Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Chemicals

Rating :
68/99

BSE: 500268 | NSE: MANALIPETC

96.90
27-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  102.00
  •  102.50
  •  96.50
  •  100.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  599974
  •  592.96
  •  149.65
  •  73.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,721.71
  • 4.52
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,449.03
  • 1.50%
  • 1.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.86%
  • 3.69%
  • 40.19%
  • FII
  • DII
  • Others
  • 2.9%
  • 0.03%
  • 8.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.86
  • 10.03
  • 7.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.10
  • 37.59
  • 24.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.99
  • 38.45
  • 37.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.05
  • 7.89
  • 5.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.28
  • 1.57
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.47
  • 5.42
  • 4.25

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
413.85
365.84
13.12%
489.39
349.37
40.08%
436.04
216.73
101.19%
329.69
87.72
275.84%
Expenses
310.81
239.91
29.55%
338.72
222.32
52.36%
277.14
179.48
54.41%
216.50
81.96
164.15%
EBITDA
103.04
125.93
-18.18%
150.67
127.05
18.59%
158.90
37.26
326.46%
113.19
5.76
1,865.10%
EBIDTM
24.90%
34.42%
30.79%
36.37%
36.44%
17.19%
34.33%
6.57%
Other Income
7.08
3.85
83.90%
4.78
6.64
-28.01%
4.93
4.82
2.28%
4.05
3.02
34.11%
Interest
3.57
1.13
215.93%
1.95
1.15
69.57%
1.88
1.19
57.98%
1.92
1.23
56.10%
Depreciation
5.35
3.78
41.53%
5.80
9.90
-41.41%
4.43
3.72
19.09%
4.49
3.61
24.38%
PBT
98.34
123.47
-20.35%
147.69
113.64
29.96%
157.53
26.80
487.80%
107.01
3.94
2,615.99%
Tax
24.41
32.08
-23.91%
37.60
27.64
36.03%
40.25
6.04
566.39%
27.23
0.85
3,103.53%
PAT
73.94
91.38
-19.09%
110.09
86.00
28.01%
117.28
20.76
464.93%
79.78
3.09
2,481.88%
PATM
17.86%
24.98%
22.50%
24.61%
26.90%
9.58%
24.20%
3.53%
EPS
4.30
5.31
-19.02%
6.40
5.00
28.00%
6.82
1.21
463.64%
4.64
0.18
2,477.78%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,668.97
1,019.52
803.05
810.25
747.78
632.06
579.04
Net Sales Growth
63.68%
26.96%
-0.89%
8.35%
18.31%
9.16%
 
Cost Of Goods Sold
912.59
550.98
562.35
530.48
492.54
448.31
393.32
Gross Profit
756.38
468.54
240.70
279.76
255.24
183.74
185.72
GP Margin
45.32%
45.96%
29.97%
34.53%
34.13%
29.07%
32.07%
Total Expenditure
1,143.17
723.67
733.07
711.66
650.79
572.06
515.22
Power & Fuel Cost
-
67.66
77.58
91.55
71.71
59.24
52.69
% Of Sales
-
6.64%
9.66%
11.30%
9.59%
9.37%
9.10%
Employee Cost
-
46.00
39.29
40.64
36.49
32.85
21.12
% Of Sales
-
4.51%
4.89%
5.02%
4.88%
5.20%
3.65%
Manufacturing Exp.
-
26.22
20.35
19.41
21.58
5.72
20.68
% Of Sales
-
2.57%
2.53%
2.40%
2.89%
0.90%
3.57%
General & Admin Exp.
-
12.01
11.40
10.44
12.77
13.17
15.03
% Of Sales
-
1.18%
1.42%
1.29%
1.71%
2.08%
2.60%
Selling & Distn. Exp.
-
10.09
8.70
8.00
7.46
3.98
3.46
% Of Sales
-
0.99%
1.08%
0.99%
1.00%
0.63%
0.60%
Miscellaneous Exp.
-
10.71
13.39
11.12
8.25
8.79
8.92
% Of Sales
-
1.05%
1.67%
1.37%
1.10%
1.39%
1.54%
EBITDA
525.80
295.85
69.98
98.59
96.99
60.00
63.82
EBITDA Margin
31.50%
29.02%
8.71%
12.17%
12.97%
9.49%
11.02%
Other Income
20.84
18.46
12.86
11.51
2.99
13.22
13.58
Interest
9.32
4.71
6.26
2.32
3.26
2.31
2.52
Depreciation
20.07
21.01
14.47
11.05
8.92
9.67
5.88
PBT
510.57
288.60
62.12
96.73
87.80
61.24
69.00
Tax
129.49
66.61
7.55
36.90
29.90
21.68
21.05
Tax Rate
25.36%
24.87%
13.93%
32.51%
34.05%
35.40%
30.51%
PAT
381.09
201.23
46.66
76.59
57.90
39.56
47.95
PAT before Minority Interest
381.09
201.23
46.66
76.59
57.90
39.56
47.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
22.83%
19.74%
5.81%
9.45%
7.74%
6.26%
8.28%
PAT Growth
89.38%
331.27%
-39.08%
32.28%
46.36%
-17.50%
 
EPS
22.16
11.70
2.71
4.45
3.37
2.30
2.79

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
679.97
481.24
454.97
391.71
330.31
282.44
Share Capital
86.03
86.03
86.03
86.03
86.03
86.03
Total Reserves
593.93
395.21
368.94
305.68
244.27
196.41
Non-Current Liabilities
42.78
52.80
30.06
25.03
15.57
4.96
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.54
2.77
2.27
1.32
1.33
1.36
Current Liabilities
163.77
126.28
168.58
139.25
210.16
234.19
Trade Payables
89.91
55.65
93.32
64.56
122.94
134.60
Other Current Liabilities
42.29
27.82
25.44
35.46
41.07
55.77
Short Term Borrowings
14.28
25.65
33.82
23.07
26.15
2.26
Short Term Provisions
17.28
17.16
16.00
16.17
19.99
41.56
Total Liabilities
886.52
660.32
653.61
555.99
556.04
521.59
Net Block
291.57
302.45
282.66
273.07
234.10
105.11
Gross Block
330.82
345.20
312.52
292.46
243.65
300.82
Accumulated Depreciation
39.25
42.75
29.87
19.39
9.54
195.70
Non Current Assets
336.74
349.89
312.10
305.72
282.89
144.30
Capital Work in Progress
28.42
26.43
6.35
12.21
28.40
15.80
Non Current Investment
0.22
0.18
0.11
0.13
4.23
4.22
Long Term Loans & Adv.
16.53
20.83
22.98
20.31
16.16
19.17
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
549.78
310.43
341.51
250.28
273.15
377.30
Current Investments
0.00
40.59
0.00
56.76
11.42
64.40
Inventories
70.35
88.90
117.91
72.47
124.05
104.47
Sundry Debtors
171.92
108.43
114.12
101.10
87.84
90.03
Cash & Bank
286.96
60.23
61.77
12.02
28.28
10.76
Other Current Assets
20.56
5.31
6.54
3.24
21.57
107.64
Short Term Loans & Adv.
13.46
6.97
41.17
4.68
10.36
93.87
Net Current Assets
386.01
184.15
172.93
111.03
63.00
143.11
Total Assets
886.52
660.32
653.61
556.00
556.04
521.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
218.03
87.41
13.48
58.13
87.36
-5.94
PBT
267.84
54.21
113.50
87.80
61.28
69.00
Adjustment
35.82
20.85
-5.46
4.23
2.38
-0.58
Changes in Working Capital
-17.77
25.71
-64.52
-8.47
37.46
-44.11
Cash after chg. in Working capital
285.89
100.77
43.52
83.55
101.13
24.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-67.86
-13.37
-30.04
-25.42
-13.78
-30.25
Other Direct Exp. Paid
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
Cash From Investing Activity
-14.25
-20.60
-17.05
-22.45
-124.11
-6.93
Net Fixed Assets
20.50
-49.34
-15.60
-21.46
137.32
Net Investments
40.54
-40.66
56.78
-41.24
-52.41
Others
-75.29
69.40
-58.23
40.25
-209.02
Cash from Financing Activity
-28.22
-28.84
-1.95
-16.69
5.82
-11.29
Net Cash Inflow / Outflow
175.56
37.96
-5.51
19.00
-30.94
-24.15
Opening Cash & Equivalents
95.21
54.31
63.24
30.05
69.54
93.69
Closing Cash & Equivalent
281.56
95.21
54.31
63.24
30.05
69.54

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
39.53
27.98
26.45
22.77
19.20
16.42
ROA
26.02%
7.10%
12.66%
10.41%
7.34%
9.19%
ROE
34.66%
9.97%
18.09%
16.04%
12.91%
16.98%
ROCE
45.38%
12.15%
25.64%
23.61%
19.82%
25.12%
Fixed Asset Turnover
3.05
2.50
2.75
2.93
2.57
2.18
Receivable days
49.68
49.37
47.29
43.86
46.45
50.20
Inventory Days
28.22
45.87
41.83
45.62
59.68
58.25
Payable days
48.21
38.13
39.80
54.14
73.68
80.13
Cash Conversion Cycle
29.68
57.11
49.32
35.35
32.44
28.32
Total Debt/Equity
0.02
0.05
0.07
0.06
0.08
0.01
Interest Cover
57.92
9.66
49.82
27.97
27.47
28.35

News Update:


  • Manali Petrochemicals gets nod to manufacture Polyester Polyol
    25th May 2022, 15:30 PM

    The funds requirement would be met through internal resources

    Read More
  • Manali Petro - Quarterly Results
    24th May 2022, 17:56 PM

    Read More

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.