Nifty

:

23851.65

Sensex

:

78553.20

414.45 (1.77%)
1508.91 (1.96%)

Login

Nifty
Sensex

:
:

23851.65
78553.20

414.45 (1.77%)
1508.91 (1.96%)

Manoj Ceramic Ltd.

Trading

Rating :

N/A

BSE: 544073 | NSE: Not Listed

Watchlist

NSE BSE

199.00

06-Feb-2025

Open
High
Low
Previous Close

199.00
199.00
199.00
199.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1000
1.99
224.70
101.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

159.70
29.89
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

216.08
N/A
2.05

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22
Net Sales - 95.92 73.51 43.14 Net Sales Growth - 30.49% 70.40% Cost Of Goods Sold - 73.71 58.53 29.43 Gross Profit - 22.22 14.98 13.71 GP Margin - 23.17% 20.38% 31.78% Total Expenditure - 81.47 64.93 39.21 Power & Fuel Cost - 0.22 0.28 0.37 % Of Sales - 0.23% 0.38% 0.86% Employee Cost - 2.59 2.26 3.45 % Of Sales - 2.70% 3.07% 8.00% Manufacturing Exp. - 0.44 0.42 1.40 % Of Sales - 0.46% 0.57% 3.25% General & Admin Exp. - 3.59 2.73 4.09 % Of Sales - 3.74% 3.71% 9.48% Selling & Distn. Exp. - 0.62 0.50 0.09 % Of Sales - 0.65% 0.68% 0.21% Miscellaneous Exp. - 0.30 0.20 0.36 % Of Sales - 0.31% 0.27% 0.83% EBITDA - 14.45 8.58 3.93 EBITDA Margin - 15.06% 11.67% 9.11% Other Income - 1.09 1.42 1.85 Interest - 6.88 4.84 4.25 Depreciation - 0.23 0.23 0.30 PBT - 8.44 4.94 1.24 Tax - 2.36 1.26 0.30 Tax Rate - 27.96% 25.51% 24.19% PAT - 6.08 3.68 0.95 PAT before Minority Interest - 6.08 3.68 0.95 Minority Interest - 0.00 0.00 0.00 PAT Margin - 6.34% 5.01% 2.20% PAT Growth - 65.22% 287.37% EPS - 7.33 4.43 1.14

Description TTM Mar 24 Mar 23
Net Sales - 95.82 73.51 Net Sales Growth - 30.35% Cost Of Goods Sold - 73.69 58.53 Gross Profit - 22.13 14.98 GP Margin - 23.10% 20.38% Total Expenditure - 81.84 64.93 Power & Fuel Cost - 0.22 0.28 % Of Sales - 0.23% 0.38% Employee Cost - 2.59 2.26 % Of Sales - 2.70% 3.07% Manufacturing Exp. - 0.50 0.42 % Of Sales - 0.52% 0.57% General & Admin Exp. - 3.93 2.73 % Of Sales - 4.10% 3.71% Selling & Distn. Exp. - 0.62 0.50 % Of Sales - 0.65% 0.68% Miscellaneous Exp. - 0.30 0.20 % Of Sales - 0.31% 0.27% EBITDA - 13.98 8.58 EBITDA Margin - 14.59% 11.67% Other Income - 1.09 1.42 Interest - 6.88 4.84 Depreciation - 0.23 0.23 PBT - 7.95 4.94 Tax - 2.61 1.26 Tax Rate - 32.83% 25.51% PAT - 5.34 3.68 PAT before Minority Interest - 5.34 3.68 Minority Interest - 0.00 0.00 PAT Margin - 5.57% 5.01% PAT Growth - 45.11% EPS - 6.43 4.43

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 31.36 13.12 9.48 Share Capital 10.83 4.00 4.00 Total Reserves 20.52 9.12 5.48 Non-Current Liabilities 26.75 23.63 14.22 Secured Loans 6.76 2.16 0.97 Unsecured Loans 20.27 21.52 13.26 Long Term Provisions 0.25 0.23 0.24 Current Liabilities 46.25 42.36 34.72 Trade Payables 11.89 13.50 11.48 Other Current Liabilities 7.43 6.75 4.83 Short Term Borrowings 24.42 22.07 17.49 Short Term Provisions 2.52 0.05 0.92 Total Liabilities 104.36 79.11 58.42 Net Block 0.78 0.58 0.71 Gross Block 3.70 3.28 3.18 Accumulated Depreciation 2.92 2.70 2.47 Non Current Assets 8.17 7.74 8.59 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.06 0.00 0.00 Long Term Loans & Adv. 7.32 7.16 7.88 Other Non Current Assets 0.00 0.00 0.00 Current Assets 96.20 71.37 49.83 Current Investments 0.17 0.33 0.11 Inventories 25.95 22.53 27.96 Sundry Debtors 50.73 34.05 8.80 Cash & Bank 1.04 0.75 2.18 Other Current Assets 18.32 0.06 0.21 Short Term Loans & Adv. 18.26 13.65 10.56 Net Current Assets 49.94 29.01 15.11 Total Assets 104.37 79.11 58.42

