Nifty
Sensex
:
:
17004.30
57783.35
52.60 (0.31%)
169.63 (0.29%)

Trading

Rating :
79/99

BSE: 532932 | NSE: MANAKSIA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 713.67
  • 5.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 568.95
  • N/A
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 6.97%
  • 16.50%
  • FII
  • DII
  • Others
  • 0.49%
  • 0.00%
  • 1.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.69
  • 3.55
  • 11.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.63
  • 20.04
  • 25.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.73
  • 14.05
  • 46.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.66
  • 3.54
  • 4.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 0.36
  • 0.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 1.04
  • 1.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
289.41
306.15
-5.47%
261.59
236.42
10.65%
307.78
272.91
12.78%
358.62
233.81
53.38%
Expenses
262.35
241.76
8.52%
234.13
198.47
17.97%
256.28
230.70
11.09%
275.15
218.08
26.17%
EBITDA
27.06
64.39
-57.97%
27.46
37.95
-27.64%
51.50
42.21
22.01%
83.47
15.72
430.98%
EBIDTM
9.35%
21.03%
10.50%
16.05%
16.73%
15.47%
23.28%
6.73%
Other Income
23.78
15.39
54.52%
18.14
18.30
-0.87%
11.76
11.79
-0.25%
15.02
9.43
59.28%
Interest
4.58
2.84
61.27%
3.94
2.13
84.98%
3.36
1.93
74.09%
2.81
1.61
74.53%
Depreciation
5.72
6.59
-13.20%
5.94
6.42
-7.48%
5.40
6.61
-18.31%
5.10
6.74
-24.33%
PBT
40.54
70.35
-42.37%
35.73
47.69
-25.08%
54.49
45.45
19.89%
90.58
16.80
439.17%
Tax
8.70
20.47
-57.50%
10.90
14.51
-24.88%
41.55
12.49
232.67%
20.39
13.01
56.73%
PAT
31.84
49.88
-36.17%
24.84
33.18
-25.14%
12.94
32.96
-60.74%
70.19
3.79
1,751.98%
PATM
11.00%
16.29%
9.49%
14.03%
4.21%
12.08%
19.57%
1.62%
EPS
4.74
7.79
-39.15%
3.75
5.11
-26.61%
2.06
4.66
-55.79%
10.36
0.41
2,426.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,217.40
1,174.09
861.04
856.09
990.25
986.32
1,040.76
1,099.01
1,127.61
1,679.07
2,109.07
Net Sales Growth
16.02%
36.36%
0.58%
-13.55%
0.40%
-5.23%
-5.30%
-2.54%
-32.84%
-20.39%
 
