Nifty

:

17274.30

Sensex

:

58065.47

386.95 (2.29%)
1276.66 (2.25%)

Login

Nifty
Sensex

:
:

17274.30
58065.47

386.95 (2.29%)
1276.66 (2.25%)

Man Industries (India) Ltd.

Castings/Forgings

Rating :

49/99

BSE: 513269 | NSE: MANINDS

Watchlist

NSE BSE

92.95

04-Oct-2022

Day's Open
Day's High
Day's Low
Previous Close

93.75
95.70
92.50
92.20

Volume
Traded Value (lacs)
52 Week High
52 Week Low

111936
105.39
119.95
69.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

556.25
6.04
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

365.49
N/A
0.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.52
5.88
6.73

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.61
7.72
1.51

PAT CAGR (%)

10 Years
5 Years
3 Years

5.02
9.79
22.32

P:E (Median)

8 Years
5 Years
3 Years

6.30
6.11
5.82

P:BV (Average)

8 Years
5 Years
3 Years

0.67
0.64
0.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.14
3.84
2.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 495.33 403.71 22.69% 569.27 535.07 6.39% 630.92 554.53 13.78% 490.19 587.24 -16.53%
Expenses 472.69 365.28 29.40% 529.39 494.05 7.15% 570.83 486.79 17.26% 448.63 534.93 -16.13%
EBITDA 22.64 38.43 -41.09% 39.88 41.02 -2.78% 60.09 67.74 -11.29% 41.56 52.31 -20.55%
EBIDTM 4.57% 9.52% 7.01% 7.67% 9.52% 12.22% 8.48% 8.91%
Other Income 12.55 6.59 90.44% 15.92 17.24 -7.66% 3.80 -6.14 - 10.86 7.89 37.64%
Interest 9.13 8.91 2.47% 9.59 10.91 -12.10% 10.62 8.63 23.06% 8.18 13.30 -38.50%
Depreciation 11.61 11.10 4.59% 11.44 10.93 4.67% 11.45 12.03 -4.82% 11.23 11.92 -5.79%
PBT 14.45 25.01 -42.22% 34.77 36.42 -4.53% 41.82 40.94 2.15% 33.01 34.98 -5.63%
Tax 3.95 5.73 -31.06% 8.90 11.19 -20.46% 9.51 10.09 -5.75% 9.24 7.81 18.31%
PAT 10.50 19.28 -45.54% 25.87 25.23 2.54% 32.31 30.85 4.73% 23.77 27.17 -12.51%
PATM 2.12% 4.78% 4.54% 4.72% 5.12% 5.56% 4.85% 4.63%
EPS 1.75 3.21 -45.48% 4.30 4.20 2.38% 5.38 5.13 4.87% 3.96 4.52 -12.39%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 510.49 403.71 26.45% 613.82 540.09 13.65% 630.92 554.53 13.78% 490.19 587.24 -16.53%
Expenses 488.37 365.28 33.70% 573.13 498.44 14.98% 571.76 487.05 17.39% 447.87 534.81 -16.26%
EBITDA 22.12 38.43 -42.44% 40.69 41.65 -2.30% 59.16 67.48 -12.33% 42.32 52.43 -19.28%
EBIDTM 4.33% 9.52% 6.63% 7.71% 9.38% 12.17% 8.63% 8.93%
Other Income 12.50 6.59 89.68% 15.82 17.24 -8.24% 3.80 -6.14 - 10.86 7.89 37.64%
Interest 9.15 8.91 2.69% 9.60 10.90 -11.93% 10.62 8.64 22.92% 8.18 13.30 -38.50%
Depreciation 11.68 11.10 5.23% 11.50 10.93 5.22% 11.50 12.04 -4.49% 11.29 11.93 -5.36%
PBT 13.79 25.01 -44.86% 35.41 37.06 -4.45% 40.84 40.66 0.44% 33.71 35.09 -3.93%
Tax 3.95 5.73 -31.06% 8.90 11.20 -20.54% 9.51 10.09 -5.75% 9.24 7.81 18.31%
PAT 9.84 19.28 -48.96% 26.51 25.86 2.51% 31.33 30.57 2.49% 24.47 27.28 -10.30%
