Nifty

:

14617.85

Sensex

:

48832.03

36.40 (0.25%)
28.35 (0.06%)

Login

Nifty
Sensex

:
:

14617.85
48832.03

36.40 (0.25%)
28.35 (0.06%)

Maan Aluminium Ltd.

Aluminium & Aluminium Products

Rating :

67/99

BSE: 532906 | NSE: MAANALU

Watchlist

NSE BSE

165.80

16-Apr-2021

Open
High
Low
Previous Close

160.95
174.00
160.85
159.35

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

142229
237.90
178.95
34.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

111.69
10.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

138.97
0.61%
1.87

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.02
22.46
5.45

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.08
19.41
-0.62

PAT CAGR (%)

10 Years
5 Years
3 Years

24.56
65.94
5.55

P:E (Median)

8 Years
5 Years
3 Years

14.87
10.47
7.07

P:BV (Average)

8 Years
5 Years
3 Years

0.99
0.99
0.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.51
6.99
5.37

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 96.53 126.10 -23.45% 93.15 163.67 -43.09% 49.93 135.91 -63.26% 98.51 205.07 -51.96%
Expenses 89.12 123.17 -27.64% 87.57 160.33 -45.38% 46.95 131.37 -64.26% 96.94 200.37 -51.62%
EBITDA 7.41 2.93 152.90% 5.58 3.34 67.07% 2.98 4.54 -34.36% 1.57 4.70 -66.60%
EBIDTM 7.68% 2.32% 5.99% 2.04% 5.97% 3.34% 1.59% 2.29%
Other Income 0.56 0.92 -39.13% 0.63 1.22 -48.36% 0.67 0.89 -24.72% 0.84 0.89 -5.62%
Interest 1.05 1.21 -13.22% 0.86 1.14 -24.56% 0.80 1.38 -42.03% 0.90 1.66 -45.78%
Depreciation 0.85 0.60 41.67% 0.83 0.63 31.75% 0.70 0.57 22.81% 0.67 0.56 19.64%
PBT 6.07 2.04 197.55% 4.52 2.79 62.01% 2.15 3.48 -38.22% 0.84 3.37 -75.07%
Tax 1.50 0.74 102.70% 1.16 -0.35 - 0.54 1.20 -55.00% 0.01 1.22 -99.18%
PAT 4.57 1.30 251.54% 3.36 3.14 7.01% 1.61 2.28 -29.39% 0.83 2.15 -61.40%
PATM 4.73% 1.03% 3.61% 1.92% 3.22% 1.68% 0.84% 1.05%
EPS 6.72 1.91 251.83% 4.94 4.62 6.93% 2.37 3.35 -29.25% 1.22 3.16 -61.39%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 338.12 524.19 651.99 447.08 349.14 190.33 110.52 103.79 92.54 116.04 129.38 Net Sales Growth -46.39% -19.60% 45.83% 28.05% 83.44% 72.21% 6.48% 12.16% -20.25% -10.31% Cost Of Goods Sold 286.00 478.10 605.37 407.10 319.96 170.44 92.97 82.60 73.98 105.13 116.23 Gross Profit 52.12 46.08 46.62 39.99 29.18 19.89 17.55 21.19 18.55 10.90 13.15 GP Margin 15.41% 8.79% 7.15% 8.94% 8.36% 10.45% 15.88% 20.42% 20.05% 9.39% 10.16% Total Expenditure 320.58 511.81 633.96 434.31 341.01 185.23 106.92 98.89 88.85 116.54 125.76 Power & Fuel Cost - 8.00 7.69 6.39 5.48 4.98 6.10 7.01 5.08 3.89 3.28 % Of Sales - 1.53% 1.18% 1.43% 1.57% 2.62% 5.52% 6.75% 5.49% 3.35% 2.54% Employee Cost - 8.57 7.49 6.17 5.54 3.68 3.23 3.39 3.95 2.96 2.97 % Of Sales - 1.63% 1.15% 1.38% 1.59% 1.93% 2.92% 3.27% 4.27% 2.55% 2.30% Manufacturing Exp. - 6.58 4.79 4.40 3.78 2.81 2.20 1.77 1.97 1.42 1.05 % Of Sales - 1.26% 0.73% 0.98% 1.08% 1.48% 1.99% 1.71% 2.13% 1.22% 0.81% General & Admin Exp. - 2.92 2.69 2.20 1.78 0.86 0.60 0.92 1.13 0.71 1.13 % Of Sales - 0.56% 0.41% 0.49% 0.51% 0.45% 0.54% 0.89% 1.22% 0.61% 0.87% Selling & Distn. Exp. - 4.24 5.03 5.02 2.38 1.60 1.63 3.01 2.48 1.85 1.09 % Of Sales - 0.81% 0.77% 1.12% 0.68% 0.84% 1.47% 2.90% 2.68% 1.59% 0.84% Miscellaneous Exp. - 3.39 0.90 3.05 2.09 0.86 0.19 0.19 0.26 0.57 1.09 % Of Sales - 0.65% 0.14% 0.68% 0.60% 0.45% 0.17% 0.18% 0.28% 0.49% 0% EBITDA 17.54 12.38 18.03 12.77 8.13 5.10 3.60 4.90 3.69 -0.50 3.62 EBITDA Margin 5.19% 2.36% 2.77% 2.86% 2.33% 2.68% 3.26% 4.72% 3.99% -0.43% 2.80% Other Income 2.70 3.87 4.93 4.58 4.69 1.13 0.96 0.75 1.28 3.90 0.18 Interest 3.61 4.63 6.43 5.87 6.11 3.85 2.71 3.07 2.53 1.35 0.91 Depreciation 3.05 2.47 2.14 1.71 1.59 1.43 1.42 2.21 1.77 1.49 1.39 PBT 13.58 9.15 14.40 9.77 5.11 0.95 0.43 0.37 0.67 0.57 1.49 Tax 3.21 1.60 5.23 3.35 1.84 0.35 0.15 -0.05 0.27 0.16 0.65 Tax Rate 23.64% 17.49% 36.32% 34.29% 36.01% 36.84% 34.88% -13.51% 40.30% 28.07% 43.62% PAT 10.37 7.55 9.17 6.42 3.27 0.60 0.28 0.42 0.40 0.40 0.84 PAT before Minority Interest 10.37 7.55 9.17 6.42 3.27 0.60 0.28 0.42 0.40 0.40 0.84 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 3.07% 1.44% 1.41% 1.44% 0.94% 0.32% 0.25% 0.40% 0.43% 0.34% 0.65% PAT Growth 16.91% -17.67% 42.83% 96.33% 445.00% 114.29% -33.33% 5.00% 0.00% -52.38% EPS 15.25 11.10 13.49 9.44 4.81 0.88 0.41 0.62 0.59 0.59 1.24

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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 50.14 43.42 35.35 29.69 26.92 26.52 27.21 26.80 26.40 25.90 Share Capital 6.76 6.76 6.76 3.38 3.38 3.38 3.38 3.38 3.38 3.38 Total Reserves 43.38 36.66 28.59 26.31 23.54 23.14 23.83 23.42 23.02 22.52 Non-Current Liabilities 6.40 6.46 5.58 5.35 5.12 1.81 2.03 3.56 4.57 1.91 Secured Loans 0.14 0.00 0.04 0.11 0.00 0.00 0.00 1.57 2.79 0.04 Unsecured Loans 3.00 3.00 3.00 3.00 3.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.39 0.27 0.29 0.28 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 35.49 75.79 72.52 70.66 57.87 36.59 28.57 29.21 18.46 12.82 Trade Payables 3.97 19.22 32.06 2.35 2.74 15.77 8.02 14.75 10.03 3.97 Other Current Liabilities 4.38 6.17 2.72 2.73 2.20 0.93 2.05 2.50 2.61 0.61 Short Term Borrowings 26.49 49.58 36.76 64.87 52.44 19.66 18.28 11.69 5.55 7.00 Short Term Provisions 0.65 0.83 0.99 0.71 0.49 0.24 0.22 0.26 0.27 1.25 Total Liabilities 92.03 125.67 113.45 105.70 89.91 64.92 57.81 59.57 49.43 40.63 Net Block 29.13 27.13 22.55 21.47 20.20 20.10 21.47 22.17 12.39 12.15 Gross Block 36.76 32.47 25.83 23.06 35.17 33.64 32.19 30.71 19.15 17.50 Accumulated Depreciation 7.63 5.34 3.28 1.59 14.97 13.54 10.72 8.53 6.76 5.35 Non Current Assets 31.32 28.03 22.98 21.85 20.87 20.49 21.83 22.56 19.71 12.68 Capital Work in Progress 0.18 0.18 0.13 0.13 0.25 0.00 0.00 0.00 7.05 0.23 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. 2.02 0.72 0.31 0.26 0.42 0.39 0.36 0.38 0.27 0.29 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 60.71 97.64 90.46 83.84 69.04 44.44 35.98 37.00 29.71 27.95 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 16.01 10.62 9.73 15.66 16.17 17.00 15.96 14.70 9.68 7.28 Sundry Debtors 38.41 82.17 68.49 59.32 42.76 17.83 12.46 15.91 15.35 14.97 Cash & Bank 2.42 1.81 3.28 1.02 1.25 0.75 1.01 1.42 0.93 1.62 Other Current Assets 3.86 1.94 7.33 3.66 8.86 8.87 6.56 4.98 3.76 4.09 Short Term Loans & Adv. 1.74 1.09 1.63 4.18 3.31 2.78 2.44 2.64 1.46 2.18 Net Current Assets 25.22 21.85 17.94 13.18 11.17 7.85 7.41 7.80 11.25 15.13 Total Assets 92.03 125.67 113.44 105.69 89.91 64.93 57.81 59.56 49.42 40.63

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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 30.49 -4.35 36.08 -7.39 -30.72 3.24 -1.27 2.15 6.37 2.53 PBT 9.15 14.40 9.77 5.11 0.95 0.43 0.37 0.67 0.57 1.49 Adjustment 7.46 4.84 6.56 5.18 4.21 3.70 4.87 3.86 2.52 2.17 Changes in Working Capital 16.38 -18.56 22.54 -16.56 -35.68 -0.81 -6.44 -2.19 3.75 -0.38 Cash after chg. in Working capital 32.99 0.67 38.87 -6.27 -30.52 3.31 -1.21 2.34 6.84 3.29 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.51 -5.02 -2.79 -1.12 -0.20 -0.07 -0.06 -0.19 -0.47 -0.76 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 -1.44 -2.66 1.05 1.34 -0.70 -1.03 -1.10 -4.05 -8.22 -2.46 Net Fixed Assets -4.29 -6.69 -2.77 12.23 -1.78 -1.45 -1.48 -4.51 -8.47 -2.59 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 2.85 4.03 3.82 -10.89 1.08 0.42 0.38 0.46 0.25 0.13 Cash from Financing Activity -28.43 5.54 -34.87 5.82 31.92 -2.47 1.95 2.39 1.16 1.38 Net Cash Inflow / Outflow 0.61 -1.47 2.26 -0.23 0.51 -0.26 -0.41 0.49 -0.69 1.44 Opening Cash & Equivalents 1.81 3.28 1.02 1.25 0.75 1.01 1.42 0.93 1.62 0.17 Closing Cash & Equivalent 2.42 1.81 3.28 1.02 1.25 0.75 1.01 1.42 0.93 1.62

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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 74.16 64.22 52.28 43.91 39.82 39.23 40.25 39.64 39.05 38.31 ROA 6.94% 7.67% 5.86% 3.34% 0.78% 0.46% 0.71% 0.73% 0.89% 2.12% ROE 16.14% 23.29% 19.74% 11.54% 2.26% 1.05% 1.54% 1.49% 1.54% 3.28% ROCE 15.66% 24.33% 18.08% 12.46% 7.48% 6.75% 7.79% 8.20% 5.54% 7.65% Fixed Asset Turnover 15.56 22.51 18.51 12.30 5.76 3.59 3.54 4.02 6.56 8.16 Receivable days 40.86 41.91 51.56 52.03 55.82 46.73 46.48 56.99 46.00 39.57 Inventory Days 9.02 5.66 10.24 16.22 30.55 50.85 50.24 44.45 25.73 21.42 Payable days 8.28 14.79 14.64 2.09 11.14 23.83 19.92 14.48 7.04 14.16 Cash Conversion Cycle 41.60 32.78 47.16 66.16 75.23 73.75 76.80 86.96 64.69 46.83 Total Debt/Equity 0.59 1.21 1.13 2.29 2.06 0.74 0.71 0.55 0.38 0.27 Interest Cover 2.98 3.24 2.66 1.84 1.25 1.16 1.12 1.26 1.42 2.63

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