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

Finance - Gold NBFC

Rating :
39/99

BSE: 531213 | NSE: MANAPPURAM

88.20
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 84.90
  • 89.60
  • 83.65
  • 85.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13581092
  •  11941.89
  •  224.50
  •  81.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,469.43
  • 5.61
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,273.28
  • 3.40%
  • 0.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.06%
  • 0.87%
  • 16.06%
  • FII
  • DII
  • Others
  • 29.83%
  • 14.46%
  • 3.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 13.34
  • 14.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.64
  • 14.45
  • 10.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.12
  • 17.93
  • 22.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 9.61
  • 8.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 2.13
  • 2.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.70
  • 7.80
  • 7.34

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
1,481.35
1,622.32
-8.69%
1,484.45
1,643.81
-9.69%
1,531.92
1,565.58
-2.15%
1,563.30
1,512.53
3.36%
Expenses
584.40
440.32
32.72%
571.95
394.43
45.01%
525.61
421.00
24.85%
451.49
412.95
9.33%
EBITDA
896.95
1,182.00
-24.12%
912.50
1,249.38
-26.96%
1,006.31
1,144.58
-12.08%
1,111.81
1,099.58
1.11%
EBIDTM
60.55%
72.86%
61.47%
76.01%
65.69%
73.11%
71.12%
72.70%
Other Income
9.96
7.93
25.60%
22.40
6.19
261.87%
22.50
12.33
82.48%
10.44
3.94
164.97%
Interest
494.83
523.92
-5.55%
531.07
557.25
-4.70%
492.37
570.95
-13.76%
493.10
566.83
-13.01%
Depreciation
58.14
43.93
32.35%
55.65
41.07
35.50%
41.41
41.55
-0.34%
42.78
44.40
-3.65%
PBT
353.94
622.08
-43.10%
348.18
657.25
-47.02%
495.03
544.41
-9.07%
586.37
492.29
19.11%
Tax
92.99
153.73
-39.51%
87.17
174.06
-49.92%
125.15
138.97
-9.94%
149.52
124.32
20.27%
PAT
260.95
468.35
-44.28%
261.01
483.19
-45.98%
369.88
405.44
-8.77%
436.85
367.97
18.72%
PATM
17.62%
28.87%
17.58%
29.39%
24.14%
25.90%
27.94%
24.33%
EPS
3.08
5.53
-44.30%
3.08
5.70
-45.96%
4.37
4.79
-8.77%
5.16
4.36
18.35%

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 09
Mar 08
Net Sales
6,061.02
6,330.55
5,465.32
4,179.51
3,420.76
3,385.40
2,360.23
1,986.42
2,100.46
161.01
78.79
Net Sales Growth
-4.46%
15.83%
30.76%
22.18%
1.04%
43.44%
18.82%
-5.43%
1204.55%
104.35%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
6,061.02
6,330.55
5,465.32
4,179.51
3,420.76
3,385.40
2,360.23
1,986.42
2,100.46
161.01
78.79
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,133.45
1,669.07
1,547.90
1,365.26
1,343.60
1,011.34
819.68
648.50
678.31
78.36
31.87
Power & Fuel Cost
-
23.23
26.22
23.18
21.29
19.14
17.97
16.03
15.13
1.15
0.56
% Of Sales
-
0.37%
0.48%
0.55%
0.62%
0.57%
0.76%
0.81%
0.72%
0.71%
0.71%
Employee Cost
-
842.90
830.13
720.11
626.08
502.58
430.09
314.54
323.55
27.63
11.27
% Of Sales
-
13.31%
15.19%
17.23%
18.30%
14.85%
18.22%
15.83%
15.40%
17.16%
14.30%
Manufacturing Exp.
-
172.97
179.99
276.81
228.67
198.92
173.32
150.39
141.59
9.33
4.41
% Of Sales
-
2.73%
3.29%
6.62%
6.68%
5.88%
7.34%
7.57%
6.74%
5.79%
5.60%
General & Admin Exp.
-
181.30
271.51
295.65
300.52
179.34
156.63
146.10
158.54
21.06
12.50
% Of Sales
-
2.86%
4.97%
7.07%
8.79%
5.30%
6.64%
7.35%
7.55%
13.08%
15.86%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
471.89
266.28
72.69
188.34
130.49
59.63
37.47
54.63
20.35
0.00
% Of Sales
-
7.45%
4.87%
1.74%
5.51%
3.85%
2.53%
1.89%
2.60%
12.64%
4.68%
EBITDA
3,927.57
4,661.48
3,917.42
2,814.25
2,077.16
2,374.06
1,540.55
1,337.92
1,422.15
82.65
46.92
EBITDA Margin
64.80%
73.63%
71.68%
67.33%
60.72%
70.13%
65.27%
67.35%
67.71%
51.33%
59.55%
Other Income
65.30
44.45
86.29
62.52
58.45
23.52
11.00
7.00
11.37
4.96
1.79
Interest
2,011.37
2,218.95
1,832.23
1,344.94
1,030.45
1,168.70
947.39
877.23
1,026.60
38.59
14.35
Depreciation
197.98
170.95
164.18
75.23
68.26
63.15
55.78
54.02
63.90
3.37
1.83
PBT
1,783.52
2,316.04
2,007.30
1,456.59
1,036.90
1,165.72
548.38
413.67
343.02
45.63
32.53
Tax
454.83
591.08
526.98
508.04
360.93
407.23
193.22
142.20
117.04
16.01
11.17
Tax Rate
25.50%
25.52%
26.25%
34.88%
34.81%
34.93%
35.23%
34.38%
34.12%
35.09%
34.34%
PAT
1,328.69
1,724.26
1,467.76
948.55
675.97
755.85
353.37
271.32
225.98
29.63
21.36
PAT before Minority Interest
1,328.42
1,724.96
1,480.32
948.55
675.97
758.49
355.16
271.48
225.98
29.63
21.36
Minority Interest
-0.27
-0.70
-12.56
0.00
0.00
-2.64
-1.79
-0.16
0.00
0.00
0.00
PAT Margin
21.92%
27.24%
26.86%
22.70%
19.76%
22.33%
14.97%
13.66%
10.76%
18.40%
27.11%
PAT Growth
-22.97%
17.48%
54.74%
40.32%
-10.57%
113.90%
30.24%
20.06%
662.67%
38.72%
 
