Manaksia Coated Metals & Industries Live BSE/NSE | Manaksia Coated Metals & Industries Fundamenta data | Manaksia Coated Metals & Industries Balance sheet | Manaksia Coated Metals & Industries Quarterly Results | Manaksia Coated Metals & Industries Profit & Loss | Manaksia Coated Metals & Industries Financial Ratios

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

61.27
18.14
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

189.64
N/A
0.64

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
1.90
-0.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
16.07
11.62

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-0.63
12.11

P:E (Median)

8 Years
5 Years
3 Years

-
17.08
10.46

P:BV (Average)

8 Years
5 Years
3 Years

-
0.58
0.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
6.78
6.52

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 107.23 56.90 88.45% 64.95 51.98 24.95% 66.31 57.74 14.84% 70.66 55.89 26.43%
Expenses 99.86 50.20 98.92% 58.36 45.62 27.93% 59.40 49.70 19.52% 63.92 49.52 29.08%
EBITDA 7.37 6.71 9.84% 6.58 6.37 3.30% 6.91 8.04 -14.05% 6.74 6.38 5.64%
EBIDTM 6.87% 11.79% 10.13% 12.24% 10.42% 13.93% 9.53% 11.41%
Other Income 1.50 0.28 435.71% 0.57 0.86 -33.72% -0.03 1.72 - 0.60 0.58 3.45%
Interest 4.85 4.29 13.05% 3.42 4.33 -21.02% 4.11 3.63 13.22% 4.21 3.82 10.21%
Depreciation 2.18 2.16 0.93% 2.17 2.14 1.40% 2.15 2.25 -4.44% 2.15 2.50 -14.00%
PBT 1.84 0.55 234.55% 1.55 0.75 106.67% 0.62 3.88 -84.02% 0.97 0.65 49.23%
Tax 0.31 0.45 -31.11% 0.56 -1.52 - -1.53 1.14 - 0.60 0.43 39.53%
PAT 1.53 0.09 1,600.00% 0.99 2.28 -56.58% 2.15 2.74 -21.53% 0.37 0.22 68.18%
PATM 1.42% 0.16% 1.52% 4.38% 3.24% 4.74% 0.52% 0.39%
EPS 0.23 0.01 2,200.00% 0.15 0.35 -57.14% 0.33 0.42 -21.43% 0.06 0.03 100.00%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 107.47 57.08 88.28% 65.21 52.28 24.73% 66.71 57.90 15.22% 70.86 61.30 15.60%
Expenses 100.19 50.55 98.20% 58.79 46.13 27.44% 60.06 50.10 19.88% 64.34 55.29 16.37%
EBITDA 7.28 6.53 11.49% 6.42 6.15 4.39% 6.66 7.79 -14.51% 6.51 6.02 8.14%
EBIDTM 6.77% 11.44% 9.84% 11.76% 9.98% 13.46% 9.19% 9.81%
Other Income 1.63 0.17 858.82% 0.45 0.76 -40.79% -0.13 2.65 - 0.48 0.50 -4.00%
Interest 4.86 4.39 10.71% 3.54 4.43 -20.09% 4.22 3.74 12.83% 4.32 3.93 9.92%
Depreciation 2.27 2.24 1.34% 2.26 2.23 1.35% 2.25 2.34 -3.85% 2.24 2.58 -13.18%
PBT 1.77 0.07 2,428.57% 1.06 0.24 341.67% 0.06 4.36 -98.62% 0.43 0.00 0.00
Tax 0.31 0.45 -31.11% 0.56 -1.52 - -1.53 1.14 - 0.60 0.43 39.53%
