Nifty

:

11050.25

Sensex

:

37388.66

244.70 (2.26%)
835.06 (2.28%)

Login

Nifty
Sensex

:
:

11050.25
37388.66

244.70 (2.26%)
835.06 (2.28%)

Maan Aluminium Ltd.

Aluminium & Aluminium Products

Rating :

51/99

BSE: 532906 | NSE: MAANALU

Watchlist

NSE BSE

62.95

25-Sep-2020

Open
High
Low
Previous Close

59.45
64.90
58.95
59.80

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

23166
14.11
80.20
23.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

42.08
6.12
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

92.89
1.61%
0.81

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

25.33
42.61
23.14

EBITDA CAGR (%)

10 Years
5 Years
3 Years

17.89
37.97
17.23

PAT CAGR (%)

10 Years
5 Years
3 Years

17.11
101.15
41.27

P:E (Median)

8 Years
5 Years
3 Years

17.02
12.36
7.43

P:BV (Average)

8 Years
5 Years
3 Years

0.70
0.70
0.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.39
7.06
6.12

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 49.93 135.91 -63.26% 98.51 205.07 -51.96% 126.10 148.17 -14.90% 163.67 193.45 -15.39%
Expenses 46.95 131.37 -64.26% 96.94 200.38 -51.62% 123.17 144.34 -14.67% 160.33 188.23 -14.82%
EBITDA 2.98 4.54 -34.36% 1.57 4.69 -66.52% 2.93 3.83 -23.50% 3.34 5.22 -36.02%
EBIDTM 5.97% 3.34% 1.59% 2.29% 2.32% 2.58% 2.04% 2.70%
Other Income 0.67 0.89 -24.72% 0.84 0.89 -5.62% 0.92 1.62 -43.21% 1.22 1.65 -26.06%
Interest 0.80 1.38 -42.03% 0.90 1.65 -45.45% 1.21 1.69 -28.40% 1.14 1.97 -42.13%
Depreciation 0.70 0.57 22.81% 0.67 0.55 21.82% 0.60 0.56 7.14% 0.63 0.53 18.87%
PBT 2.15 3.48 -38.22% 0.84 3.38 -75.15% 2.04 3.20 -36.25% 2.79 4.37 -36.16%
Tax 0.54 1.20 -55.00% 0.01 1.22 -99.18% 0.74 1.15 -35.65% -0.35 1.64 -
PAT 1.61 2.28 -29.39% 0.83 2.16 -61.57% 1.30 2.05 -36.59% 3.14 2.73 15.02%
PATM 3.22% 1.68% 0.84% 1.05% 1.03% 1.38% 1.92% 1.41%
EPS 2.37 3.35 -29.25% 1.22 3.18 -61.64% 1.91 3.01 -36.54% 4.62 4.01 15.21%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 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 /

Consolidated

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 438.21 651.99 447.08 349.14 190.33 110.52 103.79 92.54 116.04 129.38 68.16 Net Sales Growth -35.80% 45.83% 28.05% 83.44% 72.21% 6.48% 12.16% -20.25% -10.31% 89.82% Cost Of Goods Sold 395.72 605.22 407.10 319.96 170.44 92.97 82.60 73.98 105.13 116.23 55.19 Gross Profit 42.49 46.77 39.99 29.18 19.89 17.55 21.19 18.55 10.90 13.15 12.97 GP Margin 9.70% 7.17% 8.94% 8.36% 10.45% 15.88% 20.42% 20.05% 9.39% 10.16% 19.03% Total Expenditure 427.39 633.99 434.31 341.01 185.23 106.92 98.89 88.85 116.54 125.76 64.69 Power & Fuel Cost - 7.69 6.39 5.48 4.98 6.10 7.01 5.08 3.89 3.28 2.98 % Of Sales - 1.18% 1.43% 1.57% 2.62% 5.52% 6.75% 5.49% 3.35% 2.54% 4.37% Employee Cost - 7.67 6.17 5.54 3.68 3.23 3.39 3.95 2.96 2.97 2.36 % Of Sales - 1.18% 1.38% 1.59% 1.93% 2.92% 3.27% 4.27% 2.55% 2.30% 3.46% Manufacturing Exp. - 4.77 4.40 3.78 2.81 2.20 1.77 1.97 1.42 1.05 1.08 % Of Sales - 0.73% 0.98% 1.08% 1.48% 1.99% 1.71% 2.13% 1.22% 0.81% 1.58% General & Admin Exp. - 2.53 2.20 1.78 0.86 0.60 0.92 1.13 0.71 1.13 0.96 % Of Sales - 0.39% 0.49% 0.51% 0.45% 0.54% 0.89% 1.22% 0.61% 0.87% 1.41% Selling & Distn. Exp. - 5.03 5.02 2.38 1.60 1.63 3.01 2.48 1.85 1.09 1.31 % Of Sales - 0.77% 1.12% 0.68% 0.84% 1.47% 2.90% 2.68% 1.59% 0.84% 1.92% Miscellaneous Exp. - 1.08 3.05 2.09 0.86 0.19 0.19 0.26 0.57 0.00 1.31 % Of Sales - 0.17% 0.68% 0.60% 0.45% 0.17% 0.18% 0.28% 0.49% 0% 1.17% EBITDA 10.82 18.00 12.77 8.13 5.10 3.60 4.90 3.69 -0.50 3.62 3.47 EBITDA Margin 2.47% 2.76% 2.86% 2.33% 2.68% 3.26% 4.72% 3.99% -0.43% 2.80% 5.09% Other Income 3.65 4.93 4.58 4.69 1.13 0.96 0.75 1.28 3.90 0.18 0.73 Interest 4.05 6.40 5.87 6.11 3.85 2.71 3.07 2.53 1.35 0.91 0.38 Depreciation 2.60 2.09 1.71 1.59 1.43 1.42 2.21 1.77 1.49 1.39 1.20 PBT 7.82 14.45 9.77 5.11 0.95 0.43 0.37 0.67 0.57 1.49 2.61 Tax 0.94 5.23 3.35 1.84 0.35 0.15 -0.05 0.27 0.16 0.65 0.70 Tax Rate 12.02% 36.19% 34.29% 36.01% 36.84% 34.88% -13.51% 40.30% 28.07% 43.62% 26.82% PAT 6.88 9.22 6.42 3.27 0.60 0.28 0.42 0.40 0.40 0.84 1.90 PAT before Minority Interest 6.88 9.22 6.42 3.27 0.60 0.28 0.42 0.40 0.40 0.84 1.90 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 1.57% 1.41% 1.44% 0.94% 0.32% 0.25% 0.40% 0.43% 0.34% 0.65% 2.79% PAT Growth -25.38% 43.61% 96.33% 445.00% 114.29% -33.33% 5.00% 0.00% -52.38% -55.79% EPS 10.12 13.56 9.44 4.81 0.88 0.41 0.62 0.59 0.59 1.24 2.79

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 - 1.12

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 43.70 35.35 29.69 26.92 26.52 27.21 26.80 26.40 25.90 25.45 Share Capital 6.76 6.76 3.38 3.38 3.38 3.38 3.38 3.38 3.38 3.38 Total Reserves 36.94 28.59 26.31 23.54 23.14 23.83 23.42 23.02 22.52 22.07 Non-Current Liabilities 6.14 5.58 5.35 5.12 1.81 2.03 3.56 4.57 1.91 6.13 Secured Loans 0.00 0.04 0.11 0.00 0.00 0.00 1.57 2.79 0.04 4.38 Unsecured Loans 3.00 3.00 3.00 3.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.27 0.29 0.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 75.76 72.52 70.66 57.87 36.59 28.57 29.21 18.46 12.82 7.48 Trade Payables 19.70 32.06 2.35 2.74 15.77 8.02 14.75 10.03 3.97 5.81 Other Current Liabilities 5.65 2.72 2.73 2.20 0.93 2.05 2.50 2.61 0.61 1.28 Short Term Borrowings 49.58 36.76 64.87 52.44 19.66 18.28 11.69 5.55 7.00 0.00 Short Term Provisions 0.83 0.99 0.71 0.49 0.24 0.22 0.26 0.27 1.25 0.39 Total Liabilities 125.60 113.45 105.70 89.91 64.92 57.81 59.57 49.43 40.63 39.06 Net Block 27.06 22.55 21.47 20.20 20.10 21.47 22.17 12.39 12.15 11.18 Gross Block 32.35 25.83 23.06 35.17 33.64 32.19 30.71 19.15 17.50 15.14 Accumulated Depreciation 5.29 3.28 1.59 14.97 13.54 10.72 8.53 6.76 5.35 3.96 Non Current Assets 27.93 22.98 21.85 20.87 20.49 21.83 22.56 19.71 12.68 11.18 Capital Work in Progress 0.18 0.13 0.13 0.25 0.00 0.00 0.00 7.05 0.23 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.69 0.31 0.26 0.42 0.39 0.36 0.38 0.27 0.29 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 97.67 90.46 83.84 69.04 44.44 35.98 37.00 29.71 27.95 27.88 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 10.62 9.73 15.66 16.17 17.00 15.96 14.70 9.68 7.28 8.36 Sundry Debtors 82.17 68.49 59.32 42.76 17.83 12.46 15.91 15.35 14.97 13.92 Cash & Bank 1.81 3.28 1.02 1.25 0.75 1.01 1.42 0.93 1.62 0.17 Other Current Assets 3.06 7.33 3.66 5.55 8.87 6.56 4.98 3.76 4.09 5.43 Short Term Loans & Adv. 1.12 1.63 4.18 3.31 2.78 2.44 2.64 1.46 2.18 4.25 Net Current Assets 21.91 17.94 13.18 11.17 7.85 7.41 7.80 11.25 15.13 20.40 Total Assets 125.60 113.44 105.69 89.91 64.93 57.81 59.56 49.42 40.63 39.06

