Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Man Industries (India) Ltd.

Castings/Forgings

Rating :
N/A

BSE: 513269 | NSE: MANINDS

NSE BSE
289.70
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  289.95
  •  291.30
  •  285.60
  •  290.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55291
  •  159.52
  •  513.70
  •  201.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,694.44
  • 15.52
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,598.07
  • 0.76%
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.21%
  • 4.01%
  • 35.30%
  • FII
  • DII
  • Others
  • 3.33%
  • 0.04%
  • 11.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 12.30
  • 13.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.76
  • 7.56
  • 5.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.63
  • 13.63
  • 1.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.76
  • 8.08
  • 14.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 0.92
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 4.42
  • 5.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
731.94
833.02
-12.13%
806.23
1,018.00
-20.80%
748.70
490.42
52.67%
810.68
597.66
35.64%
Expenses
653.21
768.30
-14.98%
742.50
948.37
-21.71%
710.93
443.57
60.27%
752.31
556.91
35.09%
EBITDA
78.73
64.72
21.65%
63.73
69.63
-8.47%
37.77
46.85
-19.38%
58.37
40.75
43.24%
EBIDTM
10.76%
7.77%
7.90%
6.84%
5.04%
9.55%
7.20%
6.82%
Other Income
5.54
14.35
-61.39%
10.73
21.17
-49.32%
20.09
3.58
461.17%
14.34
11.10
29.19%
Interest
26.17
20.32
28.79%
20.88
21.88
-4.57%
17.65
20.84
-15.31%
24.80
6.33
291.79%
Depreciation
11.24
15.53
-27.62%
10.77
14.85
-27.47%
12.71
15.20
-16.38%
15.47
11.45
35.11%
PBT
46.86
43.22
8.42%
42.81
54.07
-20.82%
27.50
14.39
91.10%
32.44
34.07
-4.78%
Tax
12.74
12.62
0.95%
10.95
15.03
-27.15%
8.45
3.18
165.72%
8.31
4.24
95.99%
PAT
34.12
30.60
11.50%
31.86
39.04
-18.39%
19.05
11.21
69.94%
24.13
29.83
-19.11%
PATM
4.66%
3.67%
3.95%
3.84%
2.54%
2.29%
2.98%
4.99%
EPS
5.27
5.09
3.54%
4.92
6.50
-24.31%
2.94
1.87
57.22%
3.73
4.96
-24.80%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,097.55
3,142.18
2,231.34
2,138.63
2,080.20
1,759.28
2,221.71
1,607.52
1,060.49
1,390.73
1,364.02
Net Sales Growth
5.39%
40.82%
4.34%
2.81%
18.24%
-20.81%
38.21%
51.58%
-23.75%
1.96%
 
Cost Of Goods Sold
2,400.15
2,403.48
1,772.96
1,583.29
1,422.73
1,263.13
1,697.00
1,209.15
819.49
1,067.99
1,073.52
Gross Profit
697.40
738.70
458.37
555.34
657.47
496.14
524.71
398.38
241.01
322.74
290.50
GP Margin
22.51%
23.51%
20.54%
25.97%
31.61%
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
Total Expenditure
2,858.95
2,901.01
2,106.71
1,958.05
1,875.11
1,591.74
2,045.29
1,483.01
1,012.17
1,271.32
1,249.75
Power & Fuel Cost
-
43.36
27.18
28.91
31.36
26.21
43.45
30.08
19.07
17.65
15.46
% Of Sales
-
1.38%
1.22%
1.35%
1.51%
1.49%
1.96%
1.87%
1.80%
1.27%
1.13%
Employee Cost
-
57.79
49.55
43.86
44.32
46.36
46.38
37.13
37.70
35.51
34.09
% Of Sales
-
1.84%
2.22%
2.05%
2.13%
2.64%
2.09%
2.31%
3.55%
2.55%
2.50%
Manufacturing Exp.
-
118.50
99.83
144.41
58.41
75.32
77.74
84.30
53.98
29.69
40.85
% Of Sales
-
3.77%
4.47%
6.75%
2.81%
4.28%
3.50%
5.24%
5.09%
2.13%
2.99%
General & Admin Exp.
-
42.60
32.45
29.35
24.92
30.15
30.43
28.26
24.66
23.41
20.19
% Of Sales
-
1.36%
1.45%
1.37%
1.20%
1.71%
1.37%
1.76%
2.33%
1.68%
1.48%
Selling & Distn. Exp.
-
221.70
101.75
103.69
219.67
140.19
147.96
94.07
57.27
68.78
60.30
% Of Sales
-
7.06%
4.56%
4.85%
10.56%
7.97%
6.66%
5.85%
5.40%
4.95%
4.42%
Miscellaneous Exp.
-
13.57
22.98
24.53
73.70
10.38
2.32
0.03
0.00
28.30
60.30
% Of Sales
-
0.43%
1.03%
1.15%
3.54%
0.59%
0.10%
0.00%
0%
2.03%
0.39%
EBITDA
238.60
241.17
124.63
180.58
205.09
167.54
176.42
124.51
48.32
119.41
114.27
EBITDA Margin
7.70%
7.68%
5.59%
8.44%
9.86%
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
Other Income
50.70
52.05
51.36
37.08
30.79
16.96
22.43
56.80
72.38
67.53
34.56
Interest
89.50
87.83
41.03
37.30
52.80
64.42
64.49
43.03
36.32
56.49
45.90
Depreciation
50.19
61.09
45.50
45.40
46.38
52.32
45.93
39.21
40.07
37.10
42.56
PBT
149.61
144.30
89.46
134.96
136.69
67.76
88.43
99.07
44.31
93.35
60.38
Tax
40.45
39.16
22.42
33.38
35.84
9.75
29.59
31.68
10.74
6.87
10.00
Tax Rate
27.04%
27.14%
25.06%
24.73%
26.22%
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
PAT
109.16
105.14
67.04
101.58
100.85
55.50
58.84
63.69
33.57
86.47
50.38
PAT before Minority Interest
109.16
105.14
67.04
101.58
100.85
55.50
58.84
63.69
33.57
86.47
50.38
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
3.52%
3.35%
3.00%
4.75%
4.85%
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
PAT Growth
-1.37%
56.83%
-34.00%
0.72%
81.71%
-5.68%
-7.62%
89.72%
-61.18%
71.64%
 
