Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Finance - NBFC

Rating :
60/99

BSE: 531213 | NSE: MANAPPURAM

85.95
-1.00 (-1.15%)
16-Nov-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  86.75
  •  86.75
  •  85.15
  •  86.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1560465
  •  1341.22
  •  130.45
  •  66.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,239.74
  • 9.33
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,137.35
  • 2.33%
  • 1.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.14%
  • 1.79%
  • 15.50%
  • FII
  • DII
  • Others
  • 0.13%
  • 6.03%
  • 41.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.76
  • 10.26
  • 13.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.68
  • 7.31
  • 5.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.61
  • 24.31
  • 23.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.99
  • 11.41
  • 11.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.91
  • 1.93
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.77
  • 8.89
  • 8.31

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
1,014.44
830.03
22.22%
935.82
831.38
12.56%
889.80
898.80
-1.00%
872.78
900.51
-3.08%
Expenses
341.42
335.57
1.74%
324.97
327.55
-0.79%
338.76
292.85
15.68%
340.63
257.77
32.14%
EBITDA
673.02
494.47
36.11%
610.85
503.83
21.24%
551.03
605.95
-9.06%
532.15
642.75
-17.21%
EBIDTM
66.34%
59.57%
65.27%
60.60%
61.93%
67.42%
60.97%
71.38%
Other Income
13.08
9.77
33.88%
11.36
24.93
-54.43%
11.40
6.71
69.90%
8.21
4.68
75.43%
Interest
317.32
245.76
29.12%
294.32
257.99
14.08%
268.12
290.42
-7.68%
257.49
317.42
-18.88%
Depreciation
18.84
16.61
13.43%
18.51
15.87
16.64%
18.39
16.16
13.80%
17.39
15.91
9.30%
PBT
349.94
241.87
44.68%
309.38
254.90
21.37%
275.93
306.07
-9.85%
265.48
314.10
-15.48%
Tax
125.93
82.39
52.85%
109.39
89.51
22.21%
92.75
106.07
-12.56%
92.12
110.48
-16.62%
PAT
224.00
159.48
40.46%
199.99
165.39
20.92%
183.18
200.00
-8.41%
173.37
203.61
-14.85%
PATM
22.08%
19.21%
21.37%
19.89%
20.59%
22.25%
19.86%
22.61%
EPS
2.64
1.90
38.95%
2.35
1.98
18.69%
2.16
2.38
-9.24%
2.06
2.41
-14.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
3,712.84
3,423.36
3,385.40
2,360.23
1,986.42
2,100.46
161.01
78.79
42.54
20.39
17.05
Net Sales Growth
7.29%
1.12%
43.44%
18.82%
-5.43%
1204.55%
104.35%
85.21%
108.63%
19.59%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,712.84
3,423.36
3,385.40
2,360.23
1,986.42
2,100.46
161.01
78.79
42.54
20.39
17.05
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,345.78
1,400.09
1,011.34
819.68
648.50
678.31
78.36
31.87
17.51
6.59
5.44
Power & Fuel Cost
-
21.29
19.14
17.97
16.03
15.13
1.15
0.56
0.30
0.16
0.14
% Of Sales
-
0.62%
0.57%
0.76%
0.81%
0.72%
0.71%
0.71%
0.71%
0.78%
0.82%
Employee Cost
-
616.71
502.58
430.09
314.54
323.55
27.63
11.27
6.01
2.44
2.28
% Of Sales
-
18.01%
14.85%
18.22%
15.83%
15.40%
17.16%
14.30%
14.13%
11.97%
13.37%
Manufacturing Exp.
-
225.43
198.92
173.32
150.39
141.59
9.33
4.41
2.56
0.99
0.85
% Of Sales
-
6.59%
5.88%
7.34%
7.57%
6.74%
5.79%
5.60%
6.02%
4.86%
4.99%
General & Admin Exp.
-
290.36
179.34
156.63
146.10
158.54
21.06
12.50
5.36
2.43
1.86
% Of Sales
-
8.48%
5.30%
6.64%
7.35%
7.55%
13.08%
15.86%
12.60%
11.92%
10.91%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
267.58
130.49
59.63
37.47
54.63
20.35
3.69
3.58
0.73
0.00
% Of Sales
-
7.82%
3.85%
2.53%
1.89%
2.60%
12.64%
4.68%
8.42%
3.58%
2.64%
EBITDA
2,367.05
2,023.27
2,374.06
1,540.55
1,337.92
1,422.15
82.65
46.92
25.03
13.80
11.61
EBITDA Margin
63.75%
59.10%
70.13%
65.27%
67.35%
67.71%
51.33%
59.55%
58.84%
67.68%
68.09%
Other Income
44.05
89.66
23.52
11.00
7.00
11.37
4.96
1.79
1.67
0.09
0.11
Interest
1,137.25
1,027.66
1,168.70
947.39
877.23
1,026.60
38.59
14.35
8.98
7.18
6.91
Depreciation
73.13
68.26
63.15
55.78
54.02
63.90
3.37
1.83
1.07
0.48
0.34
PBT
1,200.73
1,017.01
1,165.72
548.38
413.67
343.02
45.63
32.53
16.64
6.23
4.47
Tax
420.19
348.60
407.23
193.22
142.20
117.04
16.01
11.17
5.84
2.17
1.67
Tax Rate
34.99%
34.28%
34.93%
35.23%
34.38%
34.12%
35.09%
34.34%
35.10%
34.83%
37.36%
PAT
780.54
670.90
755.85
353.37
271.32
225.98
29.63
21.36
10.81
4.06
2.80
PAT before Minority Interest
775.95
668.41
758.49
355.16
271.48
225.98
29.63
21.36
10.81
4.06
2.80
Minority Interest
-4.59
2.49
-2.64
-1.79
-0.16
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
21.02%
19.60%
22.33%
14.97%
13.66%
10.76%
18.40%
27.11%
25.41%
19.91%
16.42%
PAT Growth
7.15%
-11.24%
113.90%
30.24%
20.06%
662.67%
38.72%
97.59%
166.26%
45.00%
 
