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

Engineering - Industrial Equipments

Rating :
42/99

BSE: 505324 | NSE: MANUGRAPH

33.90
1.25 (3.83%)
16-Nov-2018 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  33.95
  •  33.95
  •  32.80
  •  32.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2379
  •  0.81
  •  64.95
  •  29.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 102.95
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 98.54
  • 1.77%
  • 0.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.44%
  • 8.46%
  • 28.46%
  • FII
  • DII
  • Others
  • 0%
  • 2.31%
  • 3.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.45
  • -6.32
  • -12.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.28
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.61
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.50
  • -4.15
  • -10.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
184.65
257.83
315.52
259.26
305.86
371.86
446.41
327.73
254.05
575.17
Net Sales Growth
-
-28.38%
-18.28%
21.70%
-15.24%
-17.75%
-16.70%
36.21%
29.00%
-55.83%
 
Cost Of Goods Sold
-
110.70
151.52
183.03
152.52
181.78
219.76
275.34
184.80
149.76
352.64
Gross Profit
-
73.95
106.31
132.50
106.74
124.08
152.09
171.08
142.94
104.28
222.52
GP Margin
-
40.05%
41.23%
41.99%
41.17%
40.57%
40.90%
38.32%
43.62%
41.05%
38.69%
Total Expenditure
-
196.98
256.37
302.79
264.38
296.90
344.02
389.02
289.23
240.21
524.64
Power & Fuel Cost
-
1.74
1.82
2.93
2.68
2.76
3.03
2.77
2.57
1.51
2.71
% Of Sales
-
0.94%
0.71%
0.93%
1.03%
0.90%
0.81%
0.62%
0.78%
0.59%
0.47%
Employee Cost
-
45.92
60.71
68.87
70.40
65.22
67.93
63.85
57.47
49.81
78.15
% Of Sales
-
24.87%
23.55%
21.83%
27.15%
21.32%
18.27%
14.30%
17.54%
19.61%
13.59%
Manufacturing Exp.
-
7.65
9.71
10.84
10.74
10.55
12.39
11.24
9.77
6.74
16.38
% Of Sales
-
4.14%
3.77%
3.44%
4.14%
3.45%
3.33%
2.52%
2.98%
2.65%
2.85%
General & Admin Exp.
-
5.87
6.95
8.57
7.50
9.89
9.18
8.73
12.92
12.02
15.00
% Of Sales
-
3.18%
2.70%
2.72%
2.89%
3.23%
2.47%
1.96%
3.94%
4.73%
2.61%
Selling & Distn. Exp.
-
10.84
17.14
15.50
12.60
16.37
21.52
20.44
15.04
9.72
32.38
% Of Sales
-
5.87%
6.65%
4.91%
4.86%
5.35%
5.79%
4.58%
4.59%
3.83%
5.63%
Miscellaneous Exp.
-
14.48
8.95
13.50
8.36
10.61
10.49
6.97
7.10
10.93
32.38
% Of Sales
-
7.84%
3.47%
4.28%
3.22%
3.47%
2.82%
1.56%
2.17%
4.30%
4.92%
EBITDA
-
-12.33
1.46
12.73
-5.12
8.96
27.84
57.39
38.50
13.84
50.53
EBITDA Margin
-
-6.68%
0.57%
4.03%
-1.97%
2.93%
7.49%
12.86%
11.75%
5.45%
8.79%
Other Income
-
9.90
6.66
6.14
6.39
4.59
4.28
8.44
3.23
3.71
6.58
Interest
-
1.32
0.94
2.73
2.65
2.77
2.67
3.80
5.47
6.75
8.67
Depreciation
-
5.29
6.12
7.31
8.15
11.79
12.17
12.66
11.86
11.07
14.08
PBT
-
-9.03
1.07
8.83
-9.54
-1.01
17.27
49.38
24.39
-0.27
34.35
Tax
-
4.99
37.89
-0.64
0.39
-3.76
6.30
15.95
5.43
0.18
8.22
Tax Rate
-
-55.26%
1509.56%
-11.13%
-4.09%
31.86%
36.48%
-150.19%
22.26%
-66.67%
23.93%
PAT
-
-14.02
-35.37
6.39
-9.93
-8.04
10.97
-26.57
18.97
-0.44
26.13
PAT before Minority Interest
-
-14.02
-35.37
6.39
-9.93
-8.04
10.97
-26.57
18.97
-0.44
26.13
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-7.59%
-13.72%
2.03%
-3.83%
-2.63%
2.95%
-5.95%
5.79%
-0.17%
4.54%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-
-4.61
-11.62
3.23
-3.26
-0.17
3.61
-8.74
6.24
-0.02
8.59

