Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Finance - Gold NBFC

Rating :
47/99

BSE: 531213 | NSE: MANAPPURAM

168.05
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  168.50
  •  170.00
  •  165.50
  •  167.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3927633
  •  6598.79
  •  218.00
  •  139.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,189.81
  • 7.92
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33,993.65
  • 0.75%
  • 1.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.99%
  • 1.25%
  • 14.10%
  • FII
  • DII
  • Others
  • 35.86%
  • 9.84%
  • 3.96%

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
  • 10.61
  • 10.73
  • 9.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.08
  • 2.27
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 7.92
  • 7.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,563.30
1,512.53
3.36%
1,622.32
1,605.32
1.06%
1,643.81
1,436.19
14.46%
1,565.58
1,343.03
16.57%
Expenses
451.49
412.95
9.33%
440.32
459.53
-4.18%
394.43
381.14
3.49%
421.00
353.99
18.93%
EBITDA
1,111.81
1,099.58
1.11%
1,182.00
1,145.79
3.16%
1,249.38
1,055.05
18.42%
1,144.58
989.04
15.73%
EBIDTM
71.12%
72.70%
72.86%
71.37%
76.01%
73.46%
73.11%
73.64%
Other Income
10.44
3.94
164.97%
7.93
12.83
-38.19%
6.19
15.08
-58.95%
12.33
47.10
-73.82%
Interest
493.10
566.83
-13.01%
523.92
580.80
-9.79%
557.25
468.72
18.89%
570.95
447.96
27.46%
Depreciation
42.78
44.40
-3.65%
43.93
43.75
0.41%
41.07
40.98
0.22%
41.55
39.88
4.19%
PBT
586.37
492.29
19.11%
622.08
534.07
16.48%
657.25
560.43
17.28%
544.41
548.30
-0.71%
Tax
149.52
124.32
20.27%
153.73
135.87
13.14%
174.06
146.17
19.08%
138.97
115.32
20.51%
PAT
436.85
367.97
18.72%
468.35
398.20
17.62%
483.19
414.26
16.64%
405.44
432.98
-6.36%
PATM
27.94%
24.33%
28.87%
24.80%
29.39%
28.84%
25.90%
32.24%
EPS
5.16
4.36
18.35%
5.53
4.67
18.42%
5.70
4.86
17.28%
4.79
5.08
-5.71%

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
6,395.01
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
8.44%
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
6,395.01
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
1,707.24
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
4,687.77
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
73.30%
73.63%
71.68%
67.33%
60.72%
70.13%
65.27%
67.35%
67.71%
51.33%
59.55%
Other Income
36.89
44.45
86.29
62.52
58.45
23.52
11.00
7.00
11.37
4.96
1.79
Interest
2,145.22
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
169.33
170.95
164.18
75.23
68.26
63.15
55.78
54.02
63.90
3.37
1.83
PBT
2,410.11
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
616.28
591.08
526.98
508.04
360.93
407.23
193.22
142.20
117.04
16.01
11.17
Tax Rate
25.57%
25.52%
26.25%
34.88%
34.81%
34.93%
35.23%
34.38%
34.12%
35.09%
34.34%
PAT
1,793.83
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
1,792.67
1,724.96
1,480.32
948.55
675.97
758.49
355.16
271.48
225.98
29.63
21.36
Minority Interest
-1.16
-0.70
-12.56
0.00
0.00
-2.64
-1.79
-0.16
0.00
0.00
0.00
PAT Margin
28.05%
27.24%
26.86%
22.70%
19.76%
22.33%
14.97%
13.66%
10.76%
18.40%
27.11%
PAT Growth
11.18%
17.48%
54.74%
40.32%
-10.57%
113.90%
30.24%
20.06%
662.67%
38.72%
 
EPS
21.19
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
34.61
36.29
41.17
36.45
22.73
13.66
21.12
15.16
50.18
42.45
Cash Conversion Cycle
-34.47
-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

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.