♥
ISIN : INE993A01026
NSE : MANINDS
BSE : 513269
Face Value : 5
Industry : Castings/Forgings
EPS : 16.73
EPS (TTM) : 18.24
Price to Earning (P/E) : 15.94
Book Value : 215.25
Price to Bookvalue (P/B) : 1.24
Dividend Yield : 1 %
Return on Equity (ROE) : 8.33 %
Return on Capital Employed (ROCE) : 14.78 %
Man Industries (India) Limited
ISIN : INE993A01026
NSE : MANINDS
BSE : 513269
Face Value : 5
Industry : Castings/Forgings
EPS : 16.73
EPS (TTM) : 18.24
Price to Earning (P/E) : 15.94
Book Value : 215.25
Price to Bookvalue (P/B) : 1.24
Dividend Yield : 1 %
Return on Equity (ROE) : 8.33 %
Return on Capital Employed (ROCE) : 14.78 %
Man Industries share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 340.35 - 351 3.1 % |
| Low / High | 326.8 - 353 8 % |
| Trade Volume | 31,424 |
| 52 Week Low / High | 302.3 - 490.9 62.4 % |
-
YOU MAY ALSO LIKE
- High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Stock market course tutorial
Stock Market Investment Course explained in simple words. - Share Market basics for beginners
Share Market jargons in simple terms - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE
CONSOLIDATED QUARTERLY RESULT FOR MAN INDUSTRIES (INDIA) LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 6138.2 | 5104.9 | 4650.8 | 6581.1 | 5976.6 | 4904.2 | 10180 | 8330.2 | 8106.8 | 7487 |
| Total Income | 6296.4 | 5229.9 | 4670.6 | 6717.6 | 6090.8 | 4940 | 10391.7 | 8473.7 | 8250.2 | 7687.9 |
| Total Expenditure | 5731.3 | 4883.7 | 4497.5 | 5992.1 | 5568 | 4435.7 | 9483.7 | 7683 | 7523.1 | 7109.3 |
| Other Income | 158.2 | 125 | 19.8 | 136.5 | 114.2 | 35.8 | 211.7 | 143.5 | 143.4 | 200.9 |
| Operating Profit | 565.1 | 346.2 | 173.1 | 725.5 | 522.8 | 504.3 | 908 | 790.7 | 727.1 | 578.6 |
| Interest | 96 | 91.5 | 92.2 | 121.1 | 105.5 | 208.4 | 218.8 | 203.2 | 248 | 176.5 |
| PBDT | 469.1 | 254.7 | 80.9 | 604.4 | 417.3 | 295.9 | 689.2 | 587.5 | 479.1 | 402.1 |
| Depreciation | 115 | 116.8 | 112.2 | 111 | 113.5 | 152 | 148.5 | 155.3 | 154.7 | 127.1 |
| Profit Before Tax | 354.1 | 137.9 | -31.3 | 493.4 | 303.8 | 143.9 | 540.7 | 432.2 | 324.4 | 275 |
| Tax | 89 | 39.5 | 19.6 | 121.4 | 43.3 | 31.8 | 150.3 | 126.2 | 83.1 | 84.5 |
| Profit After Tax | 265.1 | 98.4 | -50.9 | 372 | 260.5 | 112.1 | 390.4 | 306 | 241.3 | 190.5 |
| Net Profit | 265.1 | 98.4 | -50.9 | 372 | 260.5 | 112.1 | 390.4 | 306 | 241.3 | 190.5 |
| Equity Capital | 295.9 | 300.5 | 300.5 | 300.5 | 300.5 | 300.5 | 300.5 | 300.5 | 323.7 | 323.7 |
| Face Value (IN RS) | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Calculated EPS | 4.48 | 1.64 | -0.85 | 6.19 | 4.33 | 1.87 | 6.5 | 5.09 | 3.73 | 2.94 |
| Diluted Eps After Extraordinary Items | 4.57 | 1.63 | -0.85 | 6.2 | 4.34 | 1.9 | 6.68 | 4.89 | 3.84 | 2.83 |
| Diluted Eps Before Extraordinary Items | 4.57 | 1.63 | -0.85 | 6.2 | 4.34 | 1.9 | 6.68 | 4.89 | 3.84 | 2.83 |
STANDALONE QUARTERLY RESULT FOR MAN INDUSTRIES (INDIA) LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 5692.7 | 4953.3 | 4294.3 | 6127.6 | 5549.7 | 4641.8 | 10075.5 | 8302.8 | 7780.9 | 7319.3 |
| Total Income | 5851.9 | 5078.8 | 4315.4 | 6267.1 | 5665.4 | 4682.5 | 10307.7 | 8508 | 7964.8 | 7573 |
| Total Expenditure | 5293.9 | 4726.9 | 4156.8 | 5551 | 5134 | 4174 | 9356.3 | 7655.4 | 7316.1 | 6954.7 |
| Other Income | 159.2 | 125.5 | 21.1 | 139.5 | 115.7 | 40.7 | 232.2 | 205.2 | 183.9 | 253.7 |
| Operating Profit | 558 | 351.9 | 158.6 | 716.1 | 531.4 | 508.5 | 951.4 | 852.6 | 648.7 | 618.3 |
| Interest | 95.9 | 91.3 | 92.4 | 121.1 | 105.5 | 207 | 220.1 | 200.9 | 242.6 | 175.6 |
| PBDT | 462.1 | 260.6 | 66.2 | 595 | 425.9 | 301.5 | 731.3 | 651.7 | 406.1 | 442.7 |
| Depreciation | 114.4 | 116.1 | 111.5 | 110.2 | 113.5 | 150.9 | 147.4 | 154 | 152.5 | 121.6 |
| Profit Before Tax | 347.7 | 144.5 | -45.3 | 484.8 | 312.4 | 150.6 | 583.9 | 497.7 | 253.6 | 321.1 |
| Tax | 89 | 39.5 | 19.6 | 121.4 | 43.3 | 31.8 | 149.2 | 126.2 | 81.1 | 79.7 |
| Profit After Tax | 258.7 | 105 | -64.9 | 363.4 | 269.1 | 118.8 | 434.7 | 371.5 | 172.5 | 241.4 |
| Net Profit | 258.7 | 105 | -64.9 | 363.4 | 269.1 | 118.8 | 434.7 | 371.5 | 172.5 | 241.4 |
| Equity Capital | 295.9 | 300.5 | 300.5 | 300.5 | 300.5 | 300.5 | 300.5 | 300.5 | 323.7 | 323.7 |
| Face Value (IN RS) | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Calculated EPS | 4.37 | 1.75 | -1.08 | 6.05 | 4.48 | 1.98 | 7.23 | 6.18 | 2.66 | 3.73 |
| Diluted Eps After Extraordinary Items | 4.46 | 1.75 | -1.08 | 6.06 | 4.48 | 1.98 | 7.23 | 5.93 | 2.74 | 3.59 |
| Diluted Eps Before Extraordinary Items | 4.46 | 1.75 | -1.08 | 6.06 | 4.48 | 1.98 | 7.23 | 5.93 | 2.74 | 3.59 |
CONSOLIDATED ANNUAL RESULT FOR MAN INDUSTRIES (INDIA) LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 21386.3 | 22313.4 | 31421.8 |
| Total Income | 21757.1 | 22709 | 31942.3 |
| Total Expenditure | 19580.4 | 20941.4 | 29010.1 |
| Other Income | 370.8 | 395.6 | 520.5 |
| Operating Profit | 2176.7 | 1767.6 | 2932.2 |
| Interest | 373 | 410.3 | 878.3 |
| PBDT | 1803.7 | 1357.3 | 2053.9 |
| Depreciation | 454 | 453.5 | 610.9 |
| Profit Before Tax | 1349.7 | 903.8 | 1443 |
| Tax | 333.9 | 223.8 | 391.6 |
| Profit After Tax | 1015.8 | 680 | 1051.4 |
| Net Profit | 1015.8 | 680 | 1051.4 |
| Equity Capital | 295.9 | 300.5 | 323.7 |