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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity -4.39 36.08 -7.39 -30.72 3.24 -1.27 2.15 6.37 2.53 -8.80 PBT 14.45 9.77 5.11 0.95 0.43 0.37 0.67 0.57 1.49 2.61 Adjustment 4.75 6.56 5.18 4.21 3.70 4.87 3.86 2.52 2.17 0.87 Changes in Working Capital -18.56 22.54 -16.56 -35.68 -0.81 -6.44 -2.19 3.75 -0.38 -11.54 Cash after chg. in Working capital 0.64 38.87 -6.27 -30.52 3.31 -1.21 2.34 6.84 3.29 -8.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.02 -2.79 -1.12 -0.20 -0.07 -0.06 -0.19 -0.47 -0.76 -0.74 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 -2.66 1.05 1.34 -0.70 -1.03 -1.10 -4.05 -8.22 -2.46 3.63 Net Fixed Assets -6.57 -2.77 12.23 -1.78 -1.45 -1.48 -4.51 -8.47 -2.59 -1.30 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.23 Others 3.91 3.82 -10.89 1.08 0.42 0.38 0.46 0.25 0.13 0.70 Cash from Financing Activity 5.57 -34.87 5.82 31.92 -2.47 1.95 2.39 1.16 1.38 2.38 Net Cash Inflow / Outflow -1.47 2.26 -0.23 0.51 -0.26 -0.41 0.49 -0.69 1.44 -2.79 Opening Cash & Equivalents 3.28 1.02 1.25 0.75 1.01 1.42 0.93 1.62 0.17 2.96 Closing Cash & Equivalent 1.81 3.28 1.02 1.25 0.75 1.01 1.42 0.93 1.62 0.17

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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 64.63 52.28 43.91 39.82 39.23 40.25 39.64 39.05 38.31 37.65 ROA 7.71% 5.86% 3.34% 0.78% 0.46% 0.71% 0.73% 0.89% 2.12% 5.49% ROE 23.33% 19.74% 11.54% 2.26% 1.05% 1.54% 1.49% 1.54% 3.28% 7.42% ROCE 24.31% 18.08% 12.46% 7.48% 6.75% 7.79% 8.20% 5.54% 7.65% 10.44% Fixed Asset Turnover 22.55 18.51 12.30 5.76 3.59 3.54 4.02 6.56 8.16 4.92 Receivable days 41.91 51.56 52.03 55.82 46.73 46.48 56.99 46.00 39.57 48.42 Inventory Days 5.66 10.24 16.22 30.55 50.85 50.24 44.45 25.73 21.42 30.55 Payable days 14.93 14.64 2.09 11.14 23.83 19.92 14.48 7.04 14.16 17.33 Cash Conversion Cycle 32.64 47.16 66.16 75.23 73.75 76.80 86.96 64.69 46.83 61.63 Total Debt/Equity 1.20 1.13 2.29 2.06 0.74 0.71 0.55 0.38 0.27 0.17 Interest Cover 3.26 2.66 1.84 1.25 1.16 1.12 1.26 1.42 2.63 7.83

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:

Maan Aluminium recognized as ‘Two Star Export House’
22nd Sep 2020, 16:01 PM

The company has been recognized as the ‘Two Star Export House’ by the Directorate General of Foreign Trade, Ministry of Commerce and Industry
Read More

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