Nifty
Sensex
:
:
24457.15
80845.75
181.10 (0.75%)
597.67 (0.74%)

Textile

Rating :
N/A

BSE: 543463 | NSE: MANYAVAR

1385.35
03-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1422.05
  •  1434.95
  •  1367.00
  •  1434.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  439624
  •  6140.07
  •  1512.00
  •  886.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34,830.03
  • 86.45
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34,785.98
  • 0.59%
  • 22.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.96%
  • 0.70%
  • 2.81%
  • FII
  • DII
  • Others
  • 9.53%
  • 10.96%
  • 1.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.70
  • 8.36
  • 9.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.46
  • 10.82
  • 5.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.07
  • 11.85
  • 9.56

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
  • -
  • -
  • -

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
17.06
18.56
22.5
27.45
P/E Ratio
82.82
76.15
62.8
51.47
Revenue
1365
1493
1768
2103
EBITDA
658
730
854
1030
Net Income
414
449
543
665
ROA
17.7
17.2
18.7
19.7
P/Bk Ratio
21.42
18.28
15.47
13.04
ROE
27.6
25.74
26.37
27.3
FCFF
449.14
626.7
593.64
684.29
FCFF Yield
1.31
1.83
1.74
2

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
267.94
218.30
22.74%
239.82
311.62
-23.04%
363.16
341.63
6.30%
474.46
441.43
7.48%
Expenses
145.96
125.49
16.31%
127.12
163.47
-22.24%
188.07
173.74
8.25%
232.41
216.95
7.13%
EBITDA
121.99
92.81
31.44%
112.70
148.15
-23.93%
175.09
167.89
4.29%
242.05
224.47
7.83%
EBIDTM
45.53%
42.51%
46.99%
47.54%
48.21%
49.14%
51.02%
50.85%
Other Income
19.24
15.11
27.33%
21.46
14.98
43.26%
24.11
13.43
79.52%
15.47
9.98
55.01%
Interest
13.72
10.69
28.34%
13.92
9.42
47.77%
13.22
8.44
56.64%
11.18
7.46
49.87%
Depreciation
37.29
32.46
14.88%
37.18
29.91
24.31%
38.06
27.44
38.70%
34.43
25.05
37.45%
PBT
90.22
64.78
39.27%
83.06
123.81
-32.91%
147.92
145.45
1.70%
211.91
201.95
4.93%
Tax
23.32
16.05
45.30%
20.57
31.86
-35.44%
32.12
36.58
-12.19%
54.20
51.60
5.04%
PAT
66.90
48.72
37.32%
62.49
91.95
-32.04%
115.79
108.87
6.36%
157.71
150.35
4.90%
PATM
24.97%
22.32%
26.06%
29.51%
31.89%
31.87%
33.24%
34.06%
EPS
2.75
2.01
36.82%
2.57
3.79
-32.19%
4.77
4.48
6.47%
6.49
6.19
4.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 17
Mar 16
Net Sales
1,345.38
1,367.53
1,354.93
1,040.84
564.82
915.55
610.25
504.28
Net Sales Growth
2.47%
0.93%
30.18%
84.28%
-38.31%
50.03%
21.01%
 