PAT 1.46 -0.38 - 0.50 1.76 -71.59% 1.59 3.22 -50.62% -0.17 -0.43 -
PATM 1.36% -0.67% 0.77% 3.37% 2.38% 5.56% -0.24% -0.69%
EPS 0.22 -0.06 - 0.08 0.27 -70.37% 0.24 0.49 -51.02% -0.03 -0.06 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 309.15 245.85 251.04 229.46 254.92 224.01 215.25 167.93 0.00 0.00 0.00 Net Sales Growth 38.94% -2.07% 9.40% -9.99% 13.80% 4.07% 28.18% 0 0 0 Cost Of Goods Sold 229.09 169.53 175.19 168.19 196.81 171.45 164.48 134.02 0.00 0.00 0.00 Gross Profit 80.06 76.32 75.84 61.26 58.12 52.56 50.76 33.91 0.00 0.00 0.00 GP Margin 25.90% 31.04% 30.21% 26.70% 22.80% 23.46% 23.58% 20.19% 0 0 0 Total Expenditure 281.54 219.13 228.13 214.08 241.71 211.71 207.82 158.44 0.00 0.02 0.00 Power & Fuel Cost - 13.02 8.56 6.94 6.74 6.46 6.72 3.71 0.00 0.00 0.00 % Of Sales - 5.30% 3.41% 3.02% 2.64% 2.88% 3.12% 2.21% 0 0 0 Employee Cost - 13.05 11.03 9.80 9.36 6.67 7.04 3.32 0.00 0.00 0.00 % Of Sales - 5.31% 4.39% 4.27% 3.67% 2.98% 3.27% 1.98% 0 0 0 Manufacturing Exp. - 4.44 13.99 7.86 4.54 3.05 5.30 3.64 0.00 0.00 0.00 % Of Sales - 1.81% 5.57% 3.43% 1.78% 1.36% 2.46% 2.17% 0 0 0 General & Admin Exp. - 6.75 7.30 10.78 11.92 12.19 13.40 7.70 0.00 0.00 0.00 % Of Sales - 2.75% 2.91% 4.70% 4.68% 5.44% 6.23% 4.59% 0 0 0 Selling & Distn. Exp. - 7.44 7.81 6.62 7.82 7.92 6.92 4.15 0.00 0.00 0.00 % Of Sales - 3.03% 3.11% 2.89% 3.07% 3.54% 3.21% 2.47% 0 0 0 Miscellaneous Exp. - 4.90 4.24 3.88 4.52 3.98 3.95 1.89 0.00 0.02 0.00 % Of Sales - 1.99% 1.69% 1.69% 1.77% 1.78% 1.84% 1.13% 0 0 0 EBITDA 27.60 26.72 22.91 15.38 13.21 12.30 7.43 9.49 0.00 -0.02 0.00 EBITDA Margin 8.93% 10.87% 9.13% 6.70% 5.18% 5.49% 3.45% 5.65% 0 0 0 Other Income 2.64 1.70 3.44 2.53 1.66 4.34 2.54 0.33 0.00 0.00 0.00 Interest 16.59 16.94 13.76 5.35 4.09 4.19 5.43 4.03 0.00 0.00 0.00 Depreciation 8.65 8.60 9.80 7.73 8.16 9.88 15.28 3.57 0.00 0.00 0.00 PBT 4.98 2.88 2.80 4.83 2.61 2.57 -10.74 2.22 0.00 -0.02 0.00 Tax -0.06 -2.00 2.53 2.05 2.33 -0.35 -3.37 1.21 0.00 0.00 0.00 Tax Rate -1.20% -69.44% 90.36% 42.44% 89.27% -13.62% 31.38% 54.50% 0.00% 0.00% 0.00% PAT 5.04 4.88 0.27 2.78 0.28 2.92 -7.37 1.01 0.00 -0.02 0.00 PAT before Minority Interest 5.04 4.88 0.27 2.78 0.28 2.92 -7.37 1.01 0.00 -0.02 0.00 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 1.63% 1.98% 0.11% 1.21% 0.11% 1.30% -3.42% 0.60% 0 0 0 PAT Growth -5.44% 1707.41% -90.29% 892.86% -90.41% 139.62% -829.70% 0 100% 0 Unadjusted EPS 0.77 0.75 0.04 0.42 0.04 0.45 -1.13 0.15 0.00 0.00 0.00

