Nifty
:
19674.25
Sensex
:
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)
Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Man Industries (India) Ltd.

Castings/Forgings

Rating :
60/99

BSE: 513269 | NSE: MANINDS

NSE BSE
172.10
21-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  175.90
  •  178.85
  •  169.90
  •  175.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  530632
  •  923.08
  •  188.75
  •  71.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,032.57
  • 14.85
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,156.03
  • 1.16%
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.69%
  • 2.83%
  • 37.49%
  • FII
  • DII
  • Others
  • 2.22%
  • 0.04%
  • 11.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.30
  • 0.09
  • 2.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.34
  • -6.68
  • -9.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.37
  • 2.94
  • -12.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.24
  • 6.08
  • 7.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.56
  • 0.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.68
  • 2.97
  • 2.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
490.42
510.49
-3.93%
597.66
613.82
-2.63%
658.11
630.92
4.31%
465.08
490.19
-5.12%
Expenses
443.57
488.37
-9.17%
556.80
573.13
-2.85%
599.21
571.76
4.80%
449.75
447.87
0.42%
EBITDA
46.85
22.12
111.80%
40.86
40.69
0.42%
58.90
59.16
-0.44%
15.33
42.32
-63.78%
EBIDTM
9.55%
4.33%
6.84%
6.63%
8.95%
9.38%
3.30%
8.63%
Other Income
3.58
12.50
-71.36%
11.42
15.82
-27.81%
13.65
3.80
259.21%
1.98
10.86
-81.77%
Interest
20.84
9.15
127.76%
10.55
9.60
9.90%
12.11
10.62
14.03%
9.22
8.18
12.71%
Depreciation
15.20
11.68
30.14%
11.35
11.50
-1.30%
11.10
11.50
-3.48%
11.22
11.29
-0.62%
PBT
14.39
13.79
4.35%
30.38
35.41
-14.21%
49.34
40.84
20.81%
-3.13
33.71
-
Tax
3.18
3.95
-19.49%
4.33
8.90
-51.35%
12.14
9.51
27.66%
1.96
9.24
-78.79%
PAT
11.21
9.84
13.92%
26.05
26.51
-1.74%
37.20
31.33
18.74%
-5.09
24.47
-
PATM
2.29%
1.93%
4.36%
4.32%
5.65%
4.97%
-1.09%
4.99%
EPS
1.87
1.64
14.02%
4.33
4.48
-3.35%
6.19
5.49
12.75%
-0.85
4.29
-

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
2,211.27
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
1,005.28
Net Sales Growth
-1.52%
4.34%
2.81%
18.24%
-20.81%
38.21%
51.58%
-23.75%
1.96%
35.69%
 
