Nifty
Sensex
:
:
18633.85
62969.13
35.20 (0.19%)
122.75 (0.20%)

Castings/Forgings

Rating :
65/99

BSE: 513269 | NSE: MANINDS

130.80
29-May-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 132.90
  • 133.00
  • 127.30
  • 131.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  416636
  •  543.02
  •  140.50
  •  70.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 785.85
  • 11.56
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 595.08
  • N/A
  • 0.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.69%
  • 2.87%
  • 37.94%
  • FII
  • DII
  • Others
  • 1.6%
  • 0.19%
  • 11.71%

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
  • 6.07
  • 6.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.56
  • 0.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 3.03
  • 2.80

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
597.66
613.82
-2.63%
658.11
630.92
4.31%
465.08
490.19
-5.12%
510.49
403.71
26.45%
Expenses
556.80
573.13
-2.85%
599.21
571.76
4.80%
449.75
447.87
0.42%
488.37
365.28
33.70%
EBITDA
40.86
40.69
0.42%
58.90
59.16
-0.44%
15.33
42.32
-63.78%
22.12
38.43
-42.44%
EBIDTM
6.84%
6.63%
8.95%
9.38%
3.30%
8.63%
4.33%
9.52%
Other Income
11.42
15.82
-27.81%
13.65
3.80
259.21%
1.98
10.86
-81.77%
12.50
6.59
89.68%
Interest
10.55
9.60
9.90%
12.11
10.62
14.03%
9.22
8.18
12.71%
9.15
8.91
2.69%
Depreciation
11.35
11.50
-1.30%
11.10
11.50
-3.48%
11.22
11.29
-0.62%
11.68
11.10
5.23%
PBT
30.38
35.41
-14.21%
49.34
40.84
20.81%
-3.13
33.71
-
13.79
25.01
-44.86%
Tax
4.33
8.90
-51.35%
12.14
9.51
27.66%
1.96
9.24
-78.79%
3.95
5.73
-31.06%
PAT
26.05
26.51
-1.74%
37.20
31.33
18.74%
-5.09
24.47
-
9.84
19.28
-48.96%
PATM
4.36%
4.32%
5.65%
4.97%
-1.09%
4.99%
1.93%
4.78%
EPS
4.33
4.48
-3.35%
6.19
5.49
12.75%
-0.85
4.29
-
1.64
3.38
-51.48%

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
2,231.34
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
1,513.63
Net Sales Growth
4.33%
2.81%
18.24%
-20.81%
38.21%
51.58%
-23.75%
1.96%
35.69%
-33.58%
 
Cost Of Goods Sold
1,772.95
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
458.39
555.34
657.47
496.14
524.71
398.38
241.01
322.74
290.50
189.21
485.23
GP Margin
20.54%
25.97%
31.61%
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
32.06%
Total Expenditure
2,094.13
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
137.21
180.58
205.09
167.54
176.42
124.51
48.32
119.41
114.27
51.12
192.02
EBITDA Margin
6.15%
8.44%
9.86%
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
5.09%
12.69%
Other Income
39.55
37.08
30.79
16.96
22.43
56.80
72.38
67.53
34.56
34.87
49.59
Interest
41.03
37.30
52.80
64.42
64.49
43.03
36.32
56.49
45.90
41.77
44.33
Depreciation
45.35
45.40
46.38
52.32
45.93
39.21
40.07
37.10
42.56
31.83
39.51
PBT
90.38
134.96
136.69
67.76
88.43
99.07
44.31
93.35
60.38
12.40
157.77
Tax
22.38
33.38
35.84
9.75
29.59
31.68
10.74
6.87
10.00
3.37
41.46
Tax Rate
24.76%
24.73%
26.22%
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
39.98%
PAT
68.00
101.58
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
PAT before Minority Interest
68.00
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
3.05%
4.75%
4.85%
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
4.11%
PAT Growth
-33.06%
0.72%
81.71%
-5.68%
-7.62%
89.72%
-61.18%
71.64%
457.92%
-85.49%
 
EPS
11.31
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

News Update:


  • Man Industries secures orders worth Rs 500 crore
    17th May 2023, 12:09 PM

    The total order book of the company stands at approximately Rs 2300 crore to be executed in 6 to 8 months

    Read More
  • Man Industries starts production at new plant at Anjar in Gujarat
    23rd Mar 2023, 10:59 AM

    The company has inaugurated and started the production on March 22, 2023

    Read More
  • Man Industries bags new export order worth around Rs 1300 crore
    16th Mar 2023, 12:17 PM

    The total order book of the Company stands at around Rs 2000 crore to be executed in 6 to 8 months

    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.