Unadjusted EPS
9.21
7.97
8.98
4.20
3.23
2.69
16.99
19.14
9.68
7.11
6.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
3,836.20
3,361.79
2,758.04
2,637.80
2,491.74
167.87
93.80
28.57
18.27
12.82
Share Capital
168.51
168.38
168.24
173.24
168.24
21.26
61.80
15.00
7.50
6.50
Total Reserves
3,667.70
3,193.41
2,589.80
2,464.56
2,323.50
143.62
32.00
13.57
10.77
6.32
Non-Current Liabilities
2,667.89
3,168.72
1,683.59
1,721.05
1,698.30
449.73
174.54
93.39
65.78
72.83
Secured Loans
2,640.71
3,116.01
1,508.21
1,369.38
1,123.48
371.24
135.11
51.19
47.37
47.89
Unsecured Loans
55.54
6.40
91.80
272.53
331.16
79.85
39.39
42.09
18.27
24.89
Long Term Provisions
7.18
10.55
3.19
0.72
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
10,597.73
8,520.27
8,332.94
7,211.06
6,619.52
41.10
24.24
25.34
26.24
7.73
Trade Payables
53.46
73.36
25.07
25.92
36.34
9.11
2.63
1.72
1.05
0.58
Other Current Liabilities
2,528.04
2,011.17
1,465.33
1,834.91
1,270.77
25.18
19.13
20.22
18.99
3.47
Short Term Borrowings
7,827.47
6,280.94
6,767.42
5,299.77
5,212.79
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
188.77
154.81
75.11
50.46
99.61
6.82
2.47
3.40
6.20
3.67
Total Liabilities
17,128.50
15,074.62
12,795.77
11,585.30
10,809.56
658.70
292.58
147.30
110.29
93.38
Net Block
310.00
221.88
230.33
205.54
202.13
27.78
16.35
10.72
5.13
3.24
Gross Block
693.99
544.58
520.81
448.41
399.70
35.56
20.86
13.42
6.77
4.39
Accumulated Depreciation
383.99
322.69
290.48
242.88
197.57
7.79
4.51
2.70
1.63
1.15
Non Current Assets
1,742.64
1,164.76
902.72
516.84
402.95
29.11
18.79
13.26
5.16
3.26
Capital Work in Progress
0.15
0.63
0.00
1.10
4.52
0.26
0.00
0.00
0.00
0.00
Non Current Investment
5.05
5.05
5.05
5.05
5.00
1.07
2.44
2.54
0.02
0.02
Long Term Loans & Adv.
161.97
115.85
135.07
155.94
160.68
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
65.39
62.73
48.49
43.18
28.47
0.00
0.00
0.00
0.00
0.00
Current Assets
15,385.86
13,909.88
11,893.05
11,068.46
10,406.61
629.59
273.79
134.04
105.14
90.13
Current Investments
0.00
0.00
44.01
211.82
790.60
0.00
-0.01
-0.14
1.53
1.38
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.23
0.93
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.68
0.41
Cash & Bank
698.64
555.43
604.48
792.11
844.47
113.40
67.90
21.89
34.23
1.90
Other Current Assets
14,687.21
362.36
400.42
616.62
8,771.54
516.19
205.91
112.29
68.47
85.52
Short Term Loans & Adv.
14,313.70
12,992.10
10,844.15
9,447.92
8,182.87
448.60
186.79
96.95
64.57
82.85
Net Current Assets
4,788.13
5,389.61
3,560.11
3,857.40
3,787.09
588.49
249.55
108.70
78.89
82.40
Total Assets
17,128.50
15,074.64
12,795.77
11,585.30
10,809.56
658.70
292.58
147.30
110.30
93.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
-1,072.03
-1,270.69
-1,041.95
-887.76
2,924.01
-234.73
-57.09
-26.09
32.92
-0.09
PBT
1,017.01
1,165.72
548.38
413.67
343.02
45.63
32.53
16.64
0.00
0.00
Adjustment
248.96
157.69
94.45
73.92
1,073.39
52.69
18.04
10.87
6.87
5.98
Changes in Working Capital
-1,912.86
-2,177.10
-1,502.66
-1,234.68
1,633.29
-315.30
-97.31
-48.75
28.01
-4.68
Cash after chg. in Working capital
-646.88
-853.69
-859.82
-747.09
3,049.70
-216.97
-46.75
-21.24
34.88
1.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-425.15
-417.00
-182.13
-140.67
-125.70
-17.76
-10.34
-4.84
-1.96
-1.39
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-252.00
-24.90
71.63
598.29
-4.94
-9.66
-5.85
-6.36
-2.39
-1.80
Net Fixed Assets
-141.49
-16.74
-62.14
-13.85
-363.60
-15.01
-7.44
-6.65
-2.38
Net Investments
-50.79
0.00
55.27
432.50
-810.89
1.86
-0.03
-0.85
-0.40
Others
-59.72
-8.16
78.50
179.64
1,169.55
3.49
1.62
1.14
0.39
Cash from Financing Activity
1,361.86
1,211.33
772.42
264.85
-2,922.74
289.89
108.94
20.11
1.80
1.44
Net Cash Inflow / Outflow
37.83
-84.27
-197.91
-24.62
-3.67
45.50
46.01
-12.34
32.33
-0.45
Opening Cash & Equivalents
342.76
427.03
676.73
650.95
647.36
67.90
21.89
34.23
1.90
2.35
Closing Cash & Equivalent
380.59
342.76
478.99
676.73
650.95
113.40
67.90
21.89
34.23
1.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
45.53
39.93
32.79
31.30
29.62
4.66
1.95
1.12
0.74
0.60
ROA
4.15%
5.44%
2.91%
2.42%
3.94%
6.23%
9.71%
8.39%
3.99%
3.00%
ROE
18.57%
24.79%
13.18%
10.60%
17.04%
29.06%
63.22%
52.91%
29.98%
25.88%
ROCE
13.29%
17.46%
12.64%
11.98%
25.12%
18.99%
24.03%
24.91%
15.82%
13.30%
Fixed Asset Turnover
5.53
6.36
4.87
4.68
9.65
5.71
4.60
4.21
3.65
3.88
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.77
8.73
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.32
19.82
Payable days
24.48
22.73
13.66
21.12
15.16
50.18
42.45
49.32
69.94
55.76
Cash Conversion Cycle
-24.48
-22.73
-13.66
-21.12
-15.16
-50.18
-42.45
-49.32
-49.84
-27.20
Total Debt/Equity
3.28
3.27
3.49
3.27
3.13
2.74
1.86
3.26
3.59
5.68
Interest Cover
1.99
2.00
1.58
1.47
1.33
2.18
3.27
2.85
1.87
1.65

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.