Nifty

:

14745.75

Sensex

:

50121.16

101.05 (0.69%)
329.04 (0.66%)

Login

Nifty
Sensex

:
:

14745.75
50121.16

101.05 (0.69%)
329.04 (0.66%)

Mansi Finance (Chennai) Ltd.

Finance - NBFC

Rating :

N/A

BSE: 511758 | NSE: Not Listed

Watchlist

NSE BSE

16.15

01-Jan-2021

Open
High
Low
Previous Close

16.15
16.15
16.15
15.90

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

50
807
45.90
15.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.71
4.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44.76
N/A
0.20

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.94
9.10
2.97

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.91
8.29
6.09

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.23
4.67
2.37

P:E (Median)

8 Years
5 Years
3 Years

4.82
5.59
3.87

P:BV (Average)

8 Years
5 Years
3 Years

0.37
0.37
0.37

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.49
5.78
5.61

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 1.45 1.65 -12.12% 1.39 2.52 -44.84% 2.27 4.12 -44.90% 1.66 2.86 -41.96%
Expenses 0.32 0.50 -36.00% 0.25 0.31 -19.35% 0.85 3.15 -73.02% 0.40 0.38 5.26%
EBITDA 1.13 1.15 -1.74% 1.14 2.21 -48.42% 1.42 0.97 46.39% 1.26 2.48 -49.19%
EBIDTM 78.26% 70.06% 81.85% 87.75% 62.59% 23.58% 76.18% 86.82%
Other Income 0.23 0.55 -58.18% 0.11 0.13 -15.38% 0.10 0.12 -16.67% 0.10 0.13 -23.08%
Interest 0.88 1.04 -15.38% 0.92 1.07 -14.02% 0.98 1.44 -31.94% 0.98 0.71 38.03%
Depreciation 0.03 0.04 -25.00% 0.03 0.04 -25.00% 0.01 0.08 -87.50% 0.04 0.03 33.33%
PBT 0.45 0.62 -27.42% 0.30 1.23 -75.61% 0.54 -0.43 - 0.35 1.88 -81.38%
Tax 0.07 0.18 -61.11% 0.07 0.20 -65.00% 0.21 0.33 -36.36% 0.10 0.34 -70.59%
PAT 0.38 0.45 -15.56% 0.23 1.03 -77.67% 0.33 -0.76 - 0.25 1.53 -83.66%
PATM 26.43% 26.97% 16.64% 41.00% 14.64% -18.34% 15.08% 53.64%
EPS 1.09 1.27 -14.17% 0.66 2.95 -77.63% 0.95 -2.16 - 0.71 4.38 -83.79%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 6.77 8.10 10.75 7.42 7.65 5.24 4.23 3.92 3.11 2.04 1.21 Net Sales Growth -39.28% -24.65% 44.88% -3.01% 45.99% 23.88% 7.91% 26.05% 52.45% 68.60% 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 6.77 8.10 10.75 7.42 7.65 5.24 4.23 3.92 3.11 2.04 1.21 GP Margin 99.97% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1.82 2.04 4.32 2.91 2.44 1.17 1.20 1.12 0.55 0.49 0.50 Power & Fuel Cost - 0.03 0.04 0.03 0.02 0.01 0.01 0.01 0.01 0.00 0.01 % Of Sales - 0.37% 0.37% 0.40% 0.26% 0.19% 0.24% 0.26% 0.32% 0% 0.83% Employee Cost - 0.57 0.66 0.49 0.45 0.41 0.34 0.26 0.19 0.14 0.13 % Of Sales - 7.04% 6.14% 6.60% 5.88% 7.82% 8.04% 6.63% 6.11% 6.86% 10.74% Manufacturing Exp. - 0.45 0.41 0.40 0.45 0.31 0.21 0.16 0.16 0.11 0.10 % Of Sales - 5.56% 3.81% 5.39% 5.88% 5.92% 4.96% 4.08% 5.14% 5.39% 8.26% General & Admin Exp. - 0.56 0.60 0.56 0.49 0.38 0.37 0.33 0.18 0.22 0.18 % Of Sales - 6.91% 5.58% 7.55% 6.41% 7.25% 8.75% 8.42% 5.79% 10.78% 14.88% 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. - 0.47 2.65 1.46 1.05 0.08 0.28 0.37 0.02 0.01 0.00 % Of Sales - 5.80% 24.65% 19.68% 13.73% 1.53% 6.62% 9.44% 0.64% 0.49% 7.44% EBITDA 4.95 6.06 6.43 4.51 5.21 4.07 3.03 2.80 2.56 1.55 0.71 EBITDA Margin 73.12% 74.81% 59.81% 60.78% 68.10% 77.67% 71.63% 71.43% 82.32% 75.98% 58.68% Other Income 0.54 0.88 2.32 0.66 1.39 0.78 1.15 1.55 0.56 0.27 3.90 Interest 3.76 4.06 3.37 2.50 3.74 2.43 1.93 1.42 1.43 0.95 0.52 Depreciation 0.11 0.13 0.16 0.11 0.09 0.11 0.17 0.11 0.06 0.07 0.06 PBT 1.64 2.75 5.23 2.57 2.77 2.31 2.08 2.83 1.62 0.79 4.03 Tax 0.45 0.69 1.00 0.65 0.60 0.67 0.53 0.53 0.44 0.17 0.11 Tax Rate 27.44% 25.09% 19.12% 25.29% 21.66% 29.00% 25.48% 18.73% 27.16% 21.52% 2.73% PAT 1.19 2.06 4.23 1.92 2.17 1.64 1.55 2.30 1.18 0.62 3.92 PAT before Minority Interest 1.19 2.06 4.23 1.92 2.17 1.64 1.55 2.30 1.18 0.62 3.92 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 17.58% 25.43% 39.35% 25.88% 28.37% 31.30% 36.64% 58.67% 37.94% 30.39% 323.97% PAT Growth -47.11% -51.30% 120.31% -11.52% 32.32% 5.81% -32.61% 94.92% 90.32% -84.18% EPS 3.40 5.89 12.09 5.49 6.20 4.69 4.43 6.57 3.37 1.77 11.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 28.13 26.07 21.83 19.92 17.75 16.12 14.58 12.29 11.11 10.49 Share Capital 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 Total Reserves 24.59 22.53 18.30 16.38 14.22 12.58 11.05 8.75 7.58 6.96 Non-Current Liabilities 39.95 36.13 20.58 31.04 24.48 17.39 10.83 12.66 8.14 4.27 Secured Loans 0.43 0.15 0.00 0.00 0.05 0.14 0.23 0.00 0.04 0.09 Unsecured Loans 39.54 36.02 20.45 30.91 24.46 17.09 10.60 12.49 8.09 4.17 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 3.73 5.01 5.60 4.63 5.86 2.75 2.10 2.13 1.95 1.63 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 1.88 2.43 2.57 3.05 1.53 0.76 0.41 0.63 0.49 0.23 Short Term Borrowings 1.84 2.57 2.58 1.23 3.82 1.47 1.30 1.11 1.21 1.21 Short Term Provisions 0.00 0.00 0.45 0.35 0.50 0.52 0.39 0.39 0.25 0.20 Total Liabilities 71.81 67.21 48.01 55.59 48.09 36.26 27.51 27.08 21.20 16.39 Net Block 0.69 0.41 7.69 4.77 4.50 4.56 4.15 4.05 3.86 3.29 Gross Block 1.90 1.49 8.61 5.59 5.34 5.29 4.70 4.49 4.24 3.64 Accumulated Depreciation 1.21 1.08 0.92 0.82 0.84 0.73 0.55 0.44 0.38 0.35 Non Current Assets 11.76 11.18 8.77 6.06 6.30 6.21 5.52 5.25 5.33 16.40 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 10.02 10.26 0.81 1.02 1.53 1.48 1.20 1.05 1.30 1.31 Long Term Loans & Adv. 1.04 0.52 0.26 0.26 0.26 0.17 0.17 0.15 0.16 0.16 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 60.04 56.02 39.24 49.52 41.79 30.04 22.00 21.83 15.86 11.64 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 0.00 0.00 36.35 46.33 39.62 27.29 19.23 19.26 13.68 8.59 Cash & Bank 2.76 2.16 2.33 2.68 1.85 1.83 1.85 1.03 1.46 1.94 Other Current Assets 57.28 0.00 0.56 0.50 0.32 0.93 0.92 1.54 0.71 1.11 Short Term Loans & Adv. 57.28 53.86 0.00 0.00 0.09 0.00 0.00 1.00 0.00 0.00 Net Current Assets 56.32 51.02 33.64 44.90 35.93 27.29 19.90 19.70 13.91 10.00 Total Assets 71.80 67.20 48.01 55.58 48.09 36.25 27.52 27.08 21.19 28.04