Cost Of Goods Sold
816.46
741.48
585.28
616.81
716.80
724.64
637.95
662.58
713.98
999.22
1,294.63
Gross Profit
400.94
432.61
275.76
239.28
273.45
261.67
402.81
436.44
413.63
679.85
814.44
GP Margin
32.93%
36.85%
32.03%
27.95%
27.61%
26.53%
38.70%
39.71%
36.68%
40.49%
38.62%
Total Expenditure
1,027.91
946.07
760.02
783.89
905.65
894.82
864.51
918.04
927.70
1,355.54
1,742.89
Power & Fuel Cost
-
57.15
37.96
37.93
43.77
47.90
53.04
67.12
55.06
81.44
99.34
% Of Sales
-
4.87%
4.41%
4.43%
4.42%
4.86%
5.10%
6.11%
4.88%
4.85%
4.71%
Employee Cost
-
46.21
42.56
45.20
45.26
34.81
36.35
41.08
45.69
67.00
87.30
% Of Sales
-
3.94%
4.94%
5.28%
4.57%
3.53%
3.49%
3.74%
4.05%
3.99%
4.14%
Manufacturing Exp.
-
71.80
50.47
49.13
58.54
51.85
44.99
71.15
54.48
92.34
98.25
% Of Sales
-
6.12%
5.86%
5.74%
5.91%
5.26%
4.32%
6.47%
4.83%
5.50%
4.66%
General & Admin Exp.
-
6.77
8.04
9.38
9.68
13.27
13.77
14.96
16.98
38.11
56.23
% Of Sales
-
0.58%
0.93%
1.10%
0.98%
1.35%
1.32%
1.36%
1.51%
2.27%
2.67%
Selling & Distn. Exp.
-
7.49
5.83
7.09
8.62
7.25
7.04
10.50
10.38
30.22
46.87
% Of Sales
-
0.64%
0.68%
0.83%
0.87%
0.74%
0.68%
0.96%
0.92%
1.80%
2.22%
Miscellaneous Exp.
-
15.19
29.89
18.35
22.99
15.09
71.37
50.66
31.15
47.22
46.87
% Of Sales
-
1.29%
3.47%
2.14%
2.32%
1.53%
6.86%
4.61%
2.76%
2.81%
2.86%
EBITDA
189.49
228.02
101.02
72.20
84.60
91.50
176.25
180.97
199.91
323.53
366.18
EBITDA Margin
15.57%
19.42%
11.73%
8.43%
8.54%
9.28%
16.93%
16.47%
17.73%
19.27%
17.36%
Other Income
68.70
60.49
32.64
63.22
66.18
96.01
5.06
3.92
4.29
6.54
9.93
Interest
14.69
9.71
5.89
6.00
10.19
17.66
17.16
21.21
28.48
37.19
54.72
Depreciation
22.16
24.72
31.70
41.78
43.87
44.04
47.97
59.82
62.47
93.18
105.23
PBT
221.34
254.07
96.07
87.65
96.72
125.80
116.19
103.85
113.26
199.70
216.16
Tax
81.54
67.86
31.45
26.60
21.67
29.71
15.02
10.12
9.41
8.69
14.83
Tax Rate
36.84%
26.71%
32.74%
30.35%
22.40%
23.62%
12.93%
9.74%
8.31%
4.35%
8.05%
PAT
139.81
183.05
59.63
58.61
73.13
94.87
100.60
93.23
103.44
191.32
170.23
PAT before Minority Interest
137.09
186.22
64.61
61.05
75.05
96.09
101.16
93.73
103.85
191.01
169.41
Minority Interest
-2.72
-3.17
-4.98
-2.44
-1.92
-1.22
-0.56
-0.50
-0.41
0.31
0.82
PAT Margin
11.48%
15.59%
6.93%
6.85%
7.39%
9.62%
9.67%
8.48%
9.17%
11.39%
8.07%
PAT Growth
16.69%
206.98%
1.74%
-19.86%
-22.92%
-5.70%
7.91%
-9.87%
-45.93%
12.39%
 