PATM 1.93% 4.78% 4.32% 4.79% 4.97% 5.51% 4.99% 4.65%
EPS 1.64 3.38 -51.48% 4.48 4.53 -1.10% 5.49 5.35 2.62% 4.29 4.78 -10.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 2,185.71 2,094.08 2,075.18 1,759.09 2,215.39 1,572.38 1,060.49 1,390.73 1,364.02 1,005.28 1,461.82 Net Sales Growth 5.05% 0.91% 17.97% -20.60% 40.89% 48.27% -23.75% 1.96% 35.69% -31.23% Cost Of Goods Sold 1,642.33 1,540.18 1,418.22 1,263.13 1,692.56 1,174.73 819.49 1,067.99 1,079.67 816.07 1,028.40 Gross Profit 543.38 553.90 656.96 495.96 522.83 397.65 241.01 322.74 284.36 189.21 433.42 GP Margin 24.86% 26.45% 31.66% 28.19% 23.60% 25.29% 22.73% 23.21% 20.85% 18.82% 29.65% Total Expenditure 2,021.54 1,914.13 1,870.33 1,593.05 2,040.40 1,449.57 1,014.87 1,273.36 1,249.21 954.28 1,262.43 Power & Fuel Cost - 28.90 31.36 26.21 43.45 30.08 19.07 17.65 15.46 13.15 19.04 % Of Sales - 1.38% 1.51% 1.49% 1.96% 1.91% 1.80% 1.27% 1.13% 1.31% 1.30% Employee Cost - 42.85 43.55 44.40 45.48 35.39 35.77 33.81 32.35 31.74 35.07 % Of Sales - 2.05% 2.10% 2.52% 2.05% 2.25% 3.37% 2.43% 2.37% 3.16% 2.40% Manufacturing Exp. - 144.40 58.41 75.32 77.74 84.58 53.98 29.69 34.70 26.04 18.77 % Of Sales - 6.90% 2.81% 4.28% 3.51% 5.38% 5.09% 2.13% 2.54% 2.59% 1.28% General & Admin Exp. - 27.85 24.57 28.56 29.62 25.39 23.65 21.51 19.37 18.84 21.97 % Of Sales - 1.33% 1.18% 1.62% 1.34% 1.61% 2.23% 1.55% 1.42% 1.87% 1.50% Selling & Distn. Exp. - 105.43 220.52 145.05 149.22 99.37 62.91 74.41 62.32 44.44 116.12 % Of Sales - 5.03% 10.63% 8.25% 6.74% 6.32% 5.93% 5.35% 4.57% 4.42% 7.94% Miscellaneous Exp. - 24.53 73.70 10.38 2.32 0.03 0.00 28.30 5.33 3.99 116.12 % Of Sales - 1.17% 3.55% 0.59% 0.10% 0.00% 0% 2.03% 0.39% 0.40% 1.58% EBITDA 164.17 179.95 204.85 166.04 174.99 122.81 45.62 117.37 114.81 51.00 199.39 EBITDA Margin 7.51% 8.59% 9.87% 9.44% 7.90% 7.81% 4.30% 8.44% 8.42% 5.07% 13.64% Other Income 43.13 37.18 30.79 16.92 22.40 57.65 74.14 69.05 37.51 34.79 79.70 Interest 37.52 37.30 52.80 64.42 64.49 43.02 36.30 56.48 45.73 41.76 44.13 Depreciation 45.73 45.22 46.37 52.31 45.92 39.20 40.07 37.08 42.45 31.77 38.75 PBT 124.05 134.61 136.47 66.24 86.98 98.24 43.39 92.86 64.15 12.27 196.20 Tax 31.60 33.38 35.84 9.75 29.59 31.68 10.74 6.87 10.59 3.37 41.39 Tax Rate 25.47% 24.80% 26.26% 15.30% 34.02% 33.51% 24.75% 7.40% 16.51% 27.47% 29.12% PAT 92.45 101.23 100.63 53.98 57.38 62.86 32.65 85.99 53.56 8.89 100.74 PAT before Minority Interest 92.45 101.23 100.63 53.98 57.38 62.86 32.65 85.99 53.56 8.89 100.74 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 4.23% 4.83% 4.85% 3.07% 2.59% 4.00% 3.08% 6.18% 3.93% 0.88% 6.89% PAT Growth -9.83% 0.60% 86.42% -5.93% -8.72% 92.53% -62.03% 60.55% 502.47% -91.18% EPS 15.38 16.84 16.74 8.98 9.55 10.46 5.43 14.31 8.91 1.48 16.76

