Nifty

:

18606.65

Sensex

:

62972.85

8.00 (0.04%)
126.47 (0.20%)

Login

Nifty
Sensex

:
:

18606.65
62972.85

8.00 (0.04%)
126.47 (0.20%)

Maan Aluminium Ltd.

Aluminium & Aluminium Products

Rating :

65/99

BSE: 532906 | NSE: MAANALU

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

264.95
6.07
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

328.34
0.51%
2.24

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

19.99
5.06
2.97

EBITDA CAGR (%)

10 Years
5 Years
3 Years

24.44
20.80
21.55

PAT CAGR (%)

10 Years
5 Years
3 Years

49.28
27.91
42.79

P:E (Median)

8 Years
5 Years
3 Years

9.87
7.78
8.28

P:BV (Average)

8 Years
5 Years
3 Years

1.89
1.89
2.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.86
5.87
6.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 189.62 164.44 15.31% 188.20 158.15 19.00% 173.16 120.70 43.46% 129.00 163.27 -20.99%
Expenses 170.03 157.74 7.79% 169.50 150.75 12.44% 160.96 113.16 42.24% 117.79 154.73 -23.87%
EBITDA 19.59 6.70 192.39% 18.70 7.40 152.70% 12.20 7.54 61.80% 11.21 8.54 31.26%
EBIDTM 10.33% 4.07% 9.94% 4.68% 7.05% 6.25% 8.69% 5.23%
Other Income 1.26 0.76 65.79% 1.34 1.00 34.00% 1.06 1.60 -33.75% 1.89 0.59 220.34%
Interest 0.99 1.13 -12.39% 1.34 1.24 8.06% 1.00 1.43 -30.07% 1.08 1.17 -7.69%
Depreciation 1.11 0.90 23.33% 1.06 0.84 26.19% 0.98 0.83 18.07% 0.90 0.82 9.76%
PBT 18.75 5.43 245.30% 17.64 6.32 179.11% 11.28 6.88 63.95% 11.12 7.14 55.74%
Tax 4.74 1.51 213.91% 4.54 1.63 178.53% 2.88 1.68 71.43% 2.95 1.88 56.91%
PAT 14.01 3.92 257.40% 13.10 4.69 179.32% 8.40 5.20 61.54% 8.17 5.26 55.32%
PATM 7.39% 2.38% 6.96% 2.97% 4.85% 4.31% 6.33% 3.22%
EPS 10.38 2.90 257.93% 9.70 3.47 179.54% 6.22 3.85 61.56% 6.05 3.90 55.13%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 679.98 572.29 402.88 524.19 651.99 447.08 349.14 190.33 110.52 103.79 92.54 Net Sales Growth 12.10% 42.05% -23.14% -19.60% 45.83% 28.05% 83.44% 72.21% 6.48% 12.16% Cost Of Goods Sold 512.52 472.94 341.10 478.10 605.37 407.10 319.96 170.44 92.97 83.12 73.98 Gross Profit 167.46 99.36 61.77 46.08 46.62 39.99 29.18 19.89 17.55 20.67 18.55 GP Margin 24.63% 17.36% 15.33% 8.79% 7.15% 8.94% 8.36% 10.45% 15.88% 19.92% 20.05% Total Expenditure 618.28 539.44 378.37 511.81 633.96 434.31 341.01 185.23 106.92 99.41 88.85 Power & Fuel Cost - 12.23 8.07 8.00 7.69 6.39 5.48 4.98 6.10 7.01 5.08 % Of Sales - 2.14% 2.00% 1.53% 1.18% 1.43% 1.57% 2.62% 5.52% 6.75% 5.49% Employee Cost - 11.44 9.63 8.57 7.49 6.17 5.54 3.68 3.23 3.39 3.95 % Of Sales - 2.00% 2.39% 1.63% 1.15% 1.38% 1.59% 1.93% 2.92% 3.27% 4.27% Manufacturing Exp. - 15.21 8.59 6.61 4.79 4.40 3.78 2.81 2.20 1.77 1.97 % Of Sales - 2.66% 2.13% 1.26% 0.73% 0.98% 1.08% 1.48% 1.99% 1.71% 2.13% General & Admin Exp. - 4.02 3.09 2.92 2.69 2.20 1.78 0.86 0.60 0.92 1.13 % Of Sales - 0.70% 0.77% 0.56% 0.41% 0.49% 0.51% 0.45% 0.54% 0.89% 1.22% Selling & Distn. Exp. - 21.93 5.92 4.24 5.03 5.02 2.38 1.60 1.63 3.01 2.48 % Of Sales - 3.83% 1.47% 0.81% 0.77% 1.12% 0.68% 0.84% 1.47% 2.90% 2.68% Miscellaneous Exp. - 1.67 1.98 3.37 0.90 3.05 2.09 0.86 0.19 0.19 2.48 % Of Sales - 0.29% 0.49% 0.64% 0.14% 0.68% 0.60% 0.45% 0.17% 0.18% 