1 | 159,370 | 99,296.566 | 47,715.368 | 35,664.75 |
Other Investing Activites
| 102.3 | 19,759.5 | 14,101.5 | 21,108 | 10,457.9 | 8,516.1 | 6,415.2 | 8,099 | 7,013.7 | 6,452.5 | 1,093.5 | 1,752.4 | 3,545.9 | 5,993.4 | 2,784.4 | 2,120.1 | 2,087.8 | 2,843.722 | -260.79 | 1,118.107 |
Investing Cash Flow
| -55,977.7 | -85,472.6 | -32,258.2 | -184,467.6 | -69,008.3 | -71,681.7 | -54,679.3 | -56,840.4 | -52,383.7 | -44,440.7 | -44,897.3 | -27,876.1 | -30,808.2 | 24.7 | -47,258.1 | -34,432.9 | -27,695.9 | -11,214.852 | -8,818.166 | -3,171.849 |
Financing Activities: | ||||||||||||||||||||
Debt Repayment
| -145,026.2 | -375,722.9 | -572,229.9 | -357,720.9 | -438,385.2 | -565,738.2 | -602,135.3 | -700,218.3 | -940,977.5 | -450,844 | -532,646.9 | -543,921.7 | -400,470.3 | -365,335.3 | -583,224.6 | -58,114.6 | -303,762.3 | -139,447.969 | -56,218.28 | -23,026.145 |
Common Stock Issued
| 5.1 | 5.3 | 9.2 | 5.8 | 12,430.4 | 10 | 44.1 | 121.9 | 0 | 26 | 1,839 | 0 | 0 | 86.8 | 724 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 548,165.6 | 525,601.9 | 349,981.6 | 509,668.9 | 706,919.3 | 660,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 604,677.9 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -18,105.4 | -12,847.5 | -9,804.4 | -2,643.3 | -11,350.9 | -9,374.6 | -8,457.3 | -9,359.4 | -10,679.4 | -11,996.4 | -10,942 | -9,973 | -9,002.7 | -7,399 | -3,671.3 | -3,717.8 | -1,317.2 | -5,022.428 | -1,780.781 | -1,282.522 |
Other Financing Activities
| -1,923.5 | -139.4 | -2,402.8 | 14,439.1 | -3,035.7 | 119.8 | 13,330.5 | 768,372.9 | 991,371.5 | 479,508.2 | 597,523.7 | 598,977.6 | 452,029.2 | 387,018 | -77.7 | 73,897.7 | 321,981.1 | 165,669.09 | 72,681.124 | 36,566.766 |
Financing Cash Flow
| 122,814.1 | 159,461.1 | -58,826 | 4,062.3 | 69,327.5 | 131,936.3 | 63,145 | 58,917.1 | 39,714.6 | 16,693.8 | 55,773.8 | 45,082.9 | 42,556.2 | 14,370.5 | 18,428.3 | 12,065.3 | 16,901.6 | 21,198.693 | 14,682.063 | 12,258.099 |
Other Information: | ||||||||||||||||||||
Effect Of Forex Changes On Cash
| -120.3 | 338.6 | -127.7 | 140.5 | 250.4 | -58 | 7.1 | 0.9 | 885.7 | -1,925.8 | -338.7 | -1,157.5 | 250 | 3,584 | -1,214.9 | 26.6 | 810.7 | 691.648 | 387.912 | 0 |
Net Change In Cash
| 10,366.9 | 58.2 | 1,130 | -13,704.4 | -13,939.7 | 16,723.7 | 15,291.4 | 4,157.7 | -2,076.5 | -19,124.1 | 8,100.4 | 6,839.6 | 12,611.1 | -5,281.8 | -2,057.1 | 11,674 | -2,994.9 | 9,051.219 | 1,663.072 | 5,735.573 |
Cash At End Of Period
| 45,301 | 34,934.1 | 34,875.9 | 33,745.9 | 47,450.3 | 61,390 | 44,666.3 | 29,374.9 | 27,920.2 | 27,204.7 | 46,328.8 | 38,228.4 | 34,802.9 | 22,191.8 | 27,473.6 | 29,530.7 | 17,856.7 | 20,851.544 | 11,800.325 | 10,137.253 |