Nifty

:

11274.20

Sensex

:

38014.62

569.40 (5.32%)
1921.15 (5.32%)

Login

Nifty
Sensex

:
:

11274.20
38014.62

569.40 (5.32%)
1921.15 (5.32%)

Mansi Finance (Chennai) Ltd.

Finance - NBFC

Rating :

N/A

BSE: 511758 | NSE: Not Listed

Watchlist

NSE BSE

24.35

20-Sep-2019

Open
High
Low
Previous Close

22.05
24.35
22.05
23.20

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3
0.12
41.75
18.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8.61
1.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

29.30
N/A
0.32

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

23.90
13.61
12.29

EBITDA CAGR (%)

10 Years
5 Years
3 Years

25.11
10.00
2.07

PAT CAGR (%)

10 Years
5 Years
3 Years

47.27
-3.55
5.39

P:E (Median)

8 Years
5 Years
3 Years

4.89
4.37
5.05

P:BV (Average)

8 Years
5 Years
3 Years

0.45
0.50
0.56

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.35
5.29
5.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 2.52 1.28 96.88% 4.12 2.83 45.58% 2.86 1.39 105.76% 2.49 1.45 71.72%
Expenses 0.31 0.36 -13.89% 3.15 1.82 73.08% 0.38 0.39 -2.56% 0.43 0.31 38.71%
EBITDA 2.21 0.91 142.86% 0.97 1.01 -3.96% 2.48 1.00 148.00% 2.06 1.14 80.70%
EBIDTM 87.75% 71.62% 23.60% 35.72% 86.85% 72.18% 82.88% 78.70%
Other Income 0.13 0.15 -13.33% 0.12 0.23 -47.83% 0.13 0.16 -18.75% 1.92 0.12 1,500.00%
Interest 1.07 0.53 101.89% 1.44 0.27 433.33% 0.71 0.53 33.96% 0.68 0.79 -13.92%
Depreciation 0.04 0.03 33.33% 0.08 0.03 166.67% 0.03 0.03 0.00% 0.03 0.03 0.00%
PBT 1.23 0.51 141.18% -0.43 0.94 - 1.88 0.61 208.20% 3.28 0.44 645.45%
Tax 0.20 0.12 66.67% 0.33 0.43 -23.26% 0.34 0.05 580.00% 0.20 0.08 150.00%
PAT 1.03 0.39 164.10% -0.76 0.51 - 1.53 0.56 173.21% 3.08 0.37 732.43%
PATM 41.04% 30.34% -18.31% 18.05% 53.67% 40.04% 123.74% 25.31%
EPS 2.93 1.10 166.36% -2.14 1.44 - 4.34 1.58 174.68% 8.71 1.04 737.50%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 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