| Face Value (IN RS) | 5 | 5 | 5 |
| Reserves | 9125.9 | 9741.3 | 13725 |
| Calculated EPS | 17.16 | 11.31 | 16.24 |
| Diluted Eps After Extraordinary Items | 17.52 | 11.33 | 16.73 |
| Diluted Eps Before Extraordinary Items | 17.52 | 11.33 | 16.73 |
STANDALONE ANNUAL RESULT FOR MAN INDUSTRIES (INDIA) LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 20940.8 | 20924.9 | 30801 |
| Total Income | 21312.6 | 21326.7 | 31463.1 |
| Total Expenditure | 19141.3 | 19568.6 | 28502 |
| Other Income | 371.8 | 401.8 | 662.1 |
| Operating Profit | 2171.3 | 1758.1 | 2961.1 |
| Interest | 373 | 410.2 | 870.6 |
| PBDT | 1798.3 | 1347.9 | 2090.5 |
| Depreciation | 452.2 | 451.4 | 604.8 |
| Profit Before Tax | 1346.1 | 896.5 | 1485.7 |
| Tax | 333.9 | 223.8 | 388.3 |
| Profit After Tax | 1012.2 | 672.7 | 1097.4 |
| Net Profit | 1012.2 | 672.7 | 1097.4 |
| Equity Capital | 295.9 | 300.5 | 323.7 |
| Face Value (IN RS) | 5 | 5 | 5 |
| Reserves | 9105.6 | 9727.5 | 12456.3 |
| Calculated EPS | 17.1 | 11.19 | 16.95 |
| Diluted Eps After Extraordinary Items | 17.46 | 11.21 | 17.46 |
| Diluted Eps Before Extraordinary Items | 17.46 | 11.21 | 17.46 |
CONSOLIDATED PROFIT / LOSS FOR MAN INDUSTRIES (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 2080.2 Cr | 2138.63 Cr | 2231.34 Cr | 3142.18 Cr |
| Sales | 2050.06 Cr | 2055.92 Cr | 2194.44 Cr | 3108.52 Cr |
| Processing Charges / Service Income | 2.99 Cr | 70.02 Cr | 22.1 Cr | 4.34 Cr |
| Net Sales | 2080.2 Cr | 2138.63 Cr | 2231.34 Cr | 3142.18 Cr |
| Increase/Decrease in Stock | -59.94 Cr | -27.72 Cr | 83.33 Cr | -127.26 Cr |
| Raw Material Consumed | 1464.11 Cr | 1611.01 Cr | 1689.63 Cr | 2530.74 Cr |
| Opening Raw Materials | 286.67 Cr | 177.5 Cr | 150.5 Cr | 36.95 Cr |
| Purchases Raw Materials | 1173.52 Cr | 1521.17 Cr | 1342.81 Cr | 2588.99 Cr |
| Closing Raw Materials | 177.5 Cr | 150.5 Cr | 36.95 Cr | 138.47 Cr |
| Other Direct Purchases / Brought in cost | 181.42 Cr | 62.84 Cr | 233.28 Cr | 43.27 Cr |
| Power & Fuel Cost | 31.36 Cr | 28.91 Cr | 27.18 Cr | 43.36 Cr |
| Electricity & Power | 31.36 Cr | 28.91 Cr | 27.18 Cr | 43.36 Cr |
| Employee Cost | 44.32 Cr | 43.86 Cr | 49.55 Cr | 57.79 Cr |
| Salaries, Wages & Bonus | 38.47 Cr | 38.44 Cr | 41.8 Cr | 51.2 Cr |
| Contributions to EPF & Pension Funds | 2.33 Cr | 2.15 Cr | 2.37 Cr | 2.81 Cr |
| Workmen and Staff Welfare Expenses | 3.52 Cr | 3.28 Cr | 5.38 Cr | 3.78 Cr |
| Other Manufacturing Expenses | 76.97 Cr | 144.4 Cr | 99.83 Cr | 118.5 Cr |
| Processing Charges | 25.76 Cr | 93.18 Cr | 57.59 Cr | 67.46 Cr |
| Repairs and Maintenance | 3.12 Cr | 3.71 Cr | 4.69 Cr | 5.16 Cr |
| General and Administration Expenses | 24.95 Cr | 29.35 Cr | 32.21 Cr | 42.6 Cr |
| Rent , Rates & Taxes | 35.08 Lk | 1.13 Cr | 2.21 Cr | 2.94 Cr |
| Insurance | 1.66 Cr | 2.85 Cr | 3.73 Cr | 3.94 Cr |
| Professional and legal fees | 8.31 Cr | 9.56 Cr | 9.56 Cr | 17.08 Cr |
| Selling and Distribution Expenses | 219.67 Cr | 103.69 Cr | 101.75 Cr | 221.7 Cr |
| Sales Commissions & Incentives | 40.52 Cr | 45.86 Lk | 1.48 Cr | 1.15 Cr |
| Freight and Forwarding | 162.95 Cr | 85.37 Cr | 80.62 Cr | 193.72 Cr |
| Miscellaneous Expenses | 73.7 Cr | 24.53 Cr | 22.98 Cr | 13.57 Cr |
| Bad debts /advances written off | 69.79 Cr | 19.29 Cr | 5.25 Cr | 8.08 Cr |
| Provision for doubtful debts | 2.14 Cr | 3.98 Cr | 3.38 Cr | 3.37 Cr |
| Loss on foreign exchange fluctuations | 0 | 0 | 12.33 Cr | 0 |
| Total Expenditure | 1875.14 Cr | 1958.05 Cr | 2106.47 Cr | 2901.01 Cr |
| Other Income | 30.76 Cr | 37.08 Cr | 51.89 Cr | 52.05 Cr |
| Interest Received | 4.28 Cr | 2.72 Cr | 4.27 Cr | 8.86 Cr |
| Dividend Received | 12,000 | 7,000 | 19.94 Lk | 12.47 Lk |
| Profits on sale of Investments | 1.18 Cr | 1.28 Cr | 53.34 Lk | 3.83 Cr |
| Foreign Exchange Gains | 16.36 Cr | 18.76 Cr | 0 | 27.3 Cr |
| Operating Profit | 235.82 Cr | 217.67 Cr | 176.76 Cr | 293.22 Cr |
| Interest | 52.74 Cr | 37.3 Cr | 41.03 Cr | 87.83 Cr |
| Interest on Term Loan | 33.63 Cr | 17.89 Cr | 25.05 Cr | 54.25 Cr |
| Bank Charges etc | 17.02 Cr | 16.35 Cr | 15.57 Cr | 29.73 Cr |
| PBDT | 183.07 Cr | 180.37 Cr | 135.73 Cr | 205.39 Cr |
| Depreciation | 46.38 Cr | 45.4 Cr | 45.35 Cr | 61.09 Cr |
| Profit Before Taxation & Exceptional Items | 136.69 Cr | 134.96 Cr | 90.38 Cr | 144.3 Cr |
| Profit Before Tax | 136.69 Cr | 134.96 Cr | 90.38 Cr | 144.3 Cr |
| Provision for Tax | 35.84 Cr | 33.38 Cr | 22.38 Cr | 39.16 Cr |
| Current Income Tax | 37.02 Cr | 36.28 Cr | 20.85 Cr | 37.49 Cr |
| Deferred Tax | -1.17 Cr | -2.89 Cr | 1.53 Cr | 1.67 Cr |
| Profit After Tax | 100.85 Cr | 101.58 Cr | 68 Cr | 105.14 Cr |
| Consolidated Net Profit | 100.85 Cr | 101.58 Cr | 68 Cr | 105.14 Cr |
| Adjustments to PAT | 0 | -92.54 Lk | 0 | 0 |
| Profit Balance B/F | 511.6 Cr | 587.78 Cr | 688.44 Cr | 699.67 Cr |
| Appropriations | 612.45 Cr | 688.44 Cr | 756.44 Cr | 804.81 Cr |
| General Reserves | 10.08 Cr | 0 | 0 | 0 |
| Other Appropriation | 3.16 Cr | 0 | 14.12 Cr | 15.84 Cr |
| Equity Dividend % | 40 | 0 | 40 | 40 |
| Earnings Per Share | 17.66 | 17.17 | 11.31 | 16.24 |
| Adjusted EPS | 17.66 | 17.17 | 11.31 | 16.24 |
STANDALONE PROFIT / LOSS FOR MAN INDUSTRIES (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 2075.18 Cr | 2094.08 Cr | 2092.49 Cr | 3080.1 Cr |
