Nifty

:

24631.30

Sensex

:

80597.66

11.95 (0.05%)
57.75 (0.07%)

Login

Nifty
Sensex

:
:

24631.30
80597.66

11.95 (0.05%)
57.75 (0.07%)

Mangalam Worldwide Ltd.

Steel & Iron Products

Rating :

72/99

BSE: Not Listed | NSE: MWL

Watchlist

NSE BSE

186.10

14-Aug-2025

Open
High
Low
Previous Close

191.35
191.35
186.05
191.35

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

9600
1806840
192
128.2

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

552.73
16.45
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

737.99
0.11%
2.08

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
28.57
18.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
65.39
23.64

PAT CAGR (%)

10 Years
5 Years
3 Years

-
61.90
19.63

P:E (Median)

8 Years
5 Years
3 Years

-
-
18.78

P:BV (Average)

8 Years
5 Years
3 Years

-
-
4.20

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
13.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 275.73 229.15 20.33% 324.04 236.57 36.97% 269.79 181.07 49.00% 237.73 199.10 19.40%
Expenses 259.93 217.57 19.47% 309.13 225.56 37.05% 254.87 170.38 49.59% 225.36 190.56 18.26%
EBITDA 15.80 11.58 36.44% 14.92 11.01 35.51% 14.93 10.69 39.66% 12.36 8.54 44.73%
EBIDTM 5.73% 5.05% 4.60% 4.66% 5.53% 5.90% 5.20% 4.29%
Other Income 3.67 1.07 242.99% 0.52 2.45 -78.78% 1.98 0.15 1,220.00% 1.76 0.97 81.44%
Interest 7.43 4.51 64.75% 6.86 4.37 56.98% 6.98 3.94 77.16% 5.44 3.85 41.30%
Depreciation 2.21 1.85 19.46% 2.08 1.71 21.64% 1.94 1.66 16.87% 1.90 1.55 22.58%
PBT 9.83 6.29 56.28% 8.35 7.39 12.99% 7.99 5.25 52.19% 6.79 4.11 65.21%
Tax -0.27 0.30 - -0.13 0.15 - -0.04 -0.82 - -0.12 0.29 -
PAT 10.11 5.99 68.78% 8.48 7.24 17.13% 8.04 6.06 32.67% 6.91 3.82 80.89%
PATM 3.66% 2.61% 2.62% 3.06% 2.98% 3.35% 2.91% 1.92%
EPS 3.40 2.02 68.32% 2.86 2.44 17.21% 2.71 2.04 32.84% 2.33 1.29 80.62%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 275.73 229.15 20.33% 324.04 236.57 36.97% 269.79 181.07 49.00% 237.73 199.10 19.40%
Expenses 259.69 217.33 19.49% 308.91 225.07 37.25% 254.74 170.38 49.51% 225.12 190.07 18.44%
EBITDA 16.04 11.82 35.70% 15.13 11.51 31.45% 15.05 10.69 40.79% 12.61 9.03 39.65%
EBIDTM 5.82% 5.16% 4.67% 4.86% 5.58% 5.90% 5.31% 4.54%
Other Income 3.67 1.07 242.99% 0.52 2.45 -78.78% 1.98 0.15 1,220.00% 1.76 0.97 81.44%
Interest 7.43 4.51 64.75% 6.86 4.37 56.98% 6.86 3.94 74.11% 5.44 3.85 41.30%
Depreciation 2.42 2.06 17.48% 2.29 2.13 7.51% 2.15 1.66 29.52% 2.11 1.97 7.11%
PBT 9.86 6.31 56.26% 8.35 7.46 11.93% 8.03 5.24 53.24% 6.82 4.18 63.16%
Tax -0.26 0.30 - -0.13 -4.36 - -0.05 -0.82 - -0.13 2.05 -
PAT 10.13 6.01 68.55% 8.48 11.82 -28.26% 8.08 6.06 33.33% 6.96 2.13 226.76%
PATM 3.67% 2.63% 2.62% 4.99% 2.99% 3.35% 2.93% 1.07%
EPS 3.41 2.31 47.62% 2.85 4.10 -30.49% 2.71 2.47 9.72% 2.67 0.87 206.90%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,107.29 1,060.71 818.11 644.49 523.03 301.92 Net Sales Growth 30.90% 29.65% 26.94% 23.22% 73.23% Cost Of Goods Sold 877.18 837.24 634.95 506.72 405.33 223.29 Gross Profit 230.11 223.48 183.16 137.76 117.71 78.63 GP Margin 20.78% 21.07% 22.39% 21.38% 22.51% 26.04% Total Expenditure 1,049.29 1,006.71 780.62 626.09 533.47 297.48 Power & Fuel Cost - 36.14 35.74 32.96 27.90 28.38 % Of Sales - 3.41% 4.37% 5.11% 5.33% 9.40% Employee Cost - 28.54 18.18 12.13 4.37 2.60 % Of Sales - 2.69% 2.22% 1.88% 0.84% 0.86% Manufacturing Exp. - 82.84 74.87 58.73 47.03 33.45 % Of Sales - 7.81% 9.15% 9.11% 8.99% 11.08% General & Admin Exp. - 10.47 7.63 5.61 6.64 3.01 % Of Sales - 0.99% 0.93% 0.87% 1.27% 1.00% Selling & Distn. Exp. - 10.82 8.67 9.31 20.23 6.75 % Of Sales - 1.02% 1.06% 1.44% 3.87% 2.24% Miscellaneous Exp. - 0.66 0.58 0.62 21.98 0.00 % Of Sales - 0.06% 0.07% 0.10% 4.20% 0% EBITDA 58.01 54.00 37.49 18.40 -10.44 4.44 EBITDA Margin 5.24% 5.09% 4.58% 2.85% -2.00% 1.47% Other Income 7.93 5.32 4.36 2.16 32.43 1.39 Interest 26.71 24.00 15.13 3.66 2.27 2.24 Depreciation 8.13 7.76 6.40 4.85 1.14 0.02 PBT 32.96 27.56 20.32 12.04 18.58 3.57 Tax -0.56 0.00 0.22 -1.13 6.19 0.92 Tax Rate -1.70% 0.00% 1.08% -7.26% 33.32% 25.77% PAT 33.54 29.41 20.10 16.69 12.39 2.65 PAT before Minority Interest 33.54 29.41 20.10 16.69 12.39 2.65 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.03% 2.77% 2.46% 2.59% 2.37% 0.88% PAT Growth 45.13% 46.32% 20.43% 34.71% 367.55% EPS 11.29 9.90 6.77 5.62 4.17 0.89