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

309.15

245.85

251.04

229.46

254.92

224.01

215.25

167.93

0.00

Net Sales Growth

38.94%

-2.07%

9.40%

-9.99%

13.80%

4.07%

28.18%

Cost Of Goods Sold

229.09

169.53

175.19

168.19

196.81

171.45

164.48

134.02

0.00

Gross Profit

80.06

76.32

75.84

61.26

58.12

52.56

50.76

33.91

0.00

GP Margin

25.90%

31.04%

30.21%

26.70%

22.80%

23.46%

23.58%

20.19%

Total Expenditure

281.54

219.13

228.13

214.08

241.71

211.71

207.82

158.44

0.00

0.02

0.00

Power & Fuel Cost

13.02

8.56

6.94

6.74

6.46

6.72

3.71

0.00

% Of Sales

5.30%

3.41%

3.02%

2.64%

2.88%

3.12%

2.21%

Employee Cost

13.05

11.03

9.80

9.36

6.67

7.04

3.32

0.00

% Of Sales

5.31%

4.39%

4.27%

3.67%

2.98%

3.27%

1.98%

Manufacturing Exp.

4.44

13.99

7.86

4.54

3.05

5.30

3.64

0.00

% Of Sales

1.81%

5.57%

3.43%

1.78%

1.36%

2.46%

2.17%

General & Admin Exp.

6.75

7.30

10.78

11.92

12.19

13.40

7.70

0.00

% Of Sales

2.75%

2.91%

4.70%

4.68%

5.44%

6.23%

4.59%

Selling & Distn. Exp.

7.44

7.81

6.62

7.82

7.92

6.92

4.15

0.00

% Of Sales

3.03%

3.11%

2.89%

3.07%

3.54%

3.21%

2.47%

Miscellaneous Exp.

4.90

4.24

3.88

4.52

3.98

3.95

1.89

0.00

0.02

0.00

% Of Sales

1.99%

1.69%

1.77%

1.78%

1.84%

1.13%

EBITDA

27.60

26.72

22.91

15.38

13.21

12.30

7.43

9.49

0.00

-0.02

0.00

EBITDA Margin

8.93%

10.87%

9.13%

6.70%

5.18%

5.49%

3.45%

5.65%

Other Income

2.64

1.70

3.44

2.53

1.66

4.34

2.54

0.33

0.00

Interest

16.59

16.94

13.76

5.35

4.09

4.19

5.43

4.03

0.00

Depreciation

8.65

8.60

9.80

7.73

8.16

9.88

15.28

3.57

0.00

PBT

4.98

2.88

2.80

4.83

2.61

2.57

-10.74

2.22

0.00

-0.02

0.00

Tax

-0.06

-2.00

2.53

2.05

2.33

-0.35

-3.37

1.21

0.00

Tax Rate

-1.20%

-69.44%

90.36%

42.44%

89.27%

-13.62%

31.38%

54.50%

0.00%

PAT

5.04

4.88

0.27

2.78

0.28

2.92

-7.37

1.01

0.00

-0.02

0.00

PAT before Minority Interest

5.04

4.88

0.27

2.78

0.28

2.92

-7.37

1.01

0.00

-0.02

0.00

Minority Interest

0.00

PAT Margin

1.63%

1.98%

0.11%

1.21%

0.11%

1.30%

-3.42%

0.60%

PAT Growth

-5.44%

1707.41%

-90.29%

892.86%

-90.41%

139.62%

-829.70%

100%

Unadjusted EPS

0.77

0.75

0.04

0.42

0.04

0.45

-1.13

0.15

0.00

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 310.25 246.93 264.51 253.11 269.11 224.74 Net Sales Growth 35.74% -6.65% 4.50% -5.95% 19.74% Cost Of Goods Sold 229.96 170.28 186.81 190.47 210.41 172.15 Gross Profit 80.29 76.64 77.70 62.64 58.70 52.59 GP Margin 25.88% 31.04% 29.38% 24.75% 21.81% 23.40% Total Expenditure 283.38 221.08 242.31 238.19 255.54 212.47 Power & Fuel Cost - 13.18 8.74 7.06 6.74 6.46 % Of Sales - 5.34% 3.30% 2.79% 2.50% 2.87% Employee Cost - 13.39 11.66 10.23 9.36 6.67 % Of Sales - 5.42% 4.41% 4.04% 3.48% 2.97% Manufacturing Exp. - 4.46 14.17 7.93 4.54 3.05 % Of Sales - 1.81% 5.36% 3.13% 1.69% 1.36% General & Admin Exp. - 7.07 7.68 11.17 11.99 12.22 % Of Sales - 2.86% 2.90% 4.41% 4.46% 5.44% Selling & Distn. Exp. - 7.55 8.46 6.85 7.82 7.92 % Of Sales - 3.06% 3.20% 2.71% 2.91% 3.52% Miscellaneous Exp. - 5.14 4.79 4.47 4.67 4.01 % Of Sales - 2.08% 1.81% 1.77% 1.74% 1.78% EBITDA 26.87 25.85 22.20 14.92 13.57 12.27 EBITDA Margin 8.66% 10.47% 8.39% 5.89% 5.04% 5.46% Other Income 2.43 1.28 4.28 2.81 1.64 4.34 Interest 16.94 17.37 14.22 5.64 4.07 4.19 Depreciation 9.02 8.96 10.16 8.06 8.16 9.88 PBT 3.32 0.80 2.11 4.03 2.98 2.53 Tax -0.06 -2.00 2.53 2.05 2.33 -0.35 Tax Rate -1.81% -250.00% 119.91% 50.87% 78.19% -13.83% PAT 3.38 2.79 -0.41 1.98 0.65 2.88 PAT before Minority Interest 3.38 2.79 -0.41 1.98 0.65 2.88 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.09% 1.13% -0.16% 0.78% 0.24% 1.28% PAT Growth -18.94% 780.49% -120.71% 204.62% -77.43% Unadjusted EPS 0.52 0.43 -0.06 0.30 0.10 0.44