| Sales | 2045.04 Cr | 2011.37 Cr | 2055.6 Cr | 3046.47 Cr |
| Processing Charges / Service Income | 2.99 Cr | 70.02 Cr | 22.1 Cr | 4.31 Cr |
| Net Sales | 2075.18 Cr | 2094.08 Cr | 2092.49 Cr | 3080.1 Cr |
| Increase/Decrease in Stock | -59.94 Cr | -14.84 Cr | 83.82 Cr | -133.52 Cr |
| Raw Material Consumed | 1459.6 Cr | 1555.02 Cr | 1554.84 Cr | 2487.73 Cr |
| Opening Raw Materials | 286.67 Cr | 177.5 Cr | 150.5 Cr | 36.95 Cr |
| Purchases Raw Materials | 1173.52 Cr | 1465.18 Cr | 1342.81 Cr | 2543.02 Cr |
| Closing Raw Materials | 177.5 Cr | 150.5 Cr | 36.95 Cr | 138.14 Cr |
| Other Direct Purchases / Brought in cost | 176.91 Cr | 62.84 Cr | 98.48 Cr | 45.9 Cr |
| Power & Fuel Cost | 31.36 Cr | 28.9 Cr | 27.18 Cr | 43.3 Cr |
| Electricity & Power | 31.36 Cr | 28.9 Cr | 27.18 Cr | 43.3 Cr |
| Employee Cost | 43.55 Cr | 42.85 Cr | 47.6 Cr | 56.2 Cr |
| Salaries, Wages & Bonus | 37.7 Cr | 37.42 Cr | 41.74 Cr | 49.96 Cr |
| Contributions to EPF & Pension Funds | 2.33 Cr | 2.15 Cr | 2.37 Cr | 2.81 Cr |
| Workmen and Staff Welfare Expenses | 3.52 Cr | 3.28 Cr | 3.49 Cr | 3.43 Cr |
| Other Manufacturing Expenses | 76.97 Cr | 144.4 Cr | 99.83 Cr | 118.34 Cr |
| Processing Charges | 25.76 Cr | 93.18 Cr | 57.59 Cr | 67.43 Cr |
| Repairs and Maintenance | 3.12 Cr | 3.71 Cr | 4.69 Cr | 5.16 Cr |
| General and Administration Expenses | 24.6 Cr | 27.85 Cr | 31.03 Cr | 39.71 Cr |
| Rent , Rates & Taxes | 35.08 Lk | 35.42 Lk | 1.36 Cr | 1.89 Cr |
| Insurance | 1.63 Cr | 2.81 Cr | 3.72 Cr | 3.89 Cr |
| Professional and legal fees | 8.23 Cr | 9.5 Cr | 9.53 Cr | 16.21 Cr |
| Selling and Distribution Expenses | 220.52 Cr | 105.43 Cr | 101.91 Cr | 224.87 Cr |
| Sales Commissions & Incentives | 40.52 Cr | 38.49 Lk | 1.31 Cr | 88.27 Lk |
| Freight and Forwarding | 162.95 Cr | 85.37 Cr | 80.62 Cr | 193.72 Cr |
| Miscellaneous Expenses | 73.7 Cr | 24.53 Cr | 22.98 Cr | 13.57 Cr |
| Bad debts /advances written off | 69.79 Cr | 19.29 Cr | 5.25 Cr | 8.08 Cr |
| Provision for doubtful debts | 2.14 Cr | 3.98 Cr | 3.38 Cr | 3.37 Cr |
| Loss on foreign exchange fluctuations | 0 | 0 | 12.33 Cr | 0 |
| Total Expenditure | 1870.36 Cr | 1914.13 Cr | 1969.2 Cr | 2850.19 Cr |
| Other Income | 30.76 Cr | 37.18 Cr | 52.51 Cr | 66.21 Cr |
| Interest Received | 4.28 Cr | 2.81 Cr | 5.08 Cr | 18.1 Cr |
| Dividend Received | 12,000 | 7,000 | 1.94 Lk | 8,000 |
| Profits on sale of Investments | 1.18 Cr | 1.28 Cr | 53.34 Lk | 3.16 Cr |
| Foreign Exchange Gains | 16.36 Cr | 18.76 Cr | 0 | 27.3 Cr |
| Operating Profit | 235.58 Cr | 217.13 Cr | 175.8 Cr | 296.12 Cr |
| Interest | 52.74 Cr | 37.3 Cr | 41.02 Cr | 87.06 Cr |
| Interest on Term Loan | 33.63 Cr | 17.89 Cr | 25.05 Cr | 54.05 Cr |
| Bank Charges etc | 17.02 Cr | 16.35 Cr | 15.56 Cr | 29.4 Cr |
| PBDT | 182.84 Cr | 179.83 Cr | 134.78 Cr | 209.06 Cr |
| Depreciation | 46.37 Cr | 45.22 Cr | 45.14 Cr | 60.48 Cr |
| Profit Before Taxation & Exceptional Items | 136.47 Cr | 134.61 Cr | 89.65 Cr | 148.58 Cr |
| Profit Before Tax | 136.47 Cr | 134.61 Cr | 89.65 Cr | 148.58 Cr |
| Provision for Tax | 35.84 Cr | 33.38 Cr | 22.38 Cr | 38.83 Cr |
| Current Income Tax | 37.02 Cr | 36.28 Cr | 20.85 Cr | 37.49 Cr |
| Deferred Tax | -1.17 Cr | -2.89 Cr | 1.53 Cr | 1.34 Cr |
| Profit After Tax | 100.63 Cr | 101.23 Cr | 67.27 Cr | 109.74 Cr |
| Consolidated Net Profit | 100.63 Cr | 101.23 Cr | 67.27 Cr | 109.74 Cr |
| Profit Balance B/F | 509.45 Cr | 585.43 Cr | 686 Cr | 739.14 Cr |
| Appropriations | 610.08 Cr | 686.66 Cr | 753.26 Cr | 848.89 Cr |
| General Reserves | 10.06 Cr | 0 | 0 | 0 |
| Other Appropriation | 3.16 Cr | 66.18 Lk | 14.12 Cr | 17.3 Cr |
| Equity Dividend % | 40 | 0 | 40 | 40 |
| Earnings Per Share | 17.62 | 17.11 | 11.19 | 16.95 |
| Adjusted EPS | 17.62 | 17.11 | 11.19 | 16.95 |
CONSOLIDATED CASH FLOW FOR MAN INDUSTRIES (INDIA) LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 136.69 Cr | 134.96 Cr | 90.38 Cr | 153.56 Cr |
| Adjustment | 146.54 Cr | 78.59 Cr | 93.52 Cr | 116.77 Cr |
| Changes In working Capital | -306.49 Cr | 283.18 Cr | -275.87 Cr | 20.61 Cr |
| Cash Flow after changes in Working Capital | -23.26 Cr | 496.73 Cr | -91.96 Cr | 290.95 Cr |
| Cash Flow from Operating Activities | -59.89 Cr | 450.94 Cr | -118.75 Cr | 257.46 Cr |
| Cash Flow from Investing Activities | 4.26 Cr | -119.06 Cr | -135.49 Cr | -263.69 Cr |
| Cash Flow from Financing Activitie | -63.1 Cr | -267.22 Cr | 209.18 Cr | 157.86 Cr |
| Net Cash Inflow / Outflow | -118.74 Cr | 64.65 Cr | -45.05 Cr | 151.63 Cr |
| Opening Cash & Cash Equivalents | 136.03 Cr | 17.29 Cr | 81.95 Cr | 36.97 Cr |
| Closing Cash & Cash Equivalent | 17.29 Cr | 81.95 Cr | 36.89 Cr | 188.6 Cr |
STANDALONE CASH FLOW FOR MAN INDUSTRIES (INDIA) LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 136.47 Cr | 134.61 Cr | 89.65 Cr | 148.58 Cr |
| Adjustment | 146.63 Cr | 78.57 Cr | 94.06 Cr | 110.69 Cr |
| Changes In working Capital | -306.24 Cr | 270.76 Cr | -268.81 Cr | 73.67 Cr |
| Cash Flow after changes in Working Capital | -23.15 Cr | 483.94 Cr | -85.1 Cr | 332.93 Cr |
| Cash Flow from Operating Activities | -59.78 Cr | 438.14 Cr | -111.89 Cr | 299.45 Cr |