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -2.81 -15.40 11.58 -4.35 -9.78 -6.46 1.44 -4.81 -3.89 -5.10 PBT 2.75 5.23 1.92 2.17 2.29 1.55 2.30 1.18 0.62 3.92 Adjustment 0.10 -1.55 0.76 -0.45 -0.17 -0.07 -0.60 0.40 0.09 -3.57 Changes in Working Capital -4.97 -18.08 9.45 -5.23 -11.22 -7.53 0.28 -6.08 -4.60 -5.45 Cash after chg. in Working capital -2.12 -14.40 12.12 -3.52 -9.11 -6.06 1.97 -4.51 -3.89 -5.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.69 -1.00 -0.54 -0.84 -0.67 -0.40 -0.54 -0.30 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 0.19 -0.61 -2.81 1.37 0.18 -0.13 0.85 0.12 -0.46 3.99 Net Fixed Assets -0.41 7.12 -3.02 -0.25 -0.05 -0.59 -0.21 -0.25 -0.60 0.16 Net Investments 0.24 -9.45 0.21 0.51 -0.05 -0.28 -0.15 0.25 0.01 0.04 Others 0.36 1.72 0.00 1.11 0.28 0.74 1.21 0.12 0.13 3.79 Cash from Financing Activity 3.08 15.71 -9.12 3.81 9.63 6.57 -1.47 4.26 3.87 2.69 Net Cash Inflow / Outflow 0.47 -0.30 -0.35 0.83 0.02 -0.02 0.82 -0.43 -0.48 1.59 Opening Cash & Equivalents 0.01 0.31 2.68 1.85 1.83 1.85 1.03 1.46 1.94 0.35 Closing Cash & Equivalent 0.48 0.01 2.33 2.68 1.85 1.83 1.85 1.03 1.46 1.94

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 79.57 73.75 61.77 56.35 50.22 45.59 41.26 34.76 31.43 29.68 ROA 2.96% 7.35% 3.70% 4.18% 3.88% 4.85% 8.41% 4.88% 3.28% 26.99% ROE 7.60% 17.68% 9.18% 11.49% 9.66% 10.07% 17.09% 10.07% 5.71% 45.97% ROCE 10.11% 15.68% 10.45% 13.26% 11.72% 13.02% 16.16% 13.18% 9.56% 35.90% Fixed Asset Turnover 4.77 2.13 1.04 1.40 0.99 0.85 0.85 0.71 0.52 0.33 Receivable days 0.00 0.00 2034.17 2051.66 2330.95 2007.40 1791.43 1931.10 1994.67 2233.22 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 0.00 0.00 1831.00 Cash Conversion Cycle 0.00 0.00 2034.17 2051.66 2330.95 2007.40 1791.43 1931.10 1994.67 402.22 Total Debt/Equity 1.49 1.49 1.05 1.61 1.60 1.16 0.83 1.11 0.84 0.52 Interest Cover 1.68 2.55 2.03 1.74 1.95 2.08 2.99 2.13 1.83 8.81

Top Investors:

Annual Reports:

News Update:

Mansi Finance (Chen) - Quarterly Results
6th Nov 2020, 14:04 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