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Net Sales

310.25

246.93

264.51

253.11

269.11

224.74

Net Sales Growth

35.74%

-6.65%

4.50%

-5.95%

19.74%

Cost Of Goods Sold

229.96

170.28

186.81

190.47

210.41

172.15

Gross Profit

80.29

76.64

77.70

62.64

58.70

52.59

GP Margin

25.88%

31.04%

29.38%

24.75%

21.81%

23.40%

Total Expenditure

283.38

221.08

242.31

238.19

255.54

212.47

Power & Fuel Cost

13.18

8.74

7.06

6.74

6.46

% Of Sales

5.34%

3.30%

2.79%

2.50%

2.87%

Employee Cost

13.39

11.66

10.23

9.36

6.67

% Of Sales

5.42%

4.41%

4.04%

3.48%

2.97%

Manufacturing Exp.

4.46

14.17

7.93

4.54

3.05

% Of Sales

1.81%

5.36%

3.13%

1.69%

1.36%

General & Admin Exp.

7.07

7.68

11.17

11.99

12.22

% Of Sales

2.86%

2.90%

4.41%

4.46%

5.44%

Selling & Distn. Exp.

7.55

8.46

6.85

7.82

7.92

% Of Sales

3.06%

3.20%

2.71%

2.91%

3.52%

Miscellaneous Exp.