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
209.24
223.69
200.57
194.84
205.13
212.30
199.84
237.78
224.20
227.05
Share Capital
6.08
6.08
6.08
6.08
6.08
6.08
6.08
6.08
6.08
6.08
Total Reserves
203.16
217.61
194.48
188.76
199.04
206.22
193.75
231.70
218.11
220.97
Non-Current Liabilities
17.03
12.65
-40.26
-39.28
-37.86
-30.60
-23.00
-21.56
50.87
83.59
Secured Loans
0.00
0.19
0.26
0.00
0.00
0.00
0.00
0.00
51.02
95.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18.61
0.00
Long Term Provisions
3.19
3.58
3.10
2.58
2.27
2.05
1.81
1.73
0.00
0.00
Current Liabilities
81.25
76.25
110.79
109.23
115.32
109.01
163.84
186.00
114.18
256.05
Trade Payables
38.63
25.10
26.09
37.56
30.45
35.63
58.10
44.67
41.03
65.37
Other Current Liabilities
30.16
33.97
58.45
40.31
56.66
41.50
70.72
97.30
64.35
63.27
Short Term Borrowings
2.52
6.32
10.18
17.19
14.96
17.81
15.61
33.15
0.00
0.00
Short Term Provisions
9.94
10.85
16.06
14.17
13.24
14.07
19.41
10.88
8.80
127.41
Total Liabilities
307.52
312.59
271.10
264.79
282.59
290.71
340.68
402.22
389.25
566.69
Net Block
102.77
119.95
54.18
58.63
64.28
72.76
80.41
149.51
155.95
167.58
Gross Block
209.94
260.18
206.21
205.51
203.34
199.36
195.16
250.63
246.68
255.67
Accumulated Depreciation
107.16
140.22
152.03
146.88
139.06
126.59
114.74
101.12
90.73
88.09
Non Current Assets
143.30
158.59
95.02
101.08
99.57
98.65
108.46
165.38
161.86
178.88
Capital Work in Progress
0.00
0.46
0.00
0.00
0.15
0.01
0.02
0.11
0.65
2.44
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
9.01
0.01
5.27
8.85
Long Term Loans & Adv.
16.38
18.47
17.12
13.60
11.91
7.02
6.54
8.68
0.00
0.00
Other Non Current Assets
24.15
19.70
23.71
28.85
23.22
18.85
11.88
7.07
0.00
0.00
Current Assets
164.23
154.00
176.07
163.70
183.02
192.06
232.21
236.85
227.38
387.81
Current Investments
47.55
60.10
28.00
24.82
35.80
35.57
27.81
32.46
39.14
18.92
Inventories
79.00
60.37
88.61
89.60
94.25
106.40
125.11
149.08
107.89
170.15
Sundry Debtors
17.95
9.28
30.18
29.14
22.10
27.21
39.04
27.24
15.77
24.76
Cash & Bank
6.94
19.46
21.88
14.04
23.39
14.32
24.12
19.17
44.31
34.28
Other Current Assets
12.78
0.22
3.35
1.58
7.47
8.56
16.13
8.89
20.27
139.69
Short Term Loans & Adv.
12.33
4.57
4.05
4.53
4.15
7.03
14.39
6.35
20.27
139.69
Net Current Assets
82.98
77.76
65.29
54.47
67.70
83.05
68.37
50.85
113.21
131.76
Total Assets
307.53
312.59
271.09
264.78
282.59
290.71
340.67
402.23
389.24
566.70

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
-27.82
30.17
19.07
-19.71
17.44
-1.94
43.13
3.38
57.58
27.69
PBT
-9.03
2.52
5.75
-9.54
-11.80
17.27
-10.62
24.39
-0.27
34.35
Adjustment
-2.77
-0.94
4.29
7.78
11.42
12.72
71.92
15.42
8.86
15.39
Changes in Working Capital
-15.69
28.82
10.99
-17.07
24.18
-20.99
-7.28
-24.66
59.54
-7.27
Cash after chg. in Working capital
-27.49
30.40
21.03
-18.84
23.80
9.00
54.02
15.16
68.14
42.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.33
-0.23
-1.96
-0.88
-6.36
-10.94
-10.89
-11.78
-10.56
-14.77
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
31.45
-24.80
-1.52
12.81
2.18
1.93
-5.94
6.02
-10.89
7.48
Net Fixed Assets
5.05
-57.85
2.46
-0.20
0.21
-1.85
-0.76
-6.91
-3.44
-10.08
Net Investments
27.35
12.89
-3.18
10.98
-0.23
1.24
17.18
15.07
-16.64
13.20
Others
-0.95
20.16
-0.80
2.03
2.20
2.54
-22.36
-2.14
9.19
4.36
Cash from Financing Activity
-6.69
-7.75
-10.52
-2.54
-10.47
-8.21
-32.77
-34.61
-36.67
-21.24
Net Cash Inflow / Outflow
-3.05
-2.38
7.03
-9.45
9.14
-8.23
4.42
-25.21
10.02
13.93
Opening Cash & Equivalents
9.43
11.81
4.78
14.22
5.08
13.30
8.88
34.09
34.28
20.35
Closing Cash & Equivalent
6.38
9.43
11.81
4.78
14.22
5.08
13.30
8.88
44.31
34.28

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.)
68.80
73.55
65.94
64.06
67.44
69.80
65.70
78.18
73.71
74.65
ROA
-4.52%
-12.12%
2.39%
-3.63%
-2.80%
3.47%
-7.15%
4.79%
-0.09%
4.58%
ROE
-6.48%
-16.68%
3.23%
-4.97%
-3.85%
5.32%
-12.14%
8.21%
-0.20%
12.10%
ROCE
-3.49%
1.57%
4.01%
-3.19%
-4.01%
8.95%
-2.77%
10.47%
2.10%
13.55%
Fixed Asset Turnover
0.80
1.23
1.67
1.35
1.62
2.02
2.13
1.40
1.07
2.47
Receivable days
26.27
25.19
31.54
33.79
27.66
30.29
25.51
22.57
27.57
24.62
Inventory Days
134.42
95.09
94.78
121.24
112.55
105.86
105.51
134.82
189.09
94.74
Payable days
62.66
37.94
40.68
48.08
42.62
54.37
49.97
50.66
106.28
52.39
Cash Conversion Cycle
98.04
82.35
85.64
106.94
97.58
81.78
81.05
106.72
110.38
66.96
Total Debt/Equity
0.01
0.03
0.05
0.09
0.07
0.08
0.08
0.16
0.31
0.42
Interest Cover
-5.84
3.69
3.10
-2.60
-3.26
7.46
-1.79
5.46
0.96
4.96

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.