Nifty
Sensex
:
:
12858.40
43828.10
-196.75 (-1.51%)
-694.92 (-1.56%)

Finance - Gold NBFC

Rating :
62/99

BSE: 531213 | NSE: MANAPPURAM

163.15
24-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  162.00
  •  165.70
  •  160.00
  •  162.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6174470
  •  10057.57
  •  194.80
  •  74.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,809.13
  • 8.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,979.91
  • 1.69%
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.00%
  • 1.20%
  • 13.81%
  • FII
  • DII
  • Others
  • 39.09%
  • 7.95%
  • 2.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.98
  • 18.29
  • 16.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.31
  • 20.52
  • 13.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.84
  • 33.18
  • 29.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.57
  • 11.30
  • 11.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.55
  • 2.17
  • 2.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 8.10
  • 8.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,565.58
1,343.03
16.57%
1,512.53
1,190.69
27.03%
1,605.32
1,148.04
39.83%
1,399.02
1,081.20
29.40%
Expenses
421.00
353.99
18.93%
412.95
348.28
18.57%
459.53
358.78
28.08%
382.37
340.11
12.43%
EBITDA
1,144.58
989.04
15.73%
1,099.58
842.41
30.53%
1,145.79
789.26
45.17%
1,016.65
741.09
37.18%
EBIDTM
73.11%
73.64%
72.70%
70.75%
14.01%
14.01%
72.67%
68.54%
Other Income
12.33
47.10
-73.82%
3.94
10.11
-61.03%
12.83
18.46
-30.50%
15.23
19.61
-22.34%
Interest
570.95
447.96
27.46%
566.83
405.81
39.68%
580.80
379.29
53.13%
446.54
354.01
26.14%
Depreciation
41.55
39.88
4.19%
44.40
39.57
12.21%
43.75
19.03
129.90%
40.98
18.86
117.29%
PBT
544.41
548.30
-0.71%
492.29
407.14
20.91%
534.07
409.41
30.45%
544.36
387.83
40.36%
Tax
138.97
115.32
20.51%
124.32
140.36
-11.43%
135.87
132.02
2.92%
142.13
140.69
1.02%
PAT
405.44
432.98
-6.36%
367.97
266.78
37.93%
398.20
277.39
43.55%
402.23
247.14
62.75%
PATM
25.90%
32.24%
24.33%
22.41%
7.11%
7.11%
28.75%
22.86%
EPS
4.79
5.12
-6.45%
4.35
3.15
38.10%
4.71
3.28
43.60%
4.75
2.92
62.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Net Sales
6,082.45
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
42.54
Net Sales Growth
27.70%
30.76%
22.18%
1.04%
43.44%
18.82%
-5.43%
1204.55%
104.35%
85.21%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,438.35
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
42.54
GP Margin
23.65%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,675.85
1,547.90
1,365.26
1,343.60
1,011.34
819.68
648.50
678.31
78.36
31.87
17.51
Power & Fuel Cost
-
26.22
23.18
21.29
19.14
17.97
16.03
15.13
1.15
0.56
0.30
% Of Sales
-
0.48%
0.55%
0.62%
0.57%
0.76%
0.81%
0.72%
0.71%
0.71%
0.71%
Employee Cost
-
830.13
720.11
626.08
502.58
430.09
314.54
323.55
27.63
11.27
6.01
% Of Sales
-
15.19%
17.23%
18.30%
14.85%
18.22%
15.83%
15.40%
17.16%
14.30%
14.13%
Manufacturing Exp.
-
179.99
276.81
228.67
198.92
173.32
150.39
141.59
9.33
4.41
2.56
% Of Sales
-
3.29%
6.62%
6.68%
5.88%
7.34%
7.57%
6.74%
5.79%
5.60%
6.02%
General & Admin Exp.
-
271.51
295.65
300.52
179.34
156.63
146.10
158.54
21.06
12.50
5.36
% Of Sales
-
4.97%
7.07%
8.79%
5.30%
6.64%
7.35%
7.55%
13.08%
15.86%
12.60%
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.
-
266.28
72.69
188.34
130.49
59.63
37.47
54.63
20.35
3.69
0.00
% Of Sales
-
4.87%
1.74%
5.51%
3.85%
2.53%
1.89%
2.60%
12.64%
4.68%
8.42%
EBITDA
4,406.60
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
25.03
EBITDA Margin
72.45%
71.68%
67.33%
60.72%
70.13%
65.27%
67.35%
67.71%
51.33%
59.55%
58.84%
Other Income
44.33
86.29
62.52
58.45
23.52
11.00
7.00
11.37
4.96
1.79
1.67
Interest
2,165.12
1,832.23
1,344.94
1,030.45
1,168.70
947.39
877.23
1,026.60
38.59
14.35
8.98
Depreciation
170.68
164.18
75.23
68.26
63.15
55.78
54.02
63.90
3.37
1.83
1.07
PBT
2,115.13
2,007.30
1,456.59
1,036.90
1,165.72
548.38
413.67
343.02
45.63
32.53
16.64
Tax
541.29
526.98
508.04
360.93
407.23
193.22
142.20
117.04
16.01
11.17
5.84
Tax Rate
25.59%
26.25%
34.88%
34.81%
34.93%
35.23%
34.38%
34.12%
35.09%
34.34%
35.10%
PAT
1,573.84
1,480.32
948.55
675.97
755.85
353.37
271.32
225.98
29.63
21.36
10.81
PAT before Minority Interest
1,570.95
1,480.32
948.55
675.97
758.49
355.16
271.48
225.98
29.63
21.36
10.81
Minority Interest
-2.89
0.00
0.00
0.00
-2.64
-1.79
-0.16
0.00
0.00
0.00
0.00
PAT Margin
25.88%
27.09%
22.70%
19.76%
22.33%
14.97%
13.66%
10.76%
18.40%
27.11%
25.41%
PAT Growth
28.55%
56.06%
40.32%
-10.57%
113.90%
30.24%
20.06%
662.67%
38.72%
97.59%
 
