Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Castings/Forgings

Rating :
49/99

BSE: 513269 | NSE: MANINDS

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 482.93
  • 7.73
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 292.16
  • N/A
  • 0.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.69%
  • 2.88%
  • 37.71%
  • FII
  • DII
  • Others
  • 1.65%
  • 0.19%
  • 11.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.52
  • 5.88
  • 6.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.61
  • 7.72
  • 1.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • 9.79
  • 22.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.24
  • 6.08
  • 6.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.60
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.91
  • 3.43
  • 2.85

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
465.08
490.19
-5.12%
510.49
403.71
26.45%
613.82
540.09
13.65%
630.92
554.53
13.78%
Expenses
449.75
447.87
0.42%
488.37
365.28
33.70%
573.13
498.44
14.98%
571.76
487.05
17.39%
EBITDA
15.33
42.32
-63.78%
22.12
38.43
-42.44%
40.69
41.65
-2.30%
59.16
67.48
-12.33%
EBIDTM
3.30%
8.63%
4.33%
9.52%
6.63%
7.71%
9.38%
12.17%
Other Income
1.98
10.86
-81.77%
12.50
6.59
89.68%
15.82
17.24
-8.24%
3.80
-6.14
-
Interest
9.22
8.18
12.71%
9.15
8.91
2.69%
9.60
10.90
-11.93%
10.62
8.64
22.92%
Depreciation
11.22
11.29
-0.62%
11.68
11.10
5.23%
11.50
10.93
5.22%
11.50
12.04
-4.49%
PBT
-3.13
33.71
-
13.79
25.01
-44.86%
35.41
37.06
-4.45%
40.84
40.66
0.44%
Tax
1.96
9.24
-78.79%
3.95
5.73
-31.06%
8.90
11.20
-20.54%
9.51
10.09
-5.75%
PAT
-5.09
24.47
-
9.84
19.28
-48.96%
26.51
25.86
2.51%
31.33
30.57
2.49%
PATM
-1.09%
4.99%
1.93%
4.78%
4.32%
4.79%
4.97%
5.51%
EPS
-0.85
4.29
-
1.64
3.38
-51.48%
4.48
4.53
-1.10%
5.49
5.35
2.62%

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 13
Net Sales
2,220.31
2,138.63
2,080.20
1,759.28
2,221.71
1,607.52
1,060.49
1,390.73
1,364.02
1,005.28
1,513.63
Net Sales Growth
11.66%
2.81%
18.24%
-20.81%
38.21%
51.58%
-23.75%
1.96%
35.69%
-33.58%
 
Cost Of Goods Sold
1,724.43
1,583.29
1,422.73
1,263.13
1,697.00
1,209.15
819.49
1,067.99
1,073.52
816.07
1,028.40
Gross Profit
495.88
555.34
657.47
496.14
524.71
398.38
241.01
322.74
290.50
189.21
485.23
GP Margin
22.33%
25.97%
31.61%
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
32.06%
Total Expenditure
2,083.01
1,958.05
1,875.11
1,591.74
2,045.29
1,483.01
1,012.17
1,271.32
1,249.75
954.16
1,321.61
Power & Fuel Cost
-
28.91
31.36
26.21
43.45
30.08
19.07
17.65
15.46
13.15
19.04
% Of Sales
-
1.35%
1.51%
1.49%
1.96%
1.87%
1.80%
1.27%
1.13%
1.31%
1.26%
Employee Cost
-
43.86
44.32
46.36
46.38
37.13
37.70
35.51
34.09
32.29
35.18
% Of Sales
-
2.05%
2.13%
2.64%
2.09%
2.31%
3.55%
2.55%
2.50%
3.21%
2.32%
Manufacturing Exp.
-
144.41
58.41
75.32
77.74
84.30
53.98
29.69
40.85
26.04
77.53
% Of Sales
-
6.75%
2.81%
4.28%
3.50%
5.24%
5.09%
2.13%
2.99%
2.59%
5.12%
General & Admin Exp.
-
29.35
24.92
30.15
30.43
28.26
24.66
23.41
20.19
19.21
22.77
% Of Sales
-
1.37%
1.20%
1.71%
1.37%
1.76%
2.33%
1.68%
1.48%
1.91%
1.50%
Selling & Distn. Exp.
-
103.69
219.67
140.19
147.96
94.07
57.27
68.78
60.30
43.40
115.63
% Of Sales
-
4.85%
10.56%
7.97%
6.66%
5.85%
5.40%
4.95%
4.42%
4.32%
7.64%
Miscellaneous Exp.
-
24.53
73.70
10.38
2.32
0.03
0.00
28.30
5.33
3.99
115.63
% Of Sales
-
1.15%
3.54%
0.59%
0.10%
0.00%
0%
2.03%
0.39%
0.40%
1.52%
EBITDA
137.30
180.58
205.09
167.54
176.42
124.51
48.32
119.41
114.27
51.12
192.02
EBITDA Margin
6.18%
8.44%
9.86%
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
5.09%
12.69%
Other Income
34.10
37.08
30.79
16.96
22.43
56.80
72.38
67.53
34.56
34.87
49.59
Interest
38.59
37.30
52.80
64.42
64.49
43.03
36.32
56.49
45.90
41.77
44.33
Depreciation
45.90
45.40
46.38
52.32
45.93
39.21
40.07
37.10
42.56
31.83
39.51
PBT
86.91
134.96
136.69
67.76
88.43
99.07
44.31
93.35
60.38
12.40
157.77
Tax
24.32
33.38
35.84
9.75
29.59
31.68
10.74
6.87
10.00
3.37
41.46
Tax Rate
27.98%
24.73%
26.22%
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
39.98%
PAT
62.59
101.58
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
PAT before Minority Interest
62.59
101.58
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.82%
4.75%
4.85%
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
4.11%
PAT Growth
-37.52%
0.72%
81.71%
-5.68%
-7.62%
89.72%
-61.18%
71.64%
457.92%
-85.49%
 