| Cash Flow from Investing Activities | 4.23 Cr | -108.94 Cr | -126.06 Cr | -250.87 Cr |
| Cash Flow from Financing Activitie | -63.37 Cr | -267.06 Cr | 187.22 Cr | 83.57 Cr |
| Net Cash Inflow / Outflow | -118.92 Cr | 62.15 Cr | -50.74 Cr | 132.14 Cr |
| Opening Cash & Cash Equivalents | 135.92 Cr | 17 Cr | 79.15 Cr | 28.41 Cr |
| Closing Cash & Cash Equivalent | 17 Cr | 79.15 Cr | 28.41 Cr | 160.56 Cr |
CONSOLIDATED BALANCE SHEET FOR MAN INDUSTRIES (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 28.55 Cr | 29.59 Cr | 30.05 Cr | 32.37 Cr |
| Equity - Authorised | 40 Cr | 40 Cr | 40 Cr | 40 Cr |
| Equity - Issued | 28.55 Cr | 29.59 Cr | 30.05 Cr | 32.37 Cr |
| Equity Paid Up | 28.55 Cr | 29.59 Cr | 30.05 Cr | 32.37 Cr |
| Face Value | 5 | 5 | 5 | 5 |
| Total Reserves | 801.45 Cr | 911.09 Cr | 974.13 Cr | 1361.03 Cr |
| Securities Premium | 94.33 Cr | 106.79 Cr | 112.33 Cr | 280.02 Cr |
| Capital Reserves | 0 | 0 | 0 | 170.77 Cr |
| Profit & Loss Account Balance | 587.78 Cr | 688.44 Cr | 742.32 Cr | 788.97 Cr |
| General Reserves | 112.82 Cr | 112.82 Cr | 112.82 Cr | 112.82 Cr |
| Reserve excluding Revaluation Reserve | 801.45 Cr | 911.09 Cr | 974.13 Cr | 1361.03 Cr |
| Shareholder's Funds | 834.88 Cr | 942.18 Cr | 1004.18 Cr | 1404.87 Cr |
| Secured Loans | 2.03 Cr | 3.66 Cr | 127.86 Cr | 134.58 Cr |
| Term Loans - Banks | 6.6 Cr | 4.74 Cr | 142.88 Cr | 152.16 Cr |
| Unsecured Loans | 0 | 0 | 0 | 1.7 Cr |
| Loans - Banks | 0 | 0 | 0 | 1.7 Cr |
| Deferred Tax Assets / Liabilities | 25.45 Cr | 22.69 Cr | 24.16 Cr | 25.78 Cr |
| Deferred Tax Assets | 81.67 Lk | 77.11 Lk | 60.4 Lk | 46.02 Lk |
| Deferred Tax Liability | 26.27 Cr | 23.46 Cr | 24.76 Cr | 26.25 Cr |
| Other Long Term Liabilities | 11.25 Cr | 6.64 Cr | 4.93 Cr | 17.71 Cr |
| Long Term Trade Payables | 84.44 Lk | 0 | 0 | 0 |
| Long Term Provisions | 1.28 Cr | 1.73 Cr | 2.31 Cr | 53.95 Lk |
| Total Non-Current Liabilities | 40.86 Cr | 34.72 Cr | 159.25 Cr | 180.31 Cr |
| Trade Payables | 517.57 Cr | 754.86 Cr | 339.75 Cr | 502.75 Cr |
| Sundry Creditors | 517.57 Cr | 754.86 Cr | 339.75 Cr | 502.75 Cr |
| Other Current Liabilities | 100.6 Cr | 35.54 Cr | 67.21 Cr | 160.39 Cr |
| Advances received from customers | 62.74 Cr | 1.3 Cr | 22.24 Cr | 107.84 Cr |
| Interest Accrued But Not Due | 2.6 Cr | 1.16 Cr | 75.6 Lk | 2.84 Cr |
| Short Term Borrowings | 277.26 Cr | 44.62 Cr | 150.71 Cr | 154.59 Cr |
| Secured ST Loans repayable on Demands | 277.26 Cr | 44.62 Cr | 150.71 Cr | 153.55 Cr |
| Working Capital Loans- Sec | 277.26 Cr | 44.62 Cr | 150.71 Cr | 153.55 Cr |
| Short Term Provisions | 14.74 Cr | 7.97 Cr | 6.79 Cr | 12.25 Cr |
| Provision for Tax | 9.65 Cr | 2.11 Cr | 0 | 5.4 Cr |
| Provision for post retirement benefits | 5.09 Cr | 5.86 Cr | 6.79 Cr | 6.84 Cr |
| Total Current Liabilities | 910.17 Cr | 843 Cr | 564.45 Cr | 829.98 Cr |
| Total Liabilities | 1785.91 Cr | 1819.9 Cr | 1727.88 Cr | 2415.16 Cr |
| Gross Block | 593.17 Cr | 620.03 Cr | 827.95 Cr | 1001.42 Cr |
| Less: Accumulated Depreciation | 256.47 Cr | 301.7 Cr | 338.96 Cr | 397.82 Cr |
| Net Block | 336.7 Cr | 318.33 Cr | 488.99 Cr | 603.6 Cr |
| Capital Work in Progress | 1.01 Cr | 19.88 Cr | 14.45 Cr | 30.54 Cr |
| Non Current Investments | 102.3 Cr | 102.3 Cr | 102.3 Cr | 0 |
| Long Term Investment | 102.3 Cr | 102.3 Cr | 102.3 Cr | 0 |
| Unquoted | 102.3 Cr | 102.3 Cr | 102.3 Cr | 0 |
| Long Term Loans & Advances | 134.2 Cr | 152.23 Cr | 172.91 Cr | 167.5 Cr |
| Other Non Current Assets | 3.55 Cr | 8.43 Cr | 9.37 Cr | 14.6 Cr |
| Total Non-Current Assets | 577.76 Cr | 601.17 Cr | 788.01 Cr | 817.67 Cr |
| Currents Investments | 62.56 Lk | 40,000 | 31.99 Lk | 227.98 Cr |
| Quoted | 62.16 Lk | 0 | 7.03 Lk | 7.09 Cr |
| Unquoted | 102.3 Cr | 102.3 Cr | 102.3 Cr | 0 |
| Inventories | 331.56 Cr | 318.34 Cr | 120.8 Cr | 645.63 Cr |
| Raw Materials | 177.5 Cr | 150.5 Cr | 36.95 Cr | 138.47 Cr |
| Work-in Progress | 42.08 Cr | 25.03 Cr | 21.13 Cr | 316.16 Cr |
| Finished Goods | 73.11 Cr | 117.89 Cr | 38.45 Cr | 133.51 Cr |
| Stores and Spare | 38.86 Cr | 24.92 Cr | 24.26 Cr | 33.75 Cr |
| Sundry Debtors | 655.95 Cr | 544.34 Cr | 493.93 Cr | 355.1 Cr |
| Debtors more than Six months | 0 | 88.59 Cr | 59.14 Cr | 7.97 Cr |
| Debtors Others | 655.95 Cr | 455.75 Cr | 434.78 Cr | 347.13 Cr |
| Cash and Bank | 102.16 Cr | 240.12 Cr | 170.13 Cr | 254.85 Cr |
| Cash in hand | 6.61 Lk | 1.01 Cr | 1.33 Cr | 1.28 Cr |
| Balances at Bank | 102.1 Cr | 239.11 Cr | 168.8 Cr | 253.57 Cr |
| Other Current Assets | 11.17 Cr | 14.47 Cr | 13.9 Cr | 15.13 Cr |
| Interest accrued and or due on loans | 87.9 Lk | 1.05 Cr | 1.51 Cr | 1.78 Cr |
| Prepaid Expenses | 10.29 Cr | 13.42 Cr | 12.4 Cr | 13.35 Cr |
| Short Term Loans and Advances | 106.68 Cr | 101.46 Cr | 140.8 Cr | 98.8 Cr |
| Advances recoverable in cash or in kind | 3.07 Cr | 52.5 Cr | 15 Cr | 24.25 Cr |
| Advance income tax and TDS | 5.05 Cr | 7.03 Cr | 8.75 Cr | 10.53 Cr |
| Total Current Assets | 1208.15 Cr | 1218.73 Cr | 939.87 Cr | 1597.48 Cr |
| Net Current Assets (Including Current Investments) | 297.98 Cr | 375.73 Cr | 375.42 Cr | 767.51 Cr |
| Total Assets | 1785.91 Cr | 1819.9 Cr | 1727.88 Cr | 2415.16 Cr |
| Contingent Liabilities | 575.74 Cr | 514.55 Cr | 502.76 Cr | 144.84 Cr |
