Nifty
Sensex
:
:
14644.70
49792.12
123.55 (0.85%)
393.83 (0.80%)

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
  • 36.84
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 381.84
  • N/A
  • 2.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.10%
  • 0.00%
  • 20.02%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 30.47
  • 0.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.13
  • 0.39
  • -22.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -35.42
  • 86.82
  • 165.95

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 0.95
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.27
  • 36.04
  • 31.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
14.50
38.93
-62.75%
12.95
86.73
-85.07%
66.92
63.44
5.49%
42.38
51.58
-17.84%
Expenses
13.61
40.51
-66.40%
11.84
77.92
-84.80%
66.19
60.50
9.40%
44.06
47.54
-7.32%
EBITDA
0.88
-1.57
-
1.11
8.81
-87.40%
0.74
2.94
-74.83%
-1.68
4.04
-
EBIDTM
6.09%
-4.04%
8.56%
10.16%
1.10%
4.64%
-3.97%
7.84%
Other Income
0.18
0.96
-81.25%
0.86
1.10
-21.82%
1.27
3.20
-60.31%
-0.37
-0.88
-
Interest
9.38
12.62
-25.67%
12.45
12.88
-3.34%
8.97
5.83
53.86%
12.76
14.11
-9.57%
Depreciation
1.53
1.60
-4.38%
1.52
1.58
-3.80%
1.57
1.77
-11.30%
1.59
1.36
16.91%
PBT
-9.85
-14.84
-
-12.01
-4.56
-
-8.52
-1.45
-
-16.40
-12.30
-
Tax
-0.02
0.12
-
0.07
0.74
-90.54%
0.34
0.11
209.09%
-0.12
-0.01
-
PAT
-9.83
-14.96
-
-12.08
-5.29
-
-8.87
-1.56
-
-16.29
-12.30
-
PATM
-67.83%
-38.41%
-93.29%
-6.10%
-13.25%
-2.47%
-38.43%
-23.84%
EPS
-7.86
-12.13
-
-9.66
-4.31
-
-7.09
-0.64
-
-12.87
-4.94
-

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
136.75
234.97
234.54
231.97
202.74
62.15
60.32
110.35
168.05
191.70
124.80
Net Sales Growth
-43.18%
0.18%
1.11%
14.42%
226.21%
3.03%
-45.34%
-34.34%
-12.34%
53.61%
 
Cost Of Goods Sold
96.14
162.15
148.58
148.41
138.78
12.34
21.97
53.42
98.87
128.15
59.66
Gross Profit
40.61
72.82
85.96
83.56
63.96
49.81
38.36
56.93
69.18
63.55
65.13
GP Margin
29.69%
30.99%
36.65%
36.02%
31.55%
80.14%
63.59%
51.59%
41.17%
33.15%
52.19%
Total Expenditure
135.70
228.68
204.63
208.89
189.53
55.98
56.39
102.27
160.20
174.62
101.89
Power & Fuel Cost
-
12.09
9.24
8.21
7.34
5.96
5.93
1.01
0.38
0.46
0.15
% Of Sales
-
5.15%
3.94%
3.54%
3.62%
9.59%
9.83%
0.92%
0.23%
0.24%
0.12%
Employee Cost
-
5.76
6.89
6.02
4.28
3.21
2.77
3.17
2.71
4.32
2.08
% Of Sales
-
2.45%
2.94%
2.60%
2.11%
5.16%
4.59%
2.87%
1.61%
2.25%
1.67%
Manufacturing Exp.
-
12.92
5.17
4.17
10.38
19.29
8.50
34.41
48.42
34.89
36.13
% Of Sales
-
5.50%
2.20%
1.80%
5.12%
31.04%
14.09%
31.18%
28.81%
18.20%
28.95%
General & Admin Exp.
-
30.92
26.88
29.58
23.58
12.09
10.97
4.99
5.45
4.71
2.92
% Of Sales
-
13.16%
11.46%
12.75%
11.63%
19.45%
18.19%
4.52%
3.24%
2.46%
2.34%
Selling & Distn. Exp.
-
2.65
4.35
7.96
4.24
0.71
4.00
2.07
3.91
1.98
0.85
% Of Sales
-
1.13%
1.85%
3.43%
2.09%
1.14%
6.63%
1.88%
2.33%
1.03%
0.68%
Miscellaneous Exp.
-
2.18
3.52
4.55
0.94
2.38
2.27
3.20
0.45
0.11
0.85
% Of Sales
-
0.93%
1.50%
1.96%
0.46%
3.83%
3.76%
2.90%
0.27%
0.06%
0.07%
EBITDA
1.05
6.29
29.91
23.08
13.21
6.17
3.93
8.08
7.85
17.08
22.91
EBITDA Margin
0.77%
2.68%
12.75%
9.95%
6.52%
9.93%
6.52%
7.32%
4.67%
8.91%
18.36%
Other Income
1.94
2.96
5.69
3.47
3.15
4.96
27.74
11.58
9.20
1.21
0.10
Interest
43.56
47.23
34.49
22.95
16.66
14.87
25.16
10.35
4.53
1.50
0.48
Depreciation
6.21
6.35
6.18
5.63
5.47
5.30
2.41
2.96
0.86
1.06
1.18
PBT
-46.78
-44.32
-5.07
-2.05
-5.78
-9.05
4.10
6.36
11.66
15.74
21.34
Tax
0.27
1.08
0.66
1.99
3.74
0.23
1.80
1.48
4.45
4.44
6.51
Tax Rate
-0.58%
-2.44%
-13.02%
-97.07%
-64.71%
-2.54%
43.90%
23.27%
38.16%
28.21%
30.51%
PAT
-47.07
-45.52
-2.01
-2.42
-7.66
-2.00
2.50
4.37
6.28
9.51
12.61
PAT before Minority Interest
-46.89
-45.40
-5.73
-4.04
-9.51
-9.28
2.30
4.88
7.21
11.29
14.83
Minority Interest
0.18
-0.12
3.72
1.62
1.85
7.28
0.20
-0.51
-0.93
-1.78
-2.22
PAT Margin
-34.42%
-19.37%
-0.86%
-1.04%
-3.78%
-3.22%
4.14%
3.96%
3.74%
4.96%
10.10%
PAT Growth
0.00%
-
-
-
-
-
-42.79%
-30.41%
-33.96%
-24.58%
 
