Nifty

:

11670.80

Sensex

:

39749.85

-58.80 (-0.50%)
-172.61 (-0.43%)

Login

Nifty
Sensex

:
:

11670.80
39749.85

-58.80 (-0.50%)
-172.61 (-0.43%)

Mansi Finance (Chennai) Ltd.

Finance - NBFC

Rating :

N/A

BSE: 511758 | NSE: Not Listed

Watchlist

NSE BSE

21.85

27-Oct-2020

Open
High
Low
Previous Close

21.85
21.85
21.85
23.00

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

42
917
45.90
16.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7.72
6.13
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44.30
N/A
0.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

29.35
20.51
12.01

EBITDA CAGR (%)

10 Years
5 Years
3 Years

30.76
16.24
4.30

PAT CAGR (%)

10 Years
5 Years
3 Years

13.15
22.24
24.92

P:E (Median)

8 Years
5 Years
3 Years

4.80
5.43
4.08

P:BV (Average)

8 Years
5 Years
3 Years

0.39
0.39
0.39

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.42
5.67
5.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 1.39 2.52 -44.84% 2.27 4.12 -44.90% 1.66 2.86 -41.96% 1.65 2.49 -33.73%
Expenses 0.25 0.31 -19.35% 0.85 3.15 -73.02% 0.40 0.38 5.26% 0.50 0.43 16.28%
EBITDA 1.14 2.21 -48.42% 1.42 0.97 46.39% 1.26 2.48 -49.19% 1.15 2.06 -44.17%
EBIDTM 81.85% 87.75% 62.59% 23.60% 76.18% 86.82% 70.06% 82.88%
Other Income 0.11 0.13 -15.38% 0.10 0.12 -16.67% 0.10 0.13 -23.08% 0.55 1.92 -71.35%
Interest 0.92 1.07 -14.02% 0.98 1.44 -31.94% 0.98 0.71 38.03% 1.04 0.68 52.94%
Depreciation 0.03 0.04 -25.00% 0.01 0.08 -87.50% 0.04 0.03 33.33% 0.04 0.03 33.33%
PBT 0.30 1.23 -75.61% 0.54 -0.43 - 0.35 1.88 -81.38% 0.62 3.28 -81.10%
Tax 0.07 0.20 -65.00% 0.21 0.33 -36.36% 0.10 0.34 -70.59% 0.18 0.20 -10.00%
PAT 0.23 1.03 -77.67% 0.33 -0.76 - 0.25 1.53 -83.66% 0.45 3.08 -85.39%
PATM 16.64% 41.04% 14.64% -18.31% 15.08% 53.64% 26.97% 123.74%
EPS 0.66 2.96 -77.70% 0.95 -2.16 - 0.71 4.38 -83.79% 1.27 8.80 -85.57%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 6.97 10.75 7.42 7.65 5.24 4.23 3.92 3.11 2.04 1.21 0.82 Net Sales Growth -41.87% 44.88% -3.01% 45.99% 23.88% 7.91% 26.05% 52.45% 68.60% 47.56% 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 6.97 10.75 7.42 7.65 5.24 4.23 3.92 3.11 2.04 1.21 0.82 GP Margin 99.99% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 2.00 4.32 2.91 2.44 1.17 1.20 1.12 0.55 0.49 0.50 0.38 Power & Fuel Cost - 0.04 0.03 0.02 0.01 0.01 0.01 0.01 0.00 0.01 0.01 % Of Sales - 0.37% 0.40% 0.26% 0.19% 0.24% 0.26% 0.32% 0% 0.83% 1.22% Employee Cost - 0.66 0.49 0.45 0.41 0.34 0.26 0.19 0.14 0.13 0.08 % Of Sales - 6.14% 6.60% 5.88% 7.82% 8.04% 6.63% 6.11% 6.86% 10.74% 9.76% Manufacturing Exp. - 0.41 0.40 0.45 0.31 0.21 0.16 0.16 0.11 0.10 0.10 % Of Sales - 3.81% 5.39% 5.88% 5.92% 4.96% 4.08% 5.14% 5.39% 8.26% 12.20% General & Admin Exp. - 0.60 0.56 0.49 0.38 0.37 0.33 0.18 0.22 0.18 0.18 % Of Sales - 5.58% 7.55% 6.41% 7.25% 8.75% 8.42% 5.79% 10.78% 14.88% 21.95% 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. - 2.65 1.46 1.05 0.08 0.28 0.37 0.02 0.01 0.09 0.00 % Of Sales - 24.65% 19.68% 13.73% 1.53% 6.62% 9.44% 0.64% 0.49% 7.44% 1.22% EBITDA 4.97 6.43 4.51 5.21 4.07 3.03 2.80 2.56 1.55 0.71 0.44 EBITDA Margin 71.31% 59.81% 60.78% 68.10% 77.67% 71.63% 71.43% 82.32% 75.98% 58.68% 53.66% Other Income 0.86 2.32 0.66 1.39 0.78 1.15 1.55 0.56 0.27 3.90 1.14 Interest 3.92 3.37 2.50 3.74 2.43 1.93 1.42 1.43 0.95 0.52 0.26 Depreciation 0.12 0.16 0.11 0.09 0.11 0.17 0.11 0.06 0.07 0.06 0.05 PBT 1.81 5.23 2.57 2.77 2.31 2.08 2.83 1.62 0.79 4.03 1.27 Tax 0.56 1.00 0.65 0.60 0.67 0.53 0.53 0.44 0.17 0.11 0.04 Tax Rate 30.94% 19.12% 25.29% 21.66% 29.00% 25.48% 18.73% 27.16% 21.52% 2.73% 3.15% PAT 1.26 4.23 1.92 2.17 1.64 1.55 2.30 1.18 0.62 3.92 1.23 PAT before Minority Interest 1.26 4.23 1.92 2.17 1.64 1.55 2.30 1.18 0.62 3.92 1.23 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 18.08% 39.35% 25.88% 28.37% 31.30% 36.64% 58.67% 37.94% 30.39% 323.97% 150.0% PAT Growth -74.18% 120.31% -11.52% 32.32% 5.81% -32.61% 94.92% 90.32% -84.18% 218.70% EPS 3.60 12.09 5.49 6.20 4.69 4.43 6.57 3.37 1.77 11.20 3.51

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 26.07 21.83 19.92 17.75 16.12 14.58 12.29 11.11 10.49 6.57 Share Capital 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 3.53 Total Reserves 22.53 18.30 16.38 14.22 12.58 11.05 8.75 7.58 6.96 3.04 Non-Current Liabilities 36.30 20.58 31.04 24.48 17.39 10.83 12.66 8.14 4.27 2.78 Secured Loans 0.15 0.00 0.00 0.05 0.14 0.23 0.00 0.04 0.09 0.15 Unsecured Loans 36.02 20.45 30.91 24.46 17.09 10.60 12.49 8.09 4.17 2.63 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 5.25 5.60 4.63 5.86 2.75 2.10 2.13 1.95 1.63 3.32 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.14 Other Current Liabilities 2.26 2.57 3.05 1.53 0.76 0.41 0.63 0.49 0.23 0.03 Short Term Borrowings 2.57 2.58 1.23 3.82 1.47 1.30 1.11 1.21 1.21 0.00 Short Term Provisions 0.42 0.45 0.35 0.50 0.52 0.39 0.39 0.25 0.20 0.15 Total Liabilities 67.62 48.01 55.59 48.09 36.26 27.51 27.08 21.20 16.39 12.67 Net Block 9.92 7.69 4.77 4.50 4.56 4.15 4.05 3.86 3.29 3.51 Gross Block 11.00 8.61 5.59 5.34 5.29 4.70 4.49 4.24 3.64 3.80 Accumulated Depreciation 1.08 0.92 0.82 0.84 0.73 0.55 0.44 0.38 0.35 0.29 Non Current Assets 11.00 8.77 6.06 6.30 6.21 5.52 5.25 5.33 16.40 4.86 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 0.75 0.81 1.02 1.53 1.48 1.20 1.05 1.30 1.31 1.35 Long Term Loans & Adv. 0.32 0.26 0.26 0.26 0.17 0.17 0.15 0.16 0.16 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 56.62 39.24 49.52 41.79 30.04 22.00 21.83 15.86 11.64 7.81 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 53.95 36.35 46.33 39.62 27.29 19.23 19.26 13.68 8.59 6.20 Cash & Bank 2.16 2.33 2.68 1.85 1.83 1.85 1.03 1.46 1.94 0.35 Other Current Assets 0.51 0.56 0.50 0.23 0.93 0.92 1.54 0.71 1.11 1.26 Short Term Loans & Adv. 0.00 0.00 0.00 0.09 0.00 0.00 1.00 0.00 0.00 0.26 Net Current Assets 51.37 33.64 44.90 35.93 27.29 19.90 19.70 13.91 10.00 4.49 Total Assets 67.62 48.01 55.58 48.09 36.25 27.52 27.08 21.19 28.04 12.67