EPS
10.41
16.90
16.78
9.23
9.79
10.60
5.59
14.39
8.38
1.50
10.36

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 13
Shareholder's Funds
942.18
834.88
746.36
702.03
652.19
598.28
566.31
482.46
660.64
654.75
Share Capital
29.59
28.55
28.55
28.55
28.55
28.55
28.55
28.55
28.55
29.88
Total Reserves
911.09
801.45
717.81
673.48
623.64
569.73
537.76
453.91
632.09
624.87
Non-Current Liabilities
34.72
40.86
58.61
94.28
130.08
176.90
236.92
374.47
377.38
368.59
Secured Loans
3.66
2.03
15.33
49.16
89.58
131.33
190.50
315.06
309.76
298.57
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
0.00
0.00
Long Term Provisions
1.73
1.28
1.17
1.67
1.32
2.11
1.77
14.44
13.14
12.97
Current Liabilities
843.00
910.17
1,022.20
797.89
915.35
581.22
439.35
642.40
537.30
566.34
Trade Payables
754.86
517.57
561.28
563.38
577.78
211.78
219.59
399.32
362.56
224.79
Other Current Liabilities
35.54
100.60
222.86
62.33
142.72
137.48
133.58
104.41
44.70
78.54
Short Term Borrowings
44.62
277.26
224.78
151.30
174.17
225.41
76.67
119.54
108.73
237.66
Short Term Provisions
7.97
14.74
13.27
20.88
20.68
6.55
9.50
19.12
21.32
25.35
Total Liabilities
1,819.90
1,785.91
1,827.17
1,594.20
1,697.62
1,356.40
1,242.58
1,499.33
1,575.32
1,589.68
Net Block
318.33
336.70
368.31
396.42
355.41
345.56
349.13
416.46
404.93
427.68
Gross Block
620.03
593.17
578.43
555.65
471.58
423.05
386.56
790.84
714.25
708.41
Accumulated Depreciation
301.70
256.47
210.12
159.23
116.16
77.49
37.43
374.37
309.32
280.74
Non Current Assets
601.17
577.76
648.77
645.06
605.62
486.09
505.38
474.27
503.34
597.55
Capital Work in Progress
19.88
1.01
3.56
2.76
63.00
5.28
18.89
3.40
1.93
3.26
Non Current Investment
102.30
102.30
102.30
102.30
102.30
102.96
102.30
1.72
18.19
4.28
Long Term Loans & Adv.
152.23
134.20
160.30
138.40
80.27
30.93
22.90
44.08
67.98
150.92
Other Non Current Assets
8.43
3.55
14.30
5.18
4.65
1.36
12.16
8.60
10.31
11.40
Current Assets
1,218.73
1,208.15
1,178.39
949.14
1,091.99
870.30
737.19
1,025.06
1,071.99
992.13
Current Investments
0.00
0.63
0.02
0.05
0.57
0.89
1.33
0.89
1.59
10.71
Inventories
318.34
331.56
379.60
216.63
418.30
108.92
127.51
272.32
115.41
437.05
Sundry Debtors
544.34
655.95
449.99
555.25
382.71
340.61
266.80
485.45
301.16
332.45
Cash & Bank
240.12
102.16
221.60
47.25
66.66
154.76
167.75
148.31
178.72
168.92
Other Current Assets
115.93
11.17
13.15
24.17
223.76
265.12
173.80
118.08
475.10
43.00
Short Term Loans & Adv.
101.46
106.68
114.03
105.78
198.09
257.84
143.96
109.59
457.31
35.15
Net Current Assets
375.73
297.98
156.20
151.25
176.65
289.09
297.84
382.66
534.69
425.79
Total Assets
1,819.90
1,785.91
1,827.16
1,594.20
1,697.61
1,356.39
1,242.57
1,499.33
1,575.33
1,589.68