0.28% EBITDA 61.70 32.85 24.51 12.38 18.03 12.77 8.13 5.10 3.60 4.38 3.69 EBITDA Margin 9.07% 5.74% 6.08% 2.36% 2.77% 2.86% 2.33% 2.68% 3.26% 4.22% 3.99% Other Income 5.55 5.25 2.45 3.87 4.93 4.58 4.69 1.13 0.96 1.27 1.28 Interest 4.41 4.88 3.88 4.63 6.43 5.87 6.11 3.85 2.71 3.07 2.53 Depreciation 4.05 3.47 3.20 2.47 2.14 1.71 1.59 1.43 1.42 2.21 1.77 PBT 58.79 29.75 19.87 9.15 14.40 9.77 5.11 0.95 0.43 0.37 0.67 Tax 15.11 7.77 5.08 1.60 5.23 3.35 1.84 0.35 0.15 -0.05 0.27 Tax Rate 25.70% 26.12% 25.57% 17.49% 36.32% 34.29% 36.01% 36.84% 34.88% -13.51% 40.30% PAT 43.68 21.98 14.80 7.55 9.17 6.42 3.27 0.60 0.28 0.42 0.40 PAT before Minority Interest 43.68 21.98 14.80 7.55 9.17 6.42 3.27 0.60 0.28 0.42 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 6.42% 3.84% 3.67% 1.44% 1.41% 1.44% 0.94% 0.32% 0.25% 0.40% 0.43% PAT Growth 129.05% 48.51% 96.03% -17.67% 42.83% 96.33% 445.00% 114.29% -33.33% 5.00% EPS 32.36 16.28 10.96 5.59 6.79 4.76 2.42 0.44 0.21 0.31 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 84.37 64.06 50.14 43.42 35.35 29.69 26.92 26.52 27.21 26.80 Share Capital 13.52 6.76 6.76 6.76 6.76 3.38 3.38 3.38 3.38 3.38 Total Reserves 70.85 57.30 43.38 36.66 28.59 26.31 23.54 23.14 23.83 23.42 Non-Current Liabilities 6.87 6.72 6.40 6.46 5.58 5.35 5.12 1.81 2.03 3.56 Secured Loans 0.24 0.14 0.14 0.00 0.04 0.11 0.00 0.00 0.00 1.57 Unsecured Loans 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00 0.00 0.00 Long Term Provisions 0.44 0.55 0.39 0.27 0.29 0.28 0.00 0.00 0.00 0.00 Current Liabilities 80.20 89.45 35.49 75.79 72.52 70.66 57.87 36.59 28.57 29.21 Trade Payables 11.37 13.68 3.96 19.22 32.06 2.35 2.74 15.77 8.02 14.75 Other Current Liabilities 4.67 5.45 4.39 6.17 2.72 2.73 2.20 0.93 2.05 2.50 Short Term Borrowings 61.49 69.02 26.49 49.58 36.76 64.87 52.44 19.66 18.28 11.69 Short Term Provisions 2.67 1.30 0.65 0.83 0.99 0.71 0.49 0.24 0.22 0.26 Total Liabilities 171.44 160.23 92.03 125.67 113.45 105.70 89.91 64.92 57.81 59.57 Net Block 45.33 37.22 29.13 27.13 22.55 21.47 20.20 20.10 21.47 22.17 Gross Block 59.32 47.88 36.76 32.47 25.83 23.06 35.17 33.64 32.19 30.71 Accumulated Depreciation 13.99 10.66 7.63 5.34 3.28 1.59 14.97 13.54 10.72 8.53 Non Current Assets 46.96 38.97 31.32 28.03 22.98 21.85 20.87 20.49 21.83 22.56 Capital Work in Progress 0.39 0.40 0.18 0.18 0.13 0.13 0.25 0.00 0.00 0.00 Non Current Investment 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.23 1.34 2.02 0.72 0.31 0.26 0.42 0.39 0.36 0.38 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 124.48 121.26 60.71 97.64 90.46 83.84 69.04 44.44 35.98 37.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 37.19 32.68 16.01 10.62 9.73 15.66 16.17 17.00 15.96 14.70 Sundry Debtors 72.66 62.44 38.41 82.17 68.49 59.32 42.76 17.83 12.46 15.91 Cash & Bank 1.51 10.85 2.42 1.81 3.28 1.02 1.25 0.75 1.01 1.42 Other Current Assets 13.11 10.14 2.12 1.96 8.96 7.84 8.86 8.87 6.56 4.98 Short Term Loans & Adv. 6.89 5.14 1.74 1.07 1.61 4.18 3.31 3.60 3.26 2.04 Net Current Assets 44.29 31.81 25.22 21.85 17.94 13.18 11.17 7.85 7.41 7.80 Total Assets 171.44 160.23 92.03 125.67 113.44 105.69 89.91 64.93 57.81 59.56