EPS
18.60
17.50
11.21
7.99
8.93
4.18
3.21
2.67
0.35
0.25
0.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Shareholder's Funds
5,746.11
4,546.60
3,813.24
3,361.79
2,758.04
2,637.80
2,491.74
167.87
93.80
28.57
Share Capital
169.00
168.56
168.51
168.38
168.24
173.24
168.24
21.26
61.80
15.00
Total Reserves
5,518.12
4,347.24
3,620.85
3,193.41
2,589.80
2,464.56
2,323.50
143.62
32.00
13.57
Non-Current Liabilities
12,888.97
5,569.63
4,726.59
3,168.72
1,683.59
1,721.05
1,698.30
449.73
174.54
93.39
Secured Loans
12,623.65
5,415.13
4,568.96
3,116.01
1,508.21
1,369.38
1,123.48
371.24
135.11
51.19
Unsecured Loans
320.30
189.46
210.79
6.40
91.80
272.53
331.16
79.85
39.39
42.09
Long Term Provisions
0.00
0.00
0.00
10.55
3.19
0.72
0.00
0.00
0.00
0.00
Current Liabilities
10,156.43
10,206.47
8,350.80
8,520.27
8,332.94
7,211.06
6,619.52
41.10
24.24
25.34
Trade Payables
173.66
132.66
118.16
73.36
25.07
25.92
36.34
9.11
2.63
1.72
Other Current Liabilities
1,045.50
326.39
360.37
2,011.17
1,465.33
1,834.91
1,270.77
25.18
19.13
20.22
Short Term Borrowings
8,872.78
9,692.66
7,827.31
6,280.94
6,767.42
5,299.77
5,212.79
0.00
0.00
0.00
Short Term Provisions
64.49
54.77
44.96
154.81
75.11
50.46
99.61
6.82
2.47
3.40
Total Liabilities
28,849.79
20,368.62
16,919.79
15,074.62
12,795.77
11,585.30
10,809.56
658.70
292.58
147.30
Net Block
802.55
366.50
309.91
221.88
230.33
205.54
202.13
27.78
16.35
10.72
Gross Block
991.20
500.96
372.14
544.58
520.81
448.41
399.70
35.56
20.86
13.42
Accumulated Depreciation
188.65
134.46
62.23
322.69
290.48
242.88
197.57
7.79
4.51
2.70
Non Current Assets
7,073.36
5,482.75
493.76
1,164.76
902.72
516.84
402.95
29.11
18.79
13.26
Capital Work in Progress
3.46
0.89
0.15
0.63
0.00
1.10
4.52
0.26
0.00
0.00
Non Current Investment
0.15
0.14
5.01
5.05
5.05
5.05
5.00
1.07
2.44
2.54
Long Term Loans & Adv.
159.70
226.08
112.84
115.85
135.07
155.94
160.68
0.00
0.00
0.00
Other Non Current Assets
52.27
48.71
65.85
62.73
48.49
43.18
28.47
0.00
0.00
0.00
Current Assets
21,776.43
14,885.87
16,426.02
13,909.88
11,893.05
11,068.46
10,406.61
629.59
273.79
134.04
Current Investments
90.02
173.70
0.00
0.00
44.01
211.82
790.60
0.00
-0.01
-0.14
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
2.48
2.71
1.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
3,645.94
1,164.19
724.13
555.43
604.48
792.11
844.47
113.40
67.90
21.89
Other Current Assets
18,038.00
575.68
370.33
362.36
11,244.57
10,064.54
8,771.54
516.19
205.91
112.29
Short Term Loans & Adv.
17,134.10
12,969.57
15,330.48
12,992.10
10,844.15
9,447.92
8,182.87
448.60
186.79
96.95
Net Current Assets
11,620.00
4,679.40
8,075.23
5,389.61
3,560.11
3,857.40
3,787.09
588.49
249.55
108.70
Total Assets
28,849.79
20,368.62
16,919.78
15,074.64
12,795.77
11,585.30
10,809.56
658.70
292.58
147.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-3,625.29
-1,661.43
-33.16
-1,270.69
-1,041.95
-887.76
2,924.01
-234.73
-57.09
-26.09
PBT
2,007.30
1,456.59
1,036.90
1,165.72
548.38
413.67
343.02
45.63
32.53
16.64
Adjustment
309.86
20.57
1,261.93
157.69
94.45
73.92
1,073.39
52.69
18.04
10.87
Changes in Working Capital
-5,481.23
-2,599.64
-1,943.11
-2,177.10
-1,502.66
-1,234.68
1,633.29
-315.30
-97.31
-48.75
Cash after chg. in Working capital
-3,164.07
-1,122.48
355.72
-853.69
-859.82
-747.09
3,049.70
-216.97
-46.75
-21.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-461.22
-538.95
-388.88
-417.00
-182.13
-140.67
-125.70
-17.76
-10.34
-4.84
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
26.12
-370.67
-148.06
-24.90
71.63
598.29
-4.94
-9.66
-5.85
-6.36
Net Fixed Assets
-464.89
-124.73
171.47
-16.74
-62.14
-13.85
-363.60
-15.01
-7.44
-6.65
Net Investments
79.75
-632.61
-54.04
0.00
55.27
432.50
-810.89
1.86
-0.03
-0.85
Others
411.26
386.67
-265.49
-8.16
78.50
179.64
1,169.55
3.49
1.62
1.14
Cash from Financing Activity
6,051.87
2,388.20
292.91
1,211.33
772.42
264.85
-2,922.74
289.89
108.94
20.11
Net Cash Inflow / Outflow
2,452.70
356.10
111.69
-84.27
-197.91
-24.62
-3.67
45.50
46.01
-12.34
Opening Cash & Equivalents
840.38
484.28
372.60
427.03
676.73
650.95
647.36
67.90
21.89
34.23
Closing Cash & Equivalent
3,293.07
840.38
484.28
342.76
478.99
676.73
650.95
113.40
67.90
21.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
67.30
53.58
44.98
39.93
32.79
31.30
29.62
4.66
1.95
1.12
ROA
6.02%
5.09%
4.23%
5.44%
2.91%
2.42%
3.94%
6.23%
9.71%
8.39%
ROE
29.02%
22.84%
18.91%
24.79%
13.18%
10.60%
17.04%
29.06%
63.22%
52.91%
ROCE
16.20%
15.45%
13.44%
17.46%
12.64%
11.98%
25.12%
18.99%
24.03%
24.91%
Fixed Asset Turnover
7.33
9.57
7.46
6.36
4.87
4.68
9.65
5.71
4.60
4.21
Receivable days
0.17
0.17
0.12
0.00
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
46.02
41.17
36.45
22.73
13.66
21.12
15.16
50.18
42.45
49.32
Cash Conversion Cycle
-45.85
-41.00
-36.34
-22.73
-13.66
-21.12
-15.16
-50.18
-42.45
-49.32
Total Debt/Equity
3.84
3.39
3.33
3.27
3.49
3.27
3.13
2.74
1.86
3.26
Interest Cover
2.10
2.08
2.01
2.00
1.58
1.47
1.33
2.18
3.27
2.85