| Total Debt | 283.86 Cr | 49.36 Cr | 293.59 Cr | 308.45 Cr |
| Book Value | 145.35 | 158.96 | 167.08 | 0 |
| Adjusted Book Value | 145.35 | 158.96 | 167.08 | 215.25 |
STANDALONE BALANCE SHEET FOR MAN INDUSTRIES (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 28.55 Cr | 29.59 Cr | 30.05 Cr | 32.37 Cr |
| Equity - Authorised | 40 Cr | 40 Cr | 40 Cr | 40 Cr |
| Equity - Issued | 28.55 Cr | 29.59 Cr | 30.05 Cr | 32.37 Cr |
| Equity Paid Up | 28.55 Cr | 29.59 Cr | 30.05 Cr | 32.37 Cr |
| Face Value | 5 | 5 | 5 | 5 |
| Total Reserves | 799.51 Cr | 909.06 Cr | 972.75 Cr | 1234.16 Cr |
| Securities Premium | 94.33 Cr | 106.79 Cr | 112.33 Cr | 280.02 Cr |
| Profit & Loss Account Balance | 585.43 Cr | 686 Cr | 739.14 Cr | 831.59 Cr |
| General Reserves | 112.8 Cr | 112.8 Cr | 112.8 Cr | 112.8 Cr |
| Reserve excluding Revaluation Reserve | 799.51 Cr | 909.06 Cr | 972.75 Cr | 1234.16 Cr |
| Shareholder's Funds | 832.94 Cr | 940.15 Cr | 1002.8 Cr | 1278 Cr |
| Secured Loans | 2.03 Cr | 3.66 Cr | 127.86 Cr | 134.58 Cr |
| Term Loans - Banks | 6.6 Cr | 4.74 Cr | 142.88 Cr | 152.16 Cr |
| Deferred Tax Assets / Liabilities | 25.45 Cr | 22.69 Cr | 24.16 Cr | 25.32 Cr |
| Deferred Tax Assets | 81.67 Lk | 77.11 Lk | 60.4 Lk | 46.02 Lk |
| Deferred Tax Liability | 26.27 Cr | 23.46 Cr | 24.76 Cr | 25.78 Cr |
| Other Long Term Liabilities | 11.25 Cr | 6.64 Cr | 4.93 Cr | 16.73 Cr |
| Long Term Trade Payables | 84.44 Lk | 0 | 0 | 0 |
| Long Term Provisions | 1.28 Cr | 1.73 Cr | 1.96 Cr | 53.95 Lk |
| Total Non-Current Liabilities | 40.86 Cr | 34.72 Cr | 158.9 Cr | 177.17 Cr |
| Trade Payables | 517.52 Cr | 749.98 Cr | 336.92 Cr | 501.33 Cr |
| Sundry Creditors | 517.52 Cr | 749.98 Cr | 336.92 Cr | 501.33 Cr |
| Other Current Liabilities | 100.36 Cr | 37.13 Cr | 66.61 Cr | 157.79 Cr |
| Advances received from customers | 62.74 Cr | 1.3 Cr | 22.24 Cr | 107.84 Cr |
| Interest Accrued But Not Due | 2.6 Cr | 1.16 Cr | 75.61 Lk | 2.84 Cr |
| Short Term Borrowings | 284.57 Cr | 52.09 Cr | 155.04 Cr | 154.55 Cr |
| Secured ST Loans repayable on Demands | 277.26 Cr | 44.62 Cr | 150.7 Cr | 153.55 Cr |
| Working Capital Loans- Sec | 277.26 Cr | 44.62 Cr | 150.7 Cr | 153.55 Cr |
| Short Term Provisions | 14.55 Cr | 7.82 Cr | 6.6 Cr | 12.77 Cr |
| Provision for Tax | 9.65 Cr | 2.11 Cr | 0 | 6.3 Cr |
| Provision for post retirement benefits | 4.89 Cr | 5.71 Cr | 6.6 Cr | 6.47 Cr |
| Total Current Liabilities | 917.01 Cr | 847.02 Cr | 565.17 Cr | 826.44 Cr |
| Total Liabilities | 1790.8 Cr | 1821.89 Cr | 1726.88 Cr | 2281.6 Cr |
| Gross Block | 592.73 Cr | 613.72 Cr | 821.03 Cr | 892.32 Cr |
| Less: Accumulated Depreciation | 256.05 Cr | 301.08 Cr | 338.08 Cr | 388.04 Cr |
| Net Block | 336.68 Cr | 312.64 Cr | 482.95 Cr | 504.29 Cr |
| Capital Work in Progress | 1.01 Cr | 15.8 Cr | 3.08 Cr | 30.59 Cr |
| Non Current Investments | 132.16 Cr | 133.28 Cr | 135.88 Cr | 145.4 Cr |
| Long Term Investment | 132.16 Cr | 133.28 Cr | 135.88 Cr | 145.4 Cr |
| Unquoted | 132.16 Cr | 133.28 Cr | 135.88 Cr | 145.4 Cr |
| Long Term Loans & Advances | 130.22 Cr | 147.99 Cr | 160.44 Cr | 174.06 Cr |
| Other Non Current Assets | 3.55 Cr | 8.36 Cr | 8.15 Cr | 12.97 Cr |
| Total Non-Current Assets | 603.62 Cr | 618.07 Cr | 790.5 Cr | 867.31 Cr |
| Currents Investments | 62.56 Lk | 40,000 | 24.96 Lk | 222.78 Cr |
| Quoted | 62.16 Lk | 0 | 0 | 1.89 Cr |
| Unquoted | 132.16 Cr | 133.28 Cr | 135.88 Cr | 145.4 Cr |
| Inventories | 331.56 Cr | 305.46 Cr | 107.42 Cr | 351.63 Cr |
| Raw Materials | 177.5 Cr | 150.5 Cr | 36.95 Cr | 138.14 Cr |
| Work-in Progress | 42.08 Cr | 25.03 Cr | 21.13 Cr | 53.22 Cr |
| Finished Goods | 73.11 Cr | 105.01 Cr | 25.08 Cr | 126.52 Cr |
| Stores and Spare | 38.86 Cr | 24.92 Cr | 24.26 Cr | 33.75 Cr |
| Sundry Debtors | 635.28 Cr | 539.84 Cr | 485.08 Cr | 342.29 Cr |
| Debtors more than Six months | 0 | 88.59 Cr | 63.2 Cr | 7.97 Cr |
| Debtors Others | 635.28 Cr | 451.26 Cr | 421.88 Cr | 334.32 Cr |
| Cash and Bank | 101.87 Cr | 237.02 Cr | 161.65 Cr | 226.8 Cr |
| Cash in hand | 6.06 Lk | 32.18 Lk | 34.98 Lk | 32.79 Lk |
| Balances at Bank | 101.81 Cr | 236.7 Cr | 161.3 Cr | 226.48 Cr |
| Other Current Assets | 11.17 Cr | 14.54 Cr | 14.66 Cr | 24.51 Cr |
| Interest accrued and or due on loans | 87.9 Lk | 1.14 Cr | 2.26 Cr | 11.3 Cr |
| Prepaid Expenses | 10.29 Cr | 13.4 Cr | 12.4 Cr | 13.21 Cr |
| Short Term Loans and Advances | 106.67 Cr | 106.95 Cr | 167.31 Cr | 246.28 Cr |
| Advances recoverable in cash or in kind | 3.07 Cr | 52.49 Cr | 14.99 Cr | 23.33 Cr |
| Advance income tax and TDS | 5.05 Cr | 7.03 Cr | 8.74 Cr | 10.52 Cr |
| Total Current Assets | 1187.19 Cr | 1203.82 Cr | 936.38 Cr | 1414.3 Cr |
| Net Current Assets (Including Current Investments) | 270.18 Cr | 356.81 Cr | 371.21 Cr | 587.86 Cr |
| Total Assets | 1790.8 Cr | 1821.89 Cr | 1726.88 Cr | 2281.6 Cr |
| Contingent Liabilities | 575.74 Cr | 514.55 Cr | 501.54 Cr | 144.84 Cr |
| Total Debt | 291.17 Cr | 56.83 Cr | 297.92 Cr | 306.71 Cr |
| Book Value | 145.01 | 158.61 | 166.85 | 195.65 |
| Adjusted Book Value | 145.01 | 158.61 | 166.85 | 195.65 |
FINANCIAL RATIOS (CONSOLIDATED) FOR MAN INDUSTRIES (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 17.66 | 17.17 | 11.31 | 16.24 |