EPS
16.87
16.25
10.36
15.70
15.59
8.58
9.09
9.84
5.19
13.36
7.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,404.87
1,132.29
942.18
834.88
746.36
702.03
652.19
598.28
566.31
482.46
Share Capital
32.37
30.05
29.59
28.55
28.55
28.55
28.55
28.55
28.55
28.55
Total Reserves
1,361.03
1,102.24
911.09
801.45
717.81
673.48
623.64
569.73
537.76
453.91
Non-Current Liabilities
180.31
161.09
34.72
40.86
58.61
94.28
130.08
176.90
236.92
374.47
Secured Loans
134.58
127.86
3.66
2.03
15.33
49.16
89.58
131.33
190.50
315.06
Unsecured Loans
1.70
1.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
Long Term Provisions
0.54
2.31
1.73
1.28
1.17
1.67
1.32
2.11
1.77
14.44
Current Liabilities
829.98
566.86
843.00
910.17
1,022.20
797.89
915.35
581.22
439.35
642.40
Trade Payables
502.75
339.98
754.86
517.57
561.28
563.38
577.78
211.78
219.59
399.32
Other Current Liabilities
160.39
69.35
35.54
100.60
222.86
62.33
142.72
137.48
133.58
104.41
Short Term Borrowings
154.59
150.71
44.62
277.26
224.78
151.30
174.17
225.41
76.67
119.54
Short Term Provisions
12.25
6.83
7.97
14.74
13.27
20.88
20.68
6.55
9.50
19.12
Total Liabilities
2,415.16
1,860.24
1,819.90
1,785.91
1,827.17
1,594.20
1,697.62
1,356.40
1,242.58
1,499.33
Net Block
603.60
551.07
318.33
336.70
368.31
396.42
355.41
345.56
349.13
416.46
Gross Block
1,001.42
890.03
620.03
593.17
578.43
555.65
471.58
423.05
386.56
790.84
Accumulated Depreciation
397.82
338.97
301.70
256.47
210.12
159.23
116.16
77.49
37.43
374.37
Non Current Assets
817.67
702.96
601.17
577.76
648.77
645.06
605.62
486.09
505.38
474.27
Capital Work in Progress
30.54
14.45
19.88
1.01
3.56
2.76
63.00
5.28
18.89
3.40
Non Current Investment
0.00
0.00
102.30
102.30
102.30
102.30
102.30
102.96
102.30
1.72
Long Term Loans & Adv.
167.50
126.37
152.23
134.20
160.30
138.40
80.27
30.93
22.90
44.08
Other Non Current Assets
14.60
9.37
8.43
3.55
14.30
5.18
4.65
1.36
12.16
8.60
Current Assets
1,597.48
1,157.28
1,218.73
1,208.15
1,178.39
949.14
1,091.99
870.30
737.19
1,025.06
Current Investments
227.98
0.32
0.00
0.63
0.02
0.05
0.57
0.89
1.33
0.89
Inventories
645.63
406.81
318.34
331.56
379.60
216.63
418.30
108.92
127.51
272.32
Sundry Debtors
355.10
493.93
544.34
655.95
449.99
555.25
382.71
340.61
266.80
485.45
Cash & Bank
254.85
170.21
240.12
102.16
221.60
47.25
66.66
154.76
167.75
148.31
Other Current Assets
113.93
13.42
14.46
11.17
127.18
129.95
223.76
265.12
173.80
118.08
Short Term Loans & Adv.
98.80
72.59
101.46
106.68
114.03
105.78
198.09
257.84
143.96
109.59
Net Current Assets
767.51
590.42
375.73
297.98
156.20
151.25
176.65
289.09
297.84
382.66
Total Assets
2,415.15
1,860.24
1,819.90
1,785.91
1,827.16
1,594.20
1,697.61
1,356.39
1,242.57
1,499.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
257.46
-120.30
450.94
-59.89
214.31
137.35
131.99
-74.78
204.82
64.41
PBT
153.56
89.99
134.96
136.69
65.26
88.43
95.33
44.31
93.35
62.46
