Nifty

:

18114.90

Sensex

:

60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Login

Nifty
Sensex

:
:

18114.90
60821.62

-63.20 (-0.35%)
-101.88 (-0.17%)

Maan Aluminium Ltd.

Aluminium & Aluminium Products

Rating :

69/99

BSE: 532906 | NSE: MAANALU

Watchlist

NSE BSE

130.30

22-Oct-2021

Open
High
Low
Previous Close

136.90
138.90
128.00
134.55

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

31293
41.25
234.05
31.68

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

175.03
9.52
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

236.48
0.39%
2.30

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.25
2.90
-14.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
24.70
6.33

PAT CAGR (%)

10 Years
5 Years
3 Years

43.49
35.25
17.30

P:E (Median)

8 Years
5 Years
3 Years

14.71
10.20
7.09

P:BV (Average)

8 Years
5 Years
3 Years

1.55
1.55
1.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.71
6.88
5.51

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 120.70 49.93 141.74% 163.27 98.51 65.74% 96.53 126.10 -23.45% 93.15 163.67 -43.09%
Expenses 113.16 46.95 141.02% 154.73 96.94 59.61% 89.12 123.17 -27.64% 87.57 160.33 -45.38%
EBITDA 7.54 2.98 153.02% 8.54 1.57 443.95% 7.41 2.93 152.90% 5.58 3.34 67.07%
EBIDTM 6.25% 5.97% 5.23% 1.59% 7.68% 2.32% 5.99% 2.04%
Other Income 1.60 0.67 138.81% 0.59 0.84 -29.76% 0.56 0.92 -39.13% 0.63 1.22 -48.36%
Interest 1.43 0.80 78.75% 1.17 0.90 30.00% 1.05 1.21 -13.22% 0.86 1.14 -24.56%
Depreciation 0.83 0.70 18.57% 0.82 0.67 22.39% 0.85 0.60 41.67% 0.83 0.63 31.75%
PBT 6.88 2.15 220.00% 7.14 0.84 750.00% 6.07 2.04 197.55% 4.52 2.79 62.01%
Tax 1.68 0.54 211.11% 1.88 0.01 18,700.00% 1.50 0.74 102.70% 1.16 -0.35 -
PAT 5.20 1.61 222.98% 5.26 0.83 533.73% 4.57 1.30 251.54% 3.36 3.14 7.01%
PATM 4.31% 3.22% 3.22% 0.84% 4.73% 1.03% 3.61% 1.92%
EPS 3.85 1.19 223.53% 3.90 0.61 539.34% 3.39 0.96 253.12% 2.49 2.33 6.87%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 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 /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 473.65 402.88 524.19 651.99 447.08 349.14 190.33 110.52 103.79 92.54 116.04 Net Sales Growth 8.09% -23.14% -19.60% 45.83% 28.05% 83.44% 