Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Castings/Forgings

Rating :
64/99

BSE: 513269 | NSE: MANINDS

80.70
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  81.00
  •  81.90
  •  79.00
  •  81.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  198490
  •  159.58
  •  92.65
  •  34.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 459.39
  • 5.24
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 516.28
  • 1.24%
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.57%
  • 3.78%
  • 37.65%
  • FII
  • DII
  • Others
  • 4.25%
  • 0.20%
  • 11.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 4.81
  • 3.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 7.01
  • 6.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.04
  • -8.49
  • -4.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 5.55
  • 5.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.45
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.30
  • 3.79
  • 3.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
554.53
532.78
4.08%
587.24
306.03
91.89%
398.33
238.85
66.77%
0.00
270.98
-100.00%
Expenses
487.05
473.64
2.83%
534.81
278.55
92.00%
354.85
215.68
64.53%
0.00
260.06
-100.00%
EBITDA
67.48
59.14
14.10%
52.43
27.48
90.79%
43.48
23.17
87.66%
0.00
10.92
-100.00%
EBIDTM
12.17%
11.10%
8.93%
8.98%
10.92%
9.70%
0.00%
4.03%
Other Income
-6.14
8.25
-
7.89
13.03
-39.45%
11.77
6.02
95.51%
0.00
18.28
-100.00%
Interest
8.64
15.44
-44.04%
13.30
13.92
-4.45%
19.90
12.98
53.31%
0.00
13.84
-100.00%
Depreciation
12.04
12.63
-4.67%
11.93
12.27
-2.77%
11.48
11.98
-4.17%
0.00
11.77
-100.00%
PBT
40.66
39.32
3.41%
35.09
14.32
145.04%
23.87
4.23
464.30%
0.00
3.59
-100.00%
Tax
10.09
10.02
0.70%
7.81
4.26
83.33%
6.76
0.60
1,026.67%
0.00
0.28
-100.00%
PAT
30.57
29.30
4.33%
27.28
10.06
171.17%
17.11
3.63
371.35%
0.00
3.31
-100.00%
PATM
5.51%
5.50%
4.65%
3.29%
4.30%
1.52%
0.00%
1.22%
EPS
5.35
5.13
4.29%
4.78
1.76
171.59%
3.00
0.64
368.75%
0.00
0.58
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
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
1,604.25
Net Sales Growth
-
-20.81%
38.21%
51.58%
-23.75%
1.96%
35.69%
-33.58%
-13.55%
9.14%
 
Cost Of Goods Sold
-
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
1,186.32
Gross Profit
-
496.14
524.71
398.38
241.01
322.74
290.50
189.21
485.23
482.60
417.93
GP Margin
-
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
32.06%
27.56%
26.05%
Total Expenditure
-
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
1,527.88
Power & Fuel Cost
-
26.21
43.45
30.08
19.07
17.65
15.46
13.15
19.04
24.04
25.93
% Of Sales
-
1.49%
1.96%
1.87%
1.80%
1.27%
1.13%
1.31%
1.26%
1.37%
1.62%
Employee Cost
-
46.36
46.38
37.13
37.70
35.51
34.09
32.29
35.18
41.00
35.98
% Of Sales
-
2.64%
2.09%
2.31%
3.55%
2.55%
2.50%
3.21%
2.32%
2.34%
2.24%
Manufacturing Exp.
-
75.32
77.74
84.30
53.98
29.69
40.85
26.04
77.53
44.45
13.27
% Of Sales
-
4.28%
3.50%
5.24%
5.09%
2.13%
2.99%
2.59%
5.12%
2.54%
0.83%
General & Admin Exp.
-
30.15
30.43
28.26
24.66
23.41
20.19
19.21
22.77
19.66
22.67
% Of Sales
-
1.71%
1.37%
1.76%
2.33%
1.68%
1.48%
1.91%
1.50%
1.12%
1.41%
Selling & Distn. Exp.
-
140.19
147.96
94.07
57.27
68.78
60.30
43.40
115.63
171.53
111.32
% Of Sales
-
7.97%
6.66%
5.85%
5.40%
4.95%
4.42%
4.32%
7.64%
9.80%
6.94%
Miscellaneous Exp.
-
10.38
2.32
0.03
0.00
28.30
5.33
3.99
23.08
11.87
111.32
% Of Sales
-
0.59%
0.10%
0.00%
0%
2.03%
0.39%
0.40%
1.52%
0.68%
8.25%
EBITDA
-
167.54
176.42
124.51
48.32
119.41
114.27
51.12
192.02
170.04
76.37
EBITDA Margin
-
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
5.09%
12.69%
9.71%
4.76%
Other Income
-
16.96
22.43
56.80
72.38
67.53
34.56
34.87
49.59
23.08
88.40
Interest
-
64.42
64.49
43.03
36.32
56.49
45.90
41.77
44.33
27.08
34.39
Depreciation
-
52.32
45.93
39.21
40.07
37.10
42.56
31.83
39.51
40.93
40.98
PBT
-
67.76
88.43
99.07
44.31
93.35
60.38
12.40
157.77
125.10
89.40
Tax
-
9.75
29.59
31.68
10.74
6.87
10.00
3.37
41.46
49.11
4.97
Tax Rate
-
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
39.98%
40.86%
5.75%
PAT
-
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
83.84
PAT before Minority Interest
-
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
81.44
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.40
PAT Margin
-
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
4.11%
4.06%
5.23%
PAT Growth
-
-5.68%
-7.62%
89.72%
-61.18%
71.64%
457.92%
-85.49%
-12.44%
-15.22%
 
