Nifty
:
22277.35
Sensex
:
73387.66
129.45 (0.58%)
443.98 (0.61%)
Nifty
Sensex
:
:
22277.35
73387.66
129.45 (0.58%)
443.98 (0.61%)

Mangalam Seeds Ltd.

Agriculture

Rating :
62/99

BSE: 539275 | NSE: Not Listed

NSE BSE
304.25
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  298.60
  •  306.50
  •  298.00
  •  298.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  150
  •  13.31
  •  367.10
  •  178.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 334.07
  • 21.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 384.16
  • N/A
  • 4.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.84%
  • 0.26%
  • 21.00%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.90%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.97
  • 15.20
  • 16.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.99
  • 27.74
  • 12.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 57.23
  • 27.00
  • 21.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.07
  • 18.08
  • 18.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.98
  • 2.69
  • 3.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.26
  • 13.77
  • 14.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
52.29
21.05
148.41%
15.51
12.40
25.08%
23.18
16.11
43.89%
15.79
6.44
145.19%
Expenses
44.88
16.43
173.16%
10.93
9.95
9.85%
18.51
13.13
40.97%
9.84
4.82
104.15%
EBITDA
7.41
4.62
60.39%
4.58
2.45
86.94%
4.67
2.99
56.19%
5.95
1.61
269.57%
EBIDTM
14.17%
21.96%
29.50%
19.75%
20.14%
18.55%
37.70%
25.06%
Other Income
0.01
0.03
-66.67%
0.01
0.02
-50.00%
0.01
0.01
0.00%
-0.04
0.00
-
Interest
0.94
0.40
135.00%
0.45
0.37
21.62%
0.58
0.35
65.71%
0.40
0.30
33.33%
Depreciation
0.31
0.31
0.00%
0.31
0.07
342.86%
0.31
0.48
-35.42%
0.31
0.22
40.91%
PBT
6.17
3.94
56.60%
3.83
2.02
89.60%
3.80
2.17
75.12%
5.21
1.09
377.98%
Tax
0.94
0.74
27.03%
0.91
0.41
121.95%
0.97
0.31
212.90%
0.81
0.07
1,057.14%
PAT
5.23
3.20
63.44%
2.92
1.61
81.37%
2.83
1.86
52.15%
4.40
1.02
331.37%
PATM
10.00%
15.21%
18.85%
12.99%
12.21%
11.54%
27.85%
15.80%
EPS
4.76
2.92
63.01%
2.66
1.47
80.95%
2.58
1.69
52.66%
4.01
0.93
331.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
106.77
65.37
40.85
41.18
40.29
32.22
30.36
30.18
24.17
15.12
Net Sales Growth
90.66%
60.02%
-0.80%
2.21%
25.05%
6.13%
0.60%
24.87%
59.85%
 
