Nifty
Sensex
:
:
11896.80
40544.37
23.75 (0.20%)
112.77 (0.28%)

Construction - Real Estate

Rating :
N/A

BSE: 533078 | NSE: MANJEERA

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40.97
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 428.85
  • N/A
  • 0.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.10%
  • 0.00%
  • 20.35%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.64
  • 31.21
  • 4.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.30
  • 50.07
  • 17.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.27
  • 0.29
  • -35.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.91
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 0.86
  • 0.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.70
  • 33.99
  • 21.24

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
12.95
86.73
-85.07%
66.92
63.56
5.29%
42.38
51.58
-17.84%
38.93
63.44
-38.63%
Expenses
11.84
77.92
-84.80%
66.19
60.76
8.94%
44.06
47.54
-7.32%
40.51
48.61
-16.66%
EBITDA
1.11
8.81
-87.40%
0.74
2.80
-73.57%
-1.68
4.04
-
-1.57
14.83
-
EBIDTM
8.56%
10.16%
1.10%
4.40%
-3.97%
7.84%
-4.04%
23.38%
Other Income
0.86
1.10
-21.82%
1.27
3.09
-58.90%
-0.37
-0.88
-
0.96
2.26
-57.52%
Interest
12.45
12.88
-3.34%
8.97
5.83
53.86%
12.76
14.11
-9.57%
12.62
7.91
59.54%
Depreciation
1.52
1.58
-3.80%
1.57
1.77
-11.30%
1.59
1.36
16.91%
1.60
1.55
3.23%
PBT
-12.01
-4.56
-
-8.52
-1.71
-
-16.40
-12.30
-
-14.84
7.63
-
Tax
0.07
0.74
-90.54%
0.34
0.14
142.86%
-0.12
-0.01
-
0.12
0.03
300.00%
PAT
-12.08
-5.29
-
-8.87
-1.84
-
-16.29
-12.30
-
-14.96
7.60
-
PATM
-93.29%
-6.10%
-13.25%
-2.90%
-38.43%
-23.84%
-38.41%
11.98%
EPS
-9.66
-4.24
-
-7.09
-1.47
-
-13.03
-9.84
-
-11.96
6.08
-

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
161.18
234.54
231.97
202.74
62.15
60.32
110.35
168.05
191.70
124.80
59.84
Net Sales Growth
-39.25%
1.11%
14.42%
226.21%
3.03%
-45.34%
-34.34%
-12.34%
53.61%
108.56%
 