EPS
-
9.72
10.30
11.15
5.88
15.14
8.82
1.58
10.90
12.45
14.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
746.36
702.03
652.19
598.28
566.31
482.46
660.64
654.75
611.98
494.96
Share Capital
28.55
28.55
28.55
28.55
28.55
28.55
28.55
29.88
27.64
27.64
Total Reserves
717.81
673.48
623.64
569.73
537.76
453.91
632.09
624.87
584.34
466.88
Non-Current Liabilities
58.61
94.28
130.08
176.90
236.92
374.47
377.38
368.59
67.34
289.28
Secured Loans
15.33
49.16
89.58
131.33
190.50
315.06
309.76
298.57
0.00
4.12
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.70
0.00
0.00
0.00
216.02
Long Term Provisions
1.17
1.67
1.32
2.11
1.77
14.44
13.14
12.97
12.09
12.09
Current Liabilities
1,022.20
797.89
915.35
581.22
439.35
642.40
537.30
566.34
1,006.64
1,336.21
Trade Payables
561.28
563.38
577.78
211.78
219.59
399.32
362.56
224.79
322.57
117.40
Other Current Liabilities
222.86
62.33
142.72
137.48
133.58
104.41
44.70
78.54
253.20
144.77
Short Term Borrowings
224.78
151.30
174.17
225.41
76.67
119.54
108.73
237.66
412.77
1,010.32
Short Term Provisions
13.27
20.88
20.68
6.55
9.50
19.12
21.32
25.35
18.10
63.73
Total Liabilities
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
2,138.15
Net Block
368.31
396.42
355.41
345.56
349.13
416.46
404.93
427.68
434.37
435.08
Gross Block
578.43
555.65
471.58
423.05
386.56
790.84
714.25
708.41
677.59
640.21
Accumulated Depreciation
210.12
159.23
116.16
77.49
37.43
374.37
309.32
280.74
243.22
205.13
Non Current Assets
648.77
645.06
605.62
486.09
505.38
474.27
503.34
597.55
522.16
531.61
Capital Work in Progress
3.56
2.76
63.00
5.28
18.89
3.40
1.93
3.26
0.93
0.23
Non Current Investment
102.30
102.30
102.30
102.96
102.30
1.72
18.19
4.28
4.27
4.27
Long Term Loans & Adv.
160.30
138.40
80.27
30.93
22.90
44.08
67.98
150.92
71.56
86.80
Other Non Current Assets
14.30
5.18
4.65
1.36
12.16
8.60
10.31
11.40
11.02
5.23
Current Assets
1,178.39
949.14
1,091.99
870.30
737.19
1,025.06
1,071.99
992.13
1,163.79
1,606.54
Current Investments
0.02
0.05
0.57
0.89
1.33
0.89
1.59
10.71
232.24
154.34
Inventories
379.60
216.63
418.30
108.92
127.51
272.32
115.41
437.05
442.67
764.02
Sundry Debtors
449.99
555.25
382.71
340.61
266.80
485.45
301.16
332.45
327.76
355.55
Cash & Bank
221.60
47.25
66.66
154.76
167.75
148.31
178.72
168.92
107.46
233.24
Other Current Assets
127.18
24.17
25.67
7.28
173.80
118.08
475.10
43.00
53.66
99.38
Short Term Loans & Adv.
114.03
105.78
198.09
257.84
143.96
109.59
457.31
35.15
50.07
95.43
Net Current Assets
156.20
151.25
176.65
289.09
297.84
382.66
534.69
425.79
157.15
270.33
Total Assets
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
2,138.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
214.31
137.35
131.99
-74.78
