Nifty
Sensex
:
:
22194.20
73095.22
72.15 (0.33%)
305.09 (0.42%)

Finance - Gold NBFC

Rating :
58/99

BSE: 531213 | NSE: MANAPPURAM

181.90
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  182.90
  •  185.85
  •  181.50
  •  183.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3346654
  •  6142.32
  •  192.50
  •  101.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,413.58
  • 7.55
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 36,263.86
  • 1.65%
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.20%
  • 2.96%
  • 18.26%
  • FII
  • DII
  • Others
  • 28.95%
  • 10.88%
  • 3.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 9.85
  • 1.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.87
  • 9.18
  • -1.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.81
  • 9.54
  • -4.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.22
  • 8.04
  • 7.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.92
  • 1.76
  • 1.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.80
  • 7.45
  • 7.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
2,305.28
1,715.16
34.41%
2,156.70
1,696.26
27.14%
2,026.26
1,501.98
34.91%
1,771.68
1,481.35
19.60%
Expenses
729.10
575.13
26.77%
675.38
587.19
15.02%
671.47
568.26
18.16%
586.79
584.40
0.41%
EBITDA
1,576.18
1,140.03
38.26%
1,481.32
1,109.07
33.56%
1,354.79
933.72
45.10%
1,184.89
896.95
32.10%
EBIDTM
68.37%
66.47%
68.68%
65.38%
66.86%
62.17%
66.88%
60.55%
Other Income
21.40
19.36
10.54%
17.32
17.86
-3.02%
30.91
0.75
4,021.33%
26.91
9.96
170.18%
Interest
748.70
565.70
32.35%
689.44
528.37
30.48%
648.40
504.60
28.50%
589.12
494.83
19.06%
Depreciation
62.45
52.72
18.46%
62.50
45.83
36.37%
56.46
49.08
15.04%
56.12
58.14
-3.47%
PBT
786.43
540.97
45.37%
746.70
552.73
35.09%
680.84
380.79
78.80%
566.56
353.94
60.07%
Tax
211.12
147.48
43.15%
186.05
143.25
29.88%
182.82
98.87
84.91%
151.27
92.99
62.67%
PAT
575.31
393.49
46.21%
560.65
409.48
36.92%
498.02
281.92
76.65%
415.29
260.95
59.15%
PATM
24.96%
22.94%
26.00%
24.14%
24.58%
18.77%
23.44%
17.62%
EPS
6.77
4.63
46.22%
6.60
4.82
36.93%
5.86
3.33
75.98%
4.88
3.08
58.44%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
8,259.92
6,684.04
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
Net Sales Growth
29.17%
10.28%
-4.26%
15.83%
30.76%
22.18%
1.04%
43.44%
18.82%
-5.43%
 
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
8,259.92
6,684.04
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
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,662.74
2,317.37
2,133.56
1,669.07
1,547.90
1,365.26
1,343.60
1,011.34
819.68
648.50
678.31
Power & Fuel Cost
-
28.35
22.05
23.23
26.22
23.18
21.29
19.14
17.97
16.03
15.13
% Of Sales
-
0.42%
0.36%
0.37%
0.48%
0.55%
0.62%
0.57%
0.76%
0.81%
0.72%
Employee Cost
-
1,469.49
1,125.01
842.90
830.13
720.11
626.08
502.58
430.09
314.54
323.55
% Of Sales
-
21.99%
18.56%
13.31%
15.19%
17.23%
18.30%
14.85%
18.22%
15.83%
15.40%
Manufacturing Exp.
-
191.99
191.12
172.97
179.99
276.81
228.67
198.92
173.32
150.39
141.59
% Of Sales
-
2.87%
3.15%
2.73%
3.29%
6.62%
6.68%
5.88%
7.34%
7.57%
6.74%
General & Admin Exp.
-
307.44
292.26
181.30
271.51
295.65
300.52
179.34
156.63
146.10
158.54
% Of Sales
-
4.60%
4.82%
2.86%
4.97%
7.07%
8.79%
5.30%
6.64%
7.35%
7.55%
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.
-
348.46
525.17
471.89
266.28
72.69
188.34
130.49
59.63
37.47
0.00
% Of Sales
-
5.21%
8.66%
7.45%
4.87%
1.74%
5.51%
3.85%
2.53%
1.89%
2.60%
EBITDA
5,597.18
4,366.67
3,927.46
4,661.48
3,917.42
2,814.25
2,077.16
2,374.06
1,540.55
1,337.92
1,422.15
EBITDA Margin
67.76%
65.33%
64.80%
73.63%
71.68%
67.33%
60.72%
70.13%
65.27%
67.35%
67.71%
Other Income
96.54
65.93
65.41
44.45
86.29
62.52
58.45
23.52
11.00
7.00
11.37
Interest
2,675.66
2,187.78
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
Depreciation
237.53
203.76
197.98
170.95
164.18
75.23
68.26
63.15
55.78
54.02
63.90
PBT
2,780.53
2,041.05
1,783.52
2,316.04
2,007.30
1,456.59
1,036.90
1,165.72
548.38
413.67
343.02
Tax
731.26
540.88
454.82
591.08
526.98
508.04
360.93
407.23
193.22
142.20
117.04
Tax Rate
26.30%
26.50%
25.50%
25.52%
26.25%
34.88%
34.81%
34.93%
35.23%
34.38%
34.12%
PAT
2,049.27
1,495.98
1,328.43
1,724.26
1,467.76
948.55
675.97
755.85
353.37
271.32
225.98
PAT before Minority Interest
2,040.51
1,500.17
1,328.70
1,724.96
1,480.32
948.55
675.97
758.49
355.16
271.48
225.98
Minority Interest
-8.76
-4.19
-0.27
-0.70
-12.56
0.00
0.00
-2.64
-1.79
-0.16
0.00
PAT Margin
24.81%
22.38%
21.92%
27.24%
26.86%
22.70%
19.76%
22.33%
14.97%
13.66%
10.76%
PAT Growth
52.27%
12.61%
-22.96%
17.48%
54.74%
40.32%
-10.57%
113.90%
30.24%
20.06%
 
