Nifty
Sensex
:
:
15746.50
52574.46
63.15 (0.40%)
230.01 (0.44%)

Finance - Gold NBFC

Rating :
47/99

BSE: 531213 | NSE: MANAPPURAM

160.65
21-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  158.00
  •  160.90
  •  156.45
  •  160.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3823635
  •  6088.79
  •  187.25
  •  139.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,588.39
  • 7.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,759.17
  • 1.25%
  • 1.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.99%
  • 1.47%
  • 13.87%
  • FII
  • DII
  • Others
  • 38.58%
  • 8.00%
  • 3.09%

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
  • 10.86
  • 11.18
  • 9.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 2.28
  • 2.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 8.02
  • 7.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,622.32
1,605.32
1.06%
1,643.81
1,436.19
14.46%
1,565.58
1,343.03
16.57%
1,512.53
1,190.69
27.03%
Expenses
440.32
459.53
-4.18%
394.43
381.14
3.49%
421.00
353.99
18.93%
412.95
348.28
18.57%
EBITDA
1,182.00
1,145.79
3.16%
1,249.38
1,055.05
18.42%
1,144.58
989.04
15.73%
1,099.58
842.41
30.53%
EBIDTM
72.86%
71.37%
76.01%
73.46%
73.11%
73.64%
72.70%
70.75%
Other Income
7.93
12.83
-38.19%
6.19
15.08
-58.95%
12.33
47.10
-73.82%
3.94
10.11
-61.03%
Interest
523.92
580.80
-9.79%
557.25
468.72
18.89%
570.95
447.96
27.46%
566.83
405.81
39.68%
Depreciation
43.93
43.75
0.41%
41.07
40.98
0.22%
41.55
39.88
4.19%
44.40
39.57
12.21%
PBT
622.08
534.07
16.48%
657.25
560.43
17.28%
544.41
548.30
-0.71%
492.29
407.14
20.91%
Tax
153.73
135.87
13.14%
174.06
146.17
19.08%
138.97
115.32
20.51%
124.32
140.36
-11.43%
PAT
468.35
398.20
17.62%
483.19
414.26
16.64%
405.44
432.98
-6.36%
367.97
266.78
37.93%
PATM
28.87%
24.80%
29.39%
28.84%
25.90%
32.24%
24.33%
22.41%
EPS
5.53
4.67
18.42%
5.70
4.86
17.28%
4.79
5.08
-5.71%
4.36
3.14
38.85%

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
6,344.24
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
13.79%
30.76%
22.18%
1.04%
43.44%
18.82%
-5.43%
1204.55%
104.35%
85.21%
 
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
6,344.24
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
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,668.70
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
4,675.54
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
73.70%
71.68%
67.33%
60.72%
70.13%
65.27%
67.35%
67.71%
51.33%
59.55%
58.84%
Other Income
30.39
86.29
62.52
58.45
23.52
11.00
7.00
11.37
4.96
1.79
1.67
Interest
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
8.98
Depreciation
170.95
164.18
75.23
68.26
63.15
55.78
54.02
63.90
3.37
1.83
1.07
PBT
2,316.03
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
591.08
526.98
508.04
360.93
407.23
193.22
142.20
117.04
16.01
11.17
5.84
Tax Rate
25.52%
26.25%
34.88%
34.81%
34.93%
35.23%
34.38%
34.12%
35.09%
34.34%
35.10%
PAT
1,724.95
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
1,724.25
1,480.32
948.55
675.97
758.49
355.16
271.48
225.98
29.63
21.36
10.81
Minority Interest
-0.70
0.00
0.00
0.00
-2.64
-1.79
-0.16
0.00
0.00
0.00
0.00
PAT Margin
27.19%
27.09%
22.70%
19.76%
22.33%
14.97%
13.66%
10.76%
18.40%
27.11%
25.41%
PAT Growth
14.07%
56.06%
40.32%
-10.57%
113.90%
30.24%
20.06%
662.67%
38.72%
97.59%
 
EPS
20.38
17.49
11.21
7.99
8.93
4.17
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
12,896.82
5,569.63
4,703.02
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
10,148.58
10,206.47
8,374.36
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
1,037.65
326.39
383.94
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
16,919.78
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
7,073.30
5,482.75
3,974.20
1,164.76
902.72
516.84
402.95
29.11
18.77
13.12
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
2.42
2.40
Long Term Loans & Adv.
159.70
226.08
168.38
115.85
135.07
155.94
160.68
0.00
0.00
0.00
Other Non Current Assets
52.20
48.71
93.22
62.73
48.49
43.18
28.47
0.00
0.00
0.00
Current Assets
21,776.49
14,885.87
12,945.58
13,909.88
11,893.05
11,068.46
10,406.61
629.59
273.81
134.18
Current Investments
90.01
173.70
0.00
0.00
44.01
211.82
790.60
0.00
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
2.48
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
18,038.06
575.68
374.04
362.36
11,244.57
10,064.53
8,771.54
516.19
205.90
112.28
Short Term Loans & Adv.
17,134.10
12,969.57
11,846.33
12,992.10
10,846.62
9,454.74
8,182.87
448.60
185.61
96.65
Net Current Assets
11,627.91
4,679.40
4,571.22
5,389.61
3,560.11
3,857.40
3,787.09
588.49
249.57
108.84
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
1.85
-0.02
-0.85
Others
411.26
386.67
-265.49
-8.16
78.50
179.64
1,169.55
3.50
1.61
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:


  • Manappuram Finance planning to raise funds through various modes
    29th May 2021, 10:47 AM

    The Board of Directors of the Company may consider and approve issuances of Debt Securities during the month of June, 2021

    Read More
  • Manappuram Finance reports 19% rise in Q4 consolidated net profit
    26th May 2021, 15:27 PM

    Total income of the company marginally increased by 0.75% at Rs 1630.25 crore for Q4FY21

    Read More
  • Manappuram Finance planning to raise funds through various modes
    29th Apr 2021, 16:20 PM

    The Board of Directors of the Company may consider and approve issuances of Debt Securities during the month of May, 2021

    Read More
  • Manappuram Finance looks to take microfinance arm Asirvad public
    30th Mar 2021, 12:30 PM

    The Chennai-headquartered Asirvad is the fourth largest microfinance lender in the country in terms of the loan book

    Read More
  • Manappuram Finance planning to raise funds through borrowings
    26th Mar 2021, 10:36 AM

    The Board of Directors of the company may consider and approve issuances of Debt Securities during the month of April, 2021

    Read More
  • Manappuram Finance to raise Rs 6,000 crore in FY22
    19th Mar 2021, 15:31 PM

    The board of directors of Manappuram Finance at its meeting held on March 19, 2021 has considered and approved the fundraising programme of the company

    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.