EPS
15.70
20.37
17.34
11.21
7.99
8.93
4.17
3.21
2.67
0.35
0.25

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 09
Mar 08
Shareholder's Funds
7,307.44
5,746.09
4,546.60
3,813.24
3,361.79
2,758.04
2,637.80
2,491.74
167.87
93.80
Share Capital
169.27
169.00
168.56
168.51
168.38
168.24
173.24
168.24
21.26
61.80
Total Reserves
7,124.52
5,518.09
4,347.24
3,620.85
3,193.41
2,589.80
2,464.56
2,323.50
143.62
32.00
Non-Current Liabilities
17,321.83
13,639.51
5,569.63
4,703.02
3,168.72
1,683.59
1,721.05
1,698.30
449.73
174.54
Secured Loans
16,987.94
12,912.87
5,415.13
4,568.96
3,116.01
1,508.21
1,369.38
1,123.48
371.24
135.11
Unsecured Loans
356.02
773.76
189.46
210.79
6.40
91.80
272.53
331.16
79.85
39.39
Long Term Provisions
0.00
0.00
0.00
0.00
10.55
3.19
0.72
0.00
0.00
0.00
Current Liabilities
6,475.86
9,989.82
10,206.47
8,374.36
8,520.27
8,332.94
7,211.06
6,619.52
41.10
24.24
Trade Payables
124.20
108.89
132.66
118.16
73.36
25.07
25.92
36.34
9.11
2.63
Other Current Liabilities
907.46
921.73
326.39
383.94
2,011.17
1,465.33
1,834.91
1,270.77
25.18
19.13
Short Term Borrowings
5,372.30
8,886.88
9,692.66
7,827.31
6,280.94
6,767.42
5,299.77
5,212.79
0.00
0.00
Short Term Provisions
71.89
72.31
54.77
44.96
154.81
75.11
50.46
99.61
6.82
2.47
Total Liabilities
31,152.33
29,433.72
20,368.62
16,919.78
15,074.62
12,795.77
11,585.30
10,809.56
658.70
292.58
Net Block
925.97
802.55
366.50
309.91
221.88
230.33
205.54
202.13
27.78
16.35
Gross Block
1,273.36
991.21
500.96
372.14
544.58
520.81
448.41
399.70
35.56
20.86
Accumulated Depreciation
347.39
188.65
134.46
62.23
322.69
290.48
242.88
197.57
7.79
4.51
Non Current Assets
7,882.07
7,682.74
5,482.75
3,974.20
1,164.76
902.72
516.84
402.95
29.11
18.77
Capital Work in Progress
7.51
3.46
0.89
0.15
0.63
0.00
1.10
4.52
0.26
0.00
Non Current Investment
307.13
0.15
0.14
5.01
5.05
5.05
5.05
5.00
1.07
2.42
Long Term Loans & Adv.
129.52
204.56
226.08
168.38
115.85
135.07
155.94
160.68
0.00
0.00
Other Non Current Assets
26.91
1.11
48.71
93.22
62.73
48.49
43.18
28.47
0.00
0.00
Current Assets
23,270.26
21,750.98
14,885.87
12,945.58
13,909.88
11,893.05
11,068.46
10,406.61
629.59
273.81
Current Investments
30.97
90.42
173.70
0.00
0.00
44.01
211.82
790.60
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
2.57
2.48
2.71
1.09
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
2,912.42
3,666.78
1,164.19
724.13
555.43
604.48
792.11
844.47
113.40
67.90
Other Current Assets
20,324.31
365.13
575.68
374.04
13,354.46
11,244.57
10,064.53
8,771.54
516.19
205.90
Short Term Loans & Adv.
20,022.57
17,626.18
12,969.57
11,846.33
12,992.10
10,846.62
9,454.74
8,182.87
448.60
185.61
Net Current Assets
16,794.40
11,761.16
4,679.40
4,571.22
5,389.61
3,560.11
3,857.40
3,787.09
588.49
249.57
Total Assets
31,152.33
29,433.72
20,368.62
16,919.78
15,074.64
12,795.77
11,585.30
10,809.56
658.70
292.58