EPS
24.21
17.67
15.70
20.37
17.34
11.21
7.99
8.93
4.17
3.21
2.67

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
9,644.89
8,368.35
7,307.44
5,746.09
4,546.60
3,813.24
3,361.79
2,758.04
2,637.80
2,491.74
Share Capital
169.28
169.28
169.27
169.00
168.56
168.51
168.38
168.24
173.24
168.24
Total Reserves
9,461.98
8,185.47
7,124.52
5,518.09
4,347.24
3,620.85
3,193.41
2,589.80
2,464.56
2,323.50
Non-Current Liabilities
21,878.52
15,807.88
17,321.83
13,639.51
5,569.63
4,703.02
3,168.72
1,683.59
1,721.05
1,698.30
Secured Loans
20,980.70
15,549.84
16,987.94
12,912.87
5,415.13
4,568.96
3,116.01
1,508.21
1,369.38
1,123.48
Unsecured Loans
980.69
375.26
356.02
773.76
189.46
210.79
6.40
91.80
272.53
331.16
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
10.55
3.19
0.72
0.00
Current Liabilities
7,808.97
9,441.45
6,475.86
9,989.82
10,206.47
8,374.36
8,520.27
8,332.94
7,211.06
6,619.52
Trade Payables
106.09
141.65
124.20
108.89
132.66
118.16
73.36
25.07
25.92
36.34
Other Current Liabilities
1,108.15
1,033.65
907.46
921.73
326.39
383.94
2,011.17
1,465.33
1,834.91
1,270.77
Short Term Borrowings
6,521.54
8,193.37
5,372.30
8,886.88
9,692.66
7,827.31
6,280.94
6,767.42
5,299.77
5,212.79
Short Term Provisions
73.20
72.79
71.89
72.31
54.77
44.96
154.81
75.11
50.46
99.61
Total Liabilities
39,352.72
33,633.79
31,152.33
29,433.72
20,368.62
16,919.78
15,074.62
12,795.77
11,585.30
10,809.56
Net Block
1,093.63
1,051.93
925.97
802.55
366.50
309.91
221.88
230.33
205.54
202.13
Gross Block
1,621.93
1,502.10
1,188.44
991.21
500.96
372.14
544.58
520.81
448.41
399.70
Accumulated Depreciation
528.30
450.18
262.48
188.65
134.46
62.23
322.69
290.48
242.88
197.57
Non Current Assets
14,582.71
9,652.73
7,882.07
7,682.74
5,482.75
3,974.20
1,164.76
902.72
516.84
402.95
Capital Work in Progress
16.68
13.03
7.51
3.46
0.89
0.15
0.63
0.00
1.10
4.52
Non Current Investment
534.01
414.09
307.13
0.15
0.14
5.01
5.05
5.05
5.05
5.00
Long Term Loans & Adv.
156.62
209.69
129.52
204.56
226.08
168.38
115.85
135.07
155.94
160.68
Other Non Current Assets
43.35
30.38
26.91
1.11
48.71
93.22
62.73
48.49
43.18
28.47
Current Assets
24,770.01
23,981.06
23,270.26
21,750.98
14,885.87
12,945.58
13,909.88
11,893.05
11,068.46
10,406.61
Current Investments
0.00
6.61
30.97
90.42
173.70
0.00
0.00
44.01
211.82
790.60
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
2.48
2.71
1.09
0.00
0.00
0.00
0.00
Cash & Bank
3,035.10
2,697.35
2,912.42
3,666.78
1,164.19
724.13
555.43
604.48
792.11
844.47
Other Current Assets
21,734.92
239.57
304.30
365.13
13,545.25
12,220.37
13,354.46
11,244.57
10,064.53
8,771.54
Short Term Loans & Adv.
21,456.17
21,037.52
20,022.57
17,626.18
12,969.57
11,846.33
12,992.10
10,846.62
9,454.74
8,182.87
Net Current Assets
16,961.04
14,539.60
16,794.40
11,761.16
4,679.40
4,571.22
5,389.61
3,560.11
3,857.40
3,787.09
Total Assets
39,352.72
33,633.79
31,152.33