72.21% 6.48% 12.16% -20.25% Cost Of Goods Sold 398.82 341.10 478.10 605.37 407.10 319.96 170.44 92.97 83.12 73.98 105.13 Gross Profit 74.83 61.77 46.08 46.62 39.99 29.18 19.89 17.55 20.67 18.55 10.90 GP Margin 15.80% 15.33% 8.79% 7.15% 8.94% 8.36% 10.45% 15.88% 19.92% 20.05% 9.39% Total Expenditure 444.58 378.37 511.81 633.96 434.31 341.01 185.23 106.92 99.41 88.85 116.54 Power & Fuel Cost - 8.07 8.00 7.69 6.39 5.48 4.98 6.10 7.01 5.08 3.89 % Of Sales - 2.00% 1.53% 1.18% 1.43% 1.57% 2.62% 5.52% 6.75% 5.49% 3.35% Employee Cost - 9.63 8.57 7.49 6.17 5.54 3.68 3.23 3.39 3.95 2.96 % Of Sales - 2.39% 1.63% 1.15% 1.38% 1.59% 1.93% 2.92% 3.27% 4.27% 2.55% Manufacturing Exp. - 8.59 6.61 4.79 4.40 3.78 2.81 2.20 1.77 1.97 1.42 % Of Sales - 2.13% 1.26% 0.73% 0.98% 1.08% 1.48% 1.99% 1.71% 2.13% 1.22% General & Admin Exp. - 3.09 2.92 2.69 2.20 1.78 0.86 0.60 0.92 1.13 0.71 % Of Sales - 0.77% 0.56% 0.41% 0.49% 0.51% 0.45% 0.54% 0.89% 1.22% 0.61% Selling & Distn. Exp. - 5.92 4.24 5.03 5.02 2.38 1.60 1.63 3.01 2.48 1.85 % Of Sales - 1.47% 0.81% 0.77% 1.12% 0.68% 0.84% 1.47% 2.90% 2.68% 1.59% Miscellaneous Exp. - 1.98 3.37 0.90 3.05 2.09 0.86 0.19 0.19 0.26 1.85 % Of Sales - 0.49% 0.64% 0.14% 0.68% 0.60% 0.45% 0.17% 0.18% 0.28% 0.49% EBITDA 29.07 24.51 12.38 18.03 12.77 8.13 5.10 3.60 4.38 3.69 -0.50 EBITDA Margin 6.14% 6.08% 2.36% 2.77% 2.86% 2.33% 2.68% 3.26% 4.22% 3.99% -0.43% Other Income 3.38 2.45 3.87 4.93 4.58 4.69 1.13 0.96 1.27 1.28 3.90 Interest 4.51 3.88 4.63 6.43 5.87 6.11 3.85 2.71 3.07 2.53 1.35 Depreciation 3.33 3.20 2.47 2.14 1.71 1.59 1.43 1.42 2.21 1.77 1.49 PBT 24.61 19.87 9.15 14.40 9.77 5.11 0.95 0.43 0.37 0.67 0.57 Tax 6.22 5.08 1.60 5.23 3.35 1.84 0.35 0.15 -0.05 0.27 0.16 Tax Rate 25.27% 25.57% 17.49% 36.32% 34.29% 36.01% 36.84% 34.88% -13.51% 40.30% 28.07% PAT 18.39 14.80 7.55 9.17 6.42 3.27 0.60 0.28 0.42 0.40 0.40 PAT before Minority Interest 18.39 14.80 7.55 9.17 6.42 3.27 0.60 0.28 0.42 0.40 0.40 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 3.88% 3.67% 1.44% 1.41% 1.44% 0.94% 0.32% 0.25% 0.40% 0.43% 0.34% PAT Growth 167.30% 96.03% -17.67% 42.83% 96.33% 445.00% 114.29% -33.33% 5.00% 0.00% EPS 13.62 10.96 5.59 6.79 4.76 2.42 0.44 0.21 0.31 0.30 0.30

