Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Trading

Rating :
53/99

BSE: 532932 | NSE: MANAKSIA

107.95
24-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  108.75
  •  109.70
  •  107.10
  •  108.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54504
  •  59.10
  •  194.20
  •  97.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 712.03
  • 7.19
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 585.93
  • 5.52%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.93%
  • 4.46%
  • 17.69%
  • FII
  • DII
  • Others
  • 1.5%
  • 0.00%
  • 1.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.59
  • 3.31
  • 10.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.63
  • 11.57
  • 7.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.66
  • 7.87
  • 21.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.17
  • 4.88
  • 5.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.46
  • 0.50
  • 0.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.63
  • 1.87
  • 2.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
152.36
289.41
-47.35%
198.83
261.59
-23.99%
235.72
307.78
-23.41%
305.70
358.62
-14.76%
Expenses
131.06
262.35
-50.04%
173.41
234.13
-25.93%
206.04
256.28
-19.60%
266.46
275.15
-3.16%
EBITDA
21.30
27.06
-21.29%
25.42
27.46
-7.43%
29.68
51.50
-42.37%
39.24
83.47
-52.99%
EBIDTM
13.98%
9.35%
12.78%
10.50%
12.59%
16.73%
12.84%
23.28%
Other Income
19.67
23.78
-17.28%
14.75
18.14
-18.69%
13.92
11.76
18.37%
24.56
15.02
63.52%
Interest
3.89
4.58
-15.07%
3.58
3.94
-9.14%
2.13
3.36
-36.61%
3.51
2.81
24.91%
Depreciation
2.48
5.72
-56.64%
2.72
5.94
-54.21%
2.66
5.40
-50.74%
3.70
5.10
-27.45%
PBT
25.26
40.54
-37.69%
34.31
35.73
-3.97%
31.78
54.49
-41.68%
56.59
90.58
-37.52%
Tax
7.81
8.70
-10.23%
10.29
10.90
-5.60%
9.67
41.55
-76.73%
18.43
20.39
-9.61%
PAT
17.45
31.84
-45.19%
24.02
24.84
-3.30%
22.11
12.94
70.87%
38.17
70.19
-45.62%
PATM
11.45%
11.00%
12.08%
9.49%
9.38%
4.21%
12.49%
19.57%
EPS
2.49
4.74
-47.47%
3.52
3.75
-6.13%
3.36
2.06
63.11%
5.74
10.36
-44.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
892.61
1,165.45
1,174.09
861.04
856.09
990.25
986.32
1,040.76
1,099.01
1,127.61
1,679.07
Net Sales Growth
-26.68%
-0.74%
36.36%
0.58%
-13.55%
0.40%
-5.23%
-5.30%
-2.54%
-32.84%
 