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,107.29 1,060.71 818.11 644.49 523.03 301.93 Net Sales Growth 30.90% 29.65% 26.94% 23.22% 73.23% Cost Of Goods Sold 877.18 837.24 634.95 506.72 405.33 223.29 Gross Profit 230.11 223.48 183.16 137.76 117.71 78.64 GP Margin 20.78% 21.07% 22.39% 21.38% 22.51% 26.05% Total Expenditure 1,048.46 1,005.76 779.64 625.47 533.46 297.49 Power & Fuel Cost - 36.14 35.74 32.96 27.90 28.38 % Of Sales - 3.41% 4.37% 5.11% 5.33% 9.40% Employee Cost - 28.54 18.18 12.13 4.37 2.60 % Of Sales - 2.69% 2.22% 1.88% 0.84% 0.86% Manufacturing Exp. - 82.84 74.87 58.73 47.03 33.45 % Of Sales - 7.81% 9.15% 9.11% 8.99% 11.08% General & Admin Exp. - 9.53 6.65 5.00 6.65 3.01 % Of Sales - 0.90% 0.81% 0.78% 1.27% 1.00% Selling & Distn. Exp. - 10.82 8.67 9.31 20.21 6.75 % Of Sales - 1.02% 1.06% 1.44% 3.86% 2.24% Miscellaneous Exp. - 0.66 0.58 0.62 21.98 0.00 % Of Sales - 0.06% 0.07% 0.10% 4.20% 0% EBITDA 58.83 54.95 38.47 19.02 -10.43 4.44 EBITDA Margin 5.31% 5.18% 4.70% 2.95% -1.99% 1.47% Other Income 7.93 5.32 4.36 2.20 32.43 1.39 Interest 26.59 24.01 15.13 3.67 2.27 2.24 Depreciation 8.97 8.61 7.25 5.43 1.14 0.02 PBT 33.06 27.66 20.46 12.12 18.59 3.57 Tax -0.57 -0.01 -2.52 -1.94 6.20 0.92 Tax Rate -1.72% -0.03% -12.32% -12.40% 33.35% 25.77% PAT 33.65 29.48 21.83 17.22 12.39 2.65 PAT before Minority Interest 33.60 29.53 22.98 17.58 12.39 2.65 Minority Interest -0.05 -0.05 -1.15 -0.36 0.00 0.00 PAT Margin 3.04% 2.78% 2.67% 2.67% 2.37% 0.88% PAT Growth 29.32% 35.04% 26.77% 38.98% 367.55% EPS 11.33 9.93 7.35 5.80 4.17 0.89