Description TTM Mar 09
Net Sales - 42.03 Net Sales Growth - Cost Of Goods Sold - 33.05 Gross Profit - 8.98 GP Margin - 21.37% Total Expenditure - 39.51 Power & Fuel Cost - 2.22 % Of Sales - 5.28% Employee Cost - 1.54 % Of Sales - 3.66% Manufacturing Exp. - 0.77 % Of Sales - 1.83% General & Admin Exp. - 0.89 % Of Sales - 2.12% Selling & Distn. Exp. - 0.94 % Of Sales - 2.24% Miscellaneous Exp. - 0.09 % Of Sales - 0.21% EBITDA - 2.52 EBITDA Margin - 6.00% Other Income - 0.14 Interest - 0.46 Depreciation - 1.10 PBT - 1.10 Tax - 0.33 Tax Rate - 30.00% PAT - 0.76 PAT before Minority Interest - 0.76 Minority Interest - 0.00 PAT Margin - 1.81% PAT Growth - EPS - 0.56

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 64.06 50.14 43.42 35.35 29.69 26.92 26.52 27.21 26.80 26.40 Share Capital 6.76 6.76 6.76 6.76 3.38 3.38 3.38 3.38 3.38 3.38 Total Reserves 57.30 43.38 36.66 28.59 26.31 23.54 23.14 23.83 23.42 23.02 Non-Current Liabilities 6.60 6.40 6.46 5.58 5.35 5.12 1.81 2.03 3.56 4.57 Secured Loans 0.14 0.14 0.00 0.04 0.11 0.00 0.00 0.00 1.57 2.79 Unsecured Loans 3.00 3.00 3.00 3.00 3.00 3.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.42 0.39 0.27 0.29 0.28 0.00 0.00 0.00 0.00 0.00 Current Liabilities 89.58 35.49 75.79 72.52 70.66 57.87 36.59 28.57 29.21 18.46 Trade Payables 13.68 3.96 19.22 32.06 2.35 2.74 15.77 8.02 14.75 10.03 Other Current Liabilities 5.56 4.39 6.17 2.72 2.73 2.20 0.93 2.05 2.50 2.61 Short Term Borrowings 69.02 26.49 49.58 36.76 64.87 52.44 19.66 18.28 11.69 5.55 Short Term Provisions 1.32 0.65 0.83 0.99 0.71 0.49 0.24 0.22 0.26 0.27 Total Liabilities 160.24 92.03 125.67 113.45 105.70 89.91 64.92 57.81 59.57 49.43 Net Block 37.22 29.13 27.13 22.55 21.47 20.20 20.10 21.47 22.17 12.39 Gross Block 47.88 36.76 32.47 25.83 23.06 35.17 33.64 32.19 30.71 19.15 Accumulated Depreciation 10.66 7.63 5.34 3.28 1.59 14.97 13.54 10.72 8.53 6.76 Non Current Assets 38.97 31.32 28.03 22.98 21.85 20.87 20.49 21.83 22.56 19.71 Capital Work in Progress 0.40 0.18 0.18 0.13 0.13 0.25 0.00 0.00 0.00 7.05 Non Current Investment 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.34 2.02 0.72 0.31 0.26 0.42 0.39 0.36 0.38 0.27 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 121.26 60.71 97.64 90.46 83.84 69.04 44.44 35.98 37.00 29.71 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 32.68 16.01 10.62 9.73 15.66 16.17 17.00 15.96 14.70 9.68 Sundry Debtors 62.44 38.41 82.17 68.49 59.32 42.76 17.83 12.46 15.91 15.35 Cash & Bank 10.85 2.42 1.81 3.28 1.02 1.25 0.75 1.01 1.42 0.93 Other Current Assets 15.28 2.12 1.96 7.35 7.84 8.86 8.87 6.56 4.98 3.76 Short Term Loans & Adv. 5.14 1.74 1.07 1.61 4.18 3.31 3.60 3.26 2.04 1.51 Net Current Assets 31.68 25.22 21.85 17.94 13.18 11.17 7.85 7.41 7.80 11.25 Total Assets 160.23 92.03 125.67 113.44 105.69 89.91 64.93 57.81 59.56 49.42

Description Mar 09
Shareholder's Funds 26.17 Share Capital 3.38 Total Reserves 22.79 Non-Current Liabilities 1.50 Secured Loans 1.61 Unsecured Loans 0.01 Long Term Provisions 0.00 Current Liabilities 1.79 Trade Payables 0.36 Other Current Liabilities 1.43 Short Term Borrowings 0.00 Short Term Provisions 0.00 Total Liabilities 29.46 Net Block 11.05 Gross Block 13.84 Accumulated Depreciation 2.79 Non Current Assets 13.46 Capital Work in Progress 0.00 Non Current Investment 2.42 Long Term Loans & Adv. 0.00 Other Non Current Assets 0.00 Current Assets 15.76 Current Investments 0.00 Inventories 3.59 Sundry Debtors 5.65 Cash & Bank 3.18 Other Current Assets 3.34 Short Term Loans & Adv. 2.43 Net Current Assets 13.98 Total Assets 29.45

