Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Trading

Rating :
58/99

BSE: 532932 | NSE: MANAKSIA

69.05
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  69.80
  •  71.45
  •  68.65
  •  69.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80908
  •  56.70
  •  78.20
  •  33.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 457.10
  • 7.66
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 303.49
  • N/A
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 8.86%
  • 14.43%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.02
  • -4.87
  • -4.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.66
  • -16.79
  • -4.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.33
  • -8.87
  • -14.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.39
  • 3.84
  • 3.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.33
  • 0.35
  • 0.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.55
  • 1.10
  • 0.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
233.81
226.44
3.25%
217.19
201.04
8.03%
238.54
176.47
35.17%
171.50
252.14
-31.98%
Expenses
218.08
204.59
6.59%
185.46
187.59
-1.14%
206.41
164.67
25.35%
150.08
227.03
-33.89%
EBITDA
15.72
21.85
-28.05%
31.73
13.45
135.91%
32.14
11.80
172.37%
21.42
25.10
-14.66%
EBIDTM
6.73%
9.65%
14.61%
6.69%
13.47%
6.69%
12.49%
9.96%
Other Income
9.43
8.62
9.40%
9.01
17.71
-49.12%
8.13
19.34
-57.96%
6.08
17.56
-65.38%
Interest
1.61
1.35
19.26%
1.96
1.48
32.43%
1.45
1.32
9.85%
0.87
1.85
-52.97%
Depreciation
6.74
9.46
-28.75%
8.30
10.86
-23.57%
7.69
10.70
-28.13%
8.96
10.76
-16.73%
PBT
16.80
19.67
-14.59%
30.48
18.81
62.04%
31.12
19.12
62.76%
17.67
30.05
-41.20%
Tax
13.01
2.77
369.68%
4.44
9.43
-52.92%
8.51
5.80
46.72%
5.49
8.61
-36.24%
PAT
3.79
16.90
-77.57%
26.04
9.39
177.32%
22.61
13.31
69.87%
12.18
21.44
-43.19%
PATM
1.62%
7.46%
11.99%
4.67%
9.48%
7.54%
7.10%
8.50%
EPS
0.41
2.35
-82.55%
3.59
1.38
160.14%
3.27
1.98
65.15%
1.83
3.23
-43.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
861.04
856.09
990.25
986.32
1,040.76
1,099.01
1,127.61
1,679.07
2,109.07
1,943.80
1,433.28
Net Sales Growth
0.58%
-13.55%
0.40%
-5.23%
-5.30%
-2.54%
-32.84%
-20.39%
8.50%
35.62%
 
