Nifty
:
18634.80
Sensex
:
62962.66
36.15 (0.19%)
116.28 (0.19%)
Nifty
Sensex
:
:
18634.80
62962.66
36.15 (0.19%)
116.28 (0.19%)

Manappuram Finance Ltd.

Finance - Gold NBFC

Rating :
56/99

BSE: 531213 | NSE: MANAPPURAM

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,483.85
  • 6.34
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,904.97
  • 2.68%
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.20%
  • 0.82%
  • 17.95%
  • FII
  • DII
  • Others
  • 30.17%
  • 12.85%
  • 3.01%

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
  • 9.23
  • 8.59
  • 7.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 1.86
  • 1.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.80
  • 7.65
  • 7.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
1,771.68
1,481.35
19.60%
1,714.12
1,484.45
15.47%
1,696.26
1,531.92
10.73%
1,501.98
1,563.30
-3.92%
Expenses
586.79
584.40
0.41%
575.13
571.95
0.56%
587.19
525.61
11.72%
568.26
451.49
25.86%
EBITDA
1,184.89
896.95
32.10%
1,138.99
912.50
24.82%
1,109.07
1,006.31
10.21%
933.72
1,111.81
-16.02%
EBIDTM
66.88%
60.55%
66.45%
61.47%
65.38%
65.69%
62.17%
71.12%
Other Income
26.91
9.96
170.18%
20.40
22.40
-8.93%
17.86
22.50
-20.62%
0.75
10.44
-92.82%
Interest
589.12
494.83
19.06%
565.70
531.07
6.52%
528.37
492.37
7.31%
504.60
493.10
2.33%
Depreciation
56.12
58.14
-3.47%
52.72
55.65
-5.27%
45.83
41.41
10.67%
49.08
42.78
14.73%
PBT
566.56
353.94
60.07%
540.97
348.18
55.37%
552.73
495.03
11.66%
380.79
586.37
-35.06%
Tax
151.27
92.99
62.67%
147.48
87.17
69.19%
143.25
125.15
14.46%
98.87
149.52
-33.88%
PAT
415.29
260.95
59.15%
393.49
261.01
50.76%
409.48
369.88
10.71%
281.92
436.85
-35.47%
PATM
23.44%
17.62%
22.96%
17.58%
24.14%
24.14%
18.77%
27.94%
EPS
4.88
3.08
58.44%
4.63
3.08
50.32%
4.82
4.37
10.30%
3.33
5.16
-35.47%

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
6,684.04
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
161.01
Net Sales Growth
10.28%
-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
6,684.04
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
161.01
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
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
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
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
82.65
EBITDA Margin
65.33%
64.80%
73.63%
71.68%
67.33%
60.72%
70.13%
65.27%
67.35%
67.71%
51.33%
Other Income
65.92
65.41
44.45
86.29
62.52
58.45
23.52
11.00
7.00
11.37
4.96
Interest
2,187.79
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
203.75
197.98
170.95
164.18
75.23
68.26
63.15
55.78
54.02
63.90
3.37
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
45.63
Tax
540.87
454.82
591.08
526.98
508.04
360.93
407.23
193.22
142.20
117.04
16.01
Tax Rate
26.50%
25.50%
25.52%
26.25%
34.88%
34.81%
34.93%
35.23%
34.38%
34.12%
35.09%
PAT
1,500.18
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
1,495.98
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
-4.20
-0.27
-0.70
-12.56
0.00
0.00
-2.64
-1.79
-0.16
0.00
0.00
PAT Margin
22.44%
21.92%
27.24%
26.86%
22.70%
19.76%
22.33%
14.97%
13.66%
10.76%
18.40%
PAT Growth
12.91%
-22.96%
17.48%
54.74%
40.32%
-10.57%
113.90%
30.24%
20.06%
662.67%
 
EPS
17.72
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

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Manappuram Finance gets nod to raise up to Rs 8000 crore through NCDs
    24th Mar 2023, 16:30 PM

    The Board of Directors of the company at its meeting held on March 24, 2023, approved the same

    Read More
  • Manappuram Finance raises Rs 1100 crore through NCDs
    13th Mar 2023, 14:17 PM

    Date of maturity of the said NCDs will be on March 13, 2033

    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.