Nifty

:

20937.70

Sensex

:

69653.73

82.60 (0.40%)
357.59 (0.52%)

Login

Nifty
Sensex

:
:

20937.70
69653.73

82.60 (0.40%)
357.59 (0.52%)

Maan Aluminium Ltd.

Aluminium & Aluminium Products

Rating :

66/99

BSE: 532906 | NSE: MAANALU

Watchlist

NSE BSE

130.15

06-Dec-2023

Open
High
Low
Previous Close

133.50
134.00
129.50
133.45

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

88720
116.39
150.05
37.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

705.54
15.17
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

749.17
1.15%
4.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.87
4.53
26.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

32.18
31.65
23.80

PAT CAGR (%)

10 Years
5 Years
3 Years

61.27
40.37
50.02

P:E (Median)

8 Years
5 Years
3 Years

9.55
7.67
9.10

P:BV (Average)

8 Years
5 Years
3 Years

2.11
2.11
2.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.92
5.91
6.78

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var%
Net Sales 295.30 188.20 56.91% 207.36 173.16 19.75% 262.87 129.00 103.78% 189.62 164.44 15.31%
Expenses 284.24 169.50 67.69% 193.95 160.96 20.50% 242.07 117.79 105.51% 170.03 157.74 7.79%
EBITDA 11.06 18.70 -40.86% 13.41 12.20 9.92% 20.80 11.21 85.55% 19.59 6.70 192.39%
EBIDTM 3.75% 9.94% 6.47% 7.05% 7.91% 8.69% 10.33% 4.07%
Other Income 1.55 1.34 15.67% 2.16 1.06 103.77% 1.50 1.89 -20.63% 1.26 0.76 65.79%
Interest 0.81 1.34 -39.55% 0.88 1.00 -12.00% 1.62 1.08 50.00% 0.99 1.13 -12.39%
Depreciation 1.16 1.06 9.43% 1.12 0.98 14.29% 1.32 0.90 46.67% 1.11 0.90 23.33%
PBT 10.64 17.64 -39.68% 13.57 11.28 20.30% 19.36 11.12 74.10% 18.75 5.43 245.30%
Tax 2.76 4.54 -39.21% 3.42 2.88 18.75% 4.90 2.95 66.10% 4.74 1.51 213.91%
PAT 7.88 13.10 -39.85% 10.15 8.40 20.83% 14.46 8.17 76.99% 14.01 3.92 257.40%
PATM 2.67% 6.96% 4.89% 4.85% 5.50% 6.33% 7.39% 2.38%
EPS 1.46 2.42 -39.67% 1.88 1.55 21.29% 2.67 1.51 76.82% 2.59 0.72 259.72%