5.14

4.79

4.47

4.67

4.01

% Of Sales

2.08%

1.81%

1.77%

1.74%

1.78%

EBITDA

26.87

25.85

22.20

14.92

13.57

12.27

EBITDA Margin

8.66%

10.47%

8.39%

5.89%

5.04%

5.46%

Other Income

2.43

1.28

4.28

2.81

1.64

4.34

Interest

16.94

17.37

14.22

5.64

4.07

4.19

Depreciation

9.02

8.96

10.16

8.06

8.16

9.88

PBT

3.32

0.80

2.11

4.03

2.98

2.53

Tax

-0.06

-2.00

2.53

2.05

2.33

-0.35

Tax Rate

-1.81%

-250.00%

119.91%

50.87%

78.19%

-13.83%

PAT

3.38

2.79

-0.41

1.98

0.65

2.88

PAT before Minority Interest

3.38

2.79

-0.41

1.98

0.65

2.88

Minority Interest

0.00

PAT Margin

1.09%

1.13%

-0.16%

0.78%

0.24%

1.28%

PAT Growth

-18.94%

780.49%

-120.71%

204.62%

-77.43%

Unadjusted EPS

0.52

0.43

-0.06

0.30

0.10

0.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 94.54 89.63 89.34 86.59 82.35 79.43 87.82 0.03 0.03 0.03 Share Capital 6.55 6.55 6.55 6.55 6.55 6.55 0.05 0.05 0.05 0.05 Total Reserves 87.98 83.08 82.79 80.04 75.79 72.88 81.21 -0.02 -0.02 -0.02 Non-Current Liabilities 117.75 110.67 98.92 58.09 31.12 33.01 35.55 0.00 0.00 0.00 Secured Loans 22.11 26.33 32.82 13.80 7.92 6.87 3.00 0.00 0.00 0.00 Unsecured Loans 44.41 33.66 26.25 12.55 0.00 12.00 15.10 0.00 0.00 0.00 Long Term Provisions 0.77 0.72 0.62 0.55 0.42 0.40 0.34 0.00 0.00 0.00 Current Liabilities 160.86 145.91 111.42 84.52 94.38 104.11 138.20 0.00 0.00 0.00 Trade Payables 86.60 70.16 44.74 45.36 43.54 38.75 91.76 0.00 0.00 0.00 Other Current Liabilities 14.44 20.43 11.37 13.67 15.41 15.26 30.37 0.00 0.00 0.00 Short Term Borrowings 59.75 55.08 54.43 23.81 32.88 48.88 14.43 0.00 0.00 0.00 Short Term Provisions 0.07 0.23 0.88 1.68 2.54 1.22 1.64 0.00 0.00 0.00 Total Liabilities 373.15 346.21 299.68 229.20 207.85 216.55 261.57 0.03 0.03 0.03 Net Block 140.20 143.88 152.36 95.66 72.67 80.81 92.99 0.00 0.00 0.00 Gross Block 170.09 166.23 167.55 103.24 163.66 162.54 158.68 0.00 0.00 0.00 Accumulated Depreciation 29.90 22.35 15.19 7.57 90.99 81.73 65.69 0.00 0.00 0.00 Non Current Assets 195.78 201.85 166.43 131.30 118.50 114.72 115.78 0.00 0.00 0.00 Capital Work in Progress 44.80 47.26 3.76 35.01 45.21 33.37 22.04 0.00 0.00 0.00 Non Current Investment 9.82 9.82 9.82 0.14 0.09 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.48 0.48 0.48 0.48 0.53 0.53 0.74 0.00 0.00 0.00 Other Non Current Assets 0.48 0.41 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 Current Assets 177.37 144.37 133.26 97.91 89.35 101.83 145.79 0.03 0.03 0.03 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 122.74 86.56 49.53 29.51 20.27 45.62 48.73 0.00 0.00 0.00 Sundry Debtors 23.87 23.84 29.77 43.36 44.08 23.87 68.97 0.00 0.00 0.00 Cash & Bank 9.72 4.61 9.44 0.59 1.20 2.91 0.38 0.03 0.03 0.03 Other Current Assets 21.03 2.42 1.86 0.84 23.80 29.42 27.71 0.00 0.00 0.00 Short Term Loans & Adv. 18.75 26.94 42.66 23.61 23.79 29.42 27.71 0.00 0.00 0.00 Net Current Assets 16.50 -1.54 21.84 13.39 -5.03 -2.28 7.59 0.03 0.03 0.03 Total Assets 373.15 346.22 299.69 229.21 207.85 216.55 261.57 0.03 0.03 0.03

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

94.54

89.63

89.34

86.59

82.35

79.43

87.82

0.03

Share Capital

6.55

0.05

Total Reserves

87.98

83.08

82.79

80.04

75.79

72.88

81.21

-0.02

Non-Current Liabilities

117.75

110.67

98.92

58.09

31.12

33.01

35.55

0.00

Secured Loans

22.11

26.33

32.82

13.80

7.92

6.87

3.00

0.00

Unsecured Loans

44.41

33.66

26.25

12.55

0.00

12.00

15.10

0.00

Long Term Provisions

0.77

0.72

0.62

0.55

0.42

0.40

0.34

0.00

Current Liabilities

160.86

145.91

111.42

84.52

94.38

104.11

138.20

0.00

Trade Payables

86.60

70.16

44.74

45.36

43.54

38.75

91.76

0.00

Other Current Liabilities

14.44

20.43

11.37

13.67

15.41

15.26

30.37

0.00

Short Term Borrowings

59.75

55.08

54.43

23.81

32.88

48.88

14.43

0.00

Short Term Provisions

0.07

0.23

0.88

1.68

2.54

1.22

1.64

0.00

Total Liabilities

373.15

346.21

299.68

229.20

207.85

216.55

261.57

0.03

Net Block

140.20

143.88

152.36

95.66

72.67

80.81

92.99

0.00

Gross Block

170.09

166.23

167.55

103.24

163.66

162.54

158.68

0.00

Accumulated Depreciation

29.90

22.35

15.19

7.57

90.99

81.73

65.69

0.00

Non Current Assets

195.78

201.85

166.43

131.30

118.50

114.72

115.78

0.00

Capital Work in Progress

44.80

47.26

3.76

35.01

45.21

33.37

22.04

0.00

Non Current Investment

9.82

0.14

0.09

0.00

Long Term Loans & Adv.

0.48

0.53

0.74

0.00

Other Non Current Assets

0.48

0.41

0.01

0.00

Current Assets

177.37

144.37

133.26

97.91

89.35

101.83

145.79

0.03

Current Investments

0.00

Inventories

122.74

86.56

49.53

29.51

20.27

45.62

48.73

0.00

Sundry Debtors

23.87

23.84

29.77

43.36

44.08

23.87

68.97

0.00

Cash & Bank

9.72

4.61

9.44

0.59

1.20

2.91

0.38

0.03

Other Current Assets

21.03

2.42

1.86

0.84

23.80

29.42

27.71

0.00

Short Term Loans & Adv.