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 15.10 -19.49 30.45 -4.35 36.08 -7.39 -30.72 3.24 -1.27 2.15 PBT 29.75 19.87 9.15 14.40 9.77 5.11 0.95 0.43 0.37 0.67 Adjustment 7.60 6.61 7.46 4.84 6.56 5.18 4.21 3.70 4.87 3.86 Changes in Working Capital -16.25 -41.48 16.35 -18.56 22.54 -16.56 -35.68 -0.81 -6.44 -2.19 Cash after chg. in Working capital 21.10 -15.00 32.95 0.67 38.87 -6.27 -30.52 3.31 -1.21 2.34 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.00 -4.49 -2.51 -5.02 -2.79 -1.12 -0.20 -0.07 -0.06 -0.19 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 -7.32 -12.35 -2.14 -2.66 1.05 1.34 -0.70 -1.03 -1.10 -4.05 Net Fixed Assets -11.43 -11.34 -4.29 -6.69 -2.77 12.23 -1.78 -1.45 -1.48 -4.51 Net Investments 0.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 4.11 -1.00 2.15 4.03 3.82 -10.89 1.08 0.42 0.38 0.46 Cash from Financing Activity -13.81 37.92 -28.39 5.54 -34.87 5.82 31.92 -2.47 1.95 2.39 Net Cash Inflow / Outflow -6.04 6.08 -0.08 -1.47 2.26 -0.23 0.51 -0.26 -0.41 0.49 Opening Cash & Equivalents 6.13 0.05 0.14 3.28 1.02 1.25 0.75 1.01 1.42 0.93 Closing Cash & Equivalent 0.10 6.13 0.05 1.81 3.28 1.02 1.25 0.75 1.01 1.42

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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 62.40 47.38 37.08 64.22 52.28 43.91 39.82 39.23 40.25 39.64 ROA 13.25% 11.73% 6.94% 7.67% 5.86% 3.34% 0.78% 0.46% 0.71% 0.73% ROE 29.62% 25.91% 16.14% 23.29% 19.74% 11.54% 2.26% 1.05% 1.54% 1.49% ROCE 24.25% 21.98% 15.66% 24.33% 18.08% 12.46% 7.48% 6.75% 7.79% 8.20% Fixed Asset Turnover 10.84 9.65 15.56 22.51 18.51 12.30 5.76 3.59 3.54 4.02 Receivable days 42.42 45.07 40.86 41.91 51.56 52.03 55.82 46.73 46.48 56.99 Inventory Days 21.94 21.76 9.02 5.66 10.24 16.22 30.55 50.85 50.24 44.45 Payable days 9.66 9.44 8.28 14.79 14.64 2.09 11.14 23.83 19.82 14.48 Cash Conversion Cycle 54.70 57.39 41.61 32.78 47.16 66.16 75.23 73.75 76.90 86.96 Total Debt/Equity 0.77 1.13 0.59 1.21 1.13 2.29 2.06 0.74 0.71 0.55 Interest Cover 7.09 6.12 2.98 3.24 2.66 1.84 1.25 1.16 1.12 1.26

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:

investor education and protection fund authority ministry of corporate affairs

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