EPS
-37.66
-36.42
-1.61
-1.94
-6.13
-1.60
2.00
3.50
5.02
7.61
10.09

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
38.06
83.39
88.17
85.42
83.57
84.81
81.27
75.78
71.25
63.48
Share Capital
12.51
12.51
12.51
12.51
12.51
12.51
12.51
12.51
12.51
12.51
Total Reserves
25.55
70.88
75.66
72.91
71.06
72.30
68.76
63.27
58.74
50.97
Non-Current Liabilities
336.97
303.49
250.50
280.05
181.39
268.85
172.66
33.82
15.16
101.84
Secured Loans
222.72
273.42
206.10
233.72
134.82
220.83
124.02
29.34
13.14
97.53
Unsecured Loans
108.14
24.44
36.76
37.88
36.76
36.76
36.76
0.00
1.09
3.20
Long Term Provisions
0.64
0.55
0.39
0.40
0.26
0.28
0.23
0.18
0.16
0.15
Current Liabilities
157.39
253.06
273.96
273.35
382.14
263.61
330.50
406.23
381.51
222.31
Trade Payables
85.29
77.24
68.89
57.14
27.02
29.72
30.95
64.77
35.91
30.82
Other Current Liabilities
62.40
77.89
97.86
100.67
236.58
163.22
198.59
203.35
321.76
181.06
Short Term Borrowings
9.63
97.50
103.97
112.53
117.49
68.52
99.00
129.66
16.67
1.00
Short Term Provisions
0.07
0.43
3.25
3.01
1.04
2.15
1.95
8.45
7.16
9.43
Total Liabilities
532.42
641.56
651.25
677.81
687.94
665.38
632.74
563.63
514.79
432.73
Net Block
228.05
232.77
4.73
2.87
188.07
193.07
130.28
4.76
5.85
6.61
Gross Block
267.28
265.66
11.86
9.22
203.61
203.91
138.63
10.34
10.88
10.61
Accumulated Depreciation
39.24
32.89
7.14
6.35
15.54
10.85
8.36
5.58
5.02
4.00
Non Current Assets
267.82
266.57
235.89
222.38
216.73
215.31
220.20
14.17
111.31
18.05
Capital Work in Progress
0.00
0.00
0.00
0.00
0.26
0.36
73.18
0.00
93.21
0.00
Non Current Investment
6.87
4.78
203.44
200.33
7.27
9.90
8.49
7.38
7.38
7.38
Long Term Loans & Adv.
31.95
28.29
26.97
18.91
17.44
8.62
1.98
1.44
4.82
4.02
Other Non Current Assets
0.95
0.74
0.75
0.27
3.69
3.36
6.28
0.59
0.04
0.05
Current Assets
264.14
373.61
414.40
454.05
470.40
449.10
412.54
549.45
403.48
414.62
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
177.10
286.13
312.53
374.90
437.27
394.99
346.66
487.95
339.32
346.79
Sundry Debtors
49.28
44.91
51.23
56.89
18.59
42.13
32.69
31.36
31.83
24.43
Cash & Bank
7.63
7.64
14.54
8.28
6.22
3.93
9.54
3.45
8.47
15.53
Other Current Assets
30.14
3.56
3.43
3.26
8.33
8.05
23.64
26.70
23.86
27.87
Short Term Loans & Adv.
24.72
31.37
32.67
10.73
6.40
5.83
15.92
18.24
16.17
10.57
Net Current Assets
106.75
120.55
140.44
180.70
88.26
185.49
82.04
143.23
21.97
192.31
Total Assets
532.42
641.57
651.25
677.81
687.93
665.39
632.74
563.62
514.79
432.73