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 11.99 7.42 7.65 5.24 4.23 3.92 3.11 2.04 1.21 0.82 0.87 Net Sales Growth 72.52% -3.01% 45.99% 23.88% 7.91% 26.05% 52.45% 68.60% 47.56% -5.75% 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 11.99 7.42 7.65 5.24 4.23 3.92 3.11 2.04 1.21 0.82 0.87 GP Margin 100.03% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 4.27 2.91 2.44 1.17 1.20 1.12 0.55 0.49 0.50 0.38 0.39 Power & Fuel Cost - 0.03 0.02 0.01 0.01 0.01 0.01 0.00 0.01 0.01 0.00 % Of Sales - 0.40% 0.26% 0.19% 0.24% 0.26% 0.32% 0% 0.83% 1.22% 0% Employee Cost - 0.49 0.45 0.41 0.34 0.26 0.19 0.14 0.13 0.08 0.09 % Of Sales - 6.60% 5.88% 7.82% 8.04% 6.63% 6.11% 6.86% 10.74% 9.76% 10.34% Manufacturing Exp. - 0.40 0.45 0.31 0.21 0.16 0.16 0.11 0.10 0.10 0.12 % Of Sales - 5.39% 5.88% 5.92% 4.96% 4.08% 5.14% 5.39% 8.26% 12.20% 13.79% General & Admin Exp. - 0.56 0.49 0.38 0.37 0.33 0.18 0.22 0.18 0.18 0.17 % Of Sales - 7.55% 6.41% 7.25% 8.75% 8.42% 5.79% 10.78% 14.88% 21.95% 19.54% 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. - 1.46 1.05 0.08 0.28 0.37 0.02 0.01 0.09 0.01 0.00 % Of Sales - 19.68% 13.73% 1.53% 6.62% 9.44% 0.64% 0.49% 7.44% 1.22% 1.15% EBITDA 7.72 4.51 5.21 4.07 3.03 2.80 2.56 1.55 0.71 0.44 0.48 EBITDA Margin 64.39% 60.78% 68.10% 77.67% 71.63% 71.43% 82.32% 75.98% 58.68% 53.66% 55.17% Other Income 2.30 0.66 1.39 0.78 1.15 1.55 0.56 0.27 3.90 1.14 0.06 Interest 3.90 2.50 3.74 2.43 1.93 1.42 1.43 0.95 0.52 0.26 0.38 Depreciation 0.18 0.11 0.09 0.11 0.17 0.11 0.06 0.07 0.06 0.05 0.05 PBT 5.96 2.57 2.77 2.31 2.08 2.83 1.62 0.79 4.03 1.27 0.11 Tax 1.07 0.65 0.60 0.67 0.53 0.53 0.44 0.17 0.11 0.04 0.07 Tax Rate 17.95% 25.29% 21.66% 29.00% 25.48% 18.73% 27.16% 21.52% 2.73% 3.15% 63.64% PAT 4.88 1.92 2.17 1.64 1.55 2.30 1.18 0.62 3.92 1.23 0.04 PAT before Minority Interest 4.88 1.92 2.17 1.64 1.55 2.30 1.18 0.62 3.92 1.23 0.04 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 40.70% 25.88% 28.37% 31.30% 36.64% 58.67% 37.94% 30.39% 323.97% 150.0% 4.60% PAT Growth 166.67% -11.52% 32.32% 5.81% -32.61% 94.92% 90.32% -84.18% 218.70% 2,975.00% Unadjusted EPS 13.84 5.42 6.13 4.63 4.37 6.50 3.33 1.75 11.10 3.47 0.11

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 21.83 19.92 17.75 16.12 14.58 12.29 11.11 10.49 6.57 5.34 Share Capital 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 Total Reserves 18.30 16.38 14.22 12.58 11.05 8.75 7.58 6.96 3.04 1.81 Non-Current Liabilities 20.58 31.04 24.48 17.39 10.83 12.66 8.14 4.27 2.78 1.96 Secured Loans 0.00 0.00 0.05 0.14 0.23 0.00 0.04 0.09 0.15 0.11 Unsecured Loans 20.45 30.91 24.46 17.09 10.60 12.49 8.09 4.17 2.63 1.85 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 5.60 4.63 5.86 2.75 2.10 2.13 1.95 1.63 3.32 3.31 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.14 3.12 Other Current Liabilities 2.57 3.05 1.53 0.76 0.41 0.63 0.49 0.23 0.03 0.04 Short Term Borrowings 2.58 1.23 3.82 1.47 1.30 1.11 1.21 1.21 0.00 0.00 Short Term Provisions 0.45 0.35 0.50 0.52 0.39 0.39 0.25 0.20 0.15 0.15 Total Liabilities 48.01 55.59 48.09 36.26 27.51 27.08 21.20 16.39 12.67 10.61 Net Block 7.69 4.77 4.50 4.56 4.15 4.05 3.86 3.29 3.51 3.18 Gross Block 8.61 5.59 5.34 5.29 4.70 4.49 4.24 3.64 3.80 3.41 Accumulated Depreciation 0.92 0.82 0.84 0.73 0.55 0.44 0.38 0.35 0.29 0.23 Non Current Assets 8.77 6.06 6.30 6.21 5.52 5.25 5.33 16.40 4.86 4.60 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.81 1.02 1.53 1.48 1.20 1.05 1.30 1.31 1.35 1.42 Long Term Loans & Adv. 0.26 0.26 0.26 0.17 0.17 0.15 0.16 0.16 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 39.24 49.52 41.79 30.04 22.00 21.83 15.86 11.64 7.81 6.02 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 36.35 46.33 39.62 27.29 19.23 19.26 13.68 8.59 6.20 5.23 Cash & Bank 2.33 2.68 1.85 1.83 1.85 1.03 1.46 1.94 0.35 0.16 Other Current Assets 0.56 0.50 0.23 0.93 0.92 1.54 0.71 1.11 1.26 0.63 Short Term Loans & Adv. 0.00 0.00 0.09 0.00 0.00 1.00 0.00 0.00 0.26 0.63 Net Current Assets 33.64 44.90 35.93 27.29 19.90 19.70 13.91 10.00 4.49 2.71 Total Assets 48.01 55.58 48.09 36.25 27.52 27.08 21.19 28.04 12.67 10.62