Cost Of Goods Sold
630.45
812.92
741.48
585.28
616.81
716.80
724.64
637.95
662.58
713.98
999.22
Gross Profit
262.16
352.53
432.61
275.76
239.28
273.45
261.67
402.81
436.44
413.63
679.85
GP Margin
29.37%
30.25%
36.85%
32.03%
27.95%
27.61%
26.53%
38.70%
39.71%
36.68%
40.49%
Total Expenditure
776.97
1,019.22
946.07
760.02
783.89
905.65
894.82
864.51
918.04
927.70
1,355.54
Power & Fuel Cost
-
54.22
57.15
37.96
37.93
43.77
47.90
53.04
67.12
55.06
81.44
% Of Sales
-
4.65%
4.87%
4.41%
4.43%
4.42%
4.86%
5.10%
6.11%
4.88%
4.85%
Employee Cost
-
50.17
46.21
42.56
45.20
45.26
34.81
36.35
41.08
45.69
67.00
% Of Sales
-
4.30%
3.94%
4.94%
5.28%
4.57%
3.53%
3.49%
3.74%
4.05%
3.99%
Manufacturing Exp.
-
67.00
71.80
50.47
49.13
58.54
51.85
44.99
71.15
54.48
92.34
% Of Sales
-
5.75%
6.12%
5.86%
5.74%
5.91%
5.26%
4.32%
6.47%
4.83%
5.50%
General & Admin Exp.
-
6.39
6.77
8.04
9.38
9.68
13.27
13.77
14.96
16.98
38.11
% Of Sales
-
0.55%
0.58%
0.93%
1.10%
0.98%
1.35%
1.32%
1.36%
1.51%
2.27%
Selling & Distn. Exp.
-
7.98
7.49
5.83
7.09
8.62
7.25
7.04
10.50
10.38
30.22
% Of Sales
-
0.68%
0.64%
0.68%
0.83%
0.87%
0.74%
0.68%
0.96%
0.92%
1.80%
Miscellaneous Exp.
-
20.54
15.19
29.89
18.35
22.99
15.09
71.37
50.66
31.15
30.22
% Of Sales
-
1.76%
1.29%
3.47%
2.14%
2.32%
1.53%
6.86%
4.61%
2.76%
2.81%
EBITDA
115.64
146.23
228.02
101.02
72.20
84.60
91.50
176.25
180.97
199.91
323.53
EBITDA Margin
12.96%
12.55%
19.42%
11.73%
8.43%
8.54%
9.28%
16.93%
16.47%
17.73%
19.27%
Other Income
72.90
77.27
60.49
32.64
63.22
66.18
96.01
5.06
3.92
4.29
6.54
Interest
13.11
15.39
9.71
5.89
6.00
10.19
17.66
17.16
21.21
28.48
37.19
Depreciation
11.56
20.75
24.72
31.70
41.78
43.87
44.04
47.97
59.82
62.47
93.18
PBT
147.94
187.35
254.07
96.07
87.65
96.72
125.80
116.19
103.85
113.26
199.70
Tax
46.20
79.57
67.86
31.45
26.60
21.67
29.71
15.02
10.12
9.41
8.69
Tax Rate
31.23%
42.47%
26.71%
32.74%
30.35%
22.40%
23.62%
12.93%
9.74%
8.31%
4.35%
PAT
101.75
106.82
183.07
59.63
58.61
73.13
94.87
100.60
93.23
103.44
191.32
PAT before Minority Interest
99.00
107.79
186.22
64.61
61.05
75.05
96.09
101.16
93.73
103.85
191.01
Minority Interest
-2.75
-0.97
-3.15
-4.98
-2.44
-1.92
-1.22
-0.56
-0.50
-0.41
0.31
PAT Margin
11.40%
9.17%
15.59%
6.93%
6.85%
7.39%
9.62%
9.67%
8.48%
9.17%
11.39%
PAT Growth
-27.22%
-41.65%
207.01%
1.74%
-19.86%
-22.92%
-5.70%
7.91%
-9.87%
-45.93%
 