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 955.15 813.85 572.29 402.88 524.19 651.99 447.08 349.14 190.33 110.52 103.79 Net Sales Growth 45.87% 42.21% 42.05% -23.14% -19.60% 45.83% 28.05% 83.44% 72.21% 6.48% Cost Of Goods Sold 798.33 632.19 472.95 341.10 478.10 605.37 407.10 319.96 170.44 92.97 83.12 Gross Profit 156.82 181.66 99.35 61.77 46.08 46.62 39.99 29.18 19.89 17.55 20.67 GP Margin 16.42% 22.32% 17.36% 15.33% 8.79% 7.15% 8.94% 8.36% 10.45% 15.88% 19.92% Total Expenditure 890.29 742.56 539.44 378.37 511.81 633.96 434.31 341.01 185.23 106.92 99.41 Power & Fuel Cost - 14.53 12.23 8.07 8.00 7.69 6.39 5.48 4.98 6.10 7.01 % Of Sales - 1.79% 2.14% 2.00% 1.53% 1.18% 1.43% 1.57% 2.62% 5.52% 6.75% Employee Cost - 15.76 11.49 9.63 8.57 7.49 6.17 5.54 3.68 3.23 3.39 % Of Sales - 1.94% 2.01% 2.39% 1.63% 1.15% 1.38% 1.59% 1.93% 2.92% 3.27% Manufacturing Exp. - 19.32 15.28 8.59 6.61 4.79 4.40 3.78 2.81 2.20 1.77 % Of Sales - 2.37% 2.67% 2.13% 1.26% 0.73% 0.98% 1.08% 1.48% 1.99% 1.71% General & Admin Exp. - 5.30 4.02 3.09 2.92 2.69 2.20 1.78 0.86 0.60 0.92 % Of Sales - 0.65% 0.70% 0.77% 0.56% 0.41% 0.49% 0.51% 0.45% 0.54% 0.89% Selling & Distn. Exp. - 50.09 21.85 5.92 4.24 5.03 5.02 2.38 1.60 1.63 3.01 % Of Sales - 6.15% 3.82% 1.47% 0.81% 0.77% 1.12% 0.68% 0.84% 1.47% 2.90% Miscellaneous Exp. - 5.38 1.62 1.98 3.37 0.90 3.05 2.09 0.86 0.19 3.01 % Of Sales - 0.66% 0.28% 0.49% 0.64% 0.14% 0.68% 0.60% 0.45% 0.17% 0.18% EBITDA 64.86 71.29 32.85 24.51 12.38 18.03 12.77 8.13 5.10 3.60 4.38 EBITDA Margin 6.79% 8.76% 5.74% 6.08% 2.36% 2.77% 2.86% 2.33% 2.68% 3.26% 4.22% Other Income 6.47 5.16 5.25 2.45 3.87 4.93 4.58 4.69 1.13 0.96 1.27 Interest 4.30 4.95 4.88 3.88 4.63 6.43 5.87 6.11 3.85 2.71 3.07 Depreciation 4.71 4.47 3.47 3.20 2.47 2.14 1.71 1.59 1.43 1.42 2.21 PBT 62.32 67.03 29.75 19.87 9.15 14.40 9.77 5.11 0.95 0.43 0.37 Tax 15.82 17.06 7.77 5.08 1.60 5.23 3.35 1.84 0.35 0.15 -0.05 Tax Rate 25.39% 25.45% 26.12% 25.57% 17.49% 36.32% 34.29% 36.01% 36.84% 34.88% -13.51% PAT 46.50 49.97 21.98 14.80 7.55 9.17 6.42 3.27 0.60 0.28 0.42 PAT before Minority Interest 46.50 49.97 21.98 14.80 7.55 9.17 6.42 3.27 0.60 0.28 0.42 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 4.87% 6.14% 3.84% 3.67% 1.44% 1.41% 1.44% 0.94% 0.32% 0.25% 0.40% PAT Growth 38.43% 127.34% 48.51% 96.03% -17.67% 42.83% 96.33% 445.00% 114.29% -33.33% EPS 8.60 9.24 4.06 2.74 1.40 1.70 1.19 0.60 0.11 0.05 0.08

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 - 0.14

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 130.28 84.37 64.06 50.14 43.42 35.35 29.69 26.92 26.52 27.21 Share Capital 13.52 13.52 6.76 6.76 6.76 6.76 3.38 3.38 3.38 3.38 Total Reserves 116.75 70.85 57.30 43.38 36.66 28.59 26.31 23.54 23.14 23.83 Non-Current Liabilities 4.72 6.87 6.72 6.40 6.46 5.58 5.35 5.12 1.81 2.03 Secured Loans 1.03 0.24 0.14 0.14 0.00 0.04 0.11 0.00 0.00 0.00 Unsecured Loans 0.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00 0.00 Long Term Provisions 0.37 0.44 0.55 0.39 0.27 0.29 0.28 0.00 0.00 0.00 Current Liabilities 89.89 80.20 89.45 35.49 75.79 72.52 70.66 57.87 36.59 28.57 Trade Payables 30.28 11.37 13.68 3.96 19.22 32.06 2.35 2.74 15.77 8.02 Other Current Liabilities 4.36 4.67 5.45 4.39 6.17 2.72 2.73 2.20 0.93 2.05 Short Term Borrowings 53.64 61.49 69.02 26.49 49.58 36.76 64.87 52.44 19.66 18.28 Short Term Provisions 1.62 2.67 1.30 0.65 0.83 0.99 0.71 0.49 0.24 0.22 Total Liabilities 224.89 171.44 160.23 92.03 125.67 113.45 105.70 89.91 64.92 57.81 Net Block 50.86 45.33 37.22 29.13 27.13 22.55 21.47 20.20 20.10 21.47 Gross Block 69.00 59.32 47.88 36.76 32.47 25.83 23.06 35.17 33.64 32.19 Accumulated Depreciation 18.13 13.99 10.66 7.63 5.34 3.28 1.59 14.97 13.54 10.72 Non Current Assets 53.69 46.96 38.97 31.32 28.03 22.98 21.85 20.87 20.49 21.83 Capital Work in Progress 0.85 0.39 0.40 0.18 0.18 0.13 0.13 0.25 0.00 0.00 Non Current Investment 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.97 1.23 1.34 2.02 0.72 0.31 0.26 0.42 0.39 0.36 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 171.20 124.48 121.26 60.71 97.64 90.46 83.84 69.04 44.44 35.98 Current Investments 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 34.95 37.19 32.68 16.01 10.62 9.73 15.66 16.17 17.00 15.96 Sundry Debtors 115.59 72.66 62.44 38.41 82.17 68.49 59.32 42.76 17.83 12.46 Cash & Bank 2.43 1.51 10.85 2.42 1.81 3.28 1.02 1.25 0.75 1.01 Other Current Assets 17.72 6.22 10.14 2.12 3.03 8.96 7.84 8.86 8.87 6.56 Short Term Loans & Adv. 1.94 6.89 5.14 1.74 1.07 1.61 4.18 3.31 3.60 3.26 Net Current Assets 81.31 44.29 31.81 25.22 21.85 17.94 13.18 11.17 7.85 7.41 Total Assets 224.89 171.44 160.23 92.03 125.67 113.44 105.69 89.91 64.93 57.81