18.75

26.94

42.66

23.61

23.79

29.42

27.71

0.00

Net Current Assets

16.50

-1.54

21.84

13.39

-5.03

-2.28

7.59

0.03

Total Assets

373.15

346.22

299.69

229.21

207.85

216.55

261.57

0.03

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 93.24 89.22 88.93 86.92 82.32 Share Capital 6.55 6.55 6.55 6.55 6.55 Total Reserves 86.68 82.67 82.38 80.36 75.76 Non-Current Liabilities 118.89 112.61 101.58 58.09 31.12 Secured Loans 23.25 28.26 35.47 13.80 7.92 Unsecured Loans 44.41 33.66 26.25 12.55 0.00 Long Term Provisions 0.77 0.72 0.62 0.55 0.42 Current Liabilities 169.31 152.01 118.94 88.62 95.53 Trade Payables 87.83 71.33 46.54 48.56 44.13 Other Current Liabilities 18.06 23.88 16.34 14.56 15.97 Short Term Borrowings 63.34 56.56 55.18 23.81 32.88 Short Term Provisions 0.07 0.23 0.88 1.68 2.54 Total Liabilities 381.44 353.84 309.45 233.63 208.97 Net Block 144.41 148.35 157.08 100.40 72.67 Gross Block 175.36 171.40 172.61 107.98 163.66 Accumulated Depreciation 30.95 23.04 15.53 7.58 90.99 Non Current Assets 190.21 196.54 161.37 135.94 118.42 Capital Work in Progress 44.80 47.26 3.76 35.01 45.21 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.52 0.52 0.52 0.52 0.53 Other Non Current Assets 0.48 0.41 0.01 0.01 0.01 Current Assets 191.22 157.30 148.08 97.69 90.55 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 123.77 87.58 50.53 29.52 20.27 Sundry Debtors 25.09 25.23 32.26 41.20 44.56 Cash & Bank 9.89 4.71 9.96 2.10 1.84 Other Current Assets 32.46 2.48 2.09 0.86 23.87 Short Term Loans & Adv. 30.17 37.30 53.25 24.01 23.86 Net Current Assets 21.91 5.29 29.14 9.07 -4.98 Total Assets 381.43 353.84 309.45 233.63 208.97

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Shareholder's Funds

93.24

89.22

88.93

86.92

82.32

Share Capital

6.55

Total Reserves

86.68

82.67

82.38

80.36

75.76

Non-Current Liabilities

118.89

112.61

101.58

58.09

31.12

Secured Loans

23.25

28.26

35.47

13.80

7.92

Unsecured Loans

44.41

33.66

26.25

12.55

0.00

Long Term Provisions

0.77

0.72

0.62

0.55

0.42

Current Liabilities

169.31

152.01

118.94

88.62

95.53

Trade Payables

87.83

71.33

46.54

48.56

44.13

Other Current Liabilities

18.06

23.88

16.34

14.56

15.97

Short Term Borrowings

63.34

56.56

55.18

23.81

32.88

Short Term Provisions

0.07

0.23

0.88

1.68

2.54

Total Liabilities

381.44

353.84

309.45

233.63

208.97

Net Block

144.41

148.35

157.08

100.40

72.67

Gross Block

175.36

171.40

172.61

107.98

163.66

Accumulated Depreciation

30.95

23.04

15.53

7.58

90.99

Non Current Assets

190.21

196.54

161.37

135.94

118.42

Capital Work in Progress

44.80

47.26

3.76

35.01

45.21

Non Current Investment

0.00

Long Term Loans & Adv.

0.52

0.53

Other Non Current Assets

0.48

0.41

0.01

Current Assets

191.22

157.30

148.08

97.69

90.55

Current Investments

0.00

Inventories

123.77

87.58

50.53

29.52

20.27

Sundry Debtors

25.09

25.23

32.26

41.20

44.56

Cash & Bank

9.89

4.71

9.96

2.10

1.84

Other Current Assets

32.46

2.48

2.09

0.86

23.87

Short Term Loans & Adv.

