Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Chemicals

Rating :
47/99

BSE: 500268 | NSE: MANALIPETC

10.30
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  10.40
  •  10.40
  •  10.10
  •  10.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  96682
  •  9.94
  •  28.45
  •  7.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 176.99
  • 3.13
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 149.04
  • 7.29%
  • 0.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.86%
  • 3.90%
  • 41.77%
  • FII
  • DII
  • Others
  • 0%
  • 0.11%
  • 9.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.09
  • -0.86
  • 6.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.45
  • 5.37
  • 8.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.96
  • 8.18
  • 15.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.81
  • 10.05
  • 8.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.52
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.15
  • 6.42
  • 6.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
169.88
0.00
0
190.36
208.81
-8.84%
206.03
0.00
0
196.38
0.00
0
Expenses
154.78
0.00
0
174.54
180.90
-3.52%
183.61
0.00
0
175.27
0.00
0
EBITDA
15.11
0.00
0
15.82
27.91
-43.32%
22.42
0.00
0
21.11
0.00
0
EBIDTM
8.89%
0.00%
8.31%
13.37%
10.88%
0.00%
10.75%
0.00%
Other Income
0.79
0.00
0
7.77
5.95
30.59%
2.63
0.00
0
2.63
0.00
0
Interest
1.42
0.00
0
1.68
0.67
150.75%
1.78
0.00
0
0.48
0.00
0
Depreciation
3.64
0.00
0
3.60
2.77
29.96%
3.68
0.00
0
2.79
0.00
0
PBT
10.84
0.00
0
18.30
30.42
-39.84%
19.59
0.00
0
37.25
0.00
0
Tax
3.56
0.00
0
6.56
8.96
-26.79%
6.09
0.00
0
13.23
0.00
0
PAT
7.28
0.00
0
11.74
21.45
-45.27%
13.50
0.00
0
24.02
0.00
0
PATM
4.28%
0.00%
6.17%
10.27%
6.55%
0.00%
12.23%
0.00%
EPS
0.42
0.00
0
0.68
1.25
-45.60%
0.78
0.00
0
1.40
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
762.65
810.25
747.78
632.06
579.04
Net Sales Growth
265.24%
8.35%
18.31%
9.16%
 
Cost Of Goods Sold
516.64
530.48
492.54
448.31
393.32
Gross Profit
246.01
279.76
255.24
183.74
185.72
GP Margin
32.26%
34.53%
34.13%
29.07%
32.07%
Total Expenditure
688.20
711.66
650.79
572.06
515.22
Power & Fuel Cost
-
91.55
71.71
59.24
52.69
% Of Sales
-
11.30%
9.59%
9.37%
9.10%
Employee Cost
-
40.64
36.49
32.85
21.12
% Of Sales
-
5.02%
4.88%
5.20%
3.65%
Manufacturing Exp.
-
19.41
21.58
5.72
20.68
% Of Sales
-
2.40%
2.89%
0.90%
3.57%
General & Admin Exp.
-
10.45
12.77
13.17
15.03
% Of Sales
-
1.29%
1.71%
2.08%
2.60%
Selling & Distn. Exp.
-
8.00
7.46
3.98
3.46
% Of Sales
-
0.99%
1.00%
0.63%
0.60%
Miscellaneous Exp.
-
11.11
8.25
8.79
8.92
% Of Sales
-
1.37%
1.10%
1.39%
1.54%
EBITDA
74.46
98.59
96.99
60.00
63.82
EBITDA Margin
9.76%
12.17%
12.97%
9.49%
11.02%
Other Income
13.82
11.51
2.99
13.22
13.58
Interest
5.36
2.32
3.26
2.31
2.52
Depreciation
13.71
11.05
8.92
9.67
5.88
PBT
85.98
96.73
87.80
61.24
69.00
Tax
29.44
37.15
29.90
21.68
21.05
Tax Rate
34.24%
32.73%
34.05%
35.40%
30.51%
PAT
56.54
76.35
57.90
39.56
47.95
PAT before Minority Interest
56.54
76.35
57.90
39.56
47.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.41%
9.42%
7.74%
6.26%
8.28%
PAT Growth
163.59%
31.87%
46.36%
-17.50%
 