Cost Of Goods Sold
114.98
148.58
148.41
138.78
12.34
21.97
53.42
98.87
128.15
59.66
16.79
Gross Profit
46.20
85.96
83.56
63.96
49.81
38.36
56.93
69.18
63.55
65.13
43.05
GP Margin
28.66%
36.65%
36.02%
31.55%
80.14%
63.59%
51.59%
41.17%
33.15%
52.19%
71.94%
Total Expenditure
162.60
204.63
208.89
189.53
55.98
56.39
102.27
160.20
174.62
101.89
46.37
Power & Fuel Cost
-
9.24
8.21
7.34
5.96
5.93
1.01
0.38
0.46
0.15
0.00
% Of Sales
-
3.94%
3.54%
3.62%
9.59%
9.83%
0.92%
0.23%
0.24%
0.12%
0%
Employee Cost
-
6.92
6.02
4.28
3.21
2.77
3.17
2.71
4.32
2.08
2.06
% Of Sales
-
2.95%
2.60%
2.11%
5.16%
4.59%
2.87%
1.61%
2.25%
1.67%
3.44%
Manufacturing Exp.
-
1.27
4.17
10.38
19.29
8.50
34.41
48.42
34.89
36.13
27.35
% Of Sales
-
0.54%
1.80%
5.12%
31.04%
14.09%
31.18%
28.81%
18.20%
28.95%
45.71%
General & Admin Exp.
-
30.75
29.58
23.58
12.09
10.97
4.99
5.45
4.71
2.92
2.42
% Of Sales
-
13.11%
12.75%
11.63%
19.45%
18.19%
4.52%
3.24%
2.46%
2.34%
4.04%
Selling & Distn. Exp.
-
4.35
7.96
4.24
0.71
4.00
2.07
3.91
1.98
0.85
0.50
% Of Sales
-
1.85%
3.43%
2.09%
1.14%
6.63%
1.88%
2.33%
1.03%
0.68%
0.84%
Miscellaneous Exp.
-
3.52
4.55
0.94
2.38
2.27
3.20
0.45
0.11
0.09
0.50
% Of Sales
-
1.50%
1.96%
0.46%
3.83%
3.76%
2.90%
0.27%
0.06%
0.07%
0.22%
EBITDA
-1.40
29.91
23.08
13.21
6.17
3.93
8.08
7.85
17.08
22.91
13.47
EBITDA Margin
-0.87%
12.75%
9.95%
6.52%
9.93%
6.52%
7.32%
4.67%
8.91%
18.36%
22.51%
Other Income
2.72
5.69
3.47
3.15
4.96
27.74
11.58
9.20
1.21
0.10
0.62
Interest
46.80
34.49
22.95
16.66
14.87
25.16
10.35
4.53
1.50
0.48
0.74
Depreciation
6.28
6.18
5.63
5.47
5.30
2.41
2.96
0.86
1.06
1.18
1.03
PBT
-51.77
-5.07
-2.05
-5.78
-9.05
4.10
6.36
11.66
15.74
21.34
12.33
Tax
0.41
0.66
1.99
3.74
0.23
1.80
1.48
4.45
4.44
6.51
2.38
Tax Rate
-0.79%
-13.02%
-97.07%
-64.71%
-2.54%
43.90%
23.27%
38.16%
28.21%
30.51%
19.30%
PAT
-52.20
-2.01
-2.42
-7.66
-2.00
2.50
4.37
6.28
9.51
12.61
10.05
PAT before Minority Interest
-52.23
-5.73
-4.04
-9.51
-9.28
2.30
4.88
7.21
11.29
14.83
9.95
Minority Interest
-0.03
3.72
1.62
1.85
7.28
0.20
-0.51
-0.93
-1.78
-2.22
0.10
PAT Margin
-32.39%
-0.86%
-1.04%
-3.78%
-3.22%
4.14%
3.96%
3.74%
4.96%
10.10%
16.79%
PAT Growth
0.00%
-
-
-
-
-42.79%
-30.41%
-33.96%
-24.58%
25.47%
 
EPS
-41.76
-1.61
-1.94
-6.13
-1.60
2.00
3.50
5.02
7.61
10.09
8.04

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
83.39
88.17
85.42
83.57
84.81
81.27
75.78
71.25
63.48
53.04
Share Capital
12.51
12.51
12.51
12.51
12.51
12.51
12.51
12.51
12.51
12.51
Total Reserves
70.88
75.66
72.91
71.06
72.30
68.76
63.27
58.74
50.97
40.53
Non-Current Liabilities
303.49
250.50
280.05
181.39
268.85
172.66
33.82
15.16
101.84
174.57
Secured Loans
273.42
206.10
233.72
134.82
220.83
124.02
29.34
13.14
97.53
128.94
Unsecured Loans
24.44
36.76
37.88
36.76
36.76
36.76
0.00
1.09
3.20
44.52
Long Term Provisions
0.55
0.39
0.40
0.26
0.28
0.23
0.18
0.16
0.15
0.00
Current Liabilities
253.06
273.96
273.35
382.14
263.61
330.50
406.23
381.51
222.31
57.64
Trade Payables
77.24
68.89
57.14
27.02
29.72
30.95
64.77
35.91
30.82
17.36
Other Current Liabilities
77.89
97.86
100.67
236.58
163.22
198.59
203.35
321.76
181.06
36.81
Short Term Borrowings
97.50
103.97
112.53
117.49
68.52
99.00
129.66
16.67
1.00
0.00
Short Term Provisions
0.43
3.25
3.01
1.04
2.15
1.95
8.45
7.16
9.43
3.46
Total Liabilities
641.56
651.25
677.81
687.94
665.38
632.74
563.63
514.79
432.73
328.13
Net Block
31.54
4.73
2.87
188.07
193.07
130.28
4.76
5.85
6.61
7.04
Gross Block
39.43
11.86
9.22
203.61
203.91
138.63
10.34
10.88
10.61
10.13
Accumulated Depreciation
7.89
7.14
6.35
15.54
10.85
8.36
5.58
5.02
4.00
3.10
Non Current Assets
266.57
235.89
222.38
216.73
215.31
220.20
14.17
111.31
18.05
14.42
Capital Work in Progress
0.00
0.00
0.00
0.26
0.36
73.18
0.00
93.21
0.00
0.00
Non Current Investment
206.01
203.44
200.33
7.27
9.90
8.49
7.38
7.38
7.38
7.38
Long Term Loans & Adv.
28.29
26.97
18.91
17.44
8.62
1.98
1.44
4.82
4.02
0.00
Other Non Current Assets
0.74
0.75
0.27
3.69
3.36
6.28
0.59
0.04
0.05
0.00
Current Assets
373.61
414.40
454.05
470.40
449.10
412.54
549.45
403.48
414.62
313.57
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
286.13
312.53
374.90
437.27
394.99
346.66
487.95
339.32
346.79
285.42
Sundry Debtors
44.91
51.23
56.89
18.59
42.13
32.69
31.36
31.83
24.43
9.45
Cash & Bank
7.64
14.54
8.28
6.22
3.93
9.54
3.45
8.47
15.53
6.53
Other Current Assets
34.93
3.43
3.26
1.93
8.05
23.64
26.70
23.86
27.87
12.19
Short Term Loans & Adv.
31.37
32.67
10.73
6.40
5.83
15.92
18.24
16.17
10.57
12.15
Net Current Assets
120.55
140.44
180.70
88.26
185.49
82.04
143.23
21.97
192.31
255.93
Total Assets
641.57
651.25
677.81
687.93
665.39
632.74
563.62
514.79
432.73
328.13