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 11.58 -4.35 -9.78 -6.46 1.44 -4.81 -3.89 -5.10 -1.40 2.20 PBT 1.92 2.17 2.29 1.55 2.30 1.18 0.62 3.92 1.23 0.04 Adjustment 0.76 -0.45 -0.17 -0.07 -0.60 0.40 0.09 -3.57 -0.99 0.10 Changes in Working Capital 9.45 -5.23 -11.22 -7.53 0.28 -6.08 -4.60 -5.45 -1.64 2.06 Cash after chg. in Working capital 12.12 -3.52 -9.11 -6.06 1.97 -4.51 -3.89 -5.10 -1.40 2.20 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.54 -0.84 -0.67 -0.40 -0.54 -0.30 0.00 0.00 0.00 0.00 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 -2.81 1.37 0.18 -0.13 0.85 0.12 -0.46 3.99 0.79 -1.54 Net Fixed Assets -3.02 -0.25 -0.05 -0.59 -0.21 -0.25 -0.60 0.16 -0.39 -1.55 Net Investments 0.21 0.51 -0.05 -0.28 -0.15 0.25 0.01 0.04 0.07 0.01 Others 0.00 1.11 0.28 0.74 1.21 0.12 0.13 3.79 1.11 0.00 Cash from Financing Activity -9.12 3.81 9.63 6.57 -1.47 4.26 3.87 2.69 0.82 -0.33 Net Cash Inflow / Outflow -0.35 0.83 0.02 -0.02 0.82 -0.43 -0.48 1.59 0.20 0.33 Opening Cash & Equivalents 2.68 1.85 1.83 1.85 1.03 1.46 1.94 0.35 0.16 -0.17 Closing Cash & Equivalent 2.33 2.68 1.85 1.83 1.85 1.03 1.46 1.94 0.35 0.16

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 61.77 56.35 50.22 45.59 41.26 34.76 31.43 29.68 18.59 15.11 ROA 3.70% 4.18% 3.88% 4.85% 8.41% 4.88% 3.28% 26.99% 10.55% 0.40% ROE 9.18% 11.49% 9.66% 10.07% 17.09% 10.07% 5.71% 45.97% 20.62% 0.71% ROCE 10.45% 13.26% 11.72% 13.02% 16.16% 13.18% 9.56% 35.90% 18.36% 6.61% Fixed Asset Turnover 1.04 1.40 0.99 0.85 0.85 0.71 0.52 0.33 0.23 0.33 Receivable days 2034.17 2051.66 2330.95 2007.40 1791.43 1931.10 1994.67 2233.22 2552.87 2099.17 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1831.00 3961.79 1900.98 Cash Conversion Cycle 2034.17 2051.66 2330.95 2007.40 1791.43 1931.10 1994.67 402.22 -1408.92 198.19 Total Debt/Equity 1.05 1.61 1.60 1.16 0.83 1.11 0.84 0.52 0.42 0.37 Interest Cover 2.03 1.74 1.95 2.08 2.99 2.13 1.83 8.81 5.93 1.30

Top Investors:

Annual Reports:

News Update:

Mansi Finance (Chen) - Quarterly Results
14th Aug 2019, 15:46 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.

Feedback