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 09
Mar 08
Cash From Operating Activity
-619.35
-3,619.69
-1,661.43
-33.16
-1,270.69
-1,041.95
-887.76
2,924.01
-234.73
-57.09
PBT
2,316.04
2,007.30
1,456.59
1,036.90
1,165.72
548.38
413.67
343.02
45.63
32.53
Adjustment
338.12
109.41
20.57
1,261.93
157.69
94.45
73.92
1,073.39
52.69
18.04
Changes in Working Capital
-2,670.24
-5,275.17
-2,599.64
-1,943.11
-2,177.10
-1,502.66
-1,234.68
1,633.29
-315.30
-97.31
Cash after chg. in Working capital
-16.09
-3,158.46
-1,122.48
355.72
-853.69
-859.82
-747.09
3,049.70
-216.97
-46.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-603.26
-461.22
-538.95
-388.88
-417.00
-182.13
-140.67
-125.70
-17.76
-10.34
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
0.00
0.00
0.00
Cash From Investing Activity
-186.48
25.97
-370.67
-148.06
-24.90
71.63
598.29
-4.94
-9.66
-5.85
Net Fixed Assets
-266.87
-464.89
-124.73
171.47
-16.74
-62.14
-13.85
-363.60
-15.01
-7.44
Net Investments
-268.64
79.31
-632.61
-54.04
0.00
55.27
432.50
-810.89
1.85
-0.02
Others
349.03
411.55
386.67
-265.49
-8.16
78.50
179.64
1,169.55
3.50
1.61
Cash from Financing Activity
58.52
6,048.86
2,388.20
292.91
1,211.33
772.42
264.85
-2,922.74
289.89
108.94
Net Cash Inflow / Outflow
-747.31
2,455.14
356.10
111.69
-84.27
-197.91
-24.62
-3.67
45.50
46.01
Opening Cash & Equivalents
3,295.52
840.38
484.28
372.60
427.03
676.73
650.95
647.36
67.90
21.89
Closing Cash & Equivalent
2,548.21
3,295.52
840.38
484.28
342.76
478.99
676.73
650.95
113.40
67.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Book Value (Rs.)
86.18
67.30
53.58
44.98
39.93
32.79
31.30
29.62
4.66
1.95
ROA
5.69%
5.94%
5.09%
4.23%
5.44%
2.91%
2.42%
3.94%
6.23%
9.71%
ROE
26.58%
29.02%
22.84%
18.91%
24.79%
13.18%
10.60%
17.04%
29.06%
63.22%
ROCE
15.55%
15.94%
15.45%
13.44%
17.46%
12.64%
11.98%
25.12%
18.99%
24.03%
Fixed Asset Turnover
5.59
7.33
9.57
7.46
6.36
4.87
4.68
9.65
5.71
4.60
Receivable days
0.15
0.17
0.17
0.12
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
36.29
41.17
36.45
22.73
13.66
21.12
15.16
50.18
42.45
Cash Conversion Cycle
0.15
-36.12
-41.00
-36.34
-22.73
-13.66
-21.12
-15.16
-50.18
-42.45
Total Debt/Equity
3.11
3.97
3.39
3.33
3.27
3.49
3.27
3.13
2.74
1.86
Interest Cover
2.04
2.10
2.08
2.01
2.00
1.58
1.47
1.33
2.18
3.27

News Update:


  • Manappuram Finance planning to raise funds through borrowings
    30th Jun 2022, 15:23 PM

    The Board of Directors / Financial Resources and Management Committee / Debenture Committee of the Board of Directors of the Company may consider the same

    Read More
  • Manappuram Finance gets nod to raise Rs 770 crore via NCDs
    30th Jun 2022, 11:37 AM

    Financial Resources and Management Committee of the Board of Directors at its meeting held on June 30, 2022, approved the same

    Read More
  • Manappuram Finance planning to raise $100 million via NCDs
    28th Jun 2022, 11:28 AM

    The meeting of the Financial Resources and Management Committee is scheduled to be held on June 30, 2022, to approve the same

    Read More
  • Manappuram Finance reports 44% fall in Q4 consolidated net profit
    19th May 2022, 14:36 PM

    Total consolidated income of the company decreased by 8.52% at Rs 1491.31 crore for Q4FY22

    Read More
  • Manappuram Finance - Quarterly Results
    18th May 2022, 16:07 PM

    Read More
  • RBI imposes fine of over Rs 17 lakh on Manappuram Finance
    19th Apr 2022, 09:26 AM

    The penalty has been imposed in exercise of powers vested in RBI under Section 30 of the Payment and Settlement Systems Act, 2007

    Read More
  • Manappuram Finance gets nod to raise up to Rs 7,800 crore in FY23
    28th Mar 2022, 09:36 AM

    Tenure of the instrument, date of allotment, maturity and coupon will be decided by the board at the time of allotment

    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.