29,433.72
20,368.62
16,919.78
15,074.64
12,795.77
11,585.30
10,809.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-3,103.24
-423.08
-619.35
-3,619.69
-1,661.43
-33.16
-1,270.69
-1,041.95
-887.76
2,924.01
PBT
2,041.05
1,783.52
2,316.04
2,007.30
1,456.59
1,036.90
1,165.72
548.38
413.67
343.02
Adjustment
651.19
1,333.48
338.12
109.41
20.57
1,261.93
157.69
94.45
73.92
1,073.39
Changes in Working Capital
-5,325.99
-3,027.34
-2,670.24
-5,275.17
-2,599.64
-1,943.11
-2,177.10
-1,502.66
-1,234.68
1,633.29
Cash after chg. in Working capital
-2,633.75
89.66
-16.09
-3,158.46
-1,122.48
355.72
-853.69
-859.82
-747.09
3,049.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-469.48
-512.75
-603.26
-461.22
-538.95
-388.88
-417.00
-182.13
-140.67
-125.70
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
-616.16
-192.62
-186.48
25.97
-370.67
-148.06
-24.90
71.63
598.29
-4.94
Net Fixed Assets
-31.50
-183.42
-183.57
-464.89
-124.73
171.47
-16.74
-62.14
-13.85
-363.60
Net Investments
-238.76
-15.30
-268.64
79.31
-632.61
-54.04
0.00
55.27
432.50
-810.89
Others
-345.90
6.10
265.73
411.55
386.67
-265.49
-8.16
78.50
179.64
1,169.55
Cash from Financing Activity
3,849.11
438.26
58.52
6,048.86
2,388.20
292.91
1,211.33
772.42
264.85
-2,922.74
Net Cash Inflow / Outflow
129.71
-177.44
-747.31
2,455.14
356.10
111.69
-84.27
-197.91
-24.62
-3.67
Opening Cash & Equivalents
2,370.77
2,548.21
3,295.52
840.38
484.28
372.60
427.03
676.73
650.95
647.36
Closing Cash & Equivalent
2,500.48
2,370.77
2,548.21
3,295.52
840.38
484.28
342.76
478.99
676.73
650.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
113.79
98.71
86.18
67.30
53.58
44.98
39.93
32.79
31.30
29.62
ROA
4.11%
4.10%
5.69%
5.94%
5.09%
4.23%
5.44%
2.91%
2.42%
3.94%
ROE
16.68%
16.98%
26.58%
29.02%
22.84%
18.91%
24.79%
13.18%
10.60%
17.04%
ROCE
11.98%
12.14%
15.55%
15.94%
15.45%
13.44%
17.46%
12.64%
11.98%
25.12%
Fixed Asset Turnover
4.28
4.51
5.81
7.33
9.57
7.46
6.36
4.87
4.68
9.65
Receivable days
0.00
0.00
0.00
0.17
0.17
0.12
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
0.00
0.00
36.29
41.17
36.45
22.73
13.66
21.12
15.16
Cash Conversion Cycle
0.00
0.00
0.00
-36.12
-41.00
-36.34
-22.73
-13.66
-21.12
-15.16
Total Debt/Equity
2.96
2.89
3.11
3.97
3.39
3.33
3.27
3.49
3.27
3.13
Interest Cover
1.93
1.89
2.04
2.10
2.08
2.01
2.00
1.58
1.47
1.33

News Update:


  • Manappuram Finance gets nod to raise Rs 600 crore
    23rd Feb 2024, 12:45 PM

    Financial Resources and Management Committee of the Board of Directors of the company at its meeting held on February 23, 2024, approved the same

    Read More
  • SEBI keeps IPO of Manappuram Finance’s arm in ‘abeyance’
    11th Jan 2024, 14:05 PM

    Asirvad Micro Finance had filed preliminary papers with SEBI in October 2023 to garner Rs 1,500 crore through an IPO

    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.