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

Chemicals

Rating :
59/99  (View)

BSE: 500268 | NSE: MANALIPETC

34.45
-0.80 (-2.27%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  35.45
  •  35.85
  •  34.00
  •  35.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  601686
  •  207.28
  •  38.70
  •  7.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 591.68
  • 13.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 557.96
  • 2.18%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.86%
  • 3.78%
  • 41.64%
  • FII
  • DII
  • Others
  • 0.64%
  • 0.03%
  • 9.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 6.76
  • 2.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.46
  • 1.63
  • -6.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.33
  • -0.54
  • -6.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.91
  • 11.01
  • 7.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 1.47
  • 1.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.72
  • 6.03
  • 5.21

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
216.73
190.36
13.85%
87.72
206.03
-57.42%
236.78
197.56
19.85%
169.88
200.37
-15.22%
Expenses
179.48
174.54
2.83%
81.96
183.61
-55.36%
220.94
176.91
24.89%
154.78
179.72
-13.88%
EBITDA
37.26
15.82
135.52%
5.76
22.42
-74.31%
15.84
20.65
-23.29%
15.11
20.64
-26.79%
EBIDTM
17.19%
8.31%
6.57%
10.88%
14.01%
14.01%
8.89%
10.30%
Other Income
4.82
7.77
-37.97%
3.02
2.63
14.83%
1.68
2.25
-25.33%
0.79
1.82
-56.59%
Interest
1.19
1.68
-29.17%
1.23
1.78
-30.90%
1.37
0.50
174.00%
1.42
0.62
129.03%
Depreciation
3.72
3.60
3.33%
3.61
3.68
-1.90%
3.55
2.79
27.24%
3.64
2.84
28.17%
PBT
26.80
18.30
46.45%
3.94
19.59
-79.89%
5.49
36.39
-84.91%
10.84
19.01
-42.98%
Tax
6.04
6.56
-7.93%
0.85
5.99
-85.81%
-15.76
12.99
-
3.56
6.20
-42.58%
PAT
20.76
11.74
76.83%
3.09
13.59
-77.26%
21.25
23.40
-9.19%
7.28
12.81
-43.17%
PATM
9.58%
6.17%
3.53%
6.60%
7.11%
7.11%
4.28%
6.39%
EPS
1.21
0.68
77.94%
0.18
0.79
-77.22%
28.29
28.29
0.00%
0.42
0.74
-43.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
711.11
803.05
810.25
747.78
632.06
579.04
Net Sales Growth
-10.48%
-0.89%
8.35%
18.31%
9.16%
 
Cost Of Goods Sold
4,953.55
562.35
530.48
492.54
448.31
393.32
Gross Profit
-4,242.44
240.70
279.76
255.24
183.74
185.72
GP Margin
-596.59%
29.97%
34.53%
34.13%
29.07%
32.07%
Total Expenditure
637.16
733.86
711.66
650.79
572.06
515.22
Power & Fuel Cost
-
77.58
91.55
71.71
59.24
52.69
% Of Sales
-
9.66%
11.30%
9.59%
9.37%
9.10%
Employee Cost
-
39.29
40.64
36.49
32.85
21.12
% Of Sales
-
4.89%
5.02%
4.88%
5.20%
3.65%
Manufacturing Exp.
-
20.35
19.41
21.58
5.72
20.68
% Of Sales
-
2.53%
2.40%
2.89%
0.90%
3.57%
General & Admin Exp.
-
11.40
10.44
12.77
13.17
15.03
% Of Sales
-
1.42%
1.29%
1.71%
2.08%
2.60%
Selling & Distn. Exp.
-
8.70
8.00
7.46
3.98
3.46
% Of Sales
-
1.08%
0.99%
1.00%
0.63%
0.60%
Miscellaneous Exp.
-
14.19
11.12
8.25
8.79
8.92
% Of Sales
-
1.77%
1.37%
1.10%
1.39%
1.54%
EBITDA
73.97
69.19
98.59
96.99
60.00
63.82
EBITDA Margin
10.40%
8.62%
12.17%
12.97%
9.49%
11.02%
Other Income
10.31
12.86
11.51
2.99
13.22
13.58
Interest
5.21
6.26
2.32
3.26
2.31
2.52
Depreciation
14.52
14.47
11.05
8.92
9.67
5.88
PBT
47.07
61.32
96.73
87.80
61.24
69.00
Tax
-5.31
7.55
36.90
29.90
21.68
21.05
Tax Rate
-11.28%
13.93%
32.51%
34.05%
35.40%
30.51%
PAT
52.38
46.66
76.59
57.90
39.56
47.95
PAT before Minority Interest
52.38
46.66
76.59
57.90
39.56
47.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.37%
5.81%
9.45%
7.74%
6.26%
8.28%
PAT Growth
-14.88%
-39.08%
32.28%
46.36%
-17.50%
 