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 2,245.42 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 1,513.63 Net Sales Growth 7.66% 2.81% 18.24% -20.81% 38.21% 51.58% -23.75% 1.96% 35.69% -33.58% Cost Of Goods Sold 1,700.06 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 1,028.40 Gross Profit 545.36 555.34 657.47 496.14 524.71 398.38 241.01 322.74 290.50 189.21 485.23 GP Margin 24.29% 25.97% 31.61% 28.20% 23.62% 24.78% 22.73% 23.21% 21.30% 18.82% 32.06% Total Expenditure 2,081.13 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 1,321.61 Power & Fuel Cost - 28.91 31.36 26.21 43.45 30.08 19.07 17.65 15.46 13.15 19.04 % Of Sales - 1.35% 1.51% 1.49% 1.96% 1.87% 1.80% 1.27% 1.13% 1.31% 1.26% Employee Cost - 43.86 44.32 46.36 46.38 37.13 37.70 35.51 34.09 32.29 35.18 % Of Sales - 2.05% 2.13% 2.64% 2.09% 2.31% 3.55% 2.55% 2.50% 3.21% 2.32% Manufacturing Exp. - 144.41 58.41 75.32 77.74 84.30 53.98 29.69 40.85 26.04 77.53 % Of Sales - 6.75% 2.81% 4.28% 3.50% 5.24% 5.09% 2.13% 2.99% 2.59% 5.12% General & Admin Exp. - 29.35 24.92 30.15 30.43 28.26 24.66 23.41 20.19 19.21 22.77 % Of Sales - 1.37% 1.20% 1.71% 1.37% 1.76% 2.33% 1.68% 1.48% 1.91% 1.50% Selling & Distn. Exp. - 103.69 219.67 140.19 147.96 94.07 57.27 68.78 60.30 43.40 115.63 % Of Sales - 4.85% 10.56% 7.97% 6.66% 5.85% 5.40% 4.95% 4.42% 4.32% 7.64% Miscellaneous Exp. - 24.53 73.70 10.38 2.32 0.03 0.00 28.30 5.33 3.99 115.63 % Of Sales - 1.15% 3.54% 0.59% 0.10% 0.00% 0% 2.03% 0.39% 0.40% 1.52% EBITDA 164.29 180.58 205.09 167.54 176.42 124.51 48.32 119.41 114.27 51.12 192.02 EBITDA Margin 7.32% 8.44% 9.86% 9.52% 7.94% 7.75% 4.56% 8.59% 8.38% 5.09% 12.69% Other Income 42.98 37.08 30.79 16.96 22.43 56.80 72.38 67.53 34.56 34.87 49.59 Interest 37.55 37.30 52.80 64.42 64.49 43.03 36.32 56.49 45.90 41.77 44.33 Depreciation 45.97 45.40 46.38 52.32 45.93 39.21 40.07 37.10 42.56 31.83 39.51 PBT 123.75 134.96 136.69 67.76 88.43 99.07 44.31 93.35 60.38 12.40 157.77 Tax 31.60 33.38 35.84 9.75 29.59 31.68 10.74 6.87 10.00 3.37 41.46 Tax Rate 25.54% 24.73% 26.22% 14.94% 33.46% 33.22% 24.24% 7.36% 16.56% 27.18% 39.98% PAT 92.15 101.58 100.85 55.50 58.84 63.69 33.57 86.47 50.38 9.03 62.24 PAT before Minority Interest 92.15 101.58 100.85 55.50 58.84 63.69 33.57 86.47 50.38 9.03 62.24 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 4.10% 4.75% 4.85% 3.15% 2.65% 3.96% 3.17% 6.22% 3.69% 0.90% 4.11% PAT Growth -10.53% 0.72% 81.71% -5.68% -7.62% 89.72% -61.18% 71.64% 457.92% -85.49% EPS 15.33 16.90 16.78 9.23 9.79 10.60 5.59 14.39 8.38 1.50 10.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 940.15 832.94 744.59 701.84 653.35 600.30 569.35 488.63 663.26 712.33 Share Capital 29.59 28.55 28.55 28.55 28.55 28.55 28.55 28.55 28.55 29.88 Total Reserves 909.06 799.51 716.04 673.28 624.80 571.75 540.79 460.08 634.71 682.44 Non-Current Liabilities 34.72 40.86 58.61 94.28 130.08 181.51 236.92 322.93 377.38 367.43 Secured Loans 3.66 2.03 15.33 49.16 89.58 131.33 190.50 264.69 309.76 298.57 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.73 1.28 1.17 1.67 1.32 2.11 1.77 14.40 13.14 12.93 Current Liabilities 847.01 917.01 1,027.70 799.67 922.68 578.77 443.21 636.64 537.25 548.12 Trade Payables 749.98 517.52 559.53 558.79 577.47 211.71 219.54 398.40 362.56 223.52 Other Current Liabilities 37.13 100.36 222.67 69.08 144.14 135.16 137.92 99.63 44.66 61.34 Short Term Borrowings 52.09 284.57 232.37 151.01 180.44 225.41 76.67 119.54 108.73 237.66 Short Term Provisions 7.82 14.55 13.13 20.79 20.63 6.50 9.09 19.08 21.31 25.60 Total Liabilities 1,821.88 1,790.81 1,830.90 1,595.79 1,706.11 1,360.58 1,249.48 1,448.20 1,577.89 1,627.88 Net Block 312.64 336.68 368.28 396.40 355.41 343.03 346.55 353.53 403.18 393.39 Gross Block 613.72 592.73 577.97 555.24 471.23 420.17 383.63 727.34 712.06 673.55 Accumulated Depreciation 301.08 256.05 209.69 158.85 115.81 77.14 37.08 373.81 308.88 280.16 Non Current Assets 618.07 603.62 675.54 669.09 628.79 480.83 500.12 573.55 500.63 557.41 Capital Work in Progress 15.80 1.01 3.56 2.76 63.00 5.28 18.89 3.40 1.93 3.26 Non Current Investment 133.28 132.16 133.21 130.55 128.92 103.84 103.21 101.00 19.01 18.92 Long Term Loans & Adv. 147.99 130.22 156.20 134.21 76.74 27.31 19.28 107.79 66.21 131.24 Other Non Current Assets 8.36 3.55 14.30 5.18 4.72 1.36 12.19 7.82 10.31 10.59 Current Assets 1,203.82 1,187.19 1,155.36 926.69 1,077.33 879.75 749.36 874.66 1,077.26 1,070.47 Current Investments 0.00 0.63 0.02 0.05 0.57 0.89 1.33 0.89 1.59 10.71 Inventories 305.46 331.56 379.60 216.63 418.30 108.92 127.51 136.01 115.41 172.70 Sundry Debtors 539.85 635.28 427.07 532.41 367.04 323.65 246.17 465.58 282.51 298.35 Cash & Bank 237.02 101.87 221.50 47.22 66.43 154.46 167.50 148.32 178.43 168.75 Other Current Assets 121.49 11.17 13.15 24.17 224.99 291.84 206.84 123.86 499.31 419.97 Short Term Loans & Adv. 106.95 106.67 114.02 106.21 201.52 284.06 170.90 111.08 478.79 393.56 Net Current Assets 356.81 270.18 127.66 127.02 154.65 300.98 306.15 238.02 540.01 522.35 Total Assets 1,821.89 1,790.81 1,830.90 1,595.78 1,706.12 1,360.58 1,249.48 1,448.21 1,577.89 1,627.88

