Nifty
:
16266.15
Sensex
:
54326.39
456.75 (2.89%)
1534.16 (2.91%)
Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Man Industries (India) Ltd.

Castings/Forgings

Rating :
50/99

BSE: 513269 | NSE: MANINDS

NSE BSE
84.85
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  82.70
  •  87.00
  •  80.50
  •  80.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  360814
  •  301.06
  •  147.10
  •  69.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 508.47
  • 5.04
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 690.17
  • 2.36%
  • 0.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.70%
  • 3.63%
  • 37.56%
  • FII
  • DII
  • Others
  • 1.84%
  • 0.19%
  • 12.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.74
  • 14.42
  • -2.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.89
  • 33.52
  • 3.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.56
  • 24.61
  • 19.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 6.33
  • 5.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.66
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 3.98
  • 2.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
630.92
554.53
13.78%
490.19
587.24
-16.53%
403.71
398.33
1.35%
540.09
681.61
-20.76%
Expenses
571.76
487.05
17.39%
447.87
534.81
-16.26%
365.28
354.85
2.94%
498.44
623.45
-20.05%
EBITDA
59.16
67.48
-12.33%
42.32
52.43
-19.28%
38.43
43.48
-11.61%
41.65
58.16
-28.39%
EBIDTM
9.38%
12.17%
8.63%
8.93%
9.52%
10.92%
7.71%
8.53%
Other Income
3.80
-6.14
-
10.86
7.89
37.64%
6.59
11.77
-44.01%
17.24
-10.75
-
Interest
10.62
8.64
22.92%
8.18
13.30
-38.50%
8.91
19.90
-55.23%
10.90
22.09
-50.66%
Depreciation
11.50
12.04
-4.49%
11.29
11.93
-5.36%
11.10
11.48
-3.31%
10.93
15.44
-29.21%
PBT
40.84
40.66
0.44%
33.71
35.09
-3.93%
25.01
23.87
4.78%
37.06
7.38
402.17%
Tax
9.51
10.09
-5.75%
9.24
7.81
18.31%
5.73
6.76
-15.24%
11.20
-5.12
-
PAT
31.33
30.57
2.49%
24.47
27.28
-10.30%
19.28
17.11
12.68%
25.86
12.50
106.88%
PATM
4.97%
5.51%
4.99%
4.65%
4.78%
4.30%
4.79%
1.83%
EPS
5.49
5.35
2.62%
4.29
4.78
-10.25%
3.38
3.00
12.67%
4.53
2.19
106.85%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,064.91
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
1,750.86
Net Sales Growth
-7.06%
18.24%
-20.81%
38.21%
51.58%
-23.75%
1.96%
35.69%
-33.58%
-13.55%
 
Cost Of Goods Sold
1,407.78
1,404.17
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
Gross Profit
657.13
676.03
496.14
524.71
398.38
241.01
322.74
290.50
189.21
485.23
482.60
GP Margin
31.82%
32.50%
28.20%
23.62%
24.78%
22.73%
23.21%
21.30%
18.82%
32.06%
27.56%
Total Expenditure
1,883.35
1,875.14
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
Power & Fuel Cost
-
31.36
26.21
43.45
30.08
19.07
17.65
15.46
13.15
19.04
24.04
% Of Sales
-
1.51%
1.49%
1.96%
1.87%
1.80%
1.27%
1.13%
1.31%
1.26%
1.37%
Employee Cost
-
44.32
46.36
46.38
37.13
37.70
35.51
34.09
32.29
35.18
41.00
% Of Sales
-
2.13%
2.64%
2.09%
2.31%
3.55%
2.55%
2.50%
3.21%
2.32%
2.34%
Manufacturing Exp.
-
76.97
75.32
77.74
84.30
53.98
29.69
40.85
26.04
77.53
44.45
% Of Sales
-
3.70%
4.28%
3.50%
5.24%
5.09%
2.13%
2.99%
2.59%
5.12%
2.54%
General & Admin Exp.
-
24.95
30.15
30.43
28.26
24.66
23.41
20.19
19.21
22.77
19.66
% Of Sales
-
1.20%
1.71%
1.37%
1.76%
2.33%
1.68%
1.48%
1.91%
1.50%
1.12%
Selling & Distn. Exp.
-
219.67
140.19
147.96
94.07
57.27
68.78
60.30
43.40
115.63
171.53
% Of Sales
-
10.56%
7.97%
6.66%
5.85%
5.40%
4.95%
4.42%
4.32%
7.64%
9.80%
Miscellaneous Exp.
-
73.70
10.38
2.32
0.03
0.00
28.30
5.33
3.99
23.08
171.53
% Of Sales
-
3.54%
0.59%
0.10%
0.00%
0%
2.03%
0.39%
0.40%
1.52%
0.68%
EBITDA
181.56
205.06
167.54
176.42
124.51
48.32
119.41
114.27
51.12
192.02
170.04
EBITDA Margin
8.79%
9.86%
9.52%
7.94%
7.75%
4.56%
8.59%
8.38%
5.09%
12.69%
9.71%
Other Income
38.49
30.76
16.96
22.43
56.80
72.38
67.53
34.56
34.87
49.59
23.08
Interest
38.61
52.74
64.42
64.49
43.03
36.32
56.49
45.90
41.77
44.33
27.08
Depreciation
44.82
46.38
52.32
45.93
39.21
40.07
37.10
42.56
31.83
39.51
40.93
PBT
136.62
136.69
67.76
88.43
99.07
44.31
93.35
60.38
12.40
157.77
125.10
Tax
35.68
35.84
9.75
29.59
31.68
10.74
6.87
10.00
3.37
41.46
49.11
Tax Rate
26.12%
26.22%
14.94%
33.46%
33.22%
24.24%
7.36%
16.56%
27.18%
39.98%
40.86%
PAT
100.94
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
PAT before Minority Interest
100.94
100.85
55.50
58.84
63.69
33.57
86.47
50.38
9.03
62.24
71.08
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
4.89%
4.85%
3.15%
2.65%
3.96%
3.17%
6.22%
3.69%
0.90%
4.11%
4.06%
PAT Growth
15.41%
81.71%
-5.68%
-7.62%
89.72%
-61.18%
71.64%
457.92%
-85.49%
-12.44%
 