Unadjusted EPS
3.05
2.71
4.45
3.37
2.30
2.79

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
481.24
454.97
391.71
330.31
282.44
Share Capital
86.03
86.03
86.03
86.03
86.03
Total Reserves
395.21
368.94
305.68
244.27
196.41
Non-Current Liabilities
52.80
30.06
25.03
15.57
4.96
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.77
2.27
1.32
1.33
1.36
Current Liabilities
126.28
168.58
139.25
210.16
234.19
Trade Payables
55.65
93.32
64.56
122.94
134.60
Other Current Liabilities
27.82
25.44
35.46
41.07
55.77
Short Term Borrowings
25.65
33.82
23.07
26.15
2.26
Short Term Provisions
17.16
16.00
16.17
19.99
41.56
Total Liabilities
660.32
653.61
555.99
556.04
521.59
Net Block
302.45
282.66
273.07
234.10
105.11
Gross Block
345.20
312.52
292.46
243.65
300.82
Accumulated Depreciation
42.75
29.87
19.39
9.54
195.70
Non Current Assets
349.89
312.10
305.72
282.89
144.30
Capital Work in Progress
26.43
6.35
12.21
28.40
15.80
Non Current Investment
0.18
0.11
0.13
4.23
4.22
Long Term Loans & Adv.
20.83
22.98
20.31
16.16
19.17
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
310.43
341.51
250.28
273.15
377.30
Current Investments
40.59
0.00
56.76
11.42
64.40
Inventories
88.90
117.91
72.47
124.05
104.47
Sundry Debtors
108.43
114.12
101.10
87.84
90.03
Cash & Bank
60.23
61.77
12.02
28.28
10.76
Other Current Assets
12.28
6.54
3.24
11.21
107.64
Short Term Loans & Adv.
6.97
41.17
4.68
10.36
93.87
Net Current Assets
184.15
172.93
111.03
63.00
143.11
Total Assets
660.32
653.61
556.00
556.04
521.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
87.41
13.48
58.13
87.36
-5.94
PBT
54.21
113.50
87.80
61.28
69.00
Adjustment
20.68
-5.46
4.23
2.38
-0.58
Changes in Working Capital
25.88
-64.52
-8.47
37.46
-44.11
Cash after chg. in Working capital
100.77
43.52
83.55
101.13
24.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.36
-30.04
-25.42
-13.78
-30.25
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
-20.60
-17.05
-22.45
-124.11
-6.93
Net Fixed Assets
-49.34
-15.60
-21.46
137.32
Net Investments
-40.66
56.78
-41.24
-52.41
Others
69.40
-58.23
40.25
-209.02
Cash from Financing Activity
-28.84
-1.95
-16.69
5.82
-11.29
Net Cash Inflow / Outflow
37.96
-5.51
19.00
-30.94
-24.15
Opening Cash & Equivalents
54.31
63.24
30.05
69.54
93.69
Closing Cash & Equivalent
95.21
54.31
63.24
30.05
69.54

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
27.98
26.45
22.77
19.20
16.42
ROA
7.10%
12.66%
10.41%
7.34%
9.19%
ROE
9.97%
18.09%
16.04%
12.91%
16.98%
ROCE
12.15%
25.64%
23.61%
19.82%
25.12%
Fixed Asset Turnover
2.50
2.75
2.93
2.57
2.18
Receivable days
49.37
47.29
43.86
46.45
50.20
Inventory Days
45.87
41.83
45.62
59.68
58.25
Payable days
38.13
39.80
54.14
73.68
80.13
Cash Conversion Cycle
57.11
49.32
35.35
32.44
28.32
Total Debt/Equity
0.05
0.07
0.06
0.08
0.01
Interest Cover
9.66
49.82
27.97
27.47
28.35

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.