Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 500108 | NSE: MTNL

Mahanagar Telephone Nigam Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 21, 2024, 9:50 pm

Market Cap 2,675 Cr.
Current Price 42.5
High / Low102/27.3
Stock P/E
Book Value 401
Dividend Yield0.00 %
ROCE8.18 %
ROE%
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Mahanagar Telephone Nigam Ltd

Competitors of Mahanagar Telephone Nigam Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
City Online Services Ltd 3.53 Cr. 6.836.87/3.2210.4 0.560.00 %24.4 %% 10.0
Cistro Telelink Ltd 3.75 Cr. 0.730.73/0.56 0.550.00 %0.54 %0.54 % 1.00
Vodafone Idea Ltd 48,095 Cr. 6.9119.2/6.81 13.70.00 %3.61 %% 10.0
Uniinfo Telecom Services Ltd 33.7 Cr. 31.557.0/26.0 30.70.00 %2.87 %1.89 % 10.0
Tejas Networks Ltd 21,698 Cr. 1,2681,495/65147.7 2170.00 %3.68 %2.06 % 10.0
Industry Average147,793.71 Cr427.7645.58117.380.14%8.14%12.69%8.27

All Competitor Stocks of Mahanagar Telephone Nigam Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales301306304239251238227219199198192209184
Expenses388356331393330349357345354331318284295
Operating Profit-86-50-28-154-80-111-129-126-154-133-126-75-111
OPM %-29%-16%-9%-65%-32%-47%-57%-57%-77%-67%-65%-36%-60%
Other Income116120113281150138127199113175144145199
Interest516533552538540581592641645665691689705
Depreciation202191192187183184181181166170166164156
Profit before tax-689-655-659-598-653-738-776-749-852-793-839-784-773
Tax %0%0%0%0%0%0%0%-0%0%0%0%-0%0%
Net Profit-689-655-659-601-653-738-776-749-852-793-839-784-773
EPS in Rs-10.93-10.39-10.46-9.53-10.37-11.71-12.31-11.88-13.52-12.58-13.32-12.44-12.28

Last Updated: October 22, 2024, 12:30 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 22, 2024, 12:30 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales3,4963,4763,4943,2232,9692,4722,0851,6241,3881,149935799783
Expenses6,4034,3674,2374,0134,0273,6173,3863,0701,3131,4531,3691,2791,227
Operating Profit-2,907-891-743-790-1,058-1,145-1,300-1,44775-304-434-481-444
OPM %-83%-26%-21%-24%-36%-46%-62%-89%5%-26%-46%-60%-57%
Other Income26211,792443882680734619691476623612574662
Interest1,1811,3911,4401,3511,4481,5051,7031,9512,1172,1472,3642,6942,750
Depreciation1,4971,1921,1581,1781,1131,0541,002986893772730666657
Profit before tax-5,3238,318-2,898-2,437-2,940-2,970-3,387-3,693-2,459-2,600-2,916-3,268-3,189
Tax %-0%6%0%-20%-0%0%0%0%0%0%-0%-0%
Net Profit-5,3227,821-2,901-1,946-2,936-2,971-3,388-3,694-2,461-2,603-2,915-3,268-3,189
EPS in Rs-84.48124.14-46.05-30.89-46.60-47.16-53.78-58.63-39.07-41.32-46.27-51.87-50.62
Dividend Payout %0%0%0%0%0%0%0%0%0%-0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)246.96%-137.09%32.92%-50.87%-1.19%-14.04%-9.03%33.38%-5.77%-11.99%-12.11%
Change in YoY Net Profit Growth (%)0.00%-384.05%170.01%-83.79%49.68%-12.84%5.00%42.41%-39.15%-6.22%-0.12%

Mahanagar Telephone Nigam Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:-14%
5 Years:-17%
3 Years:-17%
TTM:-10%
Compounded Profit Growth
10 Years:-1%
5 Years:1%
3 Years:-13%
TTM:-4%
Stock Price CAGR
10 Years:4%
5 Years:35%
3 Years:29%
1 Year:54%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 8:35 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital630630630630630630630630630630630630630
Reserves-3,4184,4131,429-1,035-4,004-6,962-10,358-14,212-16,675-19,298-21,485-24,274-25,918
Borrowings11,78214,21616,60813,44115,20117,01919,73723,29125,60026,82028,35130,14131,203
Other Liabilities17,4418,3038,2715,6395,8825,6114,7116,9973,8444,1914,1764,2484,541
Total Liabilities26,43527,56326,93818,67517,70916,29814,72016,70613,40012,34211,67210,74510,456
Fixed Assets15,02311,37710,5709,5758,7598,1647,4666,8896,2535,6184,9674,3334,051
CWIP94940813413729133132032818474598680
Investments80604043444433344
Other Assets10,38315,71716,1948,9208,6547,7996,9309,4866,9606,6476,6426,3236,321
Total Assets26,43527,56326,93818,67517,70916,29814,72016,70613,40012,34211,67210,74510,456

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-343-4,186-1,1671,078-1,024155-733-1,206-22570464130
Cash from Investing Activity +-3943,084-107-37-30-492-297-43-259204-174107
Cash from Financing Activity +7301,2371,110-9579843451,0441,326414-936177-319
Net Cash Flow-6135-16485-7171477-70-2867-81

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-13.00-905.00-759.00-803.00-16.00-18.00-20.00-24.0050.00-330.00-462.00-511.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days423231566063107141203213229234
Inventory Days
Days Payable
Cash Conversion Cycle423231566063107141203213229234
Working Capital Days-223-121-145-9266329297183689693727735
ROCE %-39%-12%-8%-7%-12%-13%-16%-18%-3%-5%-7%-8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters56.89%56.89%56.89%56.89%56.82%56.82%56.82%56.82%56.25%56.25%56.25%56.25%
FIIs0.37%0.37%0.38%0.38%0.38%0.47%0.39%0.40%0.47%0.55%0.38%0.06%
DIIs13.91%13.91%13.91%13.91%13.89%13.89%13.89%13.88%13.75%13.63%13.63%13.47%
Public28.84%28.84%28.82%28.82%28.91%28.81%28.90%28.90%29.54%29.56%29.73%30.22%
No. of Shareholders1,86,7751,98,3551,94,5161,93,3921,89,6081,87,0641,84,0781,82,1711,78,1991,94,9741,92,0494,66,118

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)-51.87-46.27-41.32-39.07-58.63
Diluted EPS (Rs.)-51.87-46.27-41.32-39.07-58.63
Cash EPS (Rs.)-41.32-34.71-29.08-24.90-42.99
Book Value[Excl.RevalReserv]/Share (Rs.)-375.30-331.03-296.32-254.67-215.59
Book Value[Incl.RevalReserv]/Share (Rs.)-375.30-331.03-296.32-254.67-215.59
Revenue From Operations / Share (Rs.)12.6814.8418.2422.0325.77
PBDIT / Share (Rs.)1.382.654.928.58-12.15
PBIT / Share (Rs.)-9.20-8.93-7.33-5.60-27.80
PBT / Share (Rs.)-51.90-46.30-41.29-39.05-58.62
Net Profit / Share (Rs.)-51.89-46.29-41.34-39.08-58.63
NP After MI And SOA / Share (Rs.)-51.87-46.27-41.32-39.07-58.63
PBDIT Margin (%)10.8517.8827.0038.95-47.14
PBIT Margin (%)-72.58-60.14-40.18-25.41-107.86
PBT Margin (%)-409.42-311.88-226.39-177.26-227.45
Net Profit Margin (%)-409.40-311.83-226.64-177.41-227.52
NP After MI And SOA Margin (%)-409.17-311.69-226.54-177.36-227.50
Return on Capital Employeed (%)-60.9481.0935.59-12.33734.17
Return On Assets (%)-30.48-25.03-21.13-18.40-22.13
Long Term Debt / Equity (X)-1.02-0.93-0.88-1.13-0.92
Total Debt / Equity (X)-1.27-1.35-1.43-1.49-1.61
Asset Turnover Ratio (%)0.070.070.080.080.09
Current Ratio (X)0.550.460.420.580.50
Quick Ratio (X)0.550.460.420.580.50
Interest Coverage Ratio (X)0.030.070.140.25-0.39
Interest Coverage Ratio (Post Tax) (X)-0.21-0.23-0.21-0.16-0.90
Enterprise Value (Cr.)31993.3528959.6927878.6024710.8422021.47
EV / Net Operating Revenue (X)40.0630.9724.2617.8113.56
EV / EBITDA (X)368.93173.1389.8545.71-28.77
MarketCap / Net Operating Revenue (X)2.601.221.240.850.23
Price / BV (X)-0.08-0.05-0.07-0.07-0.02
Price / Net Operating Revenue (X)2.601.221.240.850.23
EarningsYield-1.58-2.56-1.83-2.08-9.71

