Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Castings/Forgings

Rating :
55/99

BSE: 513269 | NSE: MANINDS

105.20
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  103.40
  •  106.55
  •  100.00
  •  102.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  199552
  •  209.59
  •  147.10
  •  64.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 582.74
  • 5.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 764.43
  • 1.96%
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.57%
  • 4.08%
  • 35.84%
  • FII
  • DII
  • Others
  • 4.39%
  • 0.20%
  • 12.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.74
  • 14.42
  • -2.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.89
  • 33.52
  • 3.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.56
  • 24.61
  • 19.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 6.33
  • 6.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.64
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.57
  • 3.88
  • 2.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
403.71
398.33
1.35%
540.09
681.61
-20.76%
554.53
532.78
4.08%
587.24
306.03
91.89%
Expenses
365.28
354.85
2.94%
498.44
623.45
-20.05%
487.05
473.64
2.83%
534.81
278.55
92.00%
EBITDA
38.43
43.48
-11.61%
41.65
58.16
-28.39%
67.48
59.14
14.10%
52.43
27.48
90.79%
EBIDTM
9.52%
10.92%
7.71%
8.53%
12.17%
11.10%
8.93%
8.98%
Other Income
6.59
11.77
-44.01%
17.24
-10.75
-
-6.14
8.25
-
7.89
13.03
-39.45%
Interest
8.91
19.90
-55.23%
10.90
22.09
-50.66%
8.64
15.44
-44.04%
13.30
13.92
-4.45%
Depreciation
11.10
11.48
-3.31%
10.93
15.44
-29.21%
12.04
12.63
-4.67%
11.93
12.27
-2.77%
PBT
25.01
23.87
4.78%
37.06
7.38
402.17%
40.66
39.32
3.41%
35.09
14.32
145.04%
Tax
5.73
6.76
-15.24%
11.20
-5.12
-
10.09
10.02
0.70%
7.81
4.26
83.33%
PAT
19.28
17.11
12.68%
25.86
12.50
106.88%
30.57
29.30
4.33%
27.28
10.06
171.17%
PATM
4.78%
4.30%
4.79%
1.83%
5.51%
5.50%
4.65%
3.29%
EPS
3.38
3.00
12.67%
4.53
2.19
106.85%
5.35
5.13
4.29%
4.78
1.76
171.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,085.57
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
1,750.86
Net Sales Growth
8.69%
18.24%
-20.81%
38.21%
51.58%
-23.75%
1.96%
35.69%
-33.58%
-13.55%
 
Cost Of Goods Sold
1,437.42
1,404.17
1,263.13
1,697.00
1,209.15
819.49
1,067.99
1,073.52
816.07
1,028.40
1,268.26
Gross Profit
648.15
676.03
496.14
524.71
398.38
241.01
322.74
290.50
189.21
485.23
482.60
GP Margin
31.08%
32.50%
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
32.06%
27.56%
Total Expenditure
1,885.58
1,875.14
1,591.74
2,045.29
1,483.01
1,012.17
1,271.32
1,249.75
954.16
1,321.61
1,580.82
Power & Fuel Cost
-
31.36
26.21
43.45
30.08
19.07
17.65
15.46
13.15
19.04
24.04
% Of Sales
-
1.51%
1.49%
1.96%
1.87%
1.80%
1.27%
1.13%
1.31%
1.26%
1.37%
Employee Cost
-
44.32
46.36
46.38
37.13
37.70
35.51
34.09
32.29
35.18
41.00
% Of Sales
-
2.13%
2.64%
2.09%
2.31%
3.55%
2.55%
2.50%
3.21%
2.32%
2.34%
Manufacturing Exp.
-
76.97
75.32
77.74
84.30
53.98
29.69
40.85
26.04
77.53
44.45
% Of Sales
-
3.70%
4.28%
3.50%
5.24%
5.09%
2.13%
2.99%
2.59%
5.12%
2.54%
General & Admin Exp.
-
24.95
30.15
30.43
28.26
24.66
23.41
20.19
19.21
22.77
19.66
% Of Sales
-
1.20%
1.71%
1.37%
1.76%
2.33%
1.68%
1.48%
1.91%
1.50%
1.12%
Selling & Distn. Exp.
-
219.67
140.19
147.96
94.07
57.27
68.78
60.30
43.40
115.63
171.53
% Of Sales
-
10.56%
7.97%
6.66%
5.85%
5.40%
4.95%
4.42%
4.32%
7.64%
9.80%
Miscellaneous Exp.
-
73.70
10.38
2.32
0.03
0.00
28.30
5.33
3.99
23.08
171.53
% Of Sales
-
3.54%
0.59%
0.10%
0.00%
0%
2.03%
0.39%
0.40%
1.52%
0.68%
EBITDA
199.99
205.06
167.54
176.42
124.51
48.32
119.41
114.27
51.12
192.02
170.04
EBITDA Margin
9.59%
9.86%
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
5.09%
12.69%
9.71%
Other Income
25.58
30.76
16.96
22.43
56.80
72.38
67.53
34.56
34.87
49.59
23.08
Interest
41.75
52.74
64.42
64.49
43.03
36.32
56.49
45.90
41.77
44.33
27.08
Depreciation
46.00
46.38
52.32
45.93
39.21
40.07
37.10
42.56
31.83
39.51
40.93
PBT
137.82
136.69
67.76
88.43
99.07
44.31
93.35
60.38
12.40
157.77
125.10
Tax
34.83
35.84
9.75
29.59
31.68
10.74
6.87
10.00
3.37
41.46
49.11
Tax Rate
25.27%
26.22%
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
39.98%
40.86%
PAT
102.99
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
PAT before Minority Interest
102.99
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
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
4.94%
4.85%
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
4.11%
4.06%
PAT Growth
49.33%
81.71%
-5.68%
-7.62%
89.72%
-61.18%
71.64%
457.92%
-85.49%
-12.44%
 
EPS
18.04
17.66
9.72
10.30
11.15
5.88
15.14
8.82
1.58
10.90
12.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
834.88
746.36
702.03
652.19
598.28
566.31
482.46
660.64
654.75
611.98
Share Capital
28.55
28.55
28.55
28.55
28.55
28.55
28.55
28.55
29.88
27.64
Total Reserves
801.45
717.81
673.48
623.64
569.73
537.76
453.91
632.09
624.87
584.34
Non-Current Liabilities
40.86
58.61
94.28
130.08
176.90
236.92
374.47
377.38
368.59
67.34
Secured Loans
2.03
15.33
49.16
89.58
131.33
190.50
315.06
309.76
298.57
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.70
0.00
0.00
0.00
Long Term Provisions
1.28
1.17
1.67
1.32
2.11
1.77
14.44
13.14
12.97
12.09
Current Liabilities
910.17
1,022.20
797.89
915.35
581.22
439.35
642.40
537.30
566.34
1,006.64
Trade Payables
517.57
561.28
563.38
577.78
211.78
219.59
399.32
362.56
224.79
322.57
Other Current Liabilities
100.60
222.86
62.33
142.72
137.48
133.58
104.41
44.70
78.54
253.20
Short Term Borrowings
277.26
224.78
151.30
174.17
225.41
76.67
119.54
108.73
237.66
412.77
Short Term Provisions
14.74
13.27
20.88
20.68
6.55
9.50
19.12
21.32
25.35
18.10
Total Liabilities
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
1,685.96
Net Block
336.70
368.31
396.42
355.41
345.56
349.13
416.46
404.93
427.68
434.37
Gross Block
593.17
578.43
555.65
471.58
423.05
386.56
790.84
714.25
708.41
677.59
Accumulated Depreciation
256.47
210.12
159.23
116.16
77.49
37.43
374.37
309.32
280.74
243.22
Non Current Assets
577.76
648.77
645.06
605.62
486.09
505.38
474.27
503.34
597.55
522.16
Capital Work in Progress
1.01
3.56
2.76
63.00
5.28
18.89
3.40
1.93
3.26
0.93
Non Current Investment
102.30
102.30
102.30
102.30
102.96
102.30
1.72
18.19
4.28
4.27
Long Term Loans & Adv.
134.20
160.30
138.40
80.27
30.93
22.90
44.08
67.98
150.92
71.56
Other Non Current Assets
3.55
14.30
5.18
4.65
1.36
12.16
8.60
10.31
11.40
11.02
Current Assets
1,208.15
1,178.39
949.14
1,091.99
870.30
737.19
1,025.06
1,071.99
992.13
1,163.79
Current Investments
0.63
0.02
0.05
0.57
0.89
1.33
0.89
1.59
10.71
232.24
Inventories
331.56
379.60
216.63
418.30
108.92
127.51
272.32
115.41
437.05
442.67
Sundry Debtors
655.95
449.99
555.25
382.71
340.61
266.80
485.45
301.16
332.45
327.76
Cash & Bank
102.16
221.60
47.25
66.66
154.76
167.75
148.31
178.72
168.92
107.46
Other Current Assets
117.85
13.15
24.17
25.67
265.12
173.80
118.08
475.10
43.00
53.66
Short Term Loans & Adv.
106.68
114.03
105.78
198.09
257.84
143.96
109.59
457.31
35.15
50.07
Net Current Assets
297.98
156.20
151.25
176.65
289.09
297.84
382.66
534.69
425.79
157.15
Total Assets
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
1,685.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-59.89
214.31
137.35
131.99
-74.78
204.82
64.41
247.11
-443.36
690.17
PBT
136.69
65.26
88.43
95.33
44.31
93.35
62.46
12.19
104.54
135.38
Adjustment
146.54
128.05
103.60
57.00
43.18
45.47
-160.56
63.76
-26.85
33.24
Changes in Working Capital
-306.49
47.79
-27.88
0.40
-146.88
83.96
175.81
173.41
-483.29
572.24
Cash after chg. in Working capital
-23.26
241.10
164.16
152.73
-59.39
222.78
77.71
249.35
-405.60
740.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.64
-26.79
-26.81
-20.75
-15.39
-17.96
-13.31
-2.24
-37.76
-50.69
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
4.26
-46.34
0.16
-104.92
20.59
2.41
-60.58
-28.81
194.33
-129.13
Net Fixed Assets
-12.21
-23.53
-23.77
-108.78
-22.93
328.22
-16.75
-37.18
-86.12
0.31
Net Investments
0.44
-2.63
-1.11
-24.76
-0.19
-2.65
-81.29
9.03
272.83
-118.26
Others
16.03
-20.18
25.04
28.62
43.71
-323.16
37.46
-0.66
7.62
-11.18
Cash from Financing Activity
-63.10
-36.86
-138.03
-115.17
41.20
-187.90
-34.63
-208.37
310.50
-686.83
Net Cash Inflow / Outflow
-118.74
131.11
-0.52
-88.10
-12.99
19.33
-30.80
9.93
61.46
-125.79
Opening Cash & Equivalents
136.03
4.92
5.44
154.76
167.75
148.42
179.11
168.79
107.46
233.25
Closing Cash & Equivalent
17.29
136.03
4.92
66.66
154.76
167.75
148.31
178.72
168.92
107.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
145.35
130.70
122.94
114.21
104.77
99.17
84.49
115.69
109.55
110.69
ROA
5.58%
3.24%
3.57%
4.17%
2.58%
6.31%
3.28%
0.57%
3.80%
3.72%
ROE
12.79%
7.66%
8.69%
10.19%
5.77%
16.49%
8.81%
1.37%
9.83%
12.85%
ROCE
17.67%
13.16%
15.56%
13.40%
8.21%
15.80%
10.24%
4.73%
12.36%
9.71%
Fixed Asset Turnover
3.55
3.10
4.33
3.59
2.62
2.36
1.84
1.42
2.20
2.69
Receivable days
97.03
104.28
77.05
82.12
104.53
98.65
103.50
114.44
79.04
70.31
Inventory Days
62.39
61.85
52.16
59.85
40.69
52.43
51.02
99.78
105.33
124.15
Payable days
105.75
124.38
102.21
93.38
75.62
89.46
110.56
109.57
77.81
51.78
Cash Conversion Cycle
53.67
41.75
26.99
48.59
69.60
61.62
43.96
104.64
106.56
142.68
Total Debt/Equity
0.34
0.37
0.35
0.56
0.75
0.62
1.03
0.66
0.82
0.97
Interest Cover
3.59
2.01
2.37
3.22
2.22
2.65
2.32
1.30
3.34
5.44

News Update:


  • Man Industries bags order worth around Rs 200 crore
    2nd Aug 2021, 10:26 AM

    This order reflects robust business environment and also showcases the trust customers have in the company's technological and executional capabilities

    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.