Nifty
Sensex
:
:
15793.30
52638.24
14.85 (0.09%)
-14.83 (-0.03%)

Castings/Forgings

Rating :
64/99

BSE: 513269 | NSE: MANINDS

133.40
29-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  135.30
  •  136.85
  •  132.10
  •  134.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  699958
  •  940.75
  •  145.70
  •  45.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 763.18
  • 7.57
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 820.07
  • 1.50%
  • 0.91

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
  • 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
  • 8.04
  • 6.22
  • 6.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.63
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.60
  • 3.85
  • 3.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
540.09
681.61
-20.76%
554.53
532.78
4.08%
587.24
306.03
91.89%
398.33
238.85
66.77%
Expenses
498.44
623.45
-20.05%
487.05
473.64
2.83%
534.81
278.55
92.00%
354.85
215.68
64.53%
EBITDA
41.65
58.16
-28.39%
67.48
59.14
14.10%
52.43
27.48
90.79%
43.48
23.17
87.66%
EBIDTM
7.71%
8.53%
12.17%
11.10%
8.93%
8.98%
10.92%
9.70%
Other Income
17.24
-10.75
-
-6.14
8.25
-
7.89
13.03
-39.45%
11.77
6.02
95.51%
Interest
10.90
22.09
-50.66%
8.64
15.44
-44.04%
13.30
13.92
-4.45%
19.90
12.98
53.31%
Depreciation
10.93
15.44
-29.21%
12.04
12.63
-4.67%
11.93
12.27
-2.77%
11.48
11.98
-4.17%
PBT
37.06
7.38
402.17%
40.66
39.32
3.41%
35.09
14.32
145.04%
23.87
4.23
464.30%
Tax
11.20
-5.12
-
10.09
10.02
0.70%
7.81
4.26
83.33%
6.76
0.60
1,026.67%
PAT
25.86
12.50
106.88%
30.57
29.30
4.33%
27.28
10.06
171.17%
17.11
3.63
371.35%
PATM
4.79%
1.83%
5.51%
5.50%
4.65%
3.29%
4.30%
1.52%
EPS
4.53
2.19
106.85%
5.35
5.13
4.29%
4.78
1.76
171.59%
3.00
0.64
368.75%

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
2,080.19
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
18.24%
-20.81%
38.21%
51.58%
-23.75%
1.96%
35.69%
-33.58%
-13.55%
9.14%
 
Cost Of Goods Sold
1,404.19
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
676.00
496.14
524.71
398.38
241.01
322.74
290.50
189.21
485.23
482.60
417.93
GP Margin
32.50%
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
32.06%
27.56%
26.05%
Total Expenditure
1,875.15
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
205.04
167.54
176.42
124.51
48.32
119.41
114.27
51.12
192.02
170.04
76.37
EBITDA Margin
9.86%
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
5.09%
12.69%
9.71%
4.76%
Other Income
30.76
16.96
22.43
56.80
72.38
67.53
34.56
34.87
49.59
23.08
88.40
Interest
52.74
64.42
64.49
43.03
36.32
56.49
45.90
41.77
44.33
27.08
34.39
Depreciation
46.38
52.32
45.93
39.21
40.07
37.10
42.56
31.83
39.51
40.93
40.98
PBT
136.68
67.76
88.43
99.07
44.31
93.35
60.38
12.40
157.77
125.10
89.40
Tax
35.86
9.75
29.59
31.68
10.74
6.87
10.00
3.37
41.46
49.11
4.97
Tax Rate
26.24%
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
39.98%
40.86%
5.75%
PAT
100.82
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
83.84
PAT before Minority Interest
100.82
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
0.00
2.40
PAT Margin
4.85%
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
4.11%
4.06%
5.23%
PAT Growth
81.69%
-5.68%
-7.62%
89.72%
-61.18%
71.64%
457.92%
-85.49%
-12.44%
-15.22%
 
EPS
17.66
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

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.