Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Castings/Forgings

Rating :
70/99

BSE: 513269 | NSE: MANINDS

60.90
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  59.10
  •  61.90
  •  59.10
  •  59.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  92295
  •  55.92
  •  76.00
  •  29.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 346.04
  • 6.24
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 542.70
  • 2.48%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.37%
  • 6.75%
  • 33.96%
  • FII
  • DII
  • Others
  • 5.01%
  • 0.20%
  • 11.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.19
  • 10.25
  • 27.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.98
  • 9.39
  • 29.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.72
  • 3.15
  • 20.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.84
  • 5.69
  • 6.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.37
  • 0.37
  • 0.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.43
  • 3.93
  • 4.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
398.33
238.85
66.77%
0.00
270.98
-100.00%
532.78
515.43
3.37%
306.03
802.74
-61.88%
Expenses
354.85
215.68
64.53%
0.00
260.06
-100.00%
473.64
493.87
-4.10%
278.55
718.62
-61.24%
EBITDA
43.48
23.17
87.66%
0.00
10.92
-100.00%
59.14
21.56
174.30%
27.48
84.12
-67.33%
EBIDTM
10.92%
9.70%
0.00%
4.03%
11.10%
4.18%
8.98%
10.48%
Other Income
11.77
6.02
95.51%
0.00
18.28
-100.00%
8.25
27.28
-69.76%
13.03
-29.00
-
Interest
19.90
12.98
53.31%
0.00
13.84
-100.00%
15.44
15.64
-1.28%
13.92
17.91
-22.28%
Depreciation
11.48
11.98
-4.17%
0.00
11.77
-100.00%
12.63
11.04
14.40%
12.27
12.11
1.32%
PBT
23.87
4.23
464.30%
0.00
3.59
-100.00%
39.32
22.16
77.44%
14.32
25.10
-42.95%
Tax
6.76
0.60
1,026.67%
0.00
0.28
-100.00%
10.02
6.79
47.57%
4.26
9.96
-57.23%
PAT
17.11
3.63
371.35%
0.00
3.31
-100.00%
29.30
15.37
90.63%
10.06
15.14
-33.55%
PATM
4.30%
1.52%
0.00%
1.22%
5.50%
2.98%
3.29%
1.89%
EPS
3.00
0.64
368.75%
0.00
0.58
-100.00%
5.13
2.69
90.71%
1.76
2.65
-33.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
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
1,473.69
Net Sales Growth
-
38.21%
51.58%
-23.75%
1.96%
35.69%
-33.58%
-13.55%
9.14%
8.86%
 
Cost Of Goods Sold
-
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
1,131.20
Gross Profit
-
524.71
398.38
241.01
322.74
290.50
189.21
485.23
482.60
417.93
342.49
GP Margin
-
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
32.06%
27.56%
26.05%
23.24%
Total Expenditure
-
2,042.71
1,483.01
1,012.17
1,271.32
1,249.75
954.16
1,321.61
1,580.82
1,527.88
1,352.52
Power & Fuel Cost
-
43.45
30.08
19.07
17.65
15.46
13.15
19.04
24.04
25.93
13.59
% Of Sales
-
1.96%
1.87%
1.80%
1.27%
1.13%
1.31%
1.26%
1.37%
1.62%
0.92%
Employee Cost
-
46.07
37.13
37.70
35.51
34.09
32.29
35.18
41.00
35.98
29.86
% Of Sales
-
2.07%
2.31%
3.55%
2.55%
2.50%
3.21%
2.32%
2.34%
2.24%
2.03%
Manufacturing Exp.
-
77.74
84.30
53.98
29.69
40.85
26.04
77.53
44.45
13.27
41.30
% Of Sales
-
3.50%
5.24%
5.09%
2.13%
2.99%
2.59%
5.12%
2.54%
0.83%
2.80%
General & Admin Exp.
-
29.94
28.26
24.66
23.41
20.19
19.21
22.77
19.66
22.67
28.53
% Of Sales
-
1.35%
1.76%
2.33%
1.68%
1.48%
1.91%
1.50%
1.12%
1.41%
1.94%
Selling & Distn. Exp.
-
147.96
94.07
57.27
68.78
60.30
43.40
115.63
171.53
111.32
90.92
% Of Sales
-
6.66%
5.85%
5.40%
4.95%
4.42%
4.32%
7.64%
9.80%
6.94%
6.17%
Miscellaneous Exp.
-
0.54
0.03
0.00
28.30
5.33
3.99
23.08
11.87
132.40
90.92
% Of Sales
-
0.02%
0.00%
0%
2.03%
0.39%
0.40%
1.52%
0.68%
8.25%
1.16%
EBITDA
-
179.00
124.51
48.32
119.41
114.27
51.12
192.02
170.04
76.37
121.17
EBITDA Margin
-
8.06%
7.75%
4.56%
8.59%
8.38%
5.09%
12.69%
9.71%
4.76%
8.22%
Other Income
-
20.66
56.80
72.38
67.53
34.56
34.87
49.59
23.08
88.40
32.27
Interest
-
65.30
43.03
36.32
56.49
45.90
41.77
44.33
27.08
34.39
36.98
Depreciation
-
45.93
39.21
40.07
37.10
42.56
31.83
39.51
40.93
40.98
36.98
PBT
-
88.43
99.07
44.31
93.35
60.38
12.40
157.77
125.10
89.40
79.49
Tax
-
29.59
31.68
10.74
6.87
10.00
3.37
41.46
49.11
4.97
33.93
Tax Rate
-
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
39.98%
40.86%
5.75%
42.68%
PAT
-
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
83.84
45.00
PAT before Minority Interest
-
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
81.44
45.56
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.40
-0.56
PAT Margin
-
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
4.11%
4.06%
5.23%
3.05%
PAT Growth
-
-7.62%
89.72%
-61.18%
71.64%
457.92%
-85.49%
-12.44%
-15.22%
86.31%
 