Cost Of Goods Sold
585.28
616.81
716.80
724.64
637.95
662.58
713.98
999.22
1,294.63
1,271.77
871.84
Gross Profit
275.76
239.28
273.45
261.67
402.81
436.44
413.63
679.85
814.44
672.02
561.44
GP Margin
32.03%
27.95%
27.61%
26.53%
38.70%
39.71%
36.68%
40.49%
38.62%
34.57%
39.17%
Total Expenditure
760.03
783.89
905.65
894.82
864.51
918.04
927.70
1,355.54
1,742.89
1,665.09
1,210.38
Power & Fuel Cost
-
37.93
43.77
47.90
53.04
67.12
55.06
81.44
99.34
89.62
59.94
% Of Sales
-
4.43%
4.42%
4.86%
5.10%
6.11%
4.88%
4.85%
4.71%
4.61%
4.18%
Employee Cost
-
45.20
45.26
34.81
36.35
41.08
45.69
67.00
87.30
79.76
48.20
% Of Sales
-
5.28%
4.57%
3.53%
3.49%
3.74%
4.05%
3.99%
4.14%
4.10%
3.36%
Manufacturing Exp.
-
49.13
58.54
51.85
44.99
71.15
54.48
92.34
98.25
95.96
84.22
% Of Sales
-
5.74%
5.91%
5.26%
4.32%
6.47%
4.83%
5.50%
4.66%
4.94%
5.88%
General & Admin Exp.
-
9.38
9.68
13.27
13.77
14.96
16.98
38.11
56.23
53.75
42.37
% Of Sales
-
1.10%
0.98%
1.35%
1.32%
1.36%
1.51%
2.27%
2.67%
2.77%
2.96%
Selling & Distn. Exp.
-
7.09
8.62
7.25
7.04
10.50
10.38
30.22
46.87
40.76
64.85
% Of Sales
-
0.83%
0.87%
0.74%
0.68%
0.96%
0.92%
1.80%
2.22%
2.10%
4.52%
Miscellaneous Exp.
-
18.35
22.99
15.09
71.37
50.66
31.15
47.22
60.27
33.46
64.85
% Of Sales
-
2.14%
2.32%
1.53%
6.86%
4.61%
2.76%
2.81%
2.86%
1.72%
2.72%
EBITDA
101.01
72.20
84.60
91.50
176.25
180.97
199.91
323.53
366.18
278.71
222.90
EBITDA Margin
11.73%
8.43%
8.54%
9.28%
16.93%
16.47%
17.73%
19.27%
17.36%
14.34%
15.55%
Other Income
32.65
63.22
66.18
96.01
5.06
3.92
4.29
6.54
9.93
22.70
10.57
Interest
5.89
6.00
10.19
17.66
17.16
21.21
28.48
37.19
54.72
59.27
47.96
Depreciation
31.69
41.78
43.87
44.04
47.97
59.82
62.47
93.18
105.23
83.22
58.52
PBT
96.07
87.65
96.72
125.80
116.19
103.85
113.26
199.70
216.16
158.92
126.97
Tax
31.45
26.60
21.67
29.71
15.02
10.12
9.41
8.69
14.83
4.85
13.85
Tax Rate
32.74%
30.35%
22.40%
23.62%
12.93%
9.74%
8.31%
4.35%
8.05%
3.95%
10.94%
PAT
64.62
58.61
73.13
94.87
100.60
93.23
103.44
191.32
170.23
118.98
112.73
PAT before Minority Interest
59.64
61.05
75.05
96.09
101.16
93.73
103.85
191.01
169.41
117.84
112.73
Minority Interest
-4.98
-2.44
-1.92
-1.22
-0.56
-0.50
-0.41
0.31
0.82
1.14
0.00
PAT Margin
7.50%
6.85%
7.39%
9.62%
9.67%
8.48%
9.17%
11.39%
8.07%
6.12%
7.87%
PAT Growth
5.87%
-19.86%
-22.92%
-5.70%
7.91%
-9.87%
-45.93%
12.39%
43.07%
5.54%
 
EPS
9.87
8.95
11.16
14.48
15.36
14.23
15.79
29.21
25.99
18.16
17.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
959.07
1,052.79
989.60
816.72
1,205.69
1,092.58
1,089.35
1,274.83
1,095.95
991.63
Share Capital
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
Total Reserves
945.96
1,039.68
976.49
803.61
1,192.59
1,079.47
1,076.25
1,261.72
1,082.84
978.52
Non-Current Liabilities
47.44
48.73
47.21
43.56
45.08
45.33
77.31
192.66
231.25
236.73
Secured Loans
0.15
1.21
2.67
11.97
39.10
38.76
68.96
102.37
142.33
153.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.95
27.67
25.92
Long Term Provisions
1.64
1.68
1.47
1.27
1.02
1.26
1.31
6.76
6.05
3.57
Current Liabilities
104.50
152.76
144.20
394.07
178.98
263.67
277.49
683.95
697.21
729.46
Trade Payables
74.97
85.63
62.69
178.00
53.05
52.25
165.60
231.79
359.89
331.93
Other Current Liabilities
10.65
24.52
38.74
37.21
40.24
40.34
47.19
135.27
133.20
118.22
Short Term Borrowings
12.94
34.19
35.97
176.36
80.25
168.00
62.25
308.49
195.64
254.39
Short Term Provisions
5.95
8.42
6.80
2.50
5.45
3.08
2.45
8.41
8.49
24.93
Total Liabilities
1,127.96
1,268.77
1,193.58
1,265.70
1,440.53
1,411.86
1,452.84
2,162.52
2,026.76
1,960.61
Net Block
209.36
264.86
309.83
249.23
346.07
363.27
397.18
641.32
655.90
612.81
Gross Block
329.71
344.88
346.12
291.04
851.44
810.39
798.54
1,141.25
1,052.06
927.16
Accumulated Depreciation
120.36
80.02
36.29
41.81
505.37
447.11
401.36
499.93
396.16
314.35
Non Current Assets
281.02
342.44
321.47
269.17
507.88
474.79
465.21
895.68
905.57
833.71
Capital Work in Progress
3.61
3.75
9.68
19.08
161.31
111.03
67.12
251.95
241.53
212.99
Non Current Investment
0.71
1.15
1.59
0.47
0.18
0.17
0.37
0.17
0.17
0.17
Long Term Loans & Adv.
0.38
0.42
0.37
0.40
0.33
0.33
0.55
2.25
7.96
7.74
Other Non Current Assets
66.97
72.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
846.93
926.32
872.11
996.53
932.65
937.08
987.63
1,266.84
1,118.08
1,126.90
Current Investments
237.65
413.66
344.54
23.73
4.37
3.10
0.00
1.96
0.00
0.00
Inventories
159.18
178.71
140.35
133.39
194.85
355.49
398.12
520.09
467.67
530.80
Sundry Debtors
70.84
98.28
67.85
183.80
78.91
91.03
99.93
311.40
271.49
195.26
Cash & Bank
166.86
119.83
144.40
354.17
105.33
22.96
34.37
34.92
31.10
45.80
Other Current Assets
212.39
9.78
25.35
5.97
549.20
464.49
455.21
398.47
347.81
355.03
Short Term Loans & Adv.
204.39
106.07
149.63
295.47
549.20
39.99
51.23
227.15
200.30
355.03
Net Current Assets
742.43
773.57
727.90
602.46
753.67
673.40
710.14
582.89
420.87
397.44
Total Assets
1,127.95
1,268.76
1,193.58
1,265.70
1,440.53
1,411.87
1,452.84
2,162.52
2,026.76
1,960.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-37.27
-4.90
279.17
481.30
261.98
113.67
115.98
175.96
285.99
-0.77
PBT
87.65
96.72
125.80
116.19
103.85
113.26
199.70
184.23
122.70
126.57
Adjustment
-12.31
-9.63
15.73
60.40
77.45
87.65
125.26
152.84
135.52
100.04
Changes in Working Capital
-82.66
-73.50
157.46
314.58
86.14
-83.11
-204.35
-160.14
23.37
-217.25
Cash after chg. in Working capital
-7.32
13.59
298.99
491.17
267.44
117.80
120.61
176.94
281.58
9.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.95
-18.49
-19.82
-9.87
-4.87
-3.71
-4.58
-2.19
4.04
-11.21
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
-0.59
-0.41
-0.05
0.00
0.00
0.00
Cash From Investing Activity
243.25
-17.84
-334.55
-33.26
-91.82
-73.14
-75.35
-96.16
-165.12
-38.14
Net Fixed Assets
-0.73
-0.03
0.26
12.04
0.51
-0.21
516.85
-20.59
-18.17
-18.30
Net Investments
0.78
3.37
-5.65
1.33
1.81
-2.90
32.39
0.09
-0.12
35.30
Others
243.20
-21.18
-329.16
-46.63
-94.14
-70.03
-624.59
-75.66
-146.83
-55.14
Cash from Financing Activity
-97.18
-33.23
-188.17
53.05
-121.23
35.67
-70.32
-75.97
-135.57
8.95
Net Cash Inflow / Outflow
108.80
-55.97
-243.55
501.09
48.92
76.20
-29.68
3.82
-14.70
-29.96
Opening Cash & Equivalents
116.30
141.79
353.97
104.95
22.51
34.37
34.92
31.10
45.80
75.77
Closing Cash & Equivalent
159.59
116.30
141.79
353.97
104.42
22.96
34.37
34.92
31.10
45.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
146.35
160.65
151.01
124.63
183.98
166.72
166.23
194.53
166.76
151.32
ROA
5.09%
6.10%
7.81%
7.48%
6.57%
7.25%
10.57%
8.09%
5.91%
6.10%
ROE
6.07%
7.35%
10.64%
10.00%
8.16%
9.52%
16.16%
14.31%
11.31%
11.70%
ROCE
9.05%
9.99%
13.90%
11.25%
9.41%
11.19%
15.87%
14.68%
12.40%
12.85%
Fixed Asset Turnover
2.54
2.87
3.11
1.84
1.34
1.42
1.76
1.98
2.02
1.61
Receivable days
36.05
30.62
46.38
45.50
27.84
30.59
43.88
48.88
42.55
47.32
Inventory Days
72.03
58.80
50.45
56.85
90.17
120.73
97.95
82.83
91.02
109.11
Payable days
37.17
29.22
48.30
51.82
21.21
41.56
52.96
62.53
76.24
98.90
Cash Conversion Cycle
70.92
60.20
48.53
50.53
96.80
109.76
88.87
69.18
57.33
57.54
Total Debt/Equity
0.01
0.04
0.05
0.25
0.12
0.20
0.12
0.38
0.36
0.46
Interest Cover
15.61
10.49
8.12
7.77
5.90
4.98
6.37
4.37
3.07
3.64

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.