News Update:


  • RBI imposes Rs 5 lakh penalty on Manappuram Finance
    20th Nov 2020, 10:31 AM

    The penalty is for non-compliance with directions on verification of ownership of gold jewellery

    Read More
  • Manappuram Finance considering various options for raising funds through borrowings
    27th Oct 2020, 12:53 PM

    The Board of Directors and / or Financial Resources and Management Committee / Debenture Committee of the Board of Directors of the Company may consider and approve issuances of Debt Securities during the month of November, 2020

    Read More
  • Manappuram Finance gets nod to raise Rs 200 crore
    12th Oct 2020, 09:12 AM

    The Financial Resources and Management Committee of the Board of Directors at its meeting held on October 10, 2020 has approved the same

    Read More
  • Manappuram Finance raises Rs 100 crore by issuing NCDs
    8th Sep 2020, 09:24 AM

    The Financial Recourse and Management Committee of the Board of Directors at its meeting held on September 07, 2020 have approved the allotment of the same

    Read More
  • Manappuram Finance gets nod to raise Rs 100 crore
    4th Sep 2020, 09:46 AM

    The Financial Resources and Management Committee of the Board of Directors at its meeting held on September 03, 2020 has approved the same

    Read More
  • Manappuram Finance planning to raise funds through various options
    26th Aug 2020, 11:36 AM

    The company is considering various options for raising funds through borrowings including by the way of issuance of various debt securities in onshore /offshore securities market

    Read More
  • Manappuram Finance gets nod to raise up to Rs 150 crore via NCDs
    19th Aug 2020, 12:50 PM

    The board of directors of the company has approved the same

    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.