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 247.63 172.15 128.60 45.48 12.90 Share Capital 29.70 26.00 24.50 18.01 0.20 Total Reserves 217.93 136.26 104.10 27.47 12.70 Non-Current Liabilities 27.67 24.77 22.32 6.41 0.00 Secured Loans 14.13 17.76 15.93 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.65 1.13 0.56 0.22 0.02 Current Liabilities 351.28 206.31 96.95 70.71 33.13 Trade Payables 113.89 47.87 12.39 18.13 16.23 Other Current Liabilities 62.15 73.86 14.18 5.63 0.72 Short Term Borrowings 173.19 80.95 67.08 46.88 16.13 Short Term Provisions 2.05 3.63 3.31 0.07 0.05 Total Liabilities 626.58 403.23 247.87 122.60 46.03 Net Block 84.18 87.40 77.95 50.33 0.07 Gross Block 130.31 126.90 111.08 83.19 0.13 Accumulated Depreciation 46.13 39.50 33.14 32.85 0.06 Non Current Assets 129.51 105.39 91.47 57.36 6.40 Capital Work in Progress 0.00 1.60 0.00 0.02 0.00 Non Current Investment 35.64 7.31 4.64 4.70 5.90 Long Term Loans & Adv. 1.66 1.45 1.38 2.29 0.43 Other Non Current Assets 8.03 7.62 7.50 0.01 0.00 Current Assets 497.07 297.85 156.41 65.23 39.62 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 281.88 145.51 64.52 34.88 25.43 Sundry Debtors 167.12 99.18 52.18 15.47 9.54 Cash & Bank 5.90 2.45 4.96 5.25 0.83 Other Current Assets 42.16 1.96 0.82 2.14 3.81 Short Term Loans & Adv. 35.30 48.76 33.92 7.48 2.89 Net Current Assets 145.78 91.54 59.45 -5.48 6.50 Total Assets 626.58 403.24 247.88 122.59 46.02

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 255.92 180.38 135.10 45.48 12.91 Share Capital 29.70 26.00 24.50 18.01 0.20 Total Reserves 226.22 144.48 110.60 27.47 12.70 Non-Current Liabilities 24.11 21.24 21.55 6.41 0.00 Secured Loans 14.13 17.76 15.93 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.65 1.13 0.56 0.22 0.02 Current Liabilities 350.35 206.46 97.50 70.76 34.47 Trade Payables 112.88 47.87 12.86 18.13 16.24 Other Current Liabilities 62.18 73.97 14.21 5.63 0.72 Short Term Borrowings 173.23 80.99 67.12 46.92 17.47 Short Term Provisions 2.06 3.63 3.31 0.07 0.05 Total Liabilities 636.12 413.77 258.69 122.66 47.39 Net Block 95.28 99.35 90.75 50.33 1.40 Gross Block 149.26 145.85 130.03 83.19 1.46 Accumulated Depreciation 53.98 46.50 39.28 32.85 0.06 Non Current Assets 140.71 117.44 104.35 57.37 7.72 Capital Work in Progress 0.00 1.60 0.00 0.02 0.00 Non Current Investment 35.32 7.00 4.33 4.70 5.89 Long Term Loans & Adv. 2.07 1.87 1.78 2.31 0.43 Other Non Current Assets 8.03 7.62 7.50 0.01 0.00 Current Assets 495.41 296.34 154.35 65.29 39.65 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 281.88 145.51 64.52 34.88 25.43 Sundry Debtors 167.12 99.18 53.13 15.47 9.54 Cash & Bank 5.91 2.58 5.03 5.30 0.85 Other Current Assets 40.50 1.98 0.84 2.15 3.82 Short Term Loans & Adv. 33.64 47.10 30.82 7.48 2.89 Net Current Assets 145.07 89.88 56.84 -5.47 5.18 Total Assets 636.12 413.78 258.70 122.66 47.37