EPS
15.53
16.31
27.95
9.10
8.95
11.16
14.48
15.36
14.23
15.79
29.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,124.45
1,061.65
956.14
959.07
1,052.79
989.60
816.72
1,205.69
1,092.58
1,089.35
Share Capital
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
13.11
Total Reserves
1,111.34
1,048.54
943.03
945.96
1,039.68
976.49
803.61
1,192.59
1,079.47
1,076.25
Non-Current Liabilities
32.56
34.27
42.52
47.44
48.73
47.21
43.56
45.08
45.33
77.31
Secured Loans
0.00
0.02
0.07
0.15
1.21
2.67
11.97
39.10
38.76
68.96
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.60
2.24
2.14
1.64
1.68
1.47
1.27
1.02
1.26
1.31
Current Liabilities
210.31
252.60
151.87
104.50
152.76
144.20
394.07
178.98
263.67
277.49
Trade Payables
35.36
34.07
59.29
74.97
85.63
62.69
178.00
53.05
52.25
165.60
Other Current Liabilities
38.81
28.11
17.15
10.65
24.52
38.74
37.21
40.24
40.34
47.19
Short Term Borrowings
58.04
113.51
51.76
12.94
34.19
35.97
176.36
80.25
168.00
62.25
Short Term Provisions
78.10
76.91
23.66
5.95
8.42
6.80
2.50
5.45
3.08
2.45
Total Liabilities
1,393.34
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
Net Block
128.77
141.14
173.42
209.36
264.86
309.83
249.23
346.07
363.27
397.18
Gross Block
291.19
282.98
290.78
329.71
344.88
346.12
291.04
851.44
810.39
798.54
Accumulated Depreciation
162.42
141.84
117.36
120.36
80.02
36.29
41.81
505.37
447.11
401.36
Non Current Assets
156.96
176.68
223.88
281.02
342.44
321.47
269.17
507.88
474.79
465.21
Capital Work in Progress
2.89
3.97
2.99
3.61
3.75
9.68
19.08
161.31
111.03
67.12
Non Current Investment
1.49
1.42
1.21
0.71
1.15
1.59
0.47
0.18
0.17
0.37
Long Term Loans & Adv.
23.43
23.91
40.30
0.38
0.42
0.37
0.40
0.33
0.33
0.55
Other Non Current Assets
0.38
6.25
5.96
66.97
72.27
0.00
0.00
0.00
0.00
0.00
Current Assets
1,236.38
1,196.89
948.55
846.93
926.32
872.11
996.53
932.65
937.08
987.63
Current Investments
669.21
628.65
581.92
237.65
413.66
344.54
23.73
4.37
3.10
0.00
Inventories
69.89
151.76
129.36
159.18
178.71
140.35
133.39
194.85
355.49
398.12
Sundry Debtors
142.90
86.20
58.53
70.84
98.28
67.85
183.80
78.91
91.03
99.93
Cash & Bank
279.61
258.30
120.06
166.86
119.83
144.40
354.17
105.33
22.96
34.37
Other Current Assets
74.77
5.69
3.42
8.00
115.85
174.98
301.44
549.20
464.49
455.21
Short Term Loans & Adv.
65.73
66.29
55.26
204.39
106.07
149.63
295.47
549.20
39.99
51.23
Net Current Assets
1,026.07
944.29
796.68
742.43
773.57
727.90
602.46
753.67
673.40
710.14
Total Assets
1,393.34
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
53.03
139.70
278.87
-37.27
-4.90
279.17
481.30
261.98
113.67
115.98
PBT
187.35
254.07
96.07
87.65
96.72
125.80
116.19
103.85
113.26
199.70
Adjustment
-30.98
-23.88
19.90
-12.31
-9.63
15.73
60.40
77.45
87.65
125.26
Changes in Working Capital
-26.54
-59.83
179.71
-82.66
-73.50
157.46
314.58
86.14
-83.11
-204.35
Cash after chg. in Working capital
129.83
170.37
295.68
-7.32
13.59
298.99
491.17
267.44
117.80
120.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-76.80
-30.67
-16.81
-29.95
-18.49
-19.82
-9.87
-4.87
-3.71
-4.58
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
0.00
-0.59
-0.41
-0.05
Cash From Investing Activity
15.13
7.33
-302.42
243.25
-17.84
-334.55
-33.26
-91.82
-73.14
-75.35
Net Fixed Assets
0.00
0.00
-0.01
-0.73
-0.03
0.26
12.04
0.51
-0.21
516.85
Net Investments
-23.59
-3.64
-1.20
0.78
3.37
-5.65
1.33
1.81
-2.90
32.39
Others
38.72
10.97
-301.21
243.20
-21.18
-329.16
-46.63
-94.14
-70.03
-624.59
Cash from Financing Activity
-90.68
32.15
32.78
-97.18
-33.23
-188.17
53.05
-121.23
35.67
-70.32
Net Cash Inflow / Outflow
-22.52
179.18
9.23
108.80
-55.97
-243.55
501.09
48.92
76.20
-29.68
Opening Cash & Equivalents
238.81
111.86
159.59
116.30
141.79
353.97
104.95
22.51
34.37
34.92
Closing Cash & Equivalent
196.12
238.81
111.86
159.59
116.30
141.79
353.97
104.42
22.96
34.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
171.58
162.00
145.90
146.35
160.65
151.01
124.63
183.98
166.72
166.23
ROA
7.79%
14.63%
5.62%
5.09%
6.10%
7.81%
7.48%
6.57%
7.25%
10.57%
ROE
9.86%
18.46%
6.75%
6.07%
7.35%
10.64%
10.00%
8.16%
9.52%
16.16%
ROCE
17.20%
24.16%
10.30%
9.05%
9.99%
13.90%
11.25%
9.41%
11.19%
15.87%
Fixed Asset Turnover
4.06
4.09
2.78
2.54
2.87
3.11
1.84
1.34
1.42
1.76
Receivable days
35.88
22.50
27.42
36.05
30.62
46.38
45.50
27.84
30.59
43.88
Inventory Days
34.71
43.70
61.16
72.03
58.80
50.45
56.85
90.17
120.73
97.95
Payable days
15.59
22.98
41.87
37.17
29.22
48.30
51.82
21.21
41.56
52.96
Cash Conversion Cycle
55.00
43.22
46.71
70.92
60.20
48.53
50.53
96.80
109.76
88.87
Total Debt/Equity
0.05
0.11
0.05
0.01
0.04
0.05
0.25
0.12
0.20
0.12
Interest Cover
13.17
27.17
17.31
15.61
10.49
8.12
7.77
5.90
4.98
6.37

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.