EPS
17.05
17.04
9.38
9.94
10.76
5.67
14.61
8.51
1.53
10.51
12.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
834.88
746.36
702.03
652.19
598.28
566.31
482.46
660.64
654.75
611.98
Share Capital
28.55
28.55
28.55
28.55
28.55
28.55
28.55
28.55
29.88
27.64
Total Reserves
801.45
717.81
673.48
623.64
569.73
537.76
453.91
632.09
624.87
584.34
Non-Current Liabilities
40.86
58.61
94.28
130.08
176.90
236.92
374.47
377.38
368.59
67.34
Secured Loans
2.03
15.33
49.16
89.58
131.33
190.50
315.06
309.76
298.57
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.70
0.00
0.00
0.00
Long Term Provisions
1.28
1.17
1.67
1.32
2.11
1.77
14.44
13.14
12.97
12.09
Current Liabilities
910.17
1,022.20
797.89
915.35
581.22
439.35
642.40
537.30
566.34
1,006.64
Trade Payables
517.57
561.28
563.38
577.78
211.78
219.59
399.32
362.56
224.79
322.57
Other Current Liabilities
100.60
222.86
62.33
142.72
137.48
133.58
104.41
44.70
78.54
253.20
Short Term Borrowings
277.26
224.78
151.30
174.17
225.41
76.67
119.54
108.73
237.66
412.77
Short Term Provisions
14.74
13.27
20.88
20.68
6.55
9.50
19.12
21.32
25.35
18.10
Total Liabilities
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
1,685.96
Net Block
336.70
368.31
396.42
355.41
345.56
349.13
416.46
404.93
427.68
434.37
Gross Block
593.17
578.43
555.65
471.58
423.05
386.56
790.84
714.25
708.41
677.59
Accumulated Depreciation
256.47
210.12
159.23
116.16
77.49
37.43
374.37
309.32
280.74
243.22
Non Current Assets
577.76
648.77
645.06
605.62
486.09
505.38
474.27
503.34
597.55
522.16
Capital Work in Progress
1.01
3.56
2.76
63.00
5.28
18.89
3.40
1.93
3.26
0.93
Non Current Investment
102.30
102.30
102.30
102.30
102.96
102.30
1.72
18.19
4.28
4.27
Long Term Loans & Adv.
134.20
160.30
138.40
80.27
30.93
22.90
44.08
67.98
150.92
71.56
Other Non Current Assets
3.55
14.30
5.18
4.65
1.36
12.16
8.60
10.31
11.40
11.02
Current Assets
1,208.15
1,178.39
949.14
1,091.99
870.30
737.19
1,025.06
1,071.99
992.13
1,163.79
Current Investments
0.63
0.02
0.05
0.57
0.89
1.33
0.89
1.59
10.71
232.24
Inventories
331.56
379.60
216.63
418.30
108.92
127.51
272.32
115.41
437.05
442.67
Sundry Debtors
655.95
449.99
555.25
382.71
340.61
266.80
485.45
301.16
332.45
327.76
Cash & Bank
102.16
221.60
47.25
66.66
154.76
167.75
148.31
178.72
168.92
107.46
Other Current Assets
117.85
13.15
24.17
25.67
265.12
173.80
118.08
475.10
43.00
53.66
Short Term Loans & Adv.
106.68
114.03
105.78
198.09
257.84
143.96
109.59
457.31
35.15
50.07
Net Current Assets
297.98
156.20
151.25
176.65
289.09
297.84
382.66
534.69
425.79
157.15
Total Assets
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
1,685.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-59.89
214.31
137.35
131.99
-74.78
204.82
64.41
247.11