EPS
-
10.30
11.15
5.88
15.14
8.82
1.58
10.90
12.45
14.68
7.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
702.03
652.19
598.28
566.31
482.46
660.64
654.75
611.98
494.96
418.47
Share Capital
28.55
28.55
28.55
28.55
28.55
28.55
29.88
27.64
27.64
26.77
Total Reserves
673.48
623.64
569.73
537.76
453.91
632.09
624.87
584.34
466.88
389.73
Non-Current Liabilities
94.28
130.08
176.90
236.92
374.47
377.38
368.59
67.34
289.28
557.06
Secured Loans
49.16
89.58
131.33
190.50
315.06
309.76
298.57
0.00
4.12
168.35
Unsecured Loans
0.00
0.00
0.00
0.00
1.70
0.00
0.00
0.00
216.02
334.05
Long Term Provisions
1.67
1.32
2.11
1.77
14.44
13.14
12.97
12.09
12.09
0.00
Current Liabilities
797.89
915.35
581.22
439.35
642.40
537.30
566.34
1,006.64
1,336.21
707.08
Trade Payables
563.38
577.78
211.78
219.59
399.32
362.56
224.79
322.57
117.40
580.46
Other Current Liabilities
62.33
142.72
137.48
133.58
104.41
44.70
78.54
253.20
144.77
117.26
Short Term Borrowings
151.30
174.17
225.41
76.67
119.54
108.73
237.66
412.77
1,010.32
0.00
Short Term Provisions
20.88
20.68
6.55
9.50
19.12
21.32
25.35
18.10
63.73
9.37
Total Liabilities
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
1,702.71
Net Block
396.42
355.41
345.56
349.13
416.46
404.93
427.68
434.37
435.08
462.04
Gross Block
555.65
471.58
423.05
386.56
790.84
714.25
708.41
677.59
640.21
627.50
Accumulated Depreciation
159.23
116.16
77.49
37.43
374.37
309.32
280.74
243.22
205.13
165.46
Non Current Assets
645.05
605.62
486.09
505.38
474.27
503.34
597.55
522.16
531.61
479.36
Capital Work in Progress
2.76
63.00
5.28
18.89
3.40
1.93
3.26
0.93
0.23
9.08
Non Current Investment
102.30
102.30
102.96
102.30
1.72
18.19
4.28
4.27
4.27
8.23
Long Term Loans & Adv.
138.40
80.27
30.93
22.90
44.08
67.98
150.92
71.56
86.80
0.00
Other Non Current Assets
5.18
4.65
1.36
12.16
8.60
10.31
11.40
11.02
5.23
0.00
Current Assets
949.14
1,091.99
870.30
737.19
1,025.06
1,071.99
992.13
1,163.79
1,606.54
1,220.80
Current Investments
0.05
0.57
0.89
1.33
0.89
1.59
10.71
232.24
154.34
0.00
Inventories
216.63
418.30
108.92
127.51
272.32
115.41
437.05
442.67
764.02
476.87
Sundry Debtors
555.25
382.71
340.61
266.80
485.45
301.16
332.45
327.76
355.55
157.66
Cash & Bank
47.25
66.66
154.76
167.75
148.31
178.72
168.92
107.46
233.24
359.04
Other Current Assets
129.96
25.67
7.28
29.84
118.08
475.10
43.00
53.66
99.38
227.24
Short Term Loans & Adv.
105.79
198.09
257.84
143.96
109.59
457.31
35.15
50.07
95.43
215.11
Net Current Assets
151.25
176.65
289.09
297.84
382.66
534.69
425.79