30.17

37.30

53.25

24.01

23.86

Net Current Assets

21.91

5.29

29.14

9.07

-4.98

Total Assets

381.43

353.84

309.45

233.63

208.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 7.44 51.03 -8.15 19.90 31.41 -0.73 13.02 0.00 0.00 0.00 PBT 2.88 2.80 4.83 2.61 2.57 -10.74 2.22 0.00 -0.02 0.00 Adjustment 24.00 22.34 12.30 11.64 13.59 20.09 7.53 0.00 0.02 0.00 Changes in Working Capital -18.73 27.23 -23.77 7.84 15.22 -9.38 3.72 0.00 0.00 0.00 Cash after chg. in Working capital 8.15 52.37 -6.64 22.09 31.38 -0.04 13.47 0.00 0.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.71 -1.34 -1.51 -2.18 0.04 -0.69 -0.45 0.00 0.00 0.00 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 -1.32 -45.51 -41.21 -23.55 -13.19 -14.82 -10.03 0.00 0.00 0.00 Net Fixed Assets -1.40 -42.18 -33.06 70.62 -12.96 -15.19 -180.72 0.00 0.00 Net Investments 0.00 0.00 -9.68 -0.05 -0.09 0.00 0.00 0.00 0.00 Others 0.08 -3.33 1.53 -94.12 -0.14 0.37 170.69 0.00 0.00 Cash from Financing Activity -5.73 -12.32 55.90 3.03 -19.94 18.08 -3.99 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.39 -6.80 6.53 -0.61 -1.71 2.54 -0.99 0.00 0.00 0.00 Opening Cash & Equivalents 0.32 7.12 0.59 1.20 2.91 0.38 0.02 0.03 0.03 0.00 Closing Cash & Equivalent 0.71 0.32 7.12 0.59 1.20 2.91 0.38 0.03 0.03 0.00

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

7.44

51.03

-8.15

19.90

31.41

-0.73

13.02

0.00

PBT

2.88

2.80

4.83

2.61

2.57

-10.74

2.22

0.00

-0.02

0.00

Adjustment

24.00

22.34

12.30

11.64

13.59

20.09

7.53

0.00

0.02

0.00

Changes in Working Capital

-18.73

27.23

-23.77

7.84

15.22

-9.38

3.72

0.00

Cash after chg. in Working capital

8.15

52.37

-6.64

22.09

31.38

-0.04

13.47

0.00

Interest Paid

0.00

Tax Paid

-0.71

-1.34

-1.51

-2.18

0.04

-0.69

-0.45

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-1.32

-45.51

-41.21

-23.55

-13.19

-14.82

-10.03

0.00

Net Fixed Assets

-1.40

-42.18

-33.06

70.62

-12.96

-15.19

-180.72

0.00

Net Investments

0.00

-9.68

-0.05

-0.09

0.00

Others

0.08

-3.33

1.53

-94.12

-0.14

0.37

170.69

0.00

Cash from Financing Activity

-5.73

-12.32

55.90

3.03

-19.94

18.08

-3.99

0.00

Net Cash Inflow / Outflow

0.39

-6.80

6.53

-0.61

-1.71

2.54

-0.99

0.00

Opening Cash & Equivalents

0.32

7.12

0.59

1.20

2.91

0.38

0.02

0.03

0.00

Closing Cash & Equivalent

0.71

0.32

7.12

0.59

1.20

2.91

0.38

0.03

0.00

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 5.58 48.94 -22.39 22.03 31.07 PBT 0.80 2.11 4.03 2.98 2.53 Adjustment 25.23 23.46 13.14 11.64 13.59 Changes in Working Capital -19.75 24.71 -38.05 9.59 14.91 Cash after chg. in Working capital 6.28 50.28 -20.88 24.21 31.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.71 -1.34 -1.51 -2.18 0.04 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 -1.46 -44.08 -32.95 -24.81 -13.11 Net Fixed Assets -1.40 -42.18 -33.06 70.62 Net Investments 0.00 0.00 -9.68 -0.05 Others -0.06 -1.90 9.79 -95.38 Cash from Financing Activity -4.86 -12.76 61.07 3.05 -19.03 Net Cash Inflow / Outflow -0.74 -7.90 5.73 0.27 -1.07 Opening Cash & Equivalents 0.42 7.64 1.84 1.84 2.91 Closing Cash & Equivalent 0.88 0.42 7.64 2.10 1.84

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Cash From Operating Activity