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -86.67 -11.51 -60.93 1.58 5.58 PBT 29.42 20.32 15.56 8.42 3.57 Adjustment 29.30 19.68 3.28 3.11 2.08 Changes in Working Capital -145.40 -51.35 -80.57 -9.95 0.85 Cash after chg. in Working capital -86.68 -11.35 -61.74 1.58 6.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.02 -0.16 0.81 0.00 -0.92 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -7.36 -18.78 -38.30 -41.65 0.11 Net Fixed Assets -1.81 -17.42 -27.87 -83.08 Net Investments -28.33 -2.67 0.06 1.20 Others 22.78 1.31 -10.49 40.23 Cash from Financing Activity 94.05 26.43 98.05 44.49 -5.04 Net Cash Inflow / Outflow 0.03 -3.86 -1.17 4.42 0.66 Opening Cash & Equivalents 0.22 4.08 5.26 0.83 0.17 Closing Cash & Equivalent 0.25 0.22 4.08 5.25 0.83

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -86.78 -10.00 -61.31 1.59 5.58 PBT 29.51 20.46 15.64 8.43 3.57 Adjustment 30.15 20.53 3.70 3.11 2.08 Changes in Working Capital -146.46 -50.81 -81.44 -9.94 0.85 Cash after chg. in Working capital -86.80 -9.83 -62.10 1.60 6.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.02 -0.17 0.79 0.00 -0.92 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -7.35 -20.22 -37.88 -40.33 -1.21 Net Fixed Assets -1.81 -17.42 -27.87 -83.08 Net Investments -28.33 -2.67 0.06 1.20 Others 22.79 -0.13 -10.07 41.55 Cash from Financing Activity 94.04 26.41 98.04 43.19 -3.70 Net Cash Inflow / Outflow -0.09 -3.80 -1.15 4.45 0.67 Opening Cash & Equivalents 0.35 4.15 5.30 0.85 0.18 Closing Cash & Equivalent 0.26 0.35 4.15 5.30 0.85

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 83.38 62.40 52.49 25.25 12.56 ROA 5.71% 6.17% 9.01% 14.69% 5.06% ROE 14.35% 13.82% 19.17% 42.43% 22.90% ROCE 14.99% 14.58% 12.62% 34.34% 19.96% Fixed Asset Turnover 8.25 6.88 6.64 12.56 2726.13 Receivable days 45.82 33.76 19.16 8.73 12.77 Inventory Days 73.53 46.85 28.15 21.05 35.51 Payable days 35.26 17.32 10.99 15.48 37.19 Cash Conversion Cycle 84.09 63.30 36.31 14.30 11.09 Total Debt/Equity 0.77 0.63 0.65 1.03 1.25 Interest Cover 2.23 2.34 5.25 9.20 2.59

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 86.17 65.57 55.14 25.26 12.56 ROA 5.62% 6.83% 9.22% 14.58% 5.60% ROE 13.85% 15.04% 19.47% 42.45% 20.57% ROCE 14.68% 14.21% 12.40% 33.97% 19.15% Fixed Asset Turnover 7.19 5.93 6.05 12.36 206.74 Receivable days 45.82 33.98 19.43 8.73 11.54 Inventory Days 73.53 46.85 28.15 21.05 30.75 Payable days 35.04 17.46 11.16 15.48 26.54 Cash Conversion Cycle 84.31 63.37 36.41 14.30 15.74 Total Debt/Equity 0.75 0.60 0.62 1.03 1.35 Interest Cover 2.23 2.35 5.26 9.20 2.59

Top Investors:

shreni shares limited

naresh naratmal garg

Annual Reports:

News Update:

No Latest News!

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