Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Steel & Iron Products

Rating :
64/99

BSE: 539046 | NSE: MANAKCOAT

62.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  61.39
  •  62.00
  •  60.21
  •  61.44
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18581
  •  11.41
  •  72.87
  •  15.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 436.78
  • 38.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 592.37
  • 0.09%
  • 2.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.19%
  • 6.75%
  • 20.32%
  • FII
  • DII
  • Others
  • 0.14%
  • 0.00%
  • 3.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.52
  • 19.77
  • 13.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.23
  • 8.00
  • -0.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.39
  • 79.42
  • 16.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.92
  • 16.91
  • 19.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 1.06
  • 1.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.17
  • 6.69
  • 7.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
182.56
186.85
-2.30%
190.86
176.92
7.88%
194.53
148.73
30.79%
171.70
139.34
23.22%
Expenses
167.52
177.78
-5.77%
180.03
168.00
7.16%
182.04
141.28
28.85%
164.22
132.16
24.26%
EBITDA
15.04
9.07
65.82%
10.83
8.92
21.41%
12.49
7.44
67.88%
7.49
7.18
4.32%
EBIDTM
8.24%
4.85%
5.67%
5.04%
6.42%
5.00%
4.36%
5.15%
Other Income
2.11
1.08
95.37%
3.28
0.64
412.50%
1.38
1.63
-15.34%
4.26
2.16
97.22%
Interest
8.00
3.42
133.92%
6.37
6.97
-8.61%
9.59
6.05
58.51%
8.80
5.40
62.96%
Depreciation
2.30
2.27
1.32%
2.31
2.30
0.43%
2.31
2.31
0.00%
2.29
2.31
-0.87%
PBT
6.86
9.13
-24.86%
5.43
0.29
1,772.41%
1.97
0.71
177.46%
0.65
1.63
-60.12%
Tax
1.80
1.40
28.57%
1.39
0.08
1,637.50%
-0.04
-0.03
-
0.53
0.96
-44.79%
PAT
5.06
7.74
-34.63%
4.04
0.21
1,823.81%
2.01
0.74
171.62%
0.13
0.68
-80.88%
PATM
2.77%
4.14%
2.12%
0.12%
1.03%
0.49%
0.07%
0.48%
EPS
0.68
1.18
-42.37%
0.62
0.03
1,966.67%
0.31
0.00
0
0.02
0.10
-80.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
739.65
651.84
647.74
446.44
246.93
264.51
253.11
269.11
224.74
Net Sales Growth
13.47%
0.63%
45.09%
80.80%
-6.65%
4.50%
-5.95%
19.74%
 
Cost Of Goods Sold
594.84
516.32
483.54
340.66
170.28
186.81
190.47
210.41
172.15
Gross Profit
144.81
135.51
164.20
105.78
76.64
77.70
62.64
58.70
52.59
GP Margin
19.58%
20.79%
25.35%
23.69%
31.04%
29.38%
24.75%
21.81%
23.40%
Total Expenditure
693.81
619.22
612.92
413.19
221.08
242.31
238.19
255.54
212.47
Power & Fuel Cost
-
21.95
17.29
14.81
13.18
8.74
7.06
6.74
6.46
% Of Sales
-
3.37%
2.67%
3.32%
5.34%
3.30%
2.79%
2.50%
2.87%
Employee Cost
-
17.41
16.67
13.56
13.39
11.66
10.23
9.36
6.67
% Of Sales
-
2.67%
2.57%
3.04%
5.42%
4.41%
4.04%
3.48%
2.97%
Manufacturing Exp.
-
13.77
14.58
10.25
4.46
14.17
7.93
4.54
3.05
% Of Sales
-
2.11%
2.25%
2.30%
1.81%
5.36%
3.13%
1.69%
1.36%
General & Admin Exp.
-
14.89
12.24
7.83
7.07
7.68
11.17
11.99
12.22
% Of Sales
-
2.28%
1.89%
1.75%
2.86%
2.90%
4.41%
4.46%
5.44%
Selling & Distn. Exp.
-
28.31
60.67
19.78
7.55
8.46
6.85
7.82
7.92
% Of Sales
-
4.34%
9.37%
4.43%
3.06%
3.20%
2.71%
2.91%
3.52%
Miscellaneous Exp.
-
6.56
7.93
6.29
5.14
4.79
4.47
4.67
4.01
% Of Sales
-
1.01%
1.22%
1.41%
2.08%
1.81%
1.77%
1.74%
1.78%
EBITDA
45.85
32.62
34.82
33.25
25.85
22.20
14.92
13.57
12.27
EBITDA Margin
6.20%
5.00%
5.38%
7.45%
10.47%
8.39%
5.89%
5.04%
5.46%
Other Income
11.03
5.50
8.56
2.63
1.28
4.28
2.81
1.64
4.34
Interest
32.76
21.84
23.09
19.32
17.37
14.22
5.64
4.07
4.19
Depreciation
9.21
9.19
8.89
9.06
8.96
10.16
8.06
8.16
9.88
PBT
14.91
7.09
11.41
7.51
0.80
2.11
4.03
2.98
2.53
Tax
3.68
2.41
2.78
1.66
-2.00
2.53
2.05
2.33
-0.35
Tax Rate
24.68%
20.49%
24.36%
22.10%
-250.00%
119.91%
50.87%
78.19%
-13.83%
PAT
11.24
9.36
8.62
5.85
2.79
-0.41
1.98
0.65
2.88
PAT before Minority Interest
11.24
9.36
8.62
5.85
2.79
-0.41
1.98
0.65
2.88
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.52%
1.44%
1.33%
1.31%
1.13%
-0.16%
0.78%
0.24%
1.28%
PAT Growth
19.96%
8.58%
47.35%
109.68%
-
-
204.62%
-77.43%
 
EPS
1.51
1.26
1.16
0.79
0.38
-0.06
0.27
0.09
0.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
119.25
108.75
99.86
93.24
89.22
88.93
86.92
82.32
Share Capital
6.55
6.55
6.55
6.55
6.55
6.55
6.55
6.55
Total Reserves
112.70
102.20
93.31
86.68
82.67
82.38
80.36
75.76
Non-Current Liabilities
96.25
102.30
123.79
118.89
112.61
101.58
58.09
31.12
Secured Loans
12.37
21.40
28.07
23.25
28.26
35.47
13.80
7.92
Unsecured Loans
64.48
44.97
43.61
44.41
33.66
26.25
12.55
0.00
Long Term Provisions
0.97
0.91
0.83
0.77
0.72
0.62
0.55
0.42
Current Liabilities
332.65
272.93
214.85
169.31
152.01
118.94
88.62
95.53
Trade Payables
195.17
136.86
115.23
87.83
71.33
46.54
48.56
44.13
Other Current Liabilities
34.69
34.14
33.83
18.06
23.88
16.34
14.56
15.97
Short Term Borrowings
101.50
99.75
65.70
63.34
56.56
55.18
23.81
32.88
Short Term Provisions
1.29
2.18
0.08
0.07
0.23
0.88
1.68
2.54
Total Liabilities
548.15
483.98
438.50
381.44
353.84
309.45
233.63
208.97
Net Block
122.11
130.36
135.72
144.41
148.35
157.08
100.40
72.67
Gross Block
178.49
178.86
175.09
175.36
171.40
172.61
107.98
163.66
Accumulated Depreciation
56.38
48.51
39.37
30.95
23.04
15.53
7.58
90.99
Non Current Assets
171.16
171.38
187.73
190.21
196.54
161.37
135.94
118.42
Capital Work in Progress
48.67
40.16
51.12
44.80
47.26
3.76
35.01
45.21
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.37
0.34
0.39
0.52
0.52
0.52
0.52
0.53
Other Non Current Assets
0.00
0.52
0.49
0.48
0.41
0.01
0.01
0.01
Current Assets
376.99
312.61
250.77
191.22
157.30
148.08
97.69
90.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
254.58
200.57
152.33
123.77
87.58
50.53
29.52
20.27
Sundry Debtors
43.49
48.40
46.99
25.09
25.23
32.26
41.20
44.56
Cash & Bank
20.13
23.53
15.02
9.89
4.71
9.96
2.10
1.84
Other Current Assets
58.80
3.81
3.91
2.30
39.78
55.34
24.87
23.87
Short Term Loans & Adv.
52.32
36.30
32.53
30.17
37.30
53.25
24.01
23.86
Net Current Assets
44.35
39.68
35.92
21.91
5.29
29.14
9.07
-4.98
Total Assets
548.15
483.99
438.50
381.43
353.84
309.45
233.63
208.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
8.13
-12.61
19.57
5.58
48.94
-22.39
22.03
31.07
PBT
11.77
11.41
7.51
0.80
2.11
4.03
2.98
2.53
Adjustment
29.54
30.62
27.64
25.23
23.46
13.14
11.64
13.59
Changes in Working Capital
-30.42
-54.33
-15.13
-19.75
24.71
-38.05
9.59
14.91
Cash after chg. in Working capital
10.88
-12.30
20.02
6.28
50.28
-20.88
24.21
31.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.74
-0.31
-0.45
-0.71
-1.34
-1.51
-2.18
0.04
Other Direct Exp. Paid
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
Cash From Investing Activity
-8.00
8.77
-5.83
-1.46
-44.08
-32.95
-24.81
-13.11
Net Fixed Assets
1.78
17.93
-6.06
-1.40
-42.18
-33.06
70.62
Net Investments
0.00
0.00
0.00
0.00
0.00
-9.68
-0.05
Others
-9.78
-9.16
0.23
-0.06
-1.90
9.79
-95.38
Cash from Financing Activity
-5.62
5.66
-11.86
-4.86
-12.76
61.07
3.05
-19.03
Net Cash Inflow / Outflow
-5.48
1.81
1.88
-0.74
-7.90
5.73
0.27
-1.07
Opening Cash & Equivalents
4.65
2.39
0.88
0.42
7.64
1.84
1.84
2.91
Closing Cash & Equivalent
0.40
4.65
2.39
0.88
0.42
7.64
2.10
1.84

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
18.20
16.60
15.24
14.23
13.61
13.57
13.26
12.56
ROA
1.81%
1.87%
1.43%
0.76%
-0.12%
0.73%
0.29%
1.38%
ROE
8.21%
8.27%
6.06%
3.06%
-0.46%
2.26%
0.77%
3.50%
ROCE
11.29%
12.92%
11.20%
8.10%
7.61%
5.41%
5.06%
5.04%
Fixed Asset Turnover
3.65
3.66
2.55
1.42
1.54
1.85
2.17
1.49
Receivable days
25.73
26.88
29.47
37.19
39.66
51.62
53.20
66.92
Inventory Days
127.43
99.43
112.87
156.21
95.29
56.26
30.89
30.44
Payable days
117.36
95.14
108.78
118.32
84.48
74.20
68.35
80.70
Cash Conversion Cycle
35.80
31.16
33.55
75.08
50.47
33.68
15.74
16.65
Total Debt/Equity
1.59
1.63
1.48
1.48
1.43
1.39
0.67
0.62
Interest Cover
1.54
1.49
1.39
1.05
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.