Nifty
Sensex
:
:
18210.95
61143.33
-57.45 (-0.31%)
-206.93 (-0.34%)

Trading

Rating :
65/99

BSE: 532932 | NSE: MANAKSIA

65.30
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  65.00
  •  66.90
  •  63.80
  •  64.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49723
  •  32.40
  •  78.20
  •  35.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 426.95
  • 5.58
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 358.88
  • 4.60%
  • 0.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 8.61%
  • 14.74%
  • FII
  • DII
  • Others
  • 0.27%
  • 0.00%
  • 1.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.82
  • -3.72
  • -4.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.65
  • -10.53
  • 3.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.67
  • -9.93
  • -6.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.46
  • 3.92
  • 3.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.33
  • 0.35
  • 0.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.56
  • 1.09
  • 0.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
272.91
171.50
59.13%
233.81
226.44
3.25%
217.19
201.04
8.03%
238.54
176.47
35.17%
Expenses
230.70
150.08
53.72%
218.08
204.59
6.59%
185.46
187.59
-1.14%
206.41
164.67
25.35%
EBITDA
42.21
21.42
97.06%
15.72
21.85
-28.05%
31.73
13.45
135.91%
32.14
11.80
172.37%
EBIDTM
15.47%
12.49%
6.73%
9.65%
14.61%
6.69%
13.47%
6.69%
Other Income
11.79
6.08
93.91%
9.43
8.62
9.40%
9.01
17.71
-49.12%
8.13
19.34
-57.96%
Interest
1.93
0.87
121.84%
1.61
1.35
19.26%
1.96
1.48
32.43%
1.45
1.32
9.85%
Depreciation
6.61
8.96
-26.23%
6.74
9.46
-28.75%
8.30
10.86
-23.57%
7.69
10.70
-28.13%
PBT
45.45
17.67
157.22%
16.80
19.67
-14.59%
30.48
18.81
62.04%
31.12
19.12
62.76%
Tax
12.49
5.49
127.50%
13.01
2.77
369.68%
4.44
9.43
-52.92%
8.51
5.80
46.72%
PAT
32.96
12.18
170.61%
3.79
16.90
-77.57%
26.04
9.39
177.32%
22.61
13.31
69.87%
PATM
12.08%
7.10%
1.62%
7.46%
11.99%
4.67%
9.48%
7.54%
EPS
4.66
1.83
154.64%
0.41
2.35
-82.55%
3.59
1.38
160.14%
3.27
1.98
65.15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
962.45
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
Net Sales Growth
24.12%
0.58%
-13.55%
0.40%
-5.23%
-5.30%
-2.54%
-32.84%
-20.39%
8.50%
 
Cost Of Goods Sold
657.42
585.28
616.81
716.80
724.64
637.95
662.58
713.98
999.22
1,294.63
1,271.77
Gross Profit
305.03
275.76
239.28
273.45
261.67
402.81
436.44
413.63
679.85
814.44
672.02
GP Margin
31.69%
32.03%
27.95%
27.61%
26.53%
38.70%
39.71%
36.68%
40.49%
38.62%
34.57%
Total Expenditure
840.65
760.02
783.89
905.65
894.82
864.51
918.04
927.70
1,355.54
1,742.89
1,665.09
Power & Fuel Cost
-
37.96
37.93
43.77
47.90
53.04
67.12
55.06
81.44
99.34
89.62
% Of Sales
-
4.41%
4.43%
4.42%
4.86%
5.10%
6.11%
4.88%
4.85%
4.71%
4.61%
Employee Cost
-
42.56
45.20
45.26
34.81
36.35
41.08
45.69
67.00
87.30
79.76
% Of Sales
-
4.94%
5.28%
4.57%
3.53%
3.49%
3.74%
4.05%
3.99%
4.14%
4.10%
Manufacturing Exp.
-
50.47
49.13
58.54
51.85
44.99
71.15
54.48
92.34
98.25
95.96
% Of Sales
-
5.86%
5.74%
5.91%
5.26%
4.32%
6.47%
4.83%
5.50%
4.66%
4.94%
General & Admin Exp.
-
8.04
9.38
9.68
13.27
13.77
14.96
16.98
38.11
56.23
53.75
% Of Sales
-
0.93%
1.10%
0.98%
1.35%
1.32%
1.36%
1.51%
2.27%
2.67%
2.77%
Selling & Distn. Exp.
-
5.83
7.09
8.62
7.25
7.04
10.50
10.38
30.22
46.87
40.76
% Of Sales
-
0.68%
0.83%
0.87%
0.74%
0.68%
0.96%
0.92%
1.80%
2.22%
2.10%
Miscellaneous Exp.
-
29.89
18.35
22.99
15.09
71.37
50.66
31.15
47.22
60.27
40.76
% Of Sales
-
3.47%
2.14%
2.32%
1.53%
6.86%
4.61%
2.76%
2.81%
2.86%
1.72%
EBITDA
121.80
101.02
72.20
84.60
91.50
176.25
180.97
199.91
323.53
366.18
278.71
EBITDA Margin
12.66%
11.73%
8.43%
8.54%
9.28%
16.93%
16.47%
17.73%
19.27%
17.36%
14.34%
Other Income
38.36
32.64
63.22
66.18
96.01
5.06
3.92
4.29
6.54
9.93
22.70
Interest
6.95
5.89
6.00
10.19
17.66
17.16
21.21
28.48
37.19
54.72
59.27
Depreciation
29.34
31.70
41.78
43.87
44.04
47.97
59.82
62.47
93.18
105.23
83.22
PBT
123.85
96.07
87.65
96.72
125.80
116.19
103.85
113.26
199.70
216.16
158.92
Tax
38.45
31.45
26.60
21.67
29.71
15.02
10.12
9.41
8.69
14.83
4.85
Tax Rate
31.05%
32.74%
30.35%
22.40%
23.62%
12.93%
9.74%
8.31%
4.35%
8.05%
3.95%
PAT
85.40
59.63
58.61
73.13
94.87
100.60
93.23
103.44
191.32
170.23
118.98
PAT before Minority Interest
78.20
64.61
61.05
75.05
96.09
101.16
93.73
103.85
191.01
169.41
117.84
Minority Interest
-7.20
-4.98
-2.44
-1.92
-1.22
-0.56
-0.50
-0.41
0.31
0.82
1.14
PAT Margin
8.87%
6.93%
6.85%
7.39%
9.62%
9.67%
8.48%
9.17%
11.39%
8.07%
6.12%
PAT Growth
64.93%
1.74%
-19.86%
-22.92%
-5.70%
7.91%
-9.87%
-45.93%
12.39%
43.07%
 
EPS
13.04
9.10
8.95
11.16
14.48
15.36
14.23
15.79
29.21
25.99
18.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
956.14
959.07
1,052.79
989.60
816.72
1,205.69
1,092.58
1,089.35
1,274.83
1,095.95
Share Capital
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
Total Reserves
943.03
945.96
1,039.68
976.49
803.61
1,192.59
1,079.47
1,076.25
1,261.72
1,082.84
Non-Current Liabilities
42.52
47.44
48.73
47.21
43.56
45.08
45.33
77.31
192.66
231.25
Secured Loans
0.07
0.15
1.21
2.67
11.97
39.10
38.76
68.96
102.37
142.33
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.95
27.67
Long Term Provisions
2.14
1.64
1.68
1.47
1.27
1.02
1.26
1.31
6.76
6.05
Current Liabilities
148.37
104.50
152.76
144.20
394.07
178.98
263.67
277.49
683.95
697.21
Trade Payables
59.29
74.97
85.63
62.69
178.00
53.05
52.25
165.60
231.79
359.89
Other Current Liabilities
17.15
10.65
24.52
38.74
37.21
40.24
40.34
47.19
135.27
133.20
Short Term Borrowings
51.76
12.94
34.19
35.97
176.36
80.25
168.00
62.25
308.49
195.64
Short Term Provisions
20.17
5.95
8.42
6.80
2.50
5.45
3.08
2.45
8.41
8.49
Total Liabilities
1,168.93
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
Net Block
173.42
209.36
264.86
309.83
249.23
346.07
363.27
397.18
641.32
655.90
Gross Block
290.78
329.71
344.88
346.12
291.04
851.44
810.39
798.54
1,141.25
1,052.06
Accumulated Depreciation
117.36
120.36
80.02
36.29
41.81
505.37
447.11
401.36
499.93
396.16
Non Current Assets
223.88
281.02
342.44
321.47
269.17
507.88
474.79
465.21
895.68
905.57
Capital Work in Progress
2.99
3.61
3.75
9.68
19.08
161.31
111.03
67.12
251.95
241.53
Non Current Investment
1.21
0.71
1.15
1.59
0.47
0.18
0.17
0.37
0.17
0.17
Long Term Loans & Adv.
0.38
0.38
0.42
0.37
0.40
0.33
0.33
0.55
2.25
7.96
Other Non Current Assets
45.87
66.97
72.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
945.06
846.93
926.32
872.11
996.53
932.65
937.08
987.63
1,266.84
1,118.08
Current Investments
581.92
237.65
413.66
344.54
23.73
4.37
3.10
0.00
1.96
0.00
Inventories
129.36
159.18
178.71
140.35
133.39
194.85
355.49
398.12
520.09
467.67
Sundry Debtors
58.53
70.84
98.28
67.85
183.80
78.91
91.03
99.93
311.40
271.49
Cash & Bank
120.06
166.86
119.83
144.40
354.17
105.33
22.96
34.37
34.92
31.10
Other Current Assets
55.19
8.00
9.78
25.35
301.44
549.20
464.49
455.21
398.47
347.81
Short Term Loans & Adv.
45.70
204.39
106.07
149.63
295.47
549.20
39.99
51.23
227.15
200.30
Net Current Assets
796.68
742.43
773.57
727.90
602.46
753.67
673.40
710.14
582.89
420.87
Total Assets
1,168.94
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
278.87
-37.27
-4.90
279.17
481.30
261.98
113.67
115.98
175.96
285.99
PBT
96.07
87.65
96.72
125.80
116.19
103.85
113.26
199.70
184.23
122.70
Adjustment
19.90
-12.31
-9.63
15.73
60.40
77.45
87.65
125.26
152.84
135.52
Changes in Working Capital
179.71
-82.66
-73.50
157.46
314.58
86.14
-83.11
-204.35
-160.14
23.37
Cash after chg. in Working capital
295.68
-7.32
13.59
298.99
491.17
267.44
117.80
120.61
176.94
281.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.81
-29.95
-18.49
-19.82
-9.87
-4.87
-3.71
-4.58
-2.19
4.04
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
-0.59
-0.41
-0.05
0.00
0.00
Cash From Investing Activity
-302.42
243.25
-17.84
-334.55
-33.26
-91.82
-73.14
-75.35
-96.16
-165.12
Net Fixed Assets
-0.01
-0.73
-0.03
0.26
12.04
0.51
-0.21
516.85
-20.59
-18.17
Net Investments
-1.20
0.78
3.37
-5.65
1.33
1.81
-2.90
32.39
0.09
-0.12
Others
-301.21
243.20
-21.18
-329.16
-46.63
-94.14
-70.03
-624.59
-75.66
-146.83
Cash from Financing Activity
32.78
-97.18
-33.23
-188.17
53.05
-121.23
35.67
-70.32
-75.97
-135.57
Net Cash Inflow / Outflow
9.23
108.80
-55.97
-243.55
501.09
48.92
76.20
-29.68
3.82
-14.70
Opening Cash & Equivalents
159.59
116.30
141.79
353.97
104.95
22.51
34.37
34.92
31.10
45.80
Closing Cash & Equivalent
111.86
159.59
116.30
141.79
353.97
104.42
22.96
34.37
34.92
31.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
145.90
146.35
160.65
151.01
124.63
183.98
166.72
166.23
194.53
166.76
ROA
5.63%
5.09%
6.10%
7.81%
7.48%
6.57%
7.25%
10.57%
8.09%
5.91%
ROE
6.75%
6.07%
7.35%
10.64%
10.00%
8.16%
9.52%
16.16%
14.31%
11.31%
ROCE
10.30%
9.05%
9.99%
13.90%
11.25%
9.41%
11.19%
15.87%
14.68%
12.40%
Fixed Asset Turnover
2.78
2.54
2.87
3.11
1.84
1.34
1.42
1.76
1.98
2.02
Receivable days
27.42
36.05
30.62
46.38
45.50
27.84
30.59
43.88
48.88
42.55
Inventory Days
61.16
72.03
58.80
50.45
56.85
90.17
120.73
97.95
82.83
91.02
Payable days
32.39
37.17
29.22
48.30
51.82
21.21
41.56
52.96
62.53
76.24
Cash Conversion Cycle
56.19
70.92
60.20
48.53
50.53
96.80
109.76
88.87
69.18
57.33
Total Debt/Equity
0.05
0.01
0.04
0.05
0.25
0.12
0.20
0.12
0.38
0.36
Interest Cover
17.31
15.61
10.49
8.12
7.77
5.90
4.98
6.37
4.37
3.07

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.