Cost Of Goods Sold
1,688.78
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
816.07
Gross Profit
522.49
458.37
555.34
657.47
496.14
524.71
398.38
241.01
322.74
290.50
189.21
GP Margin
23.63%
20.54%
25.97%
31.61%
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
Total Expenditure
2,049.33
2,106.47
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
Power & Fuel Cost
-
27.18
28.91
31.36
26.21
43.45
30.08
19.07
17.65
15.46
13.15
% Of Sales
-
1.22%
1.35%
1.51%
1.49%
1.96%
1.87%
1.80%
1.27%
1.13%
1.31%
Employee Cost
-
49.55
43.86
44.32
46.36
46.38
37.13
37.70
35.51
34.09
32.29
% Of Sales
-
2.22%
2.05%
2.13%
2.64%
2.09%
2.31%
3.55%
2.55%
2.50%
3.21%
Manufacturing Exp.
-
99.83
144.41
58.41
75.32
77.74
84.30
53.98
29.69
40.85
26.04
% Of Sales
-
4.47%
6.75%
2.81%
4.28%
3.50%
5.24%
5.09%
2.13%
2.99%
2.59%
General & Admin Exp.
-
32.21
29.35
24.92
30.15
30.43
28.26
24.66
23.41
20.19
19.21
% Of Sales
-
1.44%
1.37%
1.20%
1.71%
1.37%
1.76%
2.33%
1.68%
1.48%
1.91%
Selling & Distn. Exp.
-
101.75
103.69
219.67
140.19
147.96
94.07
57.27
68.78
60.30
43.40
% Of Sales
-
4.56%
4.85%
10.56%
7.97%
6.66%
5.85%
5.40%
4.95%
4.42%
4.32%
Miscellaneous Exp.
-
22.98
24.53
73.70
10.38
2.32
0.03
0.00
28.30
5.33
43.40
% Of Sales
-
1.03%
1.15%
3.54%
0.59%
0.10%
0.00%
0%
2.03%
0.39%
0.40%
EBITDA
161.94
124.87
180.58
205.09
167.54
176.42
124.51
48.32
119.41
114.27
51.12
EBITDA Margin
7.32%
5.60%
8.44%
9.86%
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
5.09%
Other Income
30.63
51.89
37.08
30.79
16.96
22.43
56.80
72.38
67.53
34.56
34.87
Interest
52.72
41.03
37.30
52.80
64.42
64.49
43.03
36.32
56.49
45.90
41.77
Depreciation
48.87
45.35
45.40
46.38
52.32
45.93
39.21
40.07
37.10
42.56
31.83
PBT
90.98
90.38
134.96
136.69
67.76
88.43
99.07
44.31
93.35
60.38
12.40
Tax
21.61
22.38
33.38
35.84
9.75
29.59
31.68
10.74
6.87
10.00
3.37
Tax Rate
23.75%
24.76%
24.73%
26.22%
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
PAT
69.37
68.00
101.58
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
PAT before Minority Interest
69.37
68.00
101.58
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
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
3.14%
3.05%
4.75%
4.85%
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
PAT Growth
-24.72%
-33.06%
0.72%
81.71%
-5.68%
-7.62%
89.72%
-61.18%
71.64%
457.92%
 
EPS
11.54
11.31
16.90
16.78
9.23
9.79
10.60
5.59
14.39
8.38
1.50

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
1,004.18
942.18
834.88
746.36
702.03
652.19
598.28
566.31
482.46
660.64
Share Capital
30.05
29.59
28.55
28.55
28.55
28.55
28.55
28.55
28.55
28.55
Total Reserves
974.13
911.09
801.45
717.81
673.48
623.64
569.73
537.76
453.91
632.09
Non-Current Liabilities
159.25
34.72
40.86
58.61
94.28
130.08
176.90
236.92
374.47
377.38
Secured Loans
127.86
3.66
2.03
15.33
49.16
89.58
131.33
190.50
315.06
309.76
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
0.00
Long Term Provisions
2.31
1.73
1.28
1.17
1.67
1.32
2.11
1.77
14.44
13.14
Current Liabilities
564.45
843.00
910.17
1,022.20
797.89
915.35
581.22
439.35
642.40
537.30
Trade Payables
339.75
754.86
517.57
561.28
563.38
577.78
211.78
219.59
399.32
362.56
Other Current Liabilities
67.21
35.54
100.60
222.86
62.33
142.72
137.48
133.58
104.41
44.70
Short Term Borrowings
150.71
44.62
277.26
224.78
151.30
174.17
225.41
76.67
119.54
108.73
Short Term Provisions
6.79
7.97
14.74
13.27
20.88
20.68
6.55
9.50
19.12
21.32
Total Liabilities
1,727.88
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
Net Block
488.99
318.33
336.70
368.31
396.42
355.41
345.56
349.13
416.46
404.93
Gross Block
827.95
620.03
593.17
578.43
555.65
471.58
423.05
386.56
790.84
714.25
Accumulated Depreciation
338.97
301.70
256.47
210.12
159.23
116.16
77.49
37.43
374.37
309.32
Non Current Assets
788.01
601.17
577.76
648.77
645.06
605.62
486.09
505.38
474.27
503.34
Capital Work in Progress
14.45
19.88
1.01
3.56
2.76
63.00
5.28
18.89
3.40
1.93
Non Current Investment
102.30
102.30
102.30
102.30
102.30
102.30
102.96
102.30
1.72
18.19
Long Term Loans & Adv.
172.91
152.23
134.20
160.30
138.40
80.27
30.93
22.90
44.08
67.98
Other Non Current Assets
9.37
8.43
3.55
14.30
5.18
4.65
1.36
12.16
8.60
10.31
Current Assets
939.87
1,218.73
1,208.15
1,178.39
949.14
1,091.99
870.30
737.19
1,025.06
1,071.99
Current Investments
0.32
0.00
0.63
0.02
0.05
0.57
0.89
1.33
0.89
1.59
Inventories
120.80
318.34
331.56
379.60
216.63
418.30
108.92
127.51
272.32
115.41
Sundry Debtors
493.93
544.34
655.95
449.99
555.25
382.71
340.61
266.80
485.45
301.16
Cash & Bank
170.13
240.12
102.16
221.60
47.25
66.66
154.76
167.75
148.31
178.72
Other Current Assets
154.70
14.46
11.17
13.15
129.95
223.76
265.12
173.80
118.08
475.10
Short Term Loans & Adv.
140.80
101.46
106.68
114.03
105.78
198.09
257.84
143.96
109.59
457.31
Net Current Assets
375.42
375.73
297.98
156.20
151.25
176.65
289.09
297.84
382.66
534.69
Total Assets
1,727.88
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

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
-118.75
450.94
-59.89
214.31
137.35
131.99
-74.78
204.82
64.41
247.11
PBT
90.38
134.96
136.69
65.26
88.43
95.33
44.31
93.35
62.46
12.19
Adjustment
93.52
78.59
146.54
128.05
103.60
57.00
43.18
45.47
-160.56
63.76
Changes in Working Capital
-275.87
283.17
-306.49
47.79
-27.88
0.40
-146.88
83.96
175.81
173.41
Cash after chg. in Working capital
-91.96
496.73
-23.26
241.10
164.16
152.73
-59.39
222.78
77.71
249.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.79
-45.80
-36.64
-26.79
-26.81
-20.75
-15.39
-17.96
-13.31
-2.24
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
-135.49
-119.06
4.26
-46.34
0.16
-104.92
20.59
2.41
-60.58
-28.81
Net Fixed Assets
-194.59
-35.78
-12.21
-23.53
-23.77
-108.78
-22.93
328.22
-16.75
-37.18
Net Investments
-2.86
-0.49
0.44
-2.63
-1.11
-24.76
-0.19
-2.65
-81.29
9.03
Others
61.96
-82.79
16.03
-20.18
25.04
28.62
43.71
-323.16
37.46
-0.66
Cash from Financing Activity
209.18
-267.22
-63.10
-36.86
-138.03
-115.17
41.20
-187.90
-34.63
-208.37
Net Cash Inflow / Outflow
-45.05
64.65
-118.74
131.11
-0.52
-88.10
-12.99
19.33
-30.80
9.93
Opening Cash & Equivalents
81.95
17.29
136.03
4.92
5.44
154.76
167.75
148.42
179.11
168.79
Closing Cash & Equivalent
36.89
81.95
17.29
136.03
4.92
66.66
154.76
167.75
148.31
178.72

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.)
167.08
158.95
145.35
130.70
122.94
114.21
104.77
99.17
84.49
115.69
ROA
3.83%
5.63%
5.58%
3.24%
3.57%
4.17%
2.58%
6.31%
3.28%
0.57%
ROE
6.99%
11.47%
12.79%
7.66%
8.69%
10.19%
5.77%
16.49%
8.81%
1.37%
ROCE
11.48%
16.33%
17.68%
13.16%
15.56%
13.40%
8.21%
15.80%
10.24%
4.73%
Fixed Asset Turnover
3.08
3.53
3.55
3.10
4.33
3.59
2.62
2.36
1.84
1.42
Receivable days
84.92
102.43
97.03
104.28
77.05
82.12
104.53
98.65
103.50
114.44
Inventory Days
35.92
55.46
62.39
61.85
52.16
59.85
40.69
52.43
51.02
99.78
Payable days
112.67
146.67
138.39
124.38
102.21
93.38
75.62
89.46
110.56
109.57
Cash Conversion Cycle
8.16
11.22
21.03
41.75
26.99
48.59
69.60
61.62
43.96
104.64
Total Debt/Equity
0.29
0.05
0.34
0.37
0.35
0.56
0.75
0.62
1.03
0.66
Interest Cover
3.20
4.62
3.59
2.01
2.37
3.22
2.22
2.65
2.32
1.30

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Man Industries - Quarterly Results
    7th Aug 2023, 18:37 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.