| CEPS(Rs) | 25.78 | 24.84 | 18.86 | 25.68 |
| DPS(Rs) | 2 | 0 | 2 | 2 |
| Book NAV/Share(Rs) | 145.35 | 158.96 | 167.08 | 215.25 |
| Tax Rate(%) | 26.22 | 24.73 | 24.76 | 27.14 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 9.86 | 8.44 | 5.6 | 7.68 |
| EBIT Margin(%) | 9.11 | 8.06 | 5.89 | 7.39 |
| Pre Tax Margin(%) | 6.57 | 6.31 | 4.05 | 4.59 |
| PAT Margin (%) | 4.85 | 4.75 | 3.05 | 3.35 |
| Cash Profit Margin (%) | 7.08 | 6.87 | 5.08 | 5.29 |
| Performance Ratios | ||||
| ROA(%) | 5.58 | 5.63 | 3.83 | 4.92 |
| ROE(%) | 12.79 | 11.47 | 6.99 | 8.33 |
| ROCE(%) | 17.67 | 16.33 | 11.48 | 14.78 |
| Asset Turnover(x) | 1.15 | 1.19 | 1.26 | 1.47 |
| Sales/Fixed Asset(x) | 3.55 | 3.53 | 3.08 | 3.32 |
| Working Capital/Sales(x) | 6.98 | 5.69 | 5.94 | 4.09 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.28 | 0.28 | 0.32 | 0.3 |
| Receivable days | 97.03 | 102.43 | 84.92 | 49.31 |
| Inventory Days | 62.39 | 55.46 | 35.92 | 61.13 |
| Payable days | 105.75 | 146.67 | 112.67 | 63.99 |
| Valuation Parameters | ||||
| PER(x) | 4.52 | 5.57 | 8.22 | 22.11 |
| PCE(x) | 3.1 | 3.85 | 4.93 | 13.98 |
| Price/Book(x) | 0.55 | 0.6 | 0.56 | 1.67 |
| Yield(%) | 2.51 | 0 | 2.15 | 0.56 |
| EV/Net Sales(x) | 0.31 | 0.18 | 0.31 | 0.76 |
| EV/Core EBITDA(x) | 2.7 | 1.72 | 3.86 | 8.11 |
| EV/EBIT(x) | 3.36 | 2.18 | 5.19 | 10.25 |
| EV/CE(x) | 0.36 | 0.21 | 0.4 | 1.39 |
| M Cap / Sales | 0.22 | 0.26 | 0.25 | 0.74 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 18.24 | 2.81 | 4.33 | 40.82 |
| Core EBITDA Growth(%) | 27.81 | -7.72 | -18.79 | 66.62 |
| EBIT Growth(%) | 46.08 | -9.09 | -23.71 | 77.89 |
| PAT Growth(%) | 81.7 | 0.73 | -33.06 | 56.84 |
| EPS Growth(%) | 81.7 | -2.81 | -34.09 | 45.62 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.34 | 0.05 | 0.29 | 0.22 |
| Current Ratio(x) | 1.33 | 1.45 | 1.67 | 1.92 |
| Quick Ratio(x) | 0.96 | 1.07 | 1.45 | 1.15 |
| Interest Cover(x) | 3.59 | 4.62 | 3.2 | 2.64 |
| Total Debt/Mcap(x) | 0.62 | 0.09 | 0.53 | 0.13 |
FINANCIAL RATIOS (STANDALONE) FOR MAN INDUSTRIES (INDIA) LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 17.62 | 17.11 | 11.19 | 16.95 |
| CEPS(Rs) | 25.74 | 24.75 | 18.7 | 26.3 |
| DPS(Rs) | 2 | 0 | 2 | 2 |
| Book NAV/Share(Rs) | 145.01 | 158.61 | 166.85 | 195.65 |
| Tax Rate(%) | 26.27 | 24.8 | 24.96 | 26.14 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 9.87 | 8.59 | 5.89 | 7.46 |
| EBIT Margin(%) | 9.12 | 8.21 | 6.24 | 7.65 |
| Pre Tax Margin(%) | 6.58 | 6.43 | 4.28 | 4.82 |
| PAT Margin (%) | 4.85 | 4.83 | 3.21 | 3.56 |
| Cash Profit Margin (%) | 7.08 | 6.99 | 5.37 | 5.53 |
| Performance Ratios | ||||
| ROA(%) | 5.56 | 5.6 | 3.79 | 5.48 |
| ROE(%) | 12.8 | 11.46 | 6.93 | 9.67 |
| ROCE(%) | 17.56 | 16.21 | 11.37 | 16.33 |
| Asset Turnover(x) | 1.15 | 1.16 | 1.18 | 1.54 |
| Sales/Fixed Asset(x) | 3.55 | 3.47 | 2.92 | 3.6 |
| Working Capital/Sales(x) | 7.68 | 5.87 | 5.64 | 5.24 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.28 | 0.29 | 0.34 | 0.28 |
| Receivable days | 93.43 | 102.41 | 89.39 | 49.02 |
| Inventory Days | 62.54 | 55.52 | 36.01 | 27.2 |
| Payable days | 105.83 | 150.19 | 121.05 | 64.98 |
| Valuation Parameters | ||||
| PER(x) | 4.53 | 5.59 | 8.31 | 21.18 |
| PCE(x) | 3.1 | 3.86 | 4.97 | 13.66 |
| Price/Book(x) | 0.55 | 0.6 | 0.56 | 1.84 |
| Yield(%) | 2.51 | 0 | 2.15 | 0.56 |
| EV/Net Sales(x) | 0.31 | 0.18 | 0.33 | 0.78 |
| EV/Core EBITDA(x) | 2.74 | 1.78 | 3.96 | 8.12 |
| EV/EBIT(x) | 3.41 | 2.24 | 5.32 | 10.2 |
| EV/CE(x) | 0.36 | 0.21 | 0.4 | 1.52 |
| M Cap / Sales | 0.22 | 0.27 | 0.27 | 0.75 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 17.97 | 0.91 | -0.08 | 47.2 |
| Core EBITDA Growth(%) | 28.76 | -7.86 | -19.03 | 68.44 |
| EBIT Growth(%) | 47.65 | -9.18 | -23.99 | 80.34 |
| PAT Growth(%) | 86.41 | 0.6 | -33.55 | 63.14 |
| EPS Growth(%) | 86.41 | -2.93 | -34.57 | 51.47 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.35 | 0.06 | 0.3 | 0.24 |
| Current Ratio(x) | 1.29 | 1.42 | 1.66 | 1.71 |
| Quick Ratio(x) | 0.93 | 1.06 | 1.47 | 1.29 |
| Interest Cover(x) | 3.59 | 4.61 | 3.19 | 2.71 |
| Total Debt/Mcap(x) | 0.64 | 0.1 | 0.53 | 0.13 |
SHARE HOLDING PATTERN FOR MAN INDUSTRIES (INDIA) LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 45.69 | 45.69 | 45.69 | 45.69 | 45.69 | 49.62 | 49.62 | 46.15 | 46.12 | 46.12 |
| FII % | 1.73 | 1.83 | 1.65 | 1.60 | 2.22 | 1.61 | 2.14 | 1.64 | 1.83 | 2.52 |
| DII % | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.60 | 2.01 | 2.01 | 1.97 |
| Public % | 52.39 | 52.29 | 52.48 | 52.48 | 52.05 | 48.73 | 47.60 | 48.90 | 48.73 | 48.08 |
PEER COMPARISON FOR MAN INDUSTRIES (INDIA) LIMITED
CORPORATE ACTIONS FOR MAN INDUSTRIES
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 12-Sep-2024 | Book Closure - A.G.M. | 20-Sep-2024 27-Sep-2024 |
| BSE 12-Sep-2024 | AGM - A.G.M. | 27-Sep-2024 27-Sep-2024 |
| BSE 05-Aug-2024 | Board Meeting - Quarterly Results | 12-Aug-2024 |
| BSE 21-May-2024 | Board Meeting - Audited Results | 28-May-2024 |
| BSE 31-Jan-2024 | Board Meeting - Issue Of Warrants & Preferential Issue of shares | 05-Feb-2024 |
| BSE 20-Jan-2024 | Board Meeting - Quarterly Results (Revised) & Preferential Issue of shares & Issue Of Warrants | 23-Jan-2024 |