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity -15.21 11.58 -4.35 -9.78 -6.46 1.44 -4.81 -3.89 -5.10 -1.40 PBT 4.23 1.92 2.17 2.29 1.55 2.30 1.18 0.62 3.92 1.23 Adjustment -0.70 0.76 -0.45 -0.17 -0.07 -0.60 0.40 0.09 -3.57 -0.99 Changes in Working Capital -17.85 9.45 -5.23 -11.22 -7.53 0.28 -6.08 -4.60 -5.45 -1.64 Cash after chg. in Working capital -14.32 12.12 -3.52 -9.11 -6.06 1.97 -4.51 -3.89 -5.10 -1.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.89 -0.54 -0.84 -0.67 -0.40 -0.54 -0.30 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 -0.61 -2.81 1.37 0.18 -0.13 0.85 0.12 -0.46 3.99 0.79 Net Fixed Assets -2.39 -3.02 -0.25 -0.05 -0.59 -0.21 -0.25 -0.60 0.16 -0.39 Net Investments 0.06 0.21 0.51 -0.05 -0.28 -0.15 0.25 0.01 0.04 0.07 Others 1.72 0.00 1.11 0.28 0.74 1.21 0.12 0.13 3.79 1.11 Cash from Financing Activity 15.65 -9.12 3.81 9.63 6.57 -1.47 4.26 3.87 2.69 0.82 Net Cash Inflow / Outflow -0.17 -0.35 0.83 0.02 -0.02 0.82 -0.43 -0.48 1.59 0.20 Opening Cash & Equivalents 2.33 2.68 1.85 1.83 1.85 1.03 1.46 1.94 0.35 0.16 Closing Cash & Equivalent 2.16 2.33 2.68 1.85 1.83 1.85 1.03 1.46 1.94 0.35

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 73.75 61.77 56.35 50.22 45.59 41.26 34.76 31.43 29.68 18.59 ROA 7.32% 3.70% 4.18% 3.88% 4.85% 8.41% 4.88% 3.28% 26.99% 10.55% ROE 17.68% 9.18% 11.49% 9.66% 10.07% 17.09% 10.07% 5.71% 45.97% 20.62% ROCE 15.68% 10.45% 13.26% 11.72% 13.02% 16.16% 13.18% 9.56% 35.90% 18.36% Fixed Asset Turnover 1.10 1.04 1.40 0.99 0.85 0.85 0.71 0.52 0.33 0.23 Receivable days 1532.68 2034.17 2051.66 2330.95 2007.40 1791.43 1931.10 1994.67 2233.22 2552.87 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 1831.00 3961.79 Cash Conversion Cycle 1532.68 2034.17 2051.66 2330.95 2007.40 1791.43 1931.10 1994.67 402.22 -1408.92 Total Debt/Equity 1.49 1.05 1.61 1.60 1.16 0.83 1.11 0.84 0.52 0.42 Interest Cover 2.55 2.03 1.74 1.95 2.08 2.99 2.13 1.83 8.81 5.93

Top Investors:

Annual Reports:

News Update:

No Latest News!

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