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
44.24
87.46
-68.32
49.79
-32.94
1.02
-234.55
69.44
-51.57
-37.09
PBT
-5.08
2.29
-4.77
-9.05
4.09
6.36
11.66
15.74
21.34
12.33
Adjustment
40.40
27.89
21.30
16.18
5.30
17.27
-4.24
1.11
1.55
1.46
Changes in Working Capital
11.90
59.74
-81.69
45.93
-39.28
-16.35
-238.34
57.93
-71.89
-50.17
Cash after chg. in Working capital
47.22
89.92
-65.15
53.06
-29.88
7.28
-230.91
74.78
-49.00
-36.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.98
-2.46
-3.17
-3.26
-3.06
-6.26
-3.64
-5.34
-2.57
-0.71
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
-11.68
-17.16
-1.06
3.34
-2.64
-27.76
104.88
-86.70
-11.81
-0.85
Net Fixed Assets
-0.54
-0.70
1.44
0.40
-0.05
-0.02
0.66
-0.09
-0.28
-0.89
Net Investments
-63.91
-3.11
-13.08
3.40
-0.26
-0.01
0.00
0.00
0.00
0.04
Others
52.77
-13.35
10.58
-0.46
-2.33
-27.73
104.22
-86.61
-11.53
0.00
Cash from Financing Activity
-39.46
-64.04
71.44
-51.14
31.76
30.24
125.33
17.23
61.36
37.66
Net Cash Inflow / Outflow
-6.90
6.26
2.06
1.99
-3.82
3.50
-4.33
-0.03
-2.02
-0.28
Opening Cash & Equivalents
14.54
8.28
6.22
0.51
4.33
0.83
4.48
4.51
6.53
6.80
Closing Cash & Equivalent
7.64
14.54
8.28
2.50
0.51
4.33
0.14
4.48
4.51
6.53

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.)
65.56
69.72
67.18
66.17
67.02
64.97
60.58
56.96
50.70
42.29
ROA
-0.89%
-0.61%
-1.39%
-1.37%
0.35%
0.82%
1.34%
2.38%
3.90%
3.27%
ROE
-6.77%
-4.71%
-11.41%
-11.14%
2.78%
6.21%
9.81%
16.77%
25.50%
20.43%
ROCE
6.33%
4.41%
2.26%
1.25%
6.93%
4.74%
5.05%
5.63%
8.43%
6.36%
Fixed Asset Turnover
9.15
22.01
1.91
0.30
0.35
1.48
15.84
17.84
12.03
6.30
Receivable days
74.81
85.06
67.94
178.31
226.37
105.93
68.63
53.56
49.53
42.13
Inventory Days
465.83
540.84
731.08
2443.99
2243.72
1380.24
898.40
653.19
924.54
1615.43
Payable days
179.40
194.13
139.69
219.58
241.31
178.99
117.59
70.93
87.34
98.52
Cash Conversion Cycle
361.24
431.78
659.33
2402.71
2228.78
1307.18
849.44
635.82
886.73
1559.04
Total Debt/Equity
4.82
4.17
4.90
4.65
4.50
3.72
3.24
3.49
3.60
3.28
Interest Cover
0.85
0.91
0.65
0.39
1.16
1.61
3.58
11.49
45.20
17.72

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.