Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Steel & Iron Products

Rating :
67/99  (View)

BSE: 539046 | NSE: MANAKCOAT

9.35
0.20 (2.19%)
22-Jan-2021 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8.85
  •  9.60
  •  8.80
  •  9.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  106770
  •  9.98
  •  9.60
  •  2.30

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

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.21%
  • 14.09%
  • 16.83%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.87%

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
107.47
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
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

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
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

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
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

Financial Ratios

Standalone /

Consolidated
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

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.