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
71.11
44.24
87.46
-68.32
49.79
-32.94
1.02
-234.55
69.44
-51.57
PBT
-44.32
-5.08
2.29
-4.77
-9.05
4.09
6.36
11.66
15.74
21.34
Adjustment
53.86
40.40
27.89
21.30
16.18
5.30
17.27
-4.24
1.11
1.55
Changes in Working Capital
64.85
11.90
59.74
-81.69
45.93
-39.28
-16.35
-238.34
57.93
-71.89
Cash after chg. in Working capital
74.39
47.22
89.92
-65.15
53.06
-29.88
7.28
-230.91
74.78
-49.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.29
-2.98
-2.46
-3.17
-3.26
-3.06
-6.26
-3.64
-5.34
-2.57
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
-3.51
-11.68
-17.16
-1.06
3.34
-2.64
-27.76
104.88
-86.70
-11.81
Net Fixed Assets
-0.16
-15.70
-0.70
1.44
0.40
-0.05
-0.02
0.66
-0.09
-0.28
Net Investments
-5.20
-49.51
-3.11
-13.08
3.40
-0.26
-0.01
0.00
0.00
0.00
Others
1.85
53.53
-13.35
10.58
-0.46
-2.33
-27.73
104.22
-86.61
-11.53
Cash from Financing Activity
-67.60
-39.46
-64.04
71.44
-51.14
31.76
30.24
125.33
17.23
61.36
Net Cash Inflow / Outflow
-0.01
-6.90
6.26
2.06
1.99
-3.82
3.50
-4.33
-0.03
-2.02
Opening Cash & Equivalents
7.64
14.54
8.28
6.22
0.51
4.33
0.83
4.48
4.51
6.53
Closing Cash & Equivalent
7.63
7.64
14.54
8.28
2.50
0.51
4.33
0.14
4.48
4.51

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.)
30.06
65.56
69.72
67.18
66.17
67.02
64.97
60.58
56.96
50.70
ROA
-7.73%
-0.89%
-0.61%
-1.39%
-1.37%
0.35%
0.82%
1.34%
2.38%
3.90%
ROE
-75.92%
-6.77%
-4.71%
-11.41%
-11.14%
2.78%
6.21%
9.81%
16.77%
25.50%
ROCE
0.67%
6.33%
4.41%
2.26%
1.25%
6.93%
4.74%
5.05%
5.63%
8.43%
Fixed Asset Turnover
0.88
0.94
22.01
1.91
0.30
0.35
1.48
15.84
17.84
12.03
Receivable days
73.16
74.81
85.06
67.94
178.31
226.37
105.93
68.63
53.56
49.53
Inventory Days
359.79
465.83
540.84
731.08
2443.99
2243.72
1380.24
898.40
653.19
924.54
Payable days
316.77
171.92
194.13
139.69
219.58
241.31
178.99
117.59
70.93
87.34
Cash Conversion Cycle
116.18
368.72
431.78
659.33
2402.71
2228.78
1307.18
849.44
635.82
886.73
Total Debt/Equity
9.38
4.82
4.17
4.90
4.65
4.50
3.72
3.24
3.49
3.60
Interest Cover
0.06
0.85
0.91
0.65
0.39
1.16
1.61
3.58
11.49
45.20

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.