| BSE 15-Jan-2024 | Board Meeting - Quarterly Results & Preferential Issue of shares & Issue Of Warrants | 22-Jan-2024 |
| BSE 28-Nov-2023 | Board Meeting - Inter alia, to consider and allot up to 25,00,000 Warrants convertible into Equity Shares to Man Finance Private Limited (MFPL), a Promoter Group Company, in accordance with the Resolutions passed by the shareholders in the Extra Ordinary General Meeting held on 1st November, 2023. | 01-Dec-2023 |
| BSE 30-Oct-2023 | Board Meeting - Quarterly Results | 08-Nov-2023 |
| BSE 04-Oct-2023 | Board Meeting - Preferential Issue of shares | 07-Oct-2023 |
| BSE 30-Aug-2023 | Book Closure - A.G.M. | 15-Sep-2023 22-Sep-2023 |
| BSE 30-Aug-2023 | AGM - A.G.M. | 22-Sep-2023 22-Sep-2023 |
| BSE 14-Aug-2023 | Dividend - Interim Dividend | |
| BSE 26-Jul-2023 | Board Meeting - Quarterly Results | 07-Aug-2023 |
| BSE 21-Jul-2023 | Board Meeting - Interim Dividend | 26-Jul-2023 |
| BSE 10-May-2023 | Board Meeting - Audited Results | 18-May-2023 |
| BSE 02-Feb-2023 | Board Meeting - Quarterly Results | 09-Feb-2023 |
| BSE 04-Nov-2022 | Board Meeting - Quarterly Results | 14-Nov-2022 |
| BSE 13-Sep-2022 | AGM - A.G.M. | 29-Sep-2022 29-Sep-2022 |
| BSE 13-Sep-2022 | Book Closure - A.G.M. | 23-Sep-2022 29-Sep-2022 |
| BSE 03-Aug-2022 | Board Meeting - Quarterly Results | 11-Aug-2022 |
| BSE 16-May-2022 | Board Meeting - Audited Results | 27-May-2022 |
| BSE 28-Apr-2022 | Dividend - Interim Dividend | |
| BSE 13-Apr-2022 | Board Meeting - Interim Dividend | 21-Apr-2022 |
| BSE 04-Feb-2022 | Board Meeting - Quarterly Results | 10-Feb-2022 |
| BSE 02-Nov-2021 | Board Meeting - Quarterly Results | 12-Nov-2021 |
| BSE 07-Sep-2021 | Book Closure - A.G.M. | 23-Sep-2021 29-Sep-2021 |
| BSE 07-Sep-2021 | AGM - A.G.M. | 29-Sep-2021 29-Sep-2021 |
CORPORATE ANNOUNCEMENTS FOR MAN INDUSTRIES
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 31-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Issue of Duplicate Share Certificate. |
| BSE 19-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74(5) of SEBI (DP) Regulations 2018 for the quarter ended 30.09.2024. |
| BSE 30-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Intimation of 36th Annual General Meeting Voting Results held on 27.09.2024. |
| BSE 27-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Proceedings of 36th Annual General Meeting of the Company held on 27th September 2024 at 3:00 p.m. |
| BSE 26-Sep-2024 | Intimation FILE | Closure of Trading Window Closure of Trading Window |
| BSE 16-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Issue of Duplicate Share Certificate. |
| BSE 09-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Advertisement for the Notice of 36th Annual General Meeting |
| BSE 05-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Schedule of Investor/Analyst Meeting under Regulation 30(6) of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015. |
| BSE 04-Sep-2024 | General Announcements FILE | Business Responsibility and Sustainability Reporting (BRSR) Business Responsibility and Sustainability Reporting (BRSR) for the financial year 2023-24. |
| BSE 04-Sep-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. This is to inform you that the 36th Annual General Meeting (AGM) of the Company will be held on Friday 27th September 2024 at 3:00 p.m. through Video Conferencing / Other Audio Visual Means in accordance with the applicable Circulars issued by the Ministry of Corporate Affairs (MCA) and the Securities and Exchange Board of India (SEBI).Pursuant to Regulation 34(1) of the SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 (SEBI Listing Regulations) we are submitting herewith the Annual Report of the Company along with the Notice of 36th AGM for the financial year 2023-24 which is being sent through electronic mode to the Members.The Annual Report containing the Notice of 36th AGM is also uploaded on the Companys website and can be accessed at www.mangroup.com This is for your kind information and record. |
| BSE 04-Sep-2024 | Intimation FILE | Intimation Of Annual General Meeting And Book Closure Date Intimation of 36th Annual General Meeting and Book Closure Date |
| BSE 02-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Schedule of Investor/Analyst Meeting under Regulation 30(6) of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015. |
| BSE 26-Aug-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share Certificate |
| BSE 21-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Schedule of Investor/Analyst Meeting under Regulation 30(6) of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015. |
| BSE 17-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Intimation of Conference Call Transcript under Regulation 30 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015. |
| BSE 14-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Publication of Unaudited Financial Results for the quarter ended June 30 2024. |
| BSE 13-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Monitoring Agency Report Monitoring Agency Report for the Quarter ended June 30 2024. |