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 13
Cash From Operating Activity
450.94
-59.89
214.31
137.35
131.99
-74.78
204.82
64.41
247.11
-443.36
PBT
134.96
136.69
65.26
88.43
95.33
44.31
93.35
62.46
12.19
104.54
Adjustment
78.59
146.54
128.05
103.60
57.00
43.18
45.47
-160.56
63.76
-26.85
Changes in Working Capital
283.17
-306.49
47.79
-27.88
0.40
-146.88
83.96
175.81
173.41
-483.29
Cash after chg. in Working capital
496.73
-23.26
241.10
164.16
152.73
-59.39
222.78
77.71
249.35
-405.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.80
-36.64
-26.79
-26.81
-20.75
-15.39
-17.96
-13.31
-2.24
-37.76
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
-119.06
4.26
-46.34
0.16
-104.92
20.59
2.41
-60.58
-28.81
194.33
Net Fixed Assets
-35.78
-12.21
-23.53
-23.77
-108.78
-22.93
328.22
-16.75
-37.18
-86.12
Net Investments
-0.49
0.44
-2.63
-1.11
-24.76
-0.19
-2.65
-81.29
9.03
272.83
Others
-82.79
16.03
-20.18
25.04
28.62
43.71
-323.16
37.46
-0.66
7.62
Cash from Financing Activity
-267.22
-63.10
-36.86
-138.03
-115.17
41.20
-187.90
-34.63
-208.37
310.50
Net Cash Inflow / Outflow
64.65
-118.74
131.11
-0.52
-88.10
-12.99
19.33
-30.80
9.93
61.46
Opening Cash & Equivalents
17.29
136.03
4.92
5.44
154.76
167.75
148.42
179.11
168.79
107.46
Closing Cash & Equivalent
81.95
17.29
136.03
4.92
66.66
154.76
167.75
148.31
178.72
168.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
158.95
145.35
130.70
122.94
114.21
104.77
99.17
84.49
115.69
109.55
ROA
5.63%
5.58%
3.24%
3.57%
4.17%
2.58%
6.31%
3.28%
0.57%
3.80%
ROE
11.47%
12.79%
7.66%
8.69%
10.19%
5.77%
16.49%
8.81%
1.37%
9.83%
ROCE
16.33%
17.68%
13.16%
15.56%
13.40%
8.21%
15.80%
10.24%
4.73%
12.36%
Fixed Asset Turnover
3.53
3.55
3.10
4.33
3.59
2.62
2.36
1.84
1.42
2.20
Receivable days
102.43
97.03
104.28
77.05
82.12
104.53
98.65
103.50
114.44
79.04
Inventory Days
55.46
62.39
61.85
52.16
59.85
40.69
52.43
51.02
99.78
105.33
Payable days
146.67
138.39
124.38
102.21
93.38
75.62
89.46
110.56
109.57
77.81
Cash Conversion Cycle
11.22
21.03
41.75
26.99
48.59
69.60
61.62
43.96
104.64
106.56
Total Debt/Equity
0.05
0.34
0.37
0.35
0.56
0.75
0.62
1.03
0.66
0.82
Interest Cover
4.62
3.59
2.01
2.37
3.22
2.22
2.65
2.32
1.30
3.34

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.