Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Trading

Rating :
70/99

BSE: 532932 | NSE: MANAKSIA

74.30
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 76.30
  • 76.30
  • 72.80
  • 75.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30543
  •  22.67
  •  105.70
  •  57.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 488.56
  • 2.67
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 420.48
  • 4.02%
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 8.10%
  • 15.23%
  • FII
  • DII
  • Others
  • 0.54%
  • 0.00%
  • 1.20%

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
  • 3.68
  • 4.08
  • 4.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 0.35
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.56
  • 1.05
  • 1.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
358.62
233.81
53.38%
306.15
217.19
40.96%
236.42
238.54
-0.89%
272.91
171.50
59.13%
Expenses
275.15
218.08
26.17%
241.76
185.46
30.36%
198.47
206.41
-3.85%
230.70
150.08
53.72%
EBITDA
83.47
15.72
430.98%
64.39
31.73
102.93%
37.95
32.14
18.08%
42.21
21.42
97.06%
EBIDTM
23.28%
6.73%
21.03%
14.61%
16.05%
13.47%
15.47%
12.49%
Other Income
15.02
9.43
59.28%
15.39
9.01
70.81%
18.30
8.13
125.09%
11.79
6.08
93.91%
Interest
2.81
1.61
74.53%
2.84
1.96
44.90%
2.13
1.45
46.90%
1.93
0.87
121.84%
Depreciation
5.10
6.74
-24.33%
6.59
8.30
-20.60%
6.42
7.69
-16.51%
6.61
8.96
-26.23%
PBT
90.58
16.80
439.17%
70.35
30.48
130.81%
47.69
31.12
53.25%
45.45
17.67
157.22%
Tax
20.39
13.01
56.73%
20.47
4.44
361.04%
14.51
8.51
70.51%
12.49
5.49
127.50%
PAT
70.19
3.79
1,751.98%
49.88
26.04
91.55%
33.18
22.61
46.75%
32.96
12.18
170.61%
PATM
19.57%
1.62%
16.29%
11.99%
14.03%
9.48%
12.08%
7.10%
EPS
10.36
0.41
2,426.83%
7.79
3.59
116.99%
5.11
3.27
56.27%
4.66
1.83
154.64%

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
1,174.10
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
36.36%
0.58%
-13.55%
0.40%
-5.23%
-5.30%
-2.54%
-32.84%
-20.39%
8.50%
 
Cost Of Goods Sold
741.49
585.28
616.81
716.80
724.64
637.95
662.58
713.98
999.22
1,294.63
1,271.77
Gross Profit
432.61
275.76
239.28
273.45
261.67
402.81
436.44
413.63
679.85
814.44
672.02
GP Margin
36.85%
32.03%
27.95%
27.61%
26.53%
38.70%
39.71%
36.68%
40.49%
38.62%
34.57%
Total Expenditure
946.08
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
228.02
101.02
72.20
84.60
91.50
176.25
180.97
199.91
323.53
366.18
278.71
EBITDA Margin
19.42%
11.73%
8.43%
8.54%
9.28%
16.93%
16.47%
17.73%
19.27%
17.36%
14.34%
Other Income
60.50
32.64
63.22
66.18
96.01
5.06
3.92
4.29
6.54
9.93
22.70
Interest
9.71
5.89
6.00
10.19
17.66
17.16
21.21
28.48
37.19
54.72
59.27
Depreciation
24.72
31.70
41.78
43.87
44.04
47.97
59.82
62.47
93.18
105.23
83.22
PBT
254.07
96.07
87.65
96.72
125.80
116.19
103.85
113.26
199.70
216.16
158.92
Tax
67.86
31.45
26.60
21.67
29.71
15.02
10.12
9.41
8.69
14.83
4.85
Tax Rate
26.71%
32.74%
30.35%
22.40%
23.62%
12.93%
9.74%
8.31%
4.35%
8.05%
3.95%
PAT
186.21
59.63
58.61
73.13
94.87
100.60
93.23
103.44
191.32
170.23
118.98
PAT before Minority Interest
183.04
64.61
61.05
75.05
96.09
101.16
93.73
103.85
191.01
169.41
117.84
Minority Interest
-3.17
-4.98
-2.44
-1.92
-1.22
-0.56
-0.50
-0.41
0.31
0.82
1.14
PAT Margin
15.86%
6.93%
6.85%
7.39%
9.62%
9.67%
8.48%
9.17%
11.39%
8.07%
6.12%
PAT Growth
188.16%
1.74%
-19.86%
-22.92%
-5.70%
7.91%
-9.87%
-45.93%
12.39%
43.07%
 
EPS
28.43
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
41.87
37.17
29.22
48.30
51.82
21.21
41.56
52.96
62.53
76.24
Cash Conversion Cycle
46.71
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.