Nifty
Sensex
:
:
10805.45
35962.93
13.90 (0.13%)
33.29 (0.09%)

Trading

Rating :
53/99

BSE: 532932 | NSE: MANAKSIA

42.65
1.30 (3.14%)
14-Dec-2018 | 3:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  41.00
  •  43.90
  •  41.00
  •  41.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5615
  •  2.39
  •  80.95
  •  35.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 278.52
  • 3.04
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -151.10
  • 7.06%
  • 0.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.95%
  • 23.17%
  • 12.15%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.73%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.38
  • -10.09
  • -3.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.34
  • -22.32
  • -12.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.13
  • -13.09
  • 0.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.29
  • 3.43
  • 3.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 0.37
  • 0.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.18
  • 1.97
  • 1.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
208.50
247.64
-15.81%
252.62
295.85
-14.61%
260.32
398.24
-34.63%
186.45
231.79
-19.56%
Expenses
190.85
227.89
-16.25%
222.27
263.16
-15.54%
228.13
358.64
-36.39%
179.57
180.97
-0.77%
EBITDA
17.65
19.74
-10.59%
30.35
32.69
-7.16%
32.19
39.60
-18.71%
6.89
50.83
-86.45%
EBIDTM
8.47%
7.97%
12.01%
11.05%
12.36%
9.94%
3.69%
21.93%
Other Income
19.01
29.00
-34.45%
16.58
19.28
-14.00%
14.35
0.99
1,349.49%
33.38
2.31
1,345.02%
Interest
1.55
5.44
-71.51%
2.90
5.19
-44.12%
3.89
6.14
-36.64%
3.15
4.01
-21.45%
Depreciation
10.75
10.53
2.09%
10.61
10.37
2.31%
13.67
11.25
21.51%
9.47
17.76
-46.68%
PBT
24.37
32.77
-25.63%
33.42
36.40
-8.19%
28.98
23.18
25.02%
27.65
31.37
-11.86%
Tax
1.36
5.63
-75.84%
14.83
19.72
-24.80%
4.50
5.77
-22.01%
-0.14
5.28
-
PAT
23.01
27.14
-15.22%
18.59
16.68
11.45%
24.48
17.41
40.61%
27.80
26.09
6.55%
PATM
11.04%
10.96%
7.36%
5.64%
9.40%
4.37%
14.91%
11.26%
EPS
3.36
4.03
-16.63%
2.66
2.47
7.69%
3.82
2.75
38.91%
4.16
3.85
8.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
907.89
986.32
1,040.76
1,099.01
1,127.61
1,679.07
2,109.07
1,943.80
1,433.28
1,310.79
1,391.08
Net Sales Growth
-22.64%
-5.23%
-5.30%
-2.54%
-32.84%
-20.39%
8.50%
35.62%
9.34%
-5.77%
 