Adjustment
116.77
93.67
78.59
146.54
128.05
103.60
57.00
43.18
45.47
-160.56
Changes in Working Capital
20.61
-277.18
283.17
-306.49
47.79
-27.88
0.40
-146.88
83.96
175.81
Cash after chg. in Working capital
290.95
-93.51
496.73
-23.26
241.10
164.16
152.73
-59.39
222.78
77.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.49
-26.79
-45.80
-36.64
-26.79
-26.81
-20.75
-15.39
-17.96
-13.31
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
-263.69
-135.49
-119.06
4.26
-46.34
0.16
-104.92
20.59
2.41
-60.58
Net Fixed Assets
-98.80
-194.59
-35.78
-12.21
-23.53
-23.77
-108.78
-22.93
328.22
-16.75
Net Investments
-232.04
-2.86
-0.49
0.44
-2.63
-1.11
-24.76
-0.19
-2.65
-81.29
Others
67.15
61.96
-82.79
16.03
-20.18
25.04
28.62
43.71
-323.16
37.46
Cash from Financing Activity
157.86
210.68
-267.22
-63.10
-36.86
-138.03
-115.17
41.20
-187.90
-34.63
Net Cash Inflow / Outflow
151.63
-45.10
64.65
-118.74
131.11
-0.52
-88.10
-12.99
19.33
-30.80
Opening Cash & Equivalents
36.97
82.07
17.29
136.03
4.92
5.44
154.76
167.75
148.42
179.11
Closing Cash & Equivalent
188.60
36.97
81.95
17.29
136.03
4.92
66.66
154.76
167.75
148.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
215.25
188.39
158.95
145.35
130.70
122.94
114.21
104.77
99.17
84.49
ROA
4.92%
3.64%
5.63%
5.58%
3.24%
3.57%
4.17%
2.58%
6.31%
3.28%
ROE
8.33%
6.47%
11.47%
12.79%
7.66%
8.69%
10.19%
5.77%
16.49%
8.81%
ROCE
14.78%
10.79%
16.33%
17.68%
13.16%
15.56%
13.40%
8.21%
15.80%
10.24%
Fixed Asset Turnover
3.32
2.96
3.53
3.55
3.10
4.33
3.59
2.62
2.36
1.84
Receivable days
49.31
84.92
102.43
97.03
104.28
77.05
82.12
104.53
98.65
103.50
Inventory Days
61.13
59.31
55.46
62.39
61.85
52.16
59.85
40.69
52.43
51.02
Payable days
63.99
112.70
146.67
138.39
124.38
102.21
93.38
75.62
89.46
110.56
Cash Conversion Cycle
46.45
31.53
11.22
21.03
41.75
26.99
48.59
69.60
61.62
43.96
Total Debt/Equity
0.22
0.26
0.05
0.34
0.37
0.35
0.56
0.75
0.62
1.03
Interest Cover
2.64
3.18
4.62
3.59
2.01
2.37
3.22
2.22
2.65
2.32

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Man Industries (India) gets included in Qatar Energy LNG's Approved Vendor List
    3rd Apr 2025, 16:28 PM

    The development paves the way for extensive business opportunities for the company in Qatar and beyond

    Read More
  • Man Industries’ (India) arm inks Deed of Assignment with Paradise Green - Spaces LLP
    1st Apr 2025, 15:53 PM

    The company will receive an upfront amount of Rs 70 crore

    Read More
  • Man Industries (India) inaugurates advanced spiral mill, coating facility in Pithampur
    10th Mar 2025, 09:07 AM

    The facility has successfully increased its capacity by an additional 50,000 TPA, expanding its total annual production capacity from 100,000 TPA to 150,000 TPA

    Read More
  • Man Industries - Quarterly Results
    12th Feb 2025, 19:14 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.