Description Mar 24 Mar 23
Shareholder's Funds 30.78 13.12 Share Capital 10.83 4.00 Total Reserves 19.95 9.12 Non-Current Liabilities 27.32 23.63 Secured Loans 6.76 2.16 Unsecured Loans 20.60 21.52 Long Term Provisions 0.25 0.23 Current Liabilities 46.45 42.36 Trade Payables 12.08 13.50 Other Current Liabilities 7.43 6.75 Short Term Borrowings 24.42 22.07 Short Term Provisions 2.52 0.05 Total Liabilities 104.55 79.11 Net Block 0.78 0.58 Gross Block 3.70 3.28 Accumulated Depreciation 2.92 2.70 Non Current Assets 8.28 7.74 Capital Work in Progress 0.00 0.00 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 7.50 7.16 Other Non Current Assets 0.00 0.00 Current Assets 96.27 71.37 Current Investments 0.17 0.33 Inventories 26.07 22.53 Sundry Debtors 50.65 34.05 Cash & Bank 1.06 0.75 Other Current Assets 18.32 0.06 Short Term Loans & Adv. 18.26 13.65 Net Current Assets 49.82 29.01 Total Assets 104.55 79.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -12.25 -10.27 6.70 PBT 8.44 4.94 1.24 Adjustment 6.21 3.83 4.67 Changes in Working Capital -24.29 -17.97 1.15 Cash after chg. in Working capital -9.64 -9.20 7.07 Interest Paid 0.00 0.00 0.00 Tax Paid -2.60 -1.08 -0.37 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 0.58 1.40 1.25 Net Fixed Assets -0.42 -0.10 Net Investments 0.10 -0.22 Others 0.90 1.72 Cash from Financing Activity 11.95 7.59 -8.55 Net Cash Inflow / Outflow 0.28 -1.28 -0.60 Opening Cash & Equivalents 0.75 2.03 2.78 Closing Cash & Equivalent 1.04 0.75 2.18

Description Mar 24 Mar 23
Cash From Operating Activity -12.59 -10.27 PBT 7.95 4.94 Adjustment 6.22 3.83 Changes in Working Capital -24.15 -17.97 Cash after chg. in Working capital -9.98 -9.20 Interest Paid 0.00 0.00 Tax Paid -2.60 -1.07 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 0.47 1.40 Net Fixed Assets -0.42 Net Investments 0.10 Others 0.79 Cash from Financing Activity 12.27 7.59 Net Cash Inflow / Outflow 0.15 -1.28 Opening Cash & Equivalents 0.75 2.03 Closing Cash & Equivalent 1.06 0.75

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 34.63 17.71 11.63 ROA 6.63% 5.35% 1.59% ROE 30.79% 41.81% 14.53% ROCE 20.13% 18.09% 11.91% Fixed Asset Turnover 27.46 22.74 12.60 Receivable days 161.30 106.37 81.23 Inventory Days 92.24 125.35 225.97 Payable days 62.87 77.89 142.49 Cash Conversion Cycle 190.66 153.82 164.70 Total Debt/Equity 1.82 3.85 3.69 Interest Cover 2.23 2.02 1.29

Description Mar 24 Mar 23
Book Value (Rs.) 33.94 17.71 ROA 5.82% 4.65% ROE 27.47% 34.63% ROCE 19.52% 15.35% Fixed Asset Turnover 27.43 22.38 Receivable days 161.33 169.06 Inventory Days 92.58 111.88 Payable days 63.37 84.19 Cash Conversion Cycle 190.54 196.75 Total Debt/Equity 1.87 3.85 Interest Cover 2.16 2.02

Annual Reports:

News Update:

Manoj Ceramic collaborates with Jaquar
8th Apr 2025, 09:38 AM

Being the first to launch a Jaquar-exclusive store in the area, Manoj Ceramics sets a new benchmark in premium displays, meeting the rising demand for integrated, high-end design solutions
Read More

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

Feedback