Cost Of Goods Sold
642.96
724.64
637.95
662.58
713.98
999.22
1,294.63
1,271.77
871.84
727.37
898.69
Gross Profit
264.93
261.67
402.81
436.44
413.63
679.85
814.44
672.02
561.44
583.42
492.39
GP Margin
29.18%
26.53%
38.70%
39.71%
36.68%
40.49%
38.62%
34.57%
39.17%
44.51%
35.40%
Total Expenditure
820.82
894.82
864.51
918.04
927.70
1,355.54
1,742.89
1,665.09
1,210.38
1,060.71
1,147.24
Power & Fuel Cost
-
47.90
53.04
67.12
55.06
81.44
99.34
89.62
59.94
54.15
37.69
% Of Sales
-
4.86%
5.10%
6.11%
4.88%
4.85%
4.71%
4.61%
4.18%
4.13%
2.71%
Employee Cost
-
34.81
36.35
41.08
45.69
67.00
87.30
79.76
48.20
41.90
37.41
% Of Sales
-
3.53%
3.49%
3.74%
4.05%
3.99%
4.14%
4.10%
3.36%
3.20%
2.69%
Manufacturing Exp.
-
51.85
44.99
71.15
54.48
92.34
98.25
95.96
84.22
102.85
65.74
% Of Sales
-
5.26%
4.32%
6.47%
4.83%
5.50%
4.66%
4.94%
5.88%
7.85%
4.73%
General & Admin Exp.
-
13.14
13.77
14.96
16.98
38.11
56.23
53.75
42.37
39.66
32.08
% Of Sales
-
1.33%
1.32%
1.36%
1.51%
2.27%
2.67%
2.77%
2.96%
3.03%
2.31%
Selling & Distn. Exp.
-
7.25
7.04
10.50
10.38
30.22
46.87
40.76
64.85
41.95
32.53
% Of Sales
-
0.74%
0.68%
0.96%
0.92%
1.80%
2.22%
2.10%
4.52%
3.20%
2.34%
Miscellaneous Exp.
-
15.22
71.37
50.66
31.15
47.22
60.27
33.46
38.96
52.83
32.53
% Of Sales
-
1.54%
6.86%
4.61%
2.76%
2.81%
2.86%
1.72%
2.72%
4.03%
3.10%
EBITDA
87.08
91.50
176.25
180.97
199.91
323.53
366.18
278.71
222.90
250.08
243.84
EBITDA Margin
9.59%
9.28%
16.93%
16.47%
17.73%
19.27%
17.36%
14.34%
15.55%
19.08%
17.53%
Other Income
83.32
96.01
5.06
3.92
4.29
6.54
9.93
22.70
10.57
26.02
19.10
Interest
11.49
17.66
17.16
21.21
28.48
37.19
54.72
59.27
47.96
66.53
71.08
Depreciation
44.50
44.04
47.97
59.82
62.47
93.18
105.23
83.22
58.52
56.75
53.43
PBT
114.42
125.80
116.19
103.85
113.26
199.70
216.16
158.92
126.97
152.82
138.44
Tax
20.55
29.71
15.02
10.12
9.41
8.69
14.83
4.85
13.85
10.85
3.77
Tax Rate
17.96%
23.62%
12.93%
9.74%
8.31%
4.35%
8.05%
3.95%
10.94%
7.62%
3.42%
PAT
93.88
94.87
100.60
93.23
103.44
191.32
170.23
118.98
112.73
131.53
106.31
PAT before Minority Interest
91.72
96.09
101.16
93.73
103.85
191.01
169.41
117.84
112.73
131.53
106.31
Minority Interest
-2.16
-1.22
-0.56
-0.50
-0.41
0.31
0.82
1.14
0.00
0.00
0.00
PAT Margin
10.34%
9.62%
9.67%
8.48%
9.17%
11.39%
8.07%
6.12%
7.87%
10.03%
7.64%
PAT Growth
7.51%
-5.70%
7.91%
-9.87%
-45.93%
12.39%
43.07%
5.54%
-14.29%
23.72%
 
Unadjusted EPS
14.00
14.66
15.44
14.23
15.78
29.19
25.98
18.16
16.67
18.96
14.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
989.60
816.72
1,205.69
1,092.58
1,089.35
1,274.83
1,095.95
991.63
935.09
806.70
Share Capital
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.91
13.91
Total Reserves
976.49
803.61
1,192.59
1,079.47
1,076.25
1,261.72
1,082.84
978.52
921.19
792.79
Non-Current Liabilities
47.21
43.56
45.08
45.33
77.31
192.66
231.25
236.73
389.18
477.29
Secured Loans
2.67
11.97
39.10
38.76
68.96
102.37
142.33
153.47
257.97
384.81
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
27.95
27.67
25.92
79.48
42.68
Long Term Provisions
1.47
1.27
1.02
1.26
1.31
6.76
6.05
3.57
0.00
0.00
Current Liabilities
144.20
394.07
178.98
263.67
277.49
683.95
697.21
729.46
409.56
324.24
Trade Payables
62.69
178.00
53.05
52.25
165.60
231.79
359.89
331.93
341.55
275.36
Other Current Liabilities
38.74
37.21
40.24
40.34
47.19
135.27
133.20
118.22
42.09
25.99
Short Term Borrowings
35.97
176.36
80.25
168.00
62.25
308.49
195.64
254.39
0.00
0.00
Short Term Provisions
6.80
2.50
5.45
3.08
2.45
8.41
8.49
24.93
25.92
22.89
Total Liabilities
1,193.58
1,265.70
1,440.53
1,411.86
1,452.84
2,162.52
2,026.76
1,960.61
1,736.51
1,608.23
Net Block
309.83
249.23
346.07
363.27
397.18
641.32
655.90
612.81
639.43
548.66
Gross Block
346.12
291.04
851.44
810.39
798.54
1,141.25
1,052.06
927.16
908.43
762.16
Accumulated Depreciation
36.29
41.81
505.37
447.11
401.36
499.93
396.16
314.35
269.00
213.50
Non Current Assets
321.47
269.17
507.88
474.79
465.21
895.68
905.57
833.71
821.00
699.33
Capital Work in Progress
9.68
19.08
161.31
111.03
67.12
251.95
241.53
212.99
181.41
150.50
Non Current Investment
1.59
0.47
0.18
0.17
0.37
0.17
0.17
0.17
0.17
0.17
Long Term Loans & Adv.
0.37
0.40
0.33
0.33
0.55
2.25
7.96
7.74
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
0.00
Current Assets
872.11
996.53
932.65
937.08
987.63
1,266.84
1,118.08
1,126.90
915.50
902.50
Current Investments
7.13
23.73
4.37
3.10
0.00
1.96
0.00
0.00
26.00
58.57
Inventories
140.35
133.39
194.85
355.49
398.12
520.09
467.67
530.80
354.07
371.02
Sundry Debtors
67.85
183.80
78.91
91.03
99.93
311.40
271.49
195.26
188.53
166.20
Cash & Bank
481.80
354.17
105.33
22.96
34.37
34.92
31.10
45.80
75.77
35.58
Other Current Assets
174.98
5.97
0.00
424.50
455.21
398.47
347.81
355.03
271.13
271.13
Short Term Loans & Adv.
149.63
295.47
549.20
39.99
51.23
227.15
200.30
355.03
271.13
271.13
Net Current Assets
727.90
602.46
753.67
673.40
710.14
582.89
420.87
397.44
505.94
578.25
Total Assets
1,193.58
1,265.70
1,440.53
1,411.87
1,452.84
2,162.52
2,026.76
1,960.61
1,736.51
1,608.23

