Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Finance - Gold NBFC

Rating :
41/99

BSE: 531213 | NSE: MANAPPURAM

119.40
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 116.45
  • 120.15
  • 115.90
  • 116.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11095185
  •  13179.28
  •  179.45
  •  81.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,852.03
  • 8.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,273.16
  • 2.58%
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.18%
  • 0.87%
  • 20.78%
  • FII
  • DII
  • Others
  • 28.36%
  • 11.47%
  • 3.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.28
  • 12.12
  • 3.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 13.59
  • 0.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.13
  • 14.47
  • -3.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.93
  • 9.09
  • 8.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 2.01
  • 1.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 7.78
  • 7.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,696.26
1,531.92
10.73%
1,501.98
1,563.30
-3.92%
1,481.35
1,622.32
-8.69%
1,484.45
1,643.81
-9.69%
Expenses
587.19
525.61
11.72%
568.26
451.49
25.86%
584.40
440.32
32.72%
571.95
394.43
45.01%
EBITDA
1,109.07
1,006.31
10.21%
933.72
1,111.81
-16.02%
896.95
1,182.00
-24.12%
912.50
1,249.38
-26.96%
EBIDTM
65.38%
65.69%
62.17%
71.12%
60.55%
72.86%
61.47%
76.01%
Other Income
17.86
22.50
-20.62%
0.75
10.44
-92.82%
9.96
7.93
25.60%
22.40
6.19
261.87%
Interest
528.37
492.37
7.31%
504.60
493.10
2.33%
494.83
523.92
-5.55%
531.07
557.25
-4.70%
Depreciation
45.83
41.41
10.67%
49.08
42.78
14.73%
58.14
43.93
32.35%
55.65
41.07
35.50%
PBT
552.73
495.03
11.66%
380.79
586.37
-35.06%
353.94
622.08
-43.10%
348.18
657.25
-47.02%
Tax
143.25
125.15
14.46%
98.87
149.52
-33.88%
92.99
153.73
-39.51%
87.17
174.06
-49.92%
PAT
409.48
369.88
10.71%
281.92
436.85
-35.47%
260.95
468.35
-44.28%
261.01
483.19
-45.98%
PATM
24.14%
24.14%
18.77%
27.94%
17.62%
28.87%
17.58%
29.39%
EPS
4.82
4.37
10.30%
3.33
5.16
-35.47%
3.08
5.53
-44.30%
3.08
5.70
-45.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Net Sales
6,164.04
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
161.01
Net Sales Growth
-3.10%
-4.26%
15.83%
30.76%
22.18%
1.04%
43.44%
18.82%
-5.43%
1204.55%
 
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
6,164.04
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
161.01
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,311.80
2,133.56
1,669.07
1,547.90
1,365.26
1,343.60
1,011.34
819.68
648.50
678.31
78.36
Power & Fuel Cost
-
22.05
23.23
26.22
23.18
21.29
19.14
17.97
16.03
15.13
1.15
% Of Sales
-
0.36%
0.37%
0.48%
0.55%
0.62%
0.57%
0.76%
0.81%
0.72%
0.71%
Employee Cost
-
1,125.01
842.90
830.13
720.11
626.08
502.58
430.09
314.54
323.55
27.63
% Of Sales
-
18.56%
13.31%
15.19%
17.23%
18.30%
14.85%
18.22%
15.83%
15.40%
17.16%
Manufacturing Exp.
-
191.12
172.97
179.99
276.81
228.67
198.92
173.32
150.39
141.59
9.33
% Of Sales
-
3.15%
2.73%
3.29%
6.62%
6.68%
5.88%
7.34%
7.57%
6.74%
5.79%
General & Admin Exp.
-
292.26
181.30
271.51
295.65
300.52
179.34
156.63
146.10
158.54
21.06
% Of Sales
-
4.82%
2.86%
4.97%
7.07%
8.79%
5.30%
6.64%
7.35%
7.55%
13.08%
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.
-
525.17
471.89
266.28
72.69
188.34
130.49
59.63
37.47
54.63
0.00
% Of Sales
-
8.66%
7.45%
4.87%
1.74%
5.51%
3.85%
2.53%
1.89%
2.60%
12.64%
EBITDA
3,852.24
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
82.65
EBITDA Margin
62.50%
64.80%
73.63%
71.68%
67.33%
60.72%
70.13%
65.27%
67.35%
67.71%
51.33%
Other Income
50.97
65.41
44.45
86.29
62.52
58.45
23.52
11.00
7.00
11.37
4.96
Interest
2,058.87
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
Depreciation
208.70
197.98
170.95
164.18
75.23
68.26
63.15
55.78
54.02
63.90
3.37
PBT
1,635.64
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
Tax
422.28
454.82
591.08
526.98
508.04
360.93
407.23
193.22
142.20
117.04
16.01
Tax Rate
25.82%
25.50%
25.52%
26.25%
34.88%
34.81%
34.93%
35.23%
34.38%
34.12%
35.09%
PAT
1,213.36
1,328.43
1,724.26
1,467.76
948.55
675.97
755.85
353.37
271.32
225.98
29.63
PAT before Minority Interest
1,212.52
1,328.70
1,724.96
1,480.32
948.55
675.97
758.49
355.16
271.48
225.98
29.63
Minority Interest
-0.84
-0.27
-0.70
-12.56
0.00
0.00
-2.64
-1.79
-0.16
0.00
0.00
PAT Margin
19.68%
21.92%
27.24%
26.86%
22.70%
19.76%
22.33%
14.97%
13.66%
10.76%
18.40%
PAT Growth
-30.99%
-22.96%
17.48%
54.74%
40.32%
-10.57%
113.90%
30.24%
20.06%
662.67%
 
EPS
14.34
15.70
20.37
17.34
11.21
7.99
8.93
4.17
3.21
2.67
0.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Shareholder's Funds
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
167.87
Share Capital
169.28
169.27
169.00
168.56
168.51
168.38
168.24
173.24
168.24
21.26
Total Reserves
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
143.62
Non-Current Liabilities
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
449.73
Secured Loans
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
371.24
Unsecured Loans
375.26
356.02
773.76
189.46
210.79
6.40
91.80
272.53
331.16
79.85
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
10.55
3.19
0.72
0.00
0.00
Current Liabilities
9,444.19
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
Trade Payables
141.65
124.20
108.89
132.66
118.16
73.36
25.07
25.92
36.34
9.11
Other Current Liabilities
1,036.39
907.46
921.73
326.39
383.94
2,011.17
1,465.33
1,834.91
1,270.77
25.18
Short Term Borrowings
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
0.00
Short Term Provisions
72.79
71.89
72.31
54.77
44.96
154.81
75.11
50.46
99.61
6.82
Total Liabilities
33,636.53
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
Net Block
1,051.93
925.97
802.55
366.50
309.91
221.88
230.33
205.54
202.13
27.78
Gross Block
1,502.23
1,188.44
991.21
500.96
372.14
544.58
520.81
448.41
399.70
35.56
Accumulated Depreciation
450.30
262.48
188.65
134.46
62.23
322.69
290.48
242.88
197.57
7.79
Non Current Assets
9,652.73
7,882.07
7,682.74
5,482.75
3,974.20
1,164.76
902.72
516.84
402.95
29.11
Capital Work in Progress
13.03
7.51
3.46
0.89
0.15
0.63
0.00
1.10
4.52
0.26
Non Current Investment
414.18
307.13
0.15
0.14
5.01
5.05
5.05
5.05
5.00
1.07
Long Term Loans & Adv.
209.69
129.52
204.56
226.08
168.38
115.85
135.07
155.94
160.68
0.00
Other Non Current Assets
30.38
26.91
1.11
48.71
93.22
62.73
48.49
43.18
28.47
0.00
Current Assets
23,983.80
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
Current Investments
6.61
30.97
90.42
173.70
0.00
0.00
44.01
211.82
790.60
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
0.00
0.00
2.48
2.71
1.09
0.00
0.00
0.00
0.00
0.00
Cash & Bank
2,697.35
2,912.42
3,666.78
1,164.19
724.13
555.43
604.48
792.11
844.47
113.40
Other Current Assets
21,279.83
304.30
365.13
575.68
12,220.37
13,354.46
11,244.57
10,064.53
8,771.54
516.19
Short Term Loans & Adv.
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
448.60
Net Current Assets
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
588.49
Total Assets
33,636.53
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Cash From Operating Activity
-423.08
-619.35
-3,619.69
-1,661.43
-33.16
-1,270.69
-1,041.95
-887.76
2,924.01
-234.73
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
Adjustment
1,333.48
338.12
109.41
20.57
1,261.93
157.69
94.45
73.92
1,073.39
52.69
Changes in Working Capital
-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
-315.30
Cash after chg. in Working capital
89.66
-16.09
-3,158.46
-1,122.48
355.72
-853.69
-859.82
-747.09
3,049.70
-216.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-512.75
-603.26
-461.22
-538.95
-388.88
-417.00
-182.13
-140.67
-125.70
-17.76
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
-192.62
-186.48
25.97
-370.67
-148.06
-24.90
71.63
598.29
-4.94
-9.66
Net Fixed Assets
-183.43
-183.57
-464.89
-124.73
171.47
-16.74
-62.14
-13.85
-363.60
-15.01
Net Investments
-15.30
-268.64
79.31
-632.61
-54.04
0.00
55.27
432.50
-810.89
1.85
Others
6.11
265.73
411.55
386.67
-265.49
-8.16
78.50
179.64
1,169.55
3.50
Cash from Financing Activity
438.26
58.52
6,048.86
2,388.20
292.91
1,211.33
772.42
264.85
-2,922.74
289.89
Net Cash Inflow / Outflow
-177.44
-747.31
2,455.14
356.10
111.69
-84.27
-197.91
-24.62
-3.67
45.50
Opening Cash & Equivalents
2,548.21
3,295.52
840.38
484.28
372.60
427.03
676.73
650.95
647.36
67.90
Closing Cash & Equivalent
2,370.77
2,548.21
3,295.52
840.38
484.28
342.76
478.99
676.73
650.95
113.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Book Value (Rs.)
98.71
86.18
67.30
53.58
44.98
39.93
32.79
31.30
29.62
4.66
ROA
4.10%
5.69%
5.94%
5.09%
4.23%
5.44%
2.91%
2.42%
3.94%
6.23%
ROE
16.98%
26.58%
29.02%
22.84%
18.91%
24.79%
13.18%
10.60%
17.04%
29.06%
ROCE
12.14%
15.55%
15.94%
15.45%
13.44%
17.46%
12.64%
11.98%
25.12%
18.99%
Fixed Asset Turnover
4.51
5.81
7.33
9.57
7.46
6.36
4.87
4.68
9.65
5.71
Receivable days
0.00
0.00
0.17
0.17
0.12
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
0.00
36.29
41.17
36.45
22.73
13.66
21.12
15.16
50.18
Cash Conversion Cycle
0.00
0.00
-36.12
-41.00
-36.34
-22.73
-13.66
-21.12
-15.16
-50.18
Total Debt/Equity
2.89
3.11
3.97
3.39
3.33
3.27
3.49
3.27
3.13
2.74
Interest Cover
1.89
2.04
2.10
2.08
2.01
2.00
1.58
1.47
1.33
2.18

News Update:


  • Manappuram Finance to raise fund through various options
    29th Nov 2022, 11:19 AM

    Committee of the Board of Directors of the Company may consider and approve issuances of Debt Securities during the month of December, 2022

    Read More
  • Manappuram Finance reports 11% rise in Q2 consolidated net profit
    14th Nov 2022, 11:39 AM

    Total consolidated income of the company increased by 10.27% at Rs 1714.12 crore for Q2FY23

    Read More
  • Manappuram Finance - Quarterly Results
    12th Nov 2022, 16:18 PM

    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.