Manorama Industries Ltd - Stock Valuation and Financial Performance

BSE: 541974 | NSE: MANORAMA | Solvent Extraction | Small Cap

Manorama Industries Share Price

569 39.35 7.43%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on Manorama Industries

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Manorama Industries stock performance -

mw4me loader
P/E Ratio (SA):
90.57
Market Cap:
3,405.5 Cr.
52-wk low:
207.1
52-wk high:
534.9

Is Manorama Industries Ltd an attractive stock to invest in?

1. Is Manorama Industries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Manorama Industries Ltd is a average quality company.

2. Is Manorama Industries Ltd undervalued or overvalued?

The key valuation ratios of Manorama Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Manorama Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Manorama Industries Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Manorama Industries:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Manorama Industries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 14.2%14.6%14.9%11.9%36.6%26.2%15%8.1%8%8.7%-
Value Creation
Index
0.00.10.1-0.21.60.90.1-0.4-0.4-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 104133131145219102188203279351429
Sales YoY Gr.-26.9%-1.1%11%50.8%-53.3%83.8%7.6%37.8%25.7%-
Adj EPS 0.30.30.30.42.43.53.82.13.44.76.3
YoY Gr.-0%-6.5%24.1%575%42%10.4%-43.8%58.4%39.2%-
BVPS (₹) 2.83.13.43.86.418.722.926455054.3
Adj Net
Profit
0.911.11.49.219.221.211.920.228.138
Cash Flow from Ops. 0.210.41.310.7-11.3-11-60.133.5-33.459.3-
Debt/CF from Ops. 71.50.43.80-1.6-2.2-22.6-3.31.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.4%9.9%23.1%25.7%
Adj EPS 35.3%14.2%7.4%39.2%
BVPS37.6%50.7%29.8%11.1%
Share Price - 70.2% 49.3% 161%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
10.910.49.71047.429.918.48.89.89.912.1
Op. Profit
Mgn %
3.62.62.81.97.228.323.317.11416.116.1
Net Profit
Mgn %
0.90.70.80.94.218.711.35.97.388.8
Debt to
Equity
1.30.40.400.70.20.90.60.40.4-
Working Cap
Days
026191422164261343278241143
Cash Conv.
Cycle
01810-11212117923021919578

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 12.10%

Sales growth is growing at healthy rate in last 3 years 23.06%

Sales growth is good in last 4 quarters at 33.25%

Net Profit has been subdued in last 3 years 7.40%

Latest Financials - Manorama Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 6.3 -
TTM Sales (₹ Cr.) 429 -
BVPS (₹.) 54.3 -
Reserves (₹ Cr.) 312 -
P/BV 10.52 -
PE 90.57 -
From the Market
52 Week Low / High (₹) 207.13 / 534.85
All Time Low / High (₹) 36.00 / 534.85
Market Cap (₹ Cr.) 3,405
Equity (₹ Cr.) 11.9
Face Value (₹) 2
Industry PE 29.3

Management X-Ray of Manorama Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Manorama Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales104133131145219102188203279351
Operating Expenses 10112912714320474144168240294
Manufacturing Costs4867121531254736
Material Costs901081081251774483116150211
Employee Cost 122334781013
Other Costs 611118121223193334
Operating Profit 4343162844353956
Operating Profit Margin (%) 3.5%2.6%2.8%1.9%7.2%27.6%23.3%17.1%14.0%16.1%
Other Income 1111346686
Interest 322125101069
Depreciation 11111188811
Exceptional Items 0000000000
Profit Before Tax 1122162732223443
Tax 00116798913
Profit After Tax 1111101923152430
PAT Margin (%) 0.9%0.7%0.8%0.9%4.5%18.6%12.4%7.2%8.7%8.5%
Adjusted EPS (₹)0.30.30.30.42.63.44.22.64.15.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%8%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 910131424104127145268298
Share Capital 222281111111212
Reserves 7811121793116134256286
Minority Interest0000000000
Debt11450182411985103104
Long Term Debt0000011153024
Short Term Debt113501824119707380
Trade Payables01271133784
Others Liabilities 12113310171618
Total Liabilities 2116202246133289254396424

Fixed Assets

Gross Block4567711646571123
Accumulated Depreciation2344451381626
Net Fixed Assets23333651575597
CWIP 0000116004250
Investments 0000000000
Inventories83621837150123181158
Trade Receivables310121416222528
Cash Equivalents 771016194236175360
Others Assets131131735344032
Total Assets 2116202246133289254396424

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 010111-11-11-6033-3359
PBT 1122162732223443
Adjustment 12211215161216
Changes in Working Capital -18-19-25-34-1023-6812
Tax Paid -1-1-1-1-3-6-5-9-11-12
Cash Flow From Investing Activity 1000-1-50-1011-35-99
Capex 0-1-1-1-2-21-31-4-60-51
Net Investments 000000181323-52
Others 11111-293224
Cash Flow From Financing Activity 0-102-5166385-45117-7
Net Proceeds from Shares 002005700990
Net Proceeds from Borrowing 00000101519-5
Interest Paid -1-2-1-1-2-5-10-11-6-9
Dividend Paid 0000000000
Others 0-81-518995-4947
Net Cash Flow 00363215049-47
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)10.3710.39.5610.0551.3629.7320.1910.7211.6910.52
ROCE (%)19.7921.4321.8917.5762.336.4622.4713.7812.9513.18
Asset Turnover Ratio4.957.077.236.926.421.140.890.750.860.86
PAT to CFO Conversion(x)010111-1.1-0.58-2.612.2-1.381.97
Working Capital Days
Receivable Days1162222829353127
Inventory Days27141291798181246199176
Payable Days2351381076631911

Manorama Industries Ltd Stock News

Manorama Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Manorama Industries on 19-Apr-2024 16:01 is ₹569.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 19-Apr-2024 16:01 the market cap of Manorama Industries stood at ₹3,405.5.
The latest P/E ratio of Manorama Industries as of 19-Apr-2024 16:01 is 90.57.
The latest P/B ratio of Manorama Industries as of 19-Apr-2024 16:01 is 10.52.
The 52-week high of Manorama Industries is ₹534.9 and the 52-week low is ₹207.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Manorama Industries is ₹429.5 ( Cr.) .

About Manorama Industries Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.