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
281.59
481.30
261.98
113.67
115.98
175.96
285.99
-0.77
323.76
106.59
PBT
125.80
116.19
103.85
113.26
199.70
184.23
122.70
126.57
142.38
110.07
Adjustment
15.73
60.40
77.45
87.65
125.26
152.84
135.52
100.04
121.49
141.76
Changes in Working Capital
159.87
314.58
86.14
-83.11
-204.35
-160.14
23.37
-217.25
77.27
-98.33
Cash after chg. in Working capital
301.41
491.17
267.44
117.80
120.61
176.94
281.58
9.36
341.14
153.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.82
-9.87
-4.87
-3.71
-4.58
-2.19
4.04
-11.21
-5.97
-16.38
Other Direct Exp. Paid
0.00
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
-0.59
-0.41
-0.05
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
2.85
-33.26
-91.82
-73.14
-75.35
-96.16
-165.12
-38.14
-112.21
-83.41
Net Fixed Assets
0.26
12.04
0.51
-0.21
516.85
-20.59
-18.17
-18.30
-24.86
-13.52
Net Investments
-5.65
1.33
1.81
-2.90
32.39
0.09
-0.12
35.30
8.71
79.02
Others
8.24
-46.63
-94.14
-70.03
-624.59
-75.66
-146.83
-55.14
-96.06
-148.91
Cash from Financing Activity
-188.17
53.05
-121.23
35.67
-70.32
-75.97
-135.57
8.95
-171.37
-0.47
Net Cash Inflow / Outflow
96.27
501.09
48.92
76.20
-29.68
3.82
-14.70
-29.96
40.18
22.72
Opening Cash & Equivalents
353.97
104.95
22.51
34.37
34.92
31.10
45.80
75.77
35.58
12.86
Closing Cash & Equivalent
481.62
353.97
104.42
22.96
34.37
34.92
31.10
45.80
75.77
35.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
151.01
124.63
183.98
166.72
166.23
194.53
166.76
151.32
134.48
115.09
ROA
7.81%
7.48%
6.57%
7.25%
10.57%
8.09%
5.91%
6.10%
7.87%
7.12%
ROE
10.64%
10.00%
8.16%
9.52%
16.16%
14.31%
11.31%
11.70%
15.16%
13.91%
ROCE
13.90%
11.25%
9.41%
11.19%
15.87%
14.68%
12.40%
12.85%
16.71%
15.94%
Fixed Asset Turnover
3.11
1.84
1.34
1.42
1.76
1.98
2.02
1.61
1.62
2.02
Receivable days
46.38
45.50
27.84
30.59
43.88
48.88
42.55
47.32
47.77
44.71
Inventory Days
50.45
56.85
90.17
120.73
97.95
82.83
91.02
109.11
97.64
85.85
Payable days
48.30
51.82
21.21
41.56
52.96
62.53
76.24
98.90
109.65
83.34
Cash Conversion Cycle
48.53
50.53
96.80
109.76
88.87
69.18
57.33
57.54
35.76
47.22
Total Debt/Equity
0.05
0.25
0.12
0.20
0.12
0.38
0.36
0.46
0.36
0.53
Interest Cover
8.12
7.77
5.90
4.98
6.37
4.37
3.07
3.64
3.14
2.55

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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