Cost Of Goods Sold
71.43
37.09
24.93
25.33
11.21
6.77
8.06
7.88
0.24
5.40
Gross Profit
35.34
28.27
15.92
15.85
29.08
25.46
22.30
22.29
23.93
9.72
GP Margin
33.10%
43.25%
38.97%
38.49%
72.18%
79.02%
73.45%
73.86%
99.01%
64.29%
Total Expenditure
84.16
49.35
32.60
32.31
34.79
27.51
25.62
25.90
21.24
13.34
Power & Fuel Cost
-
0.48
0.43
0.21
1.14
1.01
1.07
0.81
1.99
0.68
% Of Sales
-
0.73%
1.05%
0.51%
2.83%
3.13%
3.52%
2.68%
8.23%
4.50%
Employee Cost
-
2.18
1.97
1.83
2.10
1.54
1.29
0.88
0.73
0.73
% Of Sales
-
3.33%
4.82%
4.44%
5.21%
4.78%
4.25%
2.92%
3.02%
4.83%
Manufacturing Exp.
-
5.02
3.35
3.00
17.60
15.47
12.50
13.42
15.71
5.45
% Of Sales
-
7.68%
8.20%
7.29%
43.68%
48.01%
41.17%
44.47%
65.00%
36.04%
General & Admin Exp.
-
2.09
1.22
1.10
1.61
1.43
1.97
2.16
2.05
0.85
% Of Sales
-
3.20%
2.99%
2.67%
4.00%
4.44%
6.49%
7.16%
8.48%
5.62%
Selling & Distn. Exp.
-
2.28
0.49
0.72
1.05
1.20
0.58
0.44
0.42
0.22
% Of Sales
-
3.49%
1.20%
1.75%
2.61%
3.72%
1.91%
1.46%
1.74%
1.46%
Miscellaneous Exp.
-
0.21
0.20
0.13
0.07
0.10
0.15
0.32
0.10
0.01
% Of Sales
-
0.32%
0.49%
0.32%
0.17%
0.31%
0.49%
1.06%
0.41%
0.07%
EBITDA
22.61
16.02
8.25
8.87
5.50
4.71
4.74
4.28
2.93
1.78
EBITDA Margin
21.18%
24.51%
20.20%
21.54%
13.65%
14.62%
15.61%
14.18%
12.12%
11.77%
Other Income
-0.01
0.02
0.04
0.02
0.02
0.02
0.04
0.06
0.03
0.02
Interest
2.37
1.53
1.23
0.94
0.97
0.66
0.63
0.50
0.35
0.29
Depreciation
1.24
1.17
0.89
0.78
0.40
0.44
0.50
0.48
0.34
0.22
PBT
19.01
13.35
6.17
7.17
4.16
3.63
3.65
3.36
2.27
1.29
Tax
3.63
2.27
1.00
1.03
0.41
0.28
0.32
0.26
0.11
0.09
Tax Rate
19.10%
17.00%
16.21%
14.37%
9.86%
7.71%
8.77%
7.74%
4.85%
7.26%
PAT
15.38
11.07
5.17
6.14
3.75
3.35
3.32
3.10
2.16
1.15
PAT before Minority Interest
15.38
11.07
5.17
6.14
3.75
3.35
3.32
3.10
2.16
1.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.40%
16.93%
12.66%
14.91%
9.31%
10.40%
10.94%
10.27%
8.94%
7.61%
PAT Growth
100.00%
114.12%
-15.80%
63.73%
11.94%
0.90%
7.10%
43.52%
87.83%
 
EPS
13.98
10.06
4.70
5.58
3.41
3.05
3.02
2.82
1.96
1.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
56.63
45.40
40.15
33.86
30.23
26.81
23.49
12.64
4.64
Share Capital
10.98
10.98
10.98
10.98
10.98
10.98
5.49
4.30
0.93
Total Reserves
45.65
34.42
29.17
22.88
19.25
15.83
18.00
8.34
3.70
Non-Current Liabilities
5.86
6.76
4.69
3.29
0.32
0.34
0.24
0.12
0.14
Secured Loans
4.64
5.70
3.83
2.55
0.00
0.03
0.08
0.06
0.03
Unsecured Loans
0.00
0.00
0.02
0.02
0.02
0.03
0.02
0.01
0.00
Long Term Provisions
0.38
0.42
0.38
0.44
0.27
0.28
0.20
0.13
0.10
Current Liabilities
15.58
15.21
9.00
11.04
7.67
7.66
6.19
6.61
3.81
Trade Payables
0.31
0.72
0.91
1.96
0.43
1.20
1.03
0.48
0.20
Other Current Liabilities
4.76
4.39
2.99
3.96
1.40
1.00
0.25
0.60
0.40
Short Term Borrowings
10.05
9.77
4.79
5.05
5.75
5.34
4.35
4.97
3.17
Short Term Provisions
0.45
0.32
0.32
0.07
0.09
0.12
0.56
0.56
0.04
Total Liabilities
78.07
67.37
53.84
48.19
38.22
34.81
29.92
19.37
8.59
Net Block
27.29
25.03
23.27
23.05
14.63
10.98
3.01
3.00
2.46
Gross Block
27.43
25.13
26.51
25.61
16.86
12.77
4.29
3.89
3.00
Accumulated Depreciation
0.14
0.10
3.25
2.56
2.23
1.79
1.28
0.89
0.55
Non Current Assets
34.36
33.53
28.20
24.89
14.83
10.98
3.01
3.00
2.46
Capital Work in Progress
6.78
8.22
4.69
1.83
0.19
0.00
0.00
0.00
0.00
Non Current Investment
0.06
0.05
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.22
0.22
0.22
0.01
0.01
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
43.71
33.84
25.64
23.30
23.39
23.82
26.90
16.37
6.12
Current Investments
0.00
0.00
0.00
0.01
0.06
0.04
0.04
0.00
0.00
Inventories
20.91
18.67
10.01
10.39
11.21
9.67
7.36
6.51
3.02
Sundry Debtors
15.55
10.47
10.69
10.01
7.90
10.02
11.96
4.78
1.81
Cash & Bank
4.08
2.94
0.58
0.14
0.66
0.29
2.05
1.73
0.48
Other Current Assets
3.16
0.54
0.35
1.40
3.56
3.80
5.49
3.35
0.82
Short Term Loans & Adv.
2.57
1.22
4.01
1.35
3.50
3.73
5.46
3.29
0.81
Net Current Assets
28.13
18.63
16.64
12.26
15.71
16.16
20.71
9.75
2.31
Total Assets
78.07
67.37
53.84
48.19
38.22
34.80
29.91
19.37
8.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
4.95
-1.56
7.73
6.59
4.55
4.53
-4.31
-3.27
-0.30
PBT
13.35
6.17
7.17
4.16
3.63
3.65
3.36
2.27
1.23
Adjustment
2.69
2.12
1.72
1.37
1.10
1.13
0.96
0.73
0.60
Changes in Working Capital
-8.98
-8.95
-0.30
1.51
0.27
0.06
-8.23
-6.17
-2.06
Cash after chg. in Working capital
7.06
-0.66
8.59
7.04
5.00
4.84
-3.91
-3.17
-0.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.10
-0.90
-0.86
-0.45
-0.45
-0.31
-0.40
-0.10
-0.07
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.99
-2.78
-6.91
-7.98
-3.91
-6.61
-2.69
-3.35
-1.90
Net Fixed Assets
-1.46
-3.75
-3.76
-10.37
-4.28
-8.48
-0.40
-0.89
Net Investments
-0.01
-0.03
-0.01
0.05
-0.02
0.00
-0.04
-0.01
Others
-0.52
1.00
-3.14
2.34
0.39
1.87
-2.25
-2.45
Cash from Financing Activity
-1.82
6.70
-0.39
0.88
-0.27
0.31
7.32
7.86
1.41
Net Cash Inflow / Outflow
1.14
2.36
0.44
-0.52
0.37
-1.76
0.32
1.23
-0.79
Opening Cash & Equivalents
2.94
0.58
0.14
0.66
0.29
2.05
1.73
0.48
1.27
Closing Cash & Equivalent
4.08
2.94
0.58
0.14
0.66
0.29
2.05
1.72
0.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
51.57
41.35
36.57
30.84
27.53
24.42
21.39
14.69
7.85
ROA
15.22%
8.53%
12.03%
8.67%
9.18%
10.27%
12.57%
15.45%
13.36%
ROE
21.70%
12.08%
16.59%
11.69%
11.75%
13.22%
17.14%
25.01%
24.76%
ROCE
21.64%
13.06%
17.38%
12.94%
12.57%
14.19%
16.87%
20.40%
19.29%
Fixed Asset Turnover
2.49
1.59
1.58
1.92
2.18
3.56
7.37
7.01
5.03
Receivable days
72.66
94.26
91.65
80.08
101.48
132.12
101.21
49.71
43.60
Inventory Days
110.49
127.74
90.34
96.55
118.22
102.39
83.88
71.95
72.90
Payable days
5.09
11.93
20.62
13.22
10.62
15.43
11.19
5.39
6.75
Cash Conversion Cycle
178.06
210.07
161.37
163.42
209.08
219.09
173.90
116.27
109.75
Total Debt/Equity
0.31
0.39
0.25
0.28
0.19
0.20
0.19
0.40
0.71
Interest Cover
9.75
6.02
8.61
5.30
6.53
6.82
7.70
7.52
5.24

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Mangalam Seeds - Quarterly Results
    6th Feb 2024, 19:40 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.