-443.36
690.17
PBT
136.69
65.26
88.43
95.33
44.31
93.35
62.46
12.19
104.54
135.38
Adjustment
146.54
128.05
103.60
57.00
43.18
45.47
-160.56
63.76
-26.85
33.24
Changes in Working Capital
-306.49
47.79
-27.88
0.40
-146.88
83.96
175.81
173.41
-483.29
572.24
Cash after chg. in Working capital
-23.26
241.10
164.16
152.73
-59.39
222.78
77.71
249.35
-405.60
740.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.64
-26.79
-26.81
-20.75
-15.39
-17.96
-13.31
-2.24
-37.76
-50.69
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
4.26
-46.34
0.16
-104.92
20.59
2.41
-60.58
-28.81
194.33
-129.13
Net Fixed Assets
-12.21
-23.53
-23.77
-108.78
-22.93
328.22
-16.75
-37.18
-86.12
0.31
Net Investments
0.44
-2.63
-1.11
-24.76
-0.19
-2.65
-81.29
9.03
272.83
-118.26
Others
16.03
-20.18
25.04
28.62
43.71
-323.16
37.46
-0.66
7.62
-11.18
Cash from Financing Activity
-63.10
-36.86
-138.03
-115.17
41.20
-187.90
-34.63
-208.37
310.50
-686.83
Net Cash Inflow / Outflow
-118.74
131.11
-0.52
-88.10
-12.99
19.33
-30.80
9.93
61.46
-125.79
Opening Cash & Equivalents
136.03
4.92
5.44
154.76
167.75
148.42
179.11
168.79
107.46
233.25
Closing Cash & Equivalent
17.29
136.03
4.92
66.66
154.76
167.75
148.31
178.72
168.92
107.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
145.35
130.70
122.94
114.21
104.77
99.17
84.49
115.69
109.55
110.69
ROA
5.58%
3.24%
3.57%
4.17%
2.58%
6.31%
3.28%
0.57%
3.80%
3.72%
ROE
12.79%
7.66%
8.69%
10.19%
5.77%
16.49%
8.81%
1.37%
9.83%
12.85%
ROCE
17.67%
13.16%
15.56%
13.40%
8.21%
15.80%
10.24%
4.73%
12.36%
9.71%
Fixed Asset Turnover
3.55
3.10
4.33
3.59
2.62
2.36
1.84
1.42
2.20
2.69
Receivable days
97.03
104.28
77.05
82.12
104.53
98.65
103.50
114.44
79.04
70.31
Inventory Days
62.39
61.85
52.16
59.85
40.69
52.43
51.02
99.78
105.33
124.15
Payable days
140.22
124.38
102.21
93.38
75.62
89.46
110.56
109.57
77.81
51.78
Cash Conversion Cycle
19.20
41.75
26.99
48.59
69.60
61.62
43.96
104.64
106.56
142.68
Total Debt/Equity
0.34
0.37
0.35
0.56
0.75
0.62
1.03
0.66
0.82
0.97
Interest Cover
3.59
2.01
2.37
3.22
2.22
2.65
2.32
1.30
3.34
5.44

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Man Industries (India) secures Rs 807 crore order from IOCL
    2nd May 2022, 09:52 AM

    With this new order the unexecuted order book as on date stands at approximately Rs 1500 crore

    Read More
  • Man Industries enters into technical collaboration agreement with OMS Oilfield Services
    7th Apr 2022, 09:40 AM

    OMS shall grant MODL know-how, technology and trademarks to manufacture specialty connectors and cross over for operations in India

    Read More
  • Man Industries - Quarterly Results
    10th Feb 2022, 13:50 PM

    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.