Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Chemicals

Rating :
33/99

BSE: 514418 | NSE: MANORG

411.40
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  399.00
  •  411.40
  •  395.00
  •  391.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23205
  •  94.93
  •  479.00
  •  270.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 344.46
  • 80.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 515.36
  • N/A
  • 1.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.91%
  • 0.95%
  • 36.21%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 7.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.26
  • 1.92
  • 13.35

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.67
  • 8.85
  • 8.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.66
  • 1.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -21.10
  • -22.88
  • -22.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
105.10
104.17
0.89%
110.61
129.70
-14.72%
168.90
154.28
9.48%
108.91
104.38
4.34%
Expenses
94.89
93.83
1.13%
100.62
121.25
-17.01%
159.29
176.19
-9.59%
100.06
104.03
-3.82%
EBITDA
10.21
10.34
-1.26%
9.99
8.45
18.22%
9.61
-21.91
-
8.85
0.35
2,428.57%
EBIDTM
9.72%
9.92%
9.03%
6.52%
5.69%
-14.20%
8.12%
0.34%
Other Income
0.25
0.03
733.33%
0.04
0.64
-93.75%
0.07
0.03
133.33%
0.42
0.28
50.00%
Interest
3.69
3.24
13.89%
3.83
3.83
0.00%
3.81
3.68
3.53%
4.30
3.68
16.85%
Depreciation
5.09
4.72
7.84%
5.18
4.30
20.47%
5.13
4.67
9.85%
4.44
3.85
15.32%
PBT
1.69
2.40
-29.58%
1.03
0.97
6.19%
0.74
-30.23
-
0.53
-6.89
-
Tax
-0.77
1.82
-
0.13
0.48
-72.92%
0.11
-8.83
-
0.23
0.00
0
PAT
2.45
0.57
329.82%
0.90
0.49
83.67%
0.63
-21.40
-
0.31
-6.89
-
PATM
2.33%
0.55%
0.81%
0.38%
0.37%
-13.87%
0.28%
-6.60%
EPS
2.86
0.67
326.87%
1.05
0.57
84.21%
0.74
-24.99
-
0.36
-8.05
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
493.52
492.53
490.65
338.24
374.52
Net Sales Growth
0.20%
0.38%
45.06%
-9.69%
 
Cost Of Goods Sold
302.68
343.22
276.97
123.35
209.03
Gross Profit
190.84
149.30
213.68
214.89
165.50
GP Margin
38.67%
30.31%
43.55%
63.53%
44.19%
Total Expenditure
454.86
495.29
399.67
210.45
288.19
Power & Fuel Cost
-
45.83
32.24
16.75
16.31
% Of Sales
-
9.31%
6.57%
4.95%
4.35%
Employee Cost
-
34.70
29.74
20.91
25.46
% Of Sales
-
7.05%
6.06%
6.18%
6.80%
Manufacturing Exp.
-
29.90
20.77
23.14
19.25
% Of Sales
-
6.07%
4.23%
6.84%
5.14%
General & Admin Exp.
-
8.74
5.79
12.33
7.16
% Of Sales
-
1.77%
1.18%
3.65%
1.91%
Selling & Distn. Exp.
-
19.97
27.03
9.97
4.70
% Of Sales
-
4.05%
5.51%
2.95%
1.25%
Miscellaneous Exp.
-
12.94
7.14
4.00
6.29
% Of Sales
-
2.63%
1.46%
1.18%
1.68%
EBITDA
38.66
-2.76
90.98
127.79
86.33
EBITDA Margin
7.83%
-0.56%
18.54%
37.78%
23.05%
Other Income
0.78
0.34
1.44
1.05
1.03
Interest
15.63
13.79
4.20
1.00
5.22
Depreciation
19.84
17.54
15.02
13.53
8.97
PBT
3.99
-33.76
73.21
114.30
73.17
Tax
-0.30
-6.53
19.47
29.52
14.98
Tax Rate
-7.52%
19.34%
26.59%
25.83%
23.81%
PAT
4.29
-27.22
53.74
84.78
47.94
PAT before Minority Interest
4.29
-27.22
53.74
84.78
47.94
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.87%
-5.53%
10.95%
25.07%
12.80%
PAT Growth
115.75%
-
-36.61%
76.85%
 
EPS
4.99
-31.65
62.49
98.58
55.74

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
275.75
304.07
251.67
167.90
Share Capital
8.56
8.56
8.56
8.56
Total Reserves
267.13
295.51
243.11
159.33
Non-Current Liabilities
40.98
60.01
6.05
14.47
Secured Loans
41.47
52.07
0.00
8.82
Unsecured Loans
0.01
0.03
0.02
0.00
Long Term Provisions
2.54
2.96
2.51
2.62
Current Liabilities
186.23
195.92
53.58
32.52
Trade Payables
33.08
32.48
24.12
11.39
Other Current Liabilities
18.18
11.80
4.55
12.05
Short Term Borrowings
133.70
150.57
23.91
8.60
Short Term Provisions
1.26
1.06
0.99
0.48
Total Liabilities
502.96
560.00
311.30
214.89
Net Block
227.44
197.95
120.58
101.83
Gross Block
349.45
302.72
210.54
178.62
Accumulated Depreciation
122.01
104.76
89.97
76.79
Non Current Assets
239.33
215.77
121.01
108.01
Capital Work in Progress
1.41
7.66
0.00
3.45
Non Current Investment
0.30
0.00
0.00
0.00
Long Term Loans & Adv.
10.05
10.03
0.27
2.57
Other Non Current Assets
0.13
0.13
0.16
0.16
Current Assets
263.63
344.23
190.29
106.88
Current Investments
0.00
0.00
0.00
0.00
Inventories
189.46
243.84
106.16
64.71
Sundry Debtors
47.49
44.08
34.44
31.32
Cash & Bank
1.45
1.41
34.40
0.69
Other Current Assets
25.22
0.20
0.22
0.37
Short Term Loans & Adv.
25.03
54.70
15.07
9.78
Net Current Assets
77.40
148.31
136.71
74.36
Total Assets
502.96
560.00
311.30
214.89

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
76.92
-84.10
26.28
93.33
PBT
-33.76
73.13
114.10
62.91
Adjustment
30.49
17.77
13.85
14.20
Changes in Working Capital
79.88
-153.22
-72.12
33.27
Cash after chg. in Working capital
76.62
-62.33
55.83
110.38
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
0.31
-21.78
-29.55
-17.05
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-40.78
-99.53
-28.15
-59.30
Net Fixed Assets
-32.40
-82.76
-28.47
Net Investments
-0.34
-0.10
-0.10
Others
-8.04
-16.67
0.42
Cash from Financing Activity
-35.58
183.10
2.27
-35.92
Net Cash Inflow / Outflow
0.57
-0.53
0.40
-1.88
Opening Cash & Equivalents
0.51
1.04
0.65
2.53
Closing Cash & Equivalent
1.08
0.51
1.04
0.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
321.90
355.04
293.86
196.04
ROA
-5.12%
12.34%
32.22%
22.31%
ROE
-9.39%
19.34%
40.41%
28.55%
ROCE
-4.07%
19.55%
49.69%
36.22%
Fixed Asset Turnover
1.51
1.91
1.74
2.10
Receivable days
33.93
29.21
35.48
30.52
Inventory Days
160.55
130.18
92.20
63.07
Payable days
34.86
37.30
52.54
15.13
Cash Conversion Cycle
159.62
122.09
75.14
78.46
Total Debt/Equity
0.69
0.70
0.10
0.12
Interest Cover
-1.45
18.44
115.10
13.05

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.