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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 29.02 15.10 -19.49 30.45 -4.35 36.08 -7.39 -30.72 3.24 -1.27 PBT 67.03 29.75 19.87 9.15 14.40 9.77 5.11 0.95 0.43 0.37 Adjustment 12.52 7.60 6.61 7.46 4.84 6.56 5.18 4.21 3.70 4.87 Changes in Working Capital -32.29 -16.25 -41.48 16.35 -18.56 22.54 -16.56 -35.68 -0.81 -6.44 Cash after chg. in Working capital 47.26 21.10 -15.00 32.95 0.67 38.87 -6.27 -30.52 3.31 -1.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.24 -6.00 -4.49 -2.51 -5.02 -2.79 -1.12 -0.20 -0.07 -0.06 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 -10.17 -7.32 -12.35 -2.14 -2.66 1.05 1.34 -0.70 -1.03 -1.10 Net Fixed Assets -10.14 -11.43 -11.34 -4.29 -6.69 -2.77 12.23 -1.78 -1.45 -1.48 Net Investments -0.50 0.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.47 4.11 -1.00 2.15 4.03 3.82 -10.89 1.08 0.42 0.38 Cash from Financing Activity -18.86 -13.81 37.92 -28.39 5.54 -34.87 5.82 31.92 -2.47 1.95 Net Cash Inflow / Outflow -0.01 -6.04 6.08 -0.08 -1.47 2.26 -0.23 0.51 -0.26 -0.41 Opening Cash & Equivalents 0.10 6.13 0.05 0.14 3.28 1.02 1.25 0.75 1.01 1.42 Closing Cash & Equivalent 0.09 0.10 6.13 0.05 1.81 3.28 1.02 1.25 0.75 1.01

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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 24.09 15.60 47.38 37.08 64.22 52.28 43.91 39.82 39.23 40.25 ROA 25.22% 13.25% 11.73% 6.94% 7.67% 5.86% 3.34% 0.78% 0.46% 0.71% ROE 46.56% 29.62% 25.91% 16.14% 23.29% 19.74% 11.54% 2.26% 1.05% 1.54% ROCE 43.00% 24.25% 21.98% 15.66% 24.33% 18.08% 12.46% 7.48% 6.75% 7.79% Fixed Asset Turnover 12.79 10.84 9.65 15.56 22.51 18.51 12.30 5.76 3.59 3.54 Receivable days 41.87 42.42 45.07 40.86 41.91 51.56 52.03 55.82 46.73 46.48 Inventory Days 16.04 21.94 21.76 9.02 5.66 10.24 16.22 30.55 50.85 50.24 Payable days 12.02 9.66 9.44 8.28 14.79 14.64 2.09 11.14 23.83 19.82 Cash Conversion Cycle 45.89 54.70 57.39 41.61 32.78 47.16 66.16 75.23 73.75 76.90 Total Debt/Equity 0.42 0.77 1.13 0.59 1.21 1.13 2.29 2.06 0.74 0.71 Interest Cover 14.55 7.09 6.12 2.98 3.24 2.66 1.84 1.25 1.16 1.12

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:

dynavision ventures llp

investor education and protection fund (iepf)

dugar growth fund private limited

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