| BSE 13-Aug-2024 | Compliance FILE | Statement Of Deviation Or Variation In Respect Of Preferential Issue Of Convertible Warrants To Promoters And Preferential Issue Of Equity Shares To Non-Promoters For The Quarter Ended June 30 2024 Statement of Deviation and Variation for the quarter ended June 30 2024. |
| BSE 13-Aug-2024 | General Announcements FILE | Setting-Up Of A New Plant At Dammam Saudi Arabia With An Approx. Project Cost Of Rs.600 Crores. Setting-up of a new plant at Dammam Saudi Arabia with an approx. project cost of Rs.600 Crores. |
| BSE 12-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome We refer to our letter dated August 7 2024 informing you about the Conference Call to be held on August 12 2024 at 5:00 p.m. and in terms of Regulation 30 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 we wish to inform you that the audio recording of the Conference Call is available at:https://mangroup.com/shareholder-information/#corporateannThis is for your kind information and record. |
| BSE 12-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Earning Presentation for Q1-FY25 |
| BSE 12-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Press Release for the Unaudited Financial Result for the quarter ended June 30 2024. |
| BSE 12-Aug-2024 | Outcome FILE | Unaudited Financial Results (Standalone And Consolidated) Of The Company For The Quarter Ended June 30 2024 Unaudited Financial Results (Standalone and Consolidated) for the quarter ended June 30 2024 |
| BSE 12-Aug-2024 | Outcome FILE | Board Meeting Outcome for Outcome Of The Board Meeting Under Regulation 30 And 33 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015 We would like to inform you that the Board of Directors in their Meeting held on Monday August 12 2024 has duly approved: a. the Unaudited Financial Results (Standalone and Consolidated) of the Company for the quarter ended June 30 2024 along with the Limited Review Report from our Statutory Auditors M/s. A Sachdev & Co. Chartered Accountants Mumbai. b. setting-up of a new plant at Dammam Saudi Arabia with an approx. project cost of Rs.600 Crores.The Financial Results shall be made available on the Companys website at www.mangroup.com The Board meeting commenced at 12:05 P.M. and concluded at 1:30 P.M. |
| BSE 08-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Emkay Confluence 2024 scheduled to be held on Tuesday August 13 2024. |
| BSE 07-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Concall Invite scheduled to be held on August 12 2024 at 05:00 PM |
| BSE 05-Aug-2024 | Intimation FILE | Board Meeting Intimation for Intimation Of Board Meeting To Consider And Approve The Unaudited Financial Results (Standalone And Consolidated) Of The Company For The Quarter Ended On June 30 2024. MAN INDUSTRIES (INDIA) LTD.-has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 12/08/2024 inter alia to consider and approve the Unaudited Financial Results (Standalone and Consolidated) of the Company for the quarter ended on June 30 2024. |
| BSE 03-Aug-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share Certificate under Regulation 39(3) of SEBI (LODR) Regulations 2015. |
| BSE 25-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper advisement regarding Notice of Transfer of Equity Shares to Investor Education and Protection Fund. |
| BSE 24-Jul-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Issue of Duplicate Share Certificate |
INSIDER TRADING FOR MAN INDUSTRIES
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 11-Mar-2024 11-Mar-2024 | Buy Market | 15,000 @ 0.00 (0.03 %) | Man Finance Pvt Ltd |
| BSE 12-Mar-2024 12-Mar-2024 | Buy Market | 2,000 @ 0.00 (0.00 %) | Man Finance Pvt Ltd |
| BSE 06-Mar-2024 06-Mar-2024 | Buy Market | 20,223 @ 0.00 (0.04 %) | Man Finance Pvt Ltd |
| BSE 07-Mar-2024 07-Mar-2024 | Buy Market | 15,002 @ 0.00 (0.02 %) | Man Finance Pvt Ltd |
| BSE 01-Dec-2023 01-Dec-2023 | Buy Allotment | 2,500,000 @ 0.00 (3.57 %) | Man Finance Pvt Ltd |
| BSE 11-May-2022 11-May-2022 | Buy Market | 100,000 @ 0.00 (0.16 %) | Man Finance Pvt Ltd |
| BSE 05-May-2022 05-May-2022 | Buy Preferential Offer | 924,000 @ 0.00 (1.40 %) | Man Finance Pvt Ltd |
| BSE 05-May-2022 05-May-2022 | Sell Preferential Offer | 924,000 @ 0.00 (0.00 %) | Man Finance Pvt Ltd |
| BSE 31-Mar-2022 31-Mar-2022 | Buy Preferential Offer | 1,026,000 @ 0.00 (1.47 %) | Man Finance Pvt Ltd |
| BSE 31-Mar-2022 31-Mar-2022 | Sell Preferential Offer | 1,026,000 @ 0.00 (0.00 %) | Man Finance Pvt Ltd |
| BSE 24-Mar-2022 24-Mar-2022 | Buy Preferential Offer | 1,050,000 @ 0.00 (1.46 %) | Man Finance Pvt Ltd |
| BSE 24-Mar-2022 24-Mar-2022 | Sell Preferential Offer | 1,050,000 @ 0.00 (0.00 %) | Man Finance Pvt Ltd |
| BSE 28-Feb-2022 28-Feb-2022 | Buy Market | 35,000 @ 0.00 (0.06 %) | Man Finance Pvt Ltd |
BULK BLOCK DEALS FOR MAN INDUSTRIES (INDIA) LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Bulk Block details found | |||
DIVIDEND BY MAN INDUSTRIES (INDIA) LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 14-Aug-2023 | INTERIM DIVIDEND | 2 |
| 28-Apr-2022 | INTERIM DIVIDEND | 2 |
| 03-Nov-2020 | INTERIM DIVIDEND | 2 |
SPLIT / BONUS BY MAN INDUSTRIES (INDIA) LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed