Nifty
Sensex
:
:
11937.65
40707.31
40.85 (0.34%)
162.94 (0.40%)

Steel & Iron Products

Rating :
N/A

BSE: 539046 | NSE: MANAKCOAT

4.00
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3.85
  •  4.25
  •  3.85
  •  3.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3781
  •  0.15
  •  6.40
  •  2.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25.82
  • 16.83
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 148.76
  • N/A
  • 0.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.21%
  • 14.11%
  • 16.87%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.12
  • -0.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 25.26
  • 10.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -1.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.95
  • 10.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.56
  • 0.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.48
  • 7.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
65.21
52.28
24.73%
66.71
57.90
15.22%
70.86
61.30
15.60%
57.08
69.92
-18.36%
Expenses
58.79
46.13
27.44%
60.06
50.10
19.88%
64.34
55.29
16.37%
50.55
65.97
-23.37%
EBITDA
6.42
6.15
4.39%
6.66
7.79
-14.51%
6.51
6.02
8.14%
6.53
3.95
65.32%
EBIDTM
9.84%
11.77%
9.98%
13.46%
9.19%
9.81%
11.44%
5.65%
Other Income
0.45
0.76
-40.79%
-0.13
2.65
-
0.48
0.50
-4.00%
0.17
-0.51
-
Interest
3.54
4.43
-20.09%
4.22
3.74
12.83%
4.32
3.93
9.92%
4.39
3.58
22.63%
Depreciation
2.26
2.23
1.35%
2.25
2.34
-3.85%
2.24
2.58
-13.18%
2.24
2.62
-14.50%
PBT
1.06
0.24
341.67%
0.06
4.36
-98.62%
0.43
0.00
0
0.07
-2.75
-
Tax
0.56
-1.52
-
-1.53
1.14
-
0.60
0.43
39.53%
0.45
0.38
18.42%
PAT
0.50
1.76
-71.59%
1.59
3.22
-50.62%
-0.17
-0.43
-
-0.38
-3.13
-
PATM
0.77%
3.37%
2.38%
5.56%
-0.24%
-0.69%
-0.67%
-4.48%
EPS
0.08
0.27
-70.37%
0.24
0.49
-51.02%
-0.03
-0.06
-
-0.06
-0.48
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
259.86
264.51
253.11
269.11
224.74
Net Sales Growth
7.65%
4.50%
-5.95%
19.74%
 
Cost Of Goods Sold
184.72
186.81
190.47
210.41
172.15
Gross Profit
75.14
77.70
62.64
58.70
52.59
GP Margin
28.91%
29.38%
24.75%
21.81%
23.40%
Total Expenditure
233.74
242.31
238.19
255.54
212.47
Power & Fuel Cost
-
8.74
7.06
6.74
6.46
% Of Sales
-
3.30%
2.79%
2.50%
2.87%
Employee Cost
-
11.66
10.23
9.36
6.67
% Of Sales
-
4.41%
4.04%
3.48%
2.97%
Manufacturing Exp.
-
14.17
7.93
4.54
3.05
% Of Sales
-
5.36%
3.13%
1.69%
1.36%
General & Admin Exp.
-
7.68
11.17
11.99
12.22
% Of Sales
-
2.90%
4.41%
4.46%
5.44%
Selling & Distn. Exp.
-
8.46
6.85
7.82
7.92
% Of Sales
-
3.20%
2.71%
2.91%
3.52%
Miscellaneous Exp.
-
4.79
4.47
4.67
4.01
% Of Sales
-
1.81%
1.77%
1.74%
1.78%
EBITDA
26.12
22.20
14.92
13.57
12.27
EBITDA Margin
10.05%
8.39%
5.89%
5.04%
5.46%
Other Income
0.97
4.28
2.81
1.64
4.34
Interest
16.47
14.22
5.64
4.07
4.19
Depreciation
8.99
10.16
8.06
8.16
9.88
PBT
1.62
2.11
4.03
2.98
2.53
Tax
0.08
2.53
2.05
2.33
-0.35
Tax Rate
4.94%
119.91%
50.87%
78.19%
-13.83%
PAT
1.54
-0.41
1.98
0.65
2.88
PAT before Minority Interest
1.54
-0.41
1.98
0.65
2.88
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.59%
-0.16%
0.78%
0.24%
1.28%
PAT Growth
8.45%
-
204.62%
-77.43%
 
EPS
0.24
-0.06
0.30
0.10
0.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
89.22
88.93
86.92
82.32
Share Capital
6.55
6.55
6.55
6.55
Total Reserves
82.67
82.38
80.36
75.76
Non-Current Liabilities
112.61
101.58
58.09
31.12
Secured Loans
28.26
35.47
13.80
7.92
Unsecured Loans
33.66
26.25
12.55
0.00
Long Term Provisions
0.72
0.62
0.55
0.42
Current Liabilities
152.01
118.94
88.62
95.53
Trade Payables
71.33
46.54
48.56
44.13
Other Current Liabilities
23.88
16.34
14.56
15.97
Short Term Borrowings
56.56
55.18
23.81
32.88
Short Term Provisions
0.23
0.88
1.68
2.54
Total Liabilities
353.84
309.45
233.63
208.97
Net Block
148.35
157.08
100.40
72.67
Gross Block
171.40
172.61
107.98
163.66
Accumulated Depreciation
23.04
15.53
7.58
90.99
Non Current Assets
196.54
161.37
135.94
118.42
Capital Work in Progress
47.26
3.76
35.01
45.21
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.52
0.52
0.52
0.53
Other Non Current Assets
0.41
0.01
0.01
0.01
Current Assets
157.30
148.08
97.69
90.55
Current Investments
0.00
0.00
0.00
0.00
Inventories
87.58
50.53
29.52
20.27
Sundry Debtors
25.23
32.26
41.20
44.56
Cash & Bank
4.71
9.96
2.10
1.84
Other Current Assets
39.78
2.09
0.86
0.01
Short Term Loans & Adv.
37.30
53.25
24.01
23.86
Net Current Assets
5.29
29.14
9.07
-4.98
Total Assets
353.84
309.45
233.63
208.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
48.94
-22.39
22.03
31.07
PBT
2.11
4.03
2.98
2.53
Adjustment
23.46
13.14
11.64
13.59
Changes in Working Capital
24.71
-38.05
9.59
14.91
Cash after chg. in Working capital
50.28
-20.88
24.21
31.03
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-1.34
-1.51
-2.18
0.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-44.08
-32.95
-24.81
-13.11
Net Fixed Assets
-42.18
-33.06
70.62
Net Investments
0.00
-9.68
-0.05
Others
-1.90
9.79
-95.38
Cash from Financing Activity
-12.76
61.07
3.05
-19.03
Net Cash Inflow / Outflow
-7.90
5.73
0.27
-1.07
Opening Cash & Equivalents
7.64
1.84
1.84
2.91
Closing Cash & Equivalent
0.42
7.64
2.10
1.84

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
13.61
13.57
13.26
12.56
ROA
-0.12%
0.73%
0.29%
1.38%
ROE
-0.46%
2.26%
0.77%
3.50%
ROCE
7.61%
5.41%
5.06%
5.04%
Fixed Asset Turnover
1.54
1.85
2.17
1.49
Receivable days
39.66
51.62
53.20
66.92
Inventory Days
95.29
56.26
30.89
30.44
Payable days
84.48
74.20
68.35
80.70
Cash Conversion Cycle
50.47
33.68
15.74
16.65
Total Debt/Equity
1.43
1.39
0.67
0.62
Interest Cover
1.15
1.71
1.73
1.60

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.