Manorama Industries Ltd - Stock Valuation and Financial Performance

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

Manorama Industries Share Price

1,101.15 10.95 1.00%
as on 26-Dec'24 16:01

DeciZen - make an informed investing decision on Manorama Industries

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Manorama Industries stock performance -

mw4me loader
P/E Ratio (SA):
107.93
Market Cap:
6,497.5 Cr.
52-wk low:
289.4
52-wk high:
1,250.8

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 Semi Strong which suggest that the price of Manorama Industries Ltd is likely to Rise-somewhat 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 21.4%21.9%17.6%62.3%36.5%22.5%13.8%13%13.2%13.4%-
Value Creation
Index
0.60.60.33.61.60.60.0-0.1-0.10.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 133131145219102188203279351457557
Sales YoY Gr.--1.1%11%50.8%-53.3%83.8%7.6%37.8%25.7%30.3%-
Adj EPS 0.30.30.42.43.53.82.13.44.75.910.1
YoY Gr.--6.5%24.1%575%42%10.4%-43.8%58.4%39.2%25.6%-
BVPS (₹) 3.13.43.86.418.722.926455056.363.5
Adj Net
Profit
11.11.49.219.221.211.920.228.135.460
Cash Flow from Ops. 10.41.310.7-11.3-11-60.133.5-33.459.3-154-
Debt/CF from Ops. 0.43.80-1.6-2.2-22.6-3.31.9-2.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.8%34.9%31.2%30.3%
Adj EPS 38.8%11.4%40.5%25.6%
BVPS37.9%24.7%29.4%12.7%
Share Price - 75.5% 59% 189.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
10.49.71047.429.918.48.89.89.911.116.9
Op. Profit
Mgn %
2.62.81.97.228.323.317.11416.116.119.5
Net Profit
Mgn %
0.70.80.94.218.711.35.97.387.710.8
Debt to
Equity
0.40.400.70.20.90.60.40.410.1
Working Cap
Days
26191422164261343278241278166
Cash Conv.
Cycle
1810-11212117923021919522866

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 16.90%

Sales growth is growing at healthy rate in last 3 years 31.15%

Net Profit is growing at healthy rate in last 3 years 40.46%

Sales growth is good in last 4 quarters at 28.98%

Debt to equity has increased versus last 3 years average to 1.03

Latest Financials - Manorama Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 10.1 -
TTM Sales (₹ Cr.) 557 -
BVPS (₹.) 63.5 -
Reserves (₹ Cr.) 367 -
P/BV 17.16 -
PE 107.93 -
From the Market
52 Week Low / High (₹) 289.40 / 1250.75
All Time Low / High (₹) 36.00 / 1250.75
Market Cap (₹ Cr.) 6,497
Equity (₹ Cr.) 11.9
Face Value (₹) 2
Industry PE 30.1

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales133131145219102188203279351457
Operating Expenses 12912714320474144168240294384
Manufacturing Costs86712153125473664
Material Costs1081081251774483116150211242
Employee Cost 2233478101320
Other Costs 1111812122319333457
Operating Profit 34316284435395674
Operating Profit Margin (%) 2.6%2.8%1.9%7.2%27.6%23.3%17.1%14.0%16.1%16.1%
Other Income 11134668613
Interest 2212510106920
Depreciation 111118881114
Exceptional Items 0000000000
Profit Before Tax 12216273222344353
Tax 011679891313
Profit After Tax 11110192315243040
PAT Margin (%) 0.7%0.8%0.9%4.5%18.6%12.4%7.2%8.7%8.5%8.8%
Adjusted EPS (₹)0.30.30.42.63.44.22.64.15.06.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%8%6%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 10131424104127145268298336
Share Capital 2228111111121212
Reserves 811121793116134256286324
Minority Interest0000000000
Debt450182411985103104336
Long Term Debt00001115302451
Short Term Debt3501824119707380285
Trade Payables127113378440
Others Liabilities 211331017161825
Total Liabilities 16202246133289254396424737

Fixed Assets

Gross Block567711646571123169
Accumulated Depreciation34445138162640
Net Fixed Assets3333651575597129
CWIP 00011600425042
Investments 0000000000
Inventories3621837150123181158389
Trade Receivables1012141622252842
Cash Equivalents 7101619423617536088
Others Assets3113173534403247
Total Assets 16202246133289254396424737

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 10111-11-11-6033-3359-153
PBT 12216273222344353
Adjustment 221121516121629
Changes in Working Capital 8-19-25-34-1023-6812-220
Tax Paid -1-1-1-3-6-5-9-11-12-15
Cash Flow From Investing Activity 000-1-50-1011-35-99-62
Capex -1-1-1-2-21-31-4-60-51-39
Net Investments 00000181323-52-29
Others 1111-2932246
Cash Flow From Financing Activity -102-5166385-45117-7214
Net Proceeds from Shares 020057009900
Net Proceeds from Borrowing 0000101519-531
Interest Paid -2-1-1-2-5-10-11-6-9-20
Dividend Paid 000000000-2
Others -81-518995-4947205
Net Cash Flow 0363215049-47-1
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)10.39.5610.0551.3629.7320.1910.7211.6910.5212.66
ROCE (%)21.4321.8917.5762.336.4622.4713.7812.9513.1813.39
Asset Turnover Ratio7.077.236.926.421.140.890.750.860.860.79
PAT to CFO Conversion(x)10111-1.1-0.58-2.612.2-1.381.97-3.83
Working Capital Days
Receivable Days6222282935312728
Inventory Days141291798181246199176218
Payable Days35138107663191133

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 26-Dec-2024 16:01 is ₹1,101.2.
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 26-Dec-2024 16:01 the market cap of Manorama Industries stood at ₹6,497.5.
The latest P/E ratio of Manorama Industries as of 26-Dec-2024 16:01 is 107.9.
The latest P/B ratio of Manorama Industries as of 26-Dec-2024 16:01 is 17.16.
The 52-week high of Manorama Industries is ₹1,250.8 and the 52-week low is ₹289.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Manorama Industries is ₹556.6 ( 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.