Unadjusted EPS
3.28
4.28
4.17
2.30
2.79

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
454.97
391.71
330.31
282.44
Share Capital
86.03
86.03
86.03
86.03
Total Reserves
368.94
305.68
244.27
196.41
Non-Current Liabilities
30.06
25.03
15.57
4.96
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
2.27
1.32
1.33
1.36
Current Liabilities
168.58
139.25
210.16
234.19
Trade Payables
93.32
64.56
122.94
134.60
Other Current Liabilities
25.44
35.46
41.07
55.77
Short Term Borrowings
33.82
23.07
26.15
2.26
Short Term Provisions
16.00
16.17
19.99
41.56
Total Liabilities
653.61
555.99
556.04
521.59
Net Block
282.66
273.07
234.10
105.11
Gross Block
312.52
292.46
243.65
300.82
Accumulated Depreciation
29.87
19.39
9.54
195.70
Non Current Assets
312.10
305.72
282.89
144.30
Capital Work in Progress
6.35
12.21
28.40
15.80
Non Current Investment
0.11
0.13
4.23
4.22
Long Term Loans & Adv.
22.98
20.31
16.16
19.17
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
341.51
250.28
273.15
377.30
Current Investments
0.00
56.76
11.42
64.40
Inventories
117.91
72.47
124.05
104.47
Sundry Debtors
114.12
101.10
87.84
90.03
Cash & Bank
61.77
12.02
28.28
10.76
Other Current Assets
47.71
3.24
11.21
13.77
Short Term Loans & Adv.
41.17
4.68
10.36
93.87
Net Current Assets
172.93
111.03
63.00
143.11
Total Assets
653.61
556.00
556.04
521.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
13.89
58.13
87.36
-5.94
PBT
113.50
87.80
61.28
69.00
Adjustment
-5.50
4.23
2.38
-0.58
Changes in Working Capital
-64.07
-8.47
37.46
-44.11
Cash after chg. in Working capital
43.93
83.55
101.13
24.31
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-30.04
-25.42
-13.78
-30.25
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-17.46
-22.45
-124.11
-6.93
Net Fixed Assets
-15.60
-21.46
137.32
Net Investments
56.78
-41.24
-52.41
Others
-58.64
40.25
-209.02
Cash from Financing Activity
-1.95
-16.69
5.82
-11.29
Net Cash Inflow / Outflow
-5.51
19.00
-30.94
-24.15
Opening Cash & Equivalents
63.24
30.05
69.54
93.69
Closing Cash & Equivalent
54.31
63.24
30.05
69.54

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
26.45
22.77
19.20
16.42
ROA
12.62%
10.41%
7.34%
9.19%
ROE
18.04%
16.04%
12.91%
16.98%
ROCE
25.64%
23.61%
19.82%
25.12%
Fixed Asset Turnover
2.75
2.93
2.57
2.18
Receivable days
47.29
43.86
46.45
50.20
Inventory Days
41.83
45.62
59.68
58.25
Payable days
39.80
54.14
73.68
80.13
Cash Conversion Cycle
49.32
35.35
32.44
28.32
Total Debt/Equity
0.07
0.06
0.08
0.01
Interest Cover
49.82
27.97
27.47
28.35

News Update:


  • Manali Petrochemicals restarts production of Propylene Glyco
    4th Apr 2020, 10:22 AM

    Resumption of production of the other products will be decided in due course

    Read More
  • Manali Petrochemicals switches to use recycled water at Tamil Nadu plant
    30th Jan 2020, 10:45 AM

    With the completion of water supply infrastructure upgradation, MPL will deploy only treated tertiary sewage water across its manufacturing value chain

    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.