5.58

48.94

-22.39

22.03

31.07

PBT

0.80

2.11

4.03

2.98

2.53

Adjustment

25.23

23.46

13.14

11.64

13.59

Changes in Working Capital

-19.75

24.71

-38.05

9.59

14.91

Cash after chg. in Working capital

6.28

50.28

-20.88

24.21

31.03

Interest Paid

0.00

Tax Paid

-0.71

-1.34

-1.51

-2.18

0.04

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-1.46

-44.08

-32.95

-24.81

-13.11

Net Fixed Assets

-1.40

-42.18

-33.06

70.62

Net Investments

0.00

-9.68

-0.05

Others

-0.06

-1.90

9.79

-95.38

Cash from Financing Activity

-4.86

-12.76

61.07

3.05

-19.03

Net Cash Inflow / Outflow

-0.74

-7.90

5.73

0.27

-1.07

Opening Cash & Equivalents

0.42

7.64

1.84

2.91

Closing Cash & Equivalent

0.88

0.42

7.64

2.10

1.84

Financial Ratios

Standalone /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 14.43 13.68 13.63 13.21 12.57 12.12 1625.29 0.51 5.62 5.91 ROA 1.36% 0.08% 1.05% 0.13% 1.37% -3.08% 0.77% -10.27% -73.94% 0.00% ROE 5.30% 0.30% 3.16% 0.34% 3.61% -9.18% 2.48% -10.57% -75.92% 0.00% ROCE 9.00% 7.85% 5.76% 4.82% 4.62% -3.52% 8.76% -10.53% -75.90% 0.00% Fixed Asset Turnover 1.46 1.50 1.74 2.10 1.49 1.41 1.15 0.00 0.00 0.00 Receivable days 35.41 38.98 56.55 56.99 51.17 74.57 138.34 0.00 0.00 0.00 Inventory Days 155.37 98.94 61.12 32.44 49.62 75.78 97.73 0.00 0.00 0.00 Payable days 117.38 87.03 78.34 69.36 75.50 115.40 116.17 0.00 0.00 0.00 Cash Conversion Cycle 73.40 50.88 39.32 20.07 25.29 34.94 119.90 0.00 0.00 0.00 Total Debt/Equity 1.40 1.38 1.34 0.67 0.62 1.00 0.67 0.00 0.00 0.00 Interest Cover 1.17 1.20 1.90 1.64 1.61 -0.98 1.55 -281.19 -6251.38 0.00

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

14.43

13.68

13.63

13.21

12.57

12.12

1625.29

0.51

5.62

5.91

ROA

1.36%

0.08%

1.05%

0.13%

1.37%

-3.08%

0.77%

-10.27%

-73.94%

0.00%

ROE

5.30%

0.30%

3.16%

0.34%

3.61%

-9.18%

2.48%

-10.57%

-75.92%

0.00%

ROCE

9.00%

7.85%

5.76%

4.82%

4.62%

-3.52%

8.76%

-10.53%

-75.90%

0.00%

Fixed Asset Turnover

1.46

1.50

1.74

2.10

1.49

1.41

1.15

0.00

Receivable days

35.41

38.98

56.55

56.99

51.17

74.57

138.34

0.00

Inventory Days

155.37

98.94

61.12

32.44

49.62

75.78

97.73

0.00

Payable days

117.38

87.03

78.34

69.36

75.50

115.40

116.17

0.00

Cash Conversion Cycle

73.40

50.88

39.32

20.07

25.29

34.94

119.90

0.00

Total Debt/Equity

1.40

1.38

1.34

0.67

0.62

1.00

0.67

0.00

Interest Cover

1.17

1.20

1.90

1.64

1.61

-0.98

1.55

-281.19

-6251.38

0.00

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 14.23 13.61 13.57 13.26 12.56 ROA 0.76% -0.12% 0.73% 0.29% 1.38% ROE 3.06% -0.46% 2.26% 0.77% 3.50% ROCE 8.10% 7.61% 5.41% 5.06% 5.04% Fixed Asset Turnover 1.42 1.54 1.85 2.17 1.49 Receivable days 37.19 39.66 51.62 53.20 66.92 Inventory Days 156.21 95.29 56.26 30.89 30.44 Payable days 118.32 84.48 74.20 68.35 80.70 Cash Conversion Cycle 75.08 50.47 33.68 15.74 16.65 Total Debt/Equity 1.48 1.43 1.39 0.67 0.62 Interest Cover 1.05 1.15 1.71 1.73 1.60

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Book Value (Rs.)

14.23

13.61

13.57

13.26

12.56

ROA

0.76%

-0.12%

0.73%

0.29%

1.38%

ROE

3.06%

-0.46%

2.26%

0.77%

3.50%

ROCE

8.10%

7.61%

5.41%

5.06%

5.04%

Fixed Asset Turnover

1.42

1.54

1.85

2.17

1.49

Receivable days

37.19

39.66

51.62

53.20

66.92

Inventory Days

156.21

95.29

56.26

30.89

30.44

Payable days

118.32

84.48

74.20

68.35

80.70

Cash Conversion Cycle

75.08

50.47

33.68

15.74

16.65

Total Debt/Equity

1.48

1.43

1.39

0.67

0.62

Interest Cover

1.05

1.15

1.71

1.73

1.60

Manaksia Coated Metals & Industries Ltd.

Steel & Iron Products

BSE: 539046 | NSE: MANAKCOAT

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update

Manaksia Coated Metals & Industries Ltd.

Steel & Iron Products

BSE: 539046 | NSE: MANAKCOAT

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update