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Mahanagar Telephone Nigam Ltd as of November 22, 2024 is: 920.30

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 22, 2024, Mahanagar Telephone Nigam Ltd is Undervalued by 2,065.41% compared to the current share price 42.50

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of Mahanagar Telephone Nigam Ltd as of November 22, 2024 is: 554.88

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 22, 2024, Mahanagar Telephone Nigam Ltd is Undervalued by 1,205.60% compared to the current share price 42.50

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: -39.71%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of -12.33%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 285.08, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 117.58, which may not be favorable.
    4. The company has higher borrowings (21,031.54) compared to reserves (-10,907.46), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (195.23) and profit (-1.77).

    Stock Analysis

    • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Mahanagar Telephone Nigam Ltd:
      1. Net Profit Margin: -409.4%
        • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
      2. ROCE: -60.94% (Industry Average ROCE: 8.14%)
        • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
      3. ROE%: 0% (Industry Average ROE: 12.69%)
        • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
      4. Interest Coverage Ratio (Post Tax): -0.21
        • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
      5. Quick Ratio: 0.55
        • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
      6. Stock P/E: 0 (Industry average Stock P/E: 45.58)
        • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
      7. Total Debt / Equity: -1.27
        • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
      The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
      Stock Rating:

    About the Company - Qualitative Analysis

    Mahanagar Telephone Nigam Ltd. is a Public Limited Listed company incorporated on 28/02/1986 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L32101DL1986GOI023501 and registration number is 023501. Currently Company is involved in the business activities of Telephone based information services. Company’s Total Operating Revenue is Rs. 1069.72 Cr. and Equity Capital is Rs. 630.00 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    Telecom ServicesMahanagar Doorsanchar Sadan, 5th Floor, 9, CGO Complex, New Delhi Delhi 110003mtnlcsco@gmail.com
    http://www.mtnl.net.in
    Management
    NamePosition Held
    Mr. A Robert J RaviChairman & Managing Director
    Mr. Sandeep GovilDirector
    Dr. Kalyan Sagar NippaniDirector - Technical
    Mr. Rajiv KumarDirector - Finance
    Mr. Piyush Ranjan NishadIndependent Director
    Mr. Vishwas PathakIndependent Director
    Mr. Sarv Daman BharatIndependent Director
    Mr. Yogesh Kumar TamrakarIndependent Director
    Mrs. Deepika MahajanIndependent Director
    Mr. Shivendu GuptaGovernment Director
    Mr. Niraj VermaGovernment Director

    FAQ

    What is the latest intrinsic value of Mahanagar Telephone Nigam Ltd?

    The latest intrinsic value of Mahanagar Telephone Nigam Ltd as on 22 November 2024 is ₹920.30, which is 2065.41% higher than the current market price of ₹42.50.

    What is the Market Cap of Mahanagar Telephone Nigam Ltd?

    The Market Cap of Mahanagar Telephone Nigam Ltd is 2,675 Cr..

    What is the current Stock Price of Mahanagar Telephone Nigam Ltd as on 22 November 2024?

    The current stock price of Mahanagar Telephone Nigam Ltd as on 22 November 2024 is 42.5.

    What is the High / Low of Mahanagar Telephone Nigam Ltd stocks in FY 2024?

    In FY 2024, the High / Low of Mahanagar Telephone Nigam Ltd stocks is 102/27.3.

    What is the Stock P/E of Mahanagar Telephone Nigam Ltd?

    The Stock P/E of Mahanagar Telephone Nigam Ltd is .

    What is the Book Value of Mahanagar Telephone Nigam Ltd?

    The Book Value of Mahanagar Telephone Nigam Ltd is 401.

    What is the Dividend Yield of Mahanagar Telephone Nigam Ltd?

    The Dividend Yield of Mahanagar Telephone Nigam Ltd is 0.00 %.

    What is the ROCE of Mahanagar Telephone Nigam Ltd?

    The ROCE of Mahanagar Telephone Nigam Ltd is 8.18 %.

    What is the ROE of Mahanagar Telephone Nigam Ltd?

    The ROE of Mahanagar Telephone Nigam Ltd is %.

    What is the Face Value of Mahanagar Telephone Nigam Ltd?

    The Face Value of Mahanagar Telephone Nigam Ltd is 10.0.

    About the Author

    Author Avatar
    Getaka

    Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

    Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Mahanagar Telephone Nigam Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE