Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Castings/Forgings

Rating :
60/99

BSE: 513269 | NSE: MANINDS

425.90
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  414.00
  •  439.80
  •  410.10
  •  411.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  939993
  •  4024.05
  •  459.00
  •  129.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,752.86
  • 26.18
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,806.46
  • 0.47%
  • 1.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.15%
  • 3.32%
  • 35.45%
  • FII
  • DII
  • Others
  • 1.64%
  • 1.30%
  • 12.14%

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
  • 6.42
  • 6.35
  • 7.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.73
  • 0.71
  • 0.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.96
  • 3.55
  • 4.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
810.68
597.66
35.64%
833.02
658.11
26.58%
1,018.00
465.08
118.89%
490.42
510.49
-3.93%
Expenses
752.31
556.91
35.09%
768.30
599.21
28.22%
948.37
449.75
110.87%
443.57
488.37
-9.17%
EBITDA
58.37
40.75
43.24%
64.72
58.90
9.88%
69.63
15.33
354.21%
46.85
22.12
111.80%
EBIDTM
7.20%
6.82%
7.77%
8.95%
6.84%
3.30%
9.55%
4.33%
Other Income
14.34
11.10
29.19%
14.35
13.65
5.13%
21.17
1.98
969.19%
3.58
12.50
-71.36%
Interest
24.80
6.33
291.79%
20.32
12.11
67.80%
21.88
9.22
137.31%
20.84
9.15
127.76%
Depreciation
15.47
11.45
35.11%
15.53
11.10
39.91%
14.85
11.22
32.35%
15.20
11.68
30.14%
PBT
32.44
34.07
-4.78%
43.22
49.34
-12.40%
54.07
-3.13
-
14.39
13.79
4.35%
Tax
8.31
4.24
95.99%
12.62
12.14
3.95%
15.03
1.96
666.84%
3.18
3.95
-19.49%
PAT
24.13
29.83
-19.11%
30.60
37.20
-17.74%
39.04
-5.09
-
11.21
9.84
13.92%
PATM
2.98%
4.99%
3.67%
5.65%
3.84%
-1.09%
2.29%
1.93%
EPS
3.73
4.96
-24.80%
5.09
6.19
-17.77%
6.50
-0.85
-
1.87
1.64
14.02%

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
3,152.12
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
41.27%
4.34%
2.81%
18.24%
-20.81%
38.21%
51.58%
-23.75%
1.96%
35.69%
 
Cost Of Goods Sold
2,412.25
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
739.87
458.37
555.34
657.47
496.14
524.71
398.38
241.01
322.74
290.50
189.21
GP Margin
23.47%
20.54%
25.97%
31.61%
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
Total Expenditure
2,912.55
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
239.57
124.87
180.58
205.09
167.54
176.42
124.51
48.32
119.41
114.27
51.12
EBITDA Margin
7.60%
5.60%
8.44%
9.86%
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
5.09%
Other Income
53.44
51.89
37.08
30.79
16.96
22.43
56.80
72.38
67.53
34.56
34.87
Interest
87.84
41.03
37.30
52.80
64.42
64.49
43.03
36.32
56.49
45.90
41.77
Depreciation
61.05
45.35
45.40
46.38
52.32
45.93
39.21
40.07
37.10
42.56
31.83
PBT
144.12
90.38
134.96
136.69
67.76
88.43
99.07
44.31
93.35
60.38
12.40
Tax
39.14
22.38
33.38
35.84
9.75
29.59
31.68
10.74
6.87
10.00
3.37
Tax Rate
27.16%
24.76%
24.73%
26.22%
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
PAT
104.98
68.00
101.58
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
PAT before Minority Interest
104.98
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
3.33%
3.05%
4.75%
4.85%
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
PAT Growth
46.25%
-33.06%
0.72%
81.71%
-5.68%
-7.62%
89.72%
-61.18%
71.64%
457.92%
 
EPS
16.23
10.51
15.70
15.59
8.58
9.09
9.84
5.19
13.36
7.79
1.40

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

News Update:


  • Man Industries receives orders worth Rs 490 crore
    29th May 2024, 10:51 AM

    The said order is expected to be completed in next 6-8 months

    Read More
  • Man Industries - Quarterly Results
    28th May 2024, 15:28 PM

    Read More
  • Man Industries (India) bags new orders of around Rs 505 crore
    21st May 2024, 15:40 PM

    This order reflects the robust business environment and showcases the trust of the customers they 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.