157.15
270.33
513.72
Total Assets
1,594.19
1,697.61
1,356.39
1,242.57
1,499.33
1,575.33
1,589.68
1,685.97
2,138.15
1,702.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
136.18
131.99
-74.78
204.82
64.41
247.11
-443.36
690.17
-357.93
164.27
PBT
88.43
95.33
44.31
93.35
62.46
12.19
104.54
135.38
90.64
101.93
Adjustment
103.52
57.00
43.18
45.47
-160.56
63.76
-26.85
33.24
-28.23
22.64
Changes in Working Capital
-29.84
0.40
-146.88
83.96
175.81
173.41
-483.29
572.24
-410.39
71.68
Cash after chg. in Working capital
162.11
152.73
-59.39
222.78
77.71
249.35
-405.60
740.86
-347.99
196.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.93
-20.75
-15.39
-17.96
-13.31
-2.24
-37.76
-50.69
-9.94
-31.99
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
-17.14
-104.92
20.59
2.41
-60.58
-28.81
194.33
-129.13
-67.14
57.18
Net Fixed Assets
-23.77
-108.78
-22.93
328.22
-16.75
-37.18
-86.12
0.31
-3.52
-10.61
Net Investments
-1.11
-24.76
-0.19
-2.65
-81.29
9.03
272.83
-118.26
-150.38
8.84
Others
7.74
28.62
43.71
-323.16
37.46
-0.66
7.62
-11.18
86.76
58.95
Cash from Financing Activity
-138.45
-115.17
41.20
-187.90
-34.63
-208.37
310.50
-686.83
299.35
-54.30
Net Cash Inflow / Outflow
-19.41
-88.10
-12.99
19.33
-30.80
9.93
61.46
-125.79
-125.72
167.14
Opening Cash & Equivalents
66.66
154.76
167.75
148.42
179.11
168.79
107.46
233.25
358.96
191.90
Closing Cash & Equivalent
47.25
66.66
154.76
167.75
148.31
178.72
168.92
107.46
233.24
359.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
122.94
114.21
104.77
99.17
84.49
115.69
109.55
110.69
89.45
77.32
ROA
3.57%
4.17%
2.58%
6.31%
3.28%
0.57%
3.80%
3.72%
4.24%
2.55%
ROE
8.69%
10.19%
5.77%
16.49%
8.81%
1.37%
9.83%
12.85%
17.93%
11.46%
ROCE
15.64%
13.40%
8.21%
15.80%
10.24%
4.73%
12.36%
9.71%
8.80%
12.90%
Fixed Asset Turnover
4.33
3.59
2.62
2.36
1.84
1.42
2.20
2.69
2.55
2.41
Receivable days
77.05
82.12
104.53
98.65
103.50
114.44
79.04
70.31
57.92
82.04
Inventory Days
52.16
59.85
40.69
52.43
51.02
99.78
105.33
124.15
140.05
106.14
Payable days
102.23
93.38
75.62
89.46
110.56
109.57
77.81
51.78
85.31
187.96
Cash Conversion Cycle
26.97
48.59
69.60
61.62
43.96
104.64
106.56
142.68
112.67
0.22
Total Debt/Equity
0.35
0.56
0.75
0.62
1.03
0.66
0.82
0.97
2.70
1.21
Interest Cover
2.35
3.22
2.22
2.65
2.32
1.30
3.34
5.44
3.51
3.15

News Update:


  • Man Industries bags order from IHB for Rs 370 crore
    7th Sep 2020, 12:25 PM

    This order is to be executed in current financial year

    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.