204.82
64.41
247.11
-443.36
690.17
-357.93
PBT
65.26
88.43
95.33
44.31
93.35
62.46
12.19
104.54
135.38
90.64
Adjustment
128.05
103.60
57.00
43.18
45.47
-160.56
63.76
-26.85
33.24
-28.23
Changes in Working Capital
47.79
-27.88
0.40
-146.88
83.96
175.81
173.41
-483.29
572.24
-410.39
Cash after chg. in Working capital
241.10
164.16
152.73
-59.39
222.78
77.71
249.35
-405.60
740.86
-347.99
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
-26.81
-20.75
-15.39
-17.96
-13.31
-2.24
-37.76
-50.69
-9.94
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
-46.34
0.16
-104.92
20.59
2.41
-60.58
-28.81
194.33
-129.13
-67.14
Net Fixed Assets
-23.53
-23.77
-108.78
-22.93
328.22
-16.75
-37.18
-86.12
0.31
-3.52
Net Investments
-2.63
-1.11
-24.76
-0.19
-2.65
-81.29
9.03
272.83
-118.26
-150.38
Others
-20.18
25.04
28.62
43.71
-323.16
37.46
-0.66
7.62
-11.18
86.76
Cash from Financing Activity
-36.86
-138.03
-115.17
41.20
-187.90
-34.63
-208.37
310.50
-686.83
299.35
Net Cash Inflow / Outflow
131.11
-0.52
-88.10
-12.99
19.33
-30.80
9.93
61.46
-125.79
-125.72
Opening Cash & Equivalents
4.92
5.44
154.76
167.75
148.42
179.11
168.79
107.46
233.25
358.96
Closing Cash & Equivalent
136.03
4.92
66.66
154.76
167.75
148.31
178.72
168.92
107.46
233.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
130.70
122.94
114.21
104.77
99.17
84.49
115.69
109.55
110.69
89.45
ROA
3.24%
3.57%
4.17%
2.58%
6.31%
3.28%
0.57%
3.80%
3.72%
4.24%
ROE
7.66%
8.69%
10.19%
5.77%
16.49%
8.81%
1.37%
9.83%
12.85%
17.93%
ROCE
13.16%
15.56%
13.40%
8.21%
15.80%
10.24%
4.73%
12.36%
9.71%
8.80%
Fixed Asset Turnover
3.10
4.33
3.59
2.62
2.36
1.84
1.42
2.20
2.69
2.55
Receivable days
104.28
77.05
82.12
104.53
98.65
103.50
114.44
79.04
70.31
57.92
Inventory Days
61.85
52.16
59.85
40.69
52.43
51.02
99.78
105.33
124.15
140.05
Payable days
124.38
102.21
93.38
75.62
89.46
110.56
109.57
77.81
51.78
85.31
Cash Conversion Cycle
41.75
26.99
48.59
69.60
61.62
43.96
104.64
106.56
142.68
112.67
Total Debt/Equity
0.37
0.35
0.56
0.75
0.62
1.03
0.66
0.82
0.97
2.70
Interest Cover
2.01
2.37
3.22
2.22
2.65
2.32
1.30
3.34
5.44
3.51

News Update:


  • Man Industries receives new order worth Rs 766 crore
    12th Apr 2021, 10:16 AM

    With this new order the unexecuted order book as on date stands at approximately Rs.1900 crore

    Read More
  • Man Industries bags order worth Rs 500 crore
    22nd Mar 2021, 09:13 AM

    This also showcases the trust customers have in company’s technological and executional capabilities

    Read More
  • Man Industries receives new orders worth Rs 250 crore
    19th Jan 2021, 10:10 AM

    The new orders are to be executed over the next 5 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.