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity -19.49 30.45 -4.35 36.08 -7.39 -30.72 3.24 -1.27 2.15 6.37 PBT 19.87 9.15 14.40 9.77 5.11 0.95 0.43 0.37 0.67 0.57 Adjustment 6.61 7.46 4.84 6.56 5.18 4.21 3.70 4.87 3.86 2.52 Changes in Working Capital -41.48 16.35 -18.56 22.54 -16.56 -35.68 -0.81 -6.44 -2.19 3.75 Cash after chg. in Working capital -15.00 32.95 0.67 38.87 -6.27 -30.52 3.31 -1.21 2.34 6.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.49 -2.51 -5.02 -2.79 -1.12 -0.20 -0.07 -0.06 -0.19 -0.47 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 -12.35 -2.14 -2.66 1.05 1.34 -0.70 -1.03 -1.10 -4.05 -8.22 Net Fixed Assets -11.34 -4.29 -6.69 -2.77 12.23 -1.78 -1.45 -1.48 -4.51 -8.47 Net Investments -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1.00 2.15 4.03 3.82 -10.89 1.08 0.42 0.38 0.46 0.25 Cash from Financing Activity 37.92 -28.39 5.54 -34.87 5.82 31.92 -2.47 1.95 2.39 1.16 Net Cash Inflow / Outflow 6.08 -0.08 -1.47 2.26 -0.23 0.51 -0.26 -0.41 0.49 -0.69 Opening Cash & Equivalents 0.05 0.14 3.28 1.02 1.25 0.75 1.01 1.42 0.93 1.62 Closing Cash & Equivalent 6.13 0.05 1.81 3.28 1.02 1.25 0.75 1.01 1.42 0.93

Description Mar 09
Cash From Operating Activity 5.21 PBT 1.27 Adjustment 1.09 Changes in Working Capital 3.20 Cash after chg. in Working capital 5.57 Interest Paid 0.00 Tax Paid -0.36 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -3.56 Net Fixed Assets Net Investments Others Cash from Financing Activity 0.56 Net Cash Inflow / Outflow 2.21 Opening Cash & Equivalents 0.97 Closing Cash & Equivalent 3.18

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 47.38 37.08 64.22 52.28 43.91 39.82 39.23 40.25 39.64 39.05 ROA 11.73% 6.94% 7.67% 5.86% 3.34% 0.78% 0.46% 0.71% 0.73% 0.89% ROE 25.91% 16.14% 23.29% 19.74% 11.54% 2.26% 1.05% 1.54% 1.49% 1.54% ROCE 21.98% 15.66% 24.33% 18.08% 12.46% 7.48% 6.75% 7.79% 8.20% 5.54% Fixed Asset Turnover 9.65 15.56 22.51 18.51 12.30 5.76 3.59 3.54 4.02 6.56 Receivable days 45.07 40.86 41.91 51.56 52.03 55.82 46.73 46.48 56.99 46.00 Inventory Days 21.76 9.02 5.66 10.24 16.22 30.55 50.85 50.24 44.45 25.73 Payable days 8.38 8.28 14.79 14.64 2.09 11.14 23.83 19.82 14.48 7.04 Cash Conversion Cycle 58.45 41.61 32.78 47.16 66.16 75.23 73.75 76.90 86.96 64.69 Total Debt/Equity 1.13 0.59 1.21 1.13 2.29 2.06 0.74 0.71 0.55 0.38 Interest Cover 6.12 2.98 3.24 2.66 1.84 1.25 1.16 1.12 1.26 1.42

Description Mar 09
Book Value (Rs.) 38.37 ROA 2.59% ROE 2.94% ROCE 5.64% Fixed Asset Turnover 3.30 Receivable days 45.17 Inventory Days 28.69 Payable days 3.42 Cash Conversion Cycle 70.44 Total Debt/Equity 0.06 Interest Cover 3.38

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