EPS
21.35
27.95
9.10
8.95
11.16
14.48
15.36
14.23
15.79
29.21
25.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,061.63
956.14
959.07
1,052.79
989.60
816.72
1,205.69
1,092.58
1,089.35
1,274.83
Share Capital
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
Total Reserves
1,048.52
943.03
945.96
1,039.68
976.49
803.61
1,192.59
1,079.47
1,076.25
1,261.72
Non-Current Liabilities
34.27
42.52
47.44
48.73
47.21
43.56
45.08
45.33
77.31
192.66
Secured Loans
0.02
0.07
0.15
1.21
2.67
11.97
39.10
38.76
68.96
102.37
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.95
Long Term Provisions
2.24
2.14
1.64
1.68
1.47
1.27
1.02
1.26
1.31
6.76
Current Liabilities
252.60
151.87
104.50
152.76
144.20
394.07
178.98
263.67
277.49
683.95
Trade Payables
34.07
59.29
74.97
85.63
62.69
178.00
53.05
52.25
165.60
231.79
Other Current Liabilities
28.11
17.15
10.65
24.52
38.74
37.21
40.24
40.34
47.19
135.27
Short Term Borrowings
113.51
51.76
12.94
34.19
35.97
176.36
80.25
168.00
62.25
308.49
Short Term Provisions
76.91
23.66
5.95
8.42
6.80
2.50
5.45
3.08
2.45
8.41
Total Liabilities
1,373.57
1,172.43
1,127.96
1,268.77
1,193.58
1,265.70
1,440.53
1,411.86
1,452.84
2,162.52
Net Block
141.14
173.42
209.36
264.86
309.83
249.23
346.07
363.27
397.18
641.32
Gross Block
282.98
290.78
329.71
344.88
346.12
291.04
851.44
810.39
798.54
1,141.25
Accumulated Depreciation
141.84
117.36
120.36
80.02
36.29
41.81
505.37
447.11
401.36
499.93
Non Current Assets
176.68
223.88
281.02
342.44
321.47
269.17
507.88
474.79
465.21
895.68
Capital Work in Progress
3.97
2.99
3.61
3.75
9.68
19.08
161.31
111.03
67.12
251.95
Non Current Investment
1.42
1.21
0.71
1.15
1.59
0.47
0.18
0.17
0.37
0.17
Long Term Loans & Adv.
23.91
40.30
0.38
0.42
0.37
0.40
0.33
0.33
0.55
2.25
Other Non Current Assets
6.25
5.96
66.97
72.27
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,196.89
948.55
846.93
926.32
872.11
996.53
932.65
937.08
987.63
1,266.84
Current Investments
628.65
581.92
237.65
413.66
344.54
23.73
4.37
3.10
0.00
1.96
Inventories
151.76
129.36
159.18
178.71
140.35
133.39
194.85
355.49
398.12
520.09
Sundry Debtors
86.20
58.53
70.84
98.28
67.85
183.80
78.91
91.03
99.93
311.40
Cash & Bank
258.30
120.06
166.86
119.83
144.40
354.17
105.33
22.96
34.37
34.92
Other Current Assets
71.98
3.42
8.00
9.78
174.98
301.44
549.20
464.49
455.21
398.47
Short Term Loans & Adv.
68.46
55.26
204.39
106.07
149.63
295.47
549.20
39.99
51.23
227.15
Net Current Assets
944.29
796.68
742.43
773.57
727.90
602.46
753.67
673.40
710.14
582.89
Total Assets
1,373.57
1,172.43
1,127.95
1,268.76
1,193.58
1,265.70
1,440.53
1,411.87
1,452.84
2,162.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
139.70
278.87
-37.27
-4.90
279.17
481.30
261.98
113.67
115.98
175.96
PBT
254.07
96.07
87.65
96.72
125.80
116.19
103.85
113.26
199.70
184.23
Adjustment
-23.88
19.90
-12.31
-9.63
15.73
60.40
77.45
87.65
125.26
152.84
Changes in Working Capital
-59.83
179.71
-82.66
-73.50
157.46
314.58
86.14
-83.11
-204.35
-160.14
Cash after chg. in Working capital
170.37
295.68
-7.32
13.59
298.99
491.17
267.44
117.80
120.61
176.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.67
-16.81
-29.95
-18.49
-19.82
-9.87
-4.87
-3.71
-4.58
-2.19
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
0.00
-0.59
-0.41
-0.05
0.00
Cash From Investing Activity
7.33
-302.42
243.25
-17.84
-334.55
-33.26
-91.82
-73.14
-75.35
-96.16
Net Fixed Assets
0.00
-0.01
-0.73
-0.03
0.26
12.04
0.51
-0.21
516.85
-20.59
Net Investments
-3.64
-1.20
0.78
3.37
-5.65
1.33
1.81
-2.90
32.39
0.09
Others
10.97
-301.21
243.20
-21.18
-329.16
-46.63
-94.14
-70.03
-624.59
-75.66
Cash from Financing Activity
32.15
32.78
-97.18
-33.23
-188.17
53.05
-121.23
35.67
-70.32
-75.97
Net Cash Inflow / Outflow
179.18
9.23
108.80
-55.97
-243.55
501.09
48.92
76.20
-29.68
3.82
Opening Cash & Equivalents
111.86
159.59
116.30
141.79
353.97
104.95
22.51
34.37
34.92
31.10
Closing Cash & Equivalent
238.81
111.86
159.59
116.30
141.79
353.97
104.42
22.96
34.37
34.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
162.00
145.90
146.35
160.65
151.01
124.63
183.98
166.72
166.23
194.53
ROA
14.63%
5.62%
5.09%
6.10%
7.81%
7.48%
6.57%
7.25%
10.57%
8.09%
ROE
18.46%
6.75%
6.07%
7.35%
10.64%
10.00%
8.16%
9.52%
16.16%
14.31%
ROCE
24.16%
10.30%
9.05%
9.99%
13.90%
11.25%
9.41%
11.19%
15.87%
14.68%
Fixed Asset Turnover
4.09
2.78
2.54
2.87
3.11
1.84
1.34
1.42
1.76
1.98
Receivable days
22.50
27.42
36.05
30.62
46.38
45.50
27.84
30.59
43.88
48.88
Inventory Days
43.70
61.16
72.03
58.80
50.45
56.85
90.17
120.73
97.95
82.83
Payable days
22.98
41.87
37.17
29.22
48.30
51.82
21.21
41.56
52.96
62.53
Cash Conversion Cycle
43.22
46.71
70.92
60.20
48.53
50.53
96.80
109.76
88.87
69.18
Total Debt/Equity
0.11
0.05
0.01
0.04
0.05
0.25
0.12
0.20
0.12
0.38
Interest Cover
27.17
17.31
15.61
10.49
8.12
7.77
5.90
4.98
6.37
4.37

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.