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 942.18 834.88 746.36 702.03 652.19 598.28 566.31 482.46 660.64 654.75 Share Capital 29.59 28.55 28.55 28.55 28.55 28.55 28.55 28.55 28.55 29.88 Total Reserves 911.09 801.45 717.81 673.48 623.64 569.73 537.76 453.91 632.09 624.87 Non-Current Liabilities 34.72 40.86 58.61 94.28 130.08 176.90 236.92 374.47 377.38 368.59 Secured Loans 3.66 2.03 15.33 49.16 89.58 131.33 190.50 315.06 309.76 298.57 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.70 0.00 0.00 Long Term Provisions 1.73 1.28 1.17 1.67 1.32 2.11 1.77 14.44 13.14 12.97 Current Liabilities 843.00 910.17 1,022.20 797.89 915.35 581.22 439.35 642.40 537.30 566.34 Trade Payables 754.86 517.57 561.28 563.38 577.78 211.78 219.59 399.32 362.56 224.79 Other Current Liabilities 35.54 100.60 222.86 62.33 142.72 137.48 133.58 104.41 44.70 78.54 Short Term Borrowings 44.62 277.26 224.78 151.30 174.17 225.41 76.67 119.54 108.73 237.66 Short Term Provisions 7.97 14.74 13.27 20.88 20.68 6.55 9.50 19.12 21.32 25.35 Total Liabilities 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 1,589.68 Net Block 318.33 336.70 368.31 396.42 355.41 345.56 349.13 416.46 404.93 427.68 Gross Block 620.03 593.17 578.43 555.65 471.58 423.05 386.56 790.84 714.25 708.41 Accumulated Depreciation 301.70 256.47 210.12 159.23 116.16 77.49 37.43 374.37 309.32 280.74 Non Current Assets 601.17 577.76 648.77 645.06 605.62 486.09 505.38 474.27 503.34 597.55 Capital Work in Progress 19.88 1.01 3.56 2.76 63.00 5.28 18.89 3.40 1.93 3.26 Non Current Investment 102.30 102.30 102.30 102.30 102.30 102.96 102.30 1.72 18.19 4.28 Long Term Loans & Adv. 152.23 134.20 160.30 138.40 80.27 30.93 22.90 44.08 67.98 150.92 Other Non Current Assets 8.43 3.55 14.30 5.18 4.65 1.36 12.16 8.60 10.31 11.40 Current Assets 1,218.73 1,208.15 1,178.39 949.14 1,091.99 870.30 737.19 1,025.06 1,071.99 992.13 Current Investments 0.00 0.63 0.02 0.05 0.57 0.89 1.33 0.89 1.59 10.71 Inventories 318.34 331.56 379.60 216.63 418.30 108.92 127.51 272.32 115.41 437.05 Sundry Debtors 544.34 655.95 449.99 555.25 382.71 340.61 266.80 485.45 301.16 332.45 Cash & Bank 240.12 102.16 221.60 47.25 66.66 154.76 167.75 148.31 178.72 168.92 Other Current Assets 115.93 11.17 13.15 24.17 223.76 265.12 173.80 118.08 475.10 43.00 Short Term Loans & Adv. 101.46 106.68 114.03 105.78 198.09 257.84 143.96 109.59 457.31 35.15 Net Current Assets 375.73 297.98 156.20 151.25 176.65 289.09 297.84 382.66 534.69 425.79 Total Assets 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 1,589.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 438.15 -59.78 213.34 137.51 159.50 -76.43 207.50 112.09 225.29 -466.55 PBT 134.61 136.47 63.73 86.98 94.54 43.39 92.86 64.15 12.27 142.13 Adjustment 78.57 146.63 127.98 103.59 56.14 41.42 43.92 -161.92 40.48 -29.78 Changes in Working Capital 270.75 -306.24 48.42 -26.25 29.56 -145.86 88.68 223.17 174.83 -541.14 Cash after chg. in Working capital 483.94 -23.14 240.14 164.32 180.24 -61.05 225.46 125.39 227.58 -428.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -45.79 -36.64 -26.79 -26.81 -20.75 -15.39 -17.96 -13.31 -2.28 -37.76 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 -108.94 4.23 -46.32 0.19 -107.48 20.43 2.59 -59.92 -6.91 185.04 Net Fixed Assets -35.78 -12.21 -23.53 -23.77 -108.78 -22.93 328.22 -16.75 -37.18 -86.12 Net Investments -0.49 0.44 -2.63 -1.11 -24.76 -0.19 -2.65 -81.29 9.03 272.83 Others -72.67 16.00 -20.16 25.07 26.06 43.55 -322.98 38.12 21.24 -1.67 Cash from Financing Activity -267.06 -63.37 -35.99 -138.02 -140.05 42.96 -190.91 -82.28 -208.69 342.49 Net Cash Inflow / Outflow 62.15 -118.92 131.03 -0.32 -88.03 -13.04 19.18 -30.11 9.69 60.98 Opening Cash & Equivalents 17.00 135.92 4.89 5.21 154.46 167.50 148.32 178.43 168.75 107.77 Closing Cash & Equivalent 79.15 17.00 135.92 4.89 66.43 154.46 167.50 148.32 178.43 168.75

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 450.94 -59.89 214.31 137.35 131.99 -74.78 204.82 64.41 247.11 -443.36 PBT 134.96 136.69 65.26 88.43 95.33 44.31 93.35 62.46 12.19 104.54 Adjustment 78.59 146.54 128.05 103.60 57.00 43.18 45.47 -160.56 63.76 -26.85 Changes in Working Capital 283.17 -306.49 47.79 -27.88 0.40 -146.88 83.96 175.81 173.41 -483.29 Cash after chg. in Working capital 496.73 -23.26 241.10 164.16 152.73 -59.39 222.78 77.71 249.35 -405.60 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -45.80 -36.64 -26.79 -26.81 -20.75 -15.39 -17.96 -13.31 -2.24 -37.76 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 -119.06 4.26 -46.34 0.16 -104.92 20.59 2.41 -60.58 -28.81 194.33 Net Fixed Assets -35.78 -12.21 -23.53 -23.77 -108.78 -22.93 328.22 -16.75 -37.18 -86.12 Net Investments -0.49 0.44 -2.63 -1.11 -24.76 -0.19 -2.65 -81.29 9.03 272.83 Others -82.79 16.03 -20.18 25.04 28.62 43.71 -323.16 37.46 -0.66 7.62 Cash from Financing Activity -267.22 -63.10 -36.86 -138.03 -115.17 41.20 -187.90 -34.63 -208.37 310.50 Net Cash Inflow / Outflow 64.65 -118.74 131.11 -0.52 -88.10 -12.99 19.33 -30.80 9.93 61.46 Opening Cash & Equivalents 17.29 136.03 4.92 5.44 154.76 167.75 148.42 179.11 168.79 107.46 Closing Cash & Equivalent 81.95 17.29 136.03 4.92 66.66 154.76 167.75 148.31 178.72 168.92

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 158.61 145.01 130.39 122.91 114.42 105.13 99.71 85.57 116.15 119.18 ROA 5.60% 5.56% 3.15% 3.48% 4.10% 2.50% 6.37% 3.54% 0.55% 6.44% ROE 11.46% 12.80% 7.46% 8.47% 10.03% 5.58% 16.26% 9.30% 1.29% 14.84% ROCE 16.21% 17.57% 12.97% 15.36% 13.26% 8.09% 16.11% 10.81% 4.60% 16.18% Fixed Asset Turnover 3.47 3.55 3.10 4.32 3.53 2.64 2.51 1.93 1.46 2.33 Receivable days 102.41 93.43 99.54 74.09 80.17 98.06 93.34 98.43 104.91 73.97 Inventory Days 55.52 62.54 61.86 52.30 61.19 40.69 34.56 33.08 52.04 41.26 Payable days 150.19 138.60 123.46 101.98 95.22 75.33 89.04 110.42 109.29 81.19 Cash Conversion Cycle 7.74 17.37 37.94 24.42 46.13 63.41 38.85 21.10 47.66 34.04 Total Debt/Equity 0.06 0.35 0.38 0.35 0.57 0.74 0.62 0.91 0.66 0.75 Interest Cover 4.61 3.58 1.99 2.35 3.20 2.20 2.64 2.40 1.29 4.22

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 158.95 145.35 130.70 122.94 114.21 104.77 99.17 84.49 115.69 109.55 ROA 5.63% 5.58% 3.24% 3.57% 4.17% 2.58% 6.31% 3.28% 0.57% 3.80% ROE 11.47% 12.79% 7.66% 8.69% 10.19% 5.77% 16.49% 8.81% 1.37% 9.83% ROCE 16.33% 17.68% 13.16% 15.56% 13.40% 8.21% 15.80% 10.24% 4.73% 12.36% Fixed Asset Turnover 3.53 3.55 3.10 4.33 3.59 2.62 2.36 1.84 1.42 2.20 Receivable days 102.43 97.03 104.28 77.05 82.12 104.53 98.65 103.50 114.44 79.04 Inventory Days 55.46 62.39 61.85 52.16 59.85 40.69 52.43 51.02 99.78 105.33 Payable days 146.67 138.39 124.38 102.21 93.38 75.62 89.46 110.56 109.57 77.81 Cash Conversion Cycle 11.22 21.03 41.75 26.99 48.59 69.60 61.62 43.96 104.64 106.56 Total Debt/Equity 0.05 0.34 0.37 0.35 0.56 0.75 0.62 1.03 0.66 0.82 Interest Cover 4.62 3.59 2.01 2.37 3.22 2.22 2.65 2.32 1.30 3.34

Top Investors:

heena vinay kalantri

vikas vijaykumar khemani

india max investment fund limited

the court receiver high court bombay(com arb pet no 31/2020)

Annual Reports:

News Update:

Man Industries - Quarterly Results
11th Aug 2022, 14:16 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.

Feedback