Cost Of Goods Sold
363.23
363.51
332.88
249.25
136.25
251.22
138.76
92.32
Gross Profit
982.15
1,004.02
1,022.05
791.59
428.57
664.33
471.49
411.96
GP Margin
73.00%
73.42%
75.43%
76.05%
75.88%
72.56%
77.26%
81.69%
Total Expenditure
693.56
709.44
684.08
544.98
321.75
521.79
431.06
353.80
Power & Fuel Cost
-
1.32
1.23
1.03
1.20
1.65
5.80
6.15
% Of Sales
-
0.10%
0.09%
0.10%
0.21%
0.18%
0.95%
1.22%
Employee Cost
-
56.78
56.63
57.53
38.11
53.30
84.26
68.69
% Of Sales
-
4.15%
4.18%
5.53%
6.75%
5.82%
13.81%
13.62%
Manufacturing Exp.
-
85.87
110.86
97.21
52.88
66.55
0.69
0.72
% Of Sales
-
6.28%
8.18%
9.34%
9.36%
7.27%
0.11%
0.14%
General & Admin Exp.
-
74.92
67.41
52.48
39.49
46.11
68.52
57.14
% Of Sales
-
5.48%
4.98%
5.04%
6.99%
5.04%
11.23%
11.33%
Selling & Distn. Exp.
-
98.23
90.02
68.15
35.94
84.75
73.11
67.22
% Of Sales
-
7.18%
6.64%
6.55%
6.36%
9.26%
11.98%
13.33%
Miscellaneous Exp.
-
28.82
25.05
19.32
17.88
18.21
59.90
61.56
% Of Sales
-
2.11%
1.85%
1.86%
3.17%
1.99%
9.82%
12.21%
EBITDA
651.83
658.09
670.85
495.86
243.07
393.76
179.19
150.48
EBITDA Margin
48.45%
48.12%
49.51%
47.64%
43.03%
43.01%
29.36%
29.84%
Other Income
80.28
69.67
40.24
49.93
60.20
32.43
2.71
1.85
Interest
52.04
44.50
31.46
28.43
25.82
25.61
2.78
5.97
Depreciation
146.96
134.85
103.78
94.36
95.53
88.73
7.57
7.33
PBT
533.11
548.41
575.84
423.01
181.92
311.84
171.56
139.03
Tax
130.21
134.23
146.73
108.10
49.01
75.20
60.25
48.87
Tax Rate
24.42%
24.48%
25.48%
25.55%
26.94%
24.11%
35.12%
35.15%
PAT
402.89
414.17
429.11
314.91
132.90
236.64
111.30
90.16
PAT before Minority Interest
402.89
414.17
429.11
314.91
132.90
236.64
111.30
90.16
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
29.95%
30.29%
31.67%
30.26%
23.53%
25.85%
18.24%
17.88%
PAT Growth
0.75%
-3.48%
36.26%
136.95%
-43.84%
112.61%
23.45%
 
EPS
16.59
17.05
17.67
12.96
5.47
9.74
4.58
3.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,601.88
1,399.88
1,082.74
1,091.41
1,066.01
Share Capital
24.29
24.28
24.27
24.79
25.05
Total Reserves
1,569.23
1,367.94
1,054.18
1,063.15
1,040.97
Non-Current Liabilities
983.96
667.90
639.75
567.91
293.10
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
454.96
302.69
300.24
297.55
2.34
Current Liabilities
727.31
761.35
564.28
378.71
231.84
Trade Payables
89.08
85.88
73.01
49.89
50.40
Other Current Liabilities
277.08
306.21
264.42
205.35
176.38
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
361.15
369.25
226.85
123.46
5.06
Total Liabilities
3,313.15
2,829.13
2,286.77
2,038.03
1,590.95
Net Block
663.42
520.44
514.60
458.92
506.62
Gross Block
1,124.63
877.76
787.55
650.16
612.86
Accumulated Depreciation
461.20
357.32
272.95
191.24
106.25
Non Current Assets
1,566.93
1,126.66
1,031.71
943.91
659.47
Capital Work in Progress
0.06
2.19
0.10
0.39
0.25
Non Current Investment
354.93
169.45
100.33
79.98
46.04
Long Term Loans & Adv.
548.44
434.42
416.58
404.52
106.47
Other Non Current Assets
0.08
0.16
0.09
0.10
0.09
Current Assets
1,746.22
1,702.47
1,253.74
1,094.12
931.48
Current Investments
604.29
617.68
412.09
455.59
305.14
Inventories
138.63
173.65
143.00
101.24
120.86
Sundry Debtors
564.52
473.44
396.74
361.24
372.06
Cash & Bank
21.71
10.01
3.87
7.11
69.70
Other Current Assets
417.06
39.49
46.47
34.17
63.72
Short Term Loans & Adv.
375.38
388.20
251.56
134.78
28.22
Net Current Assets
1,018.91
941.12
689.46
715.41
699.64
Total Assets
3,313.15
2,829.13
2,285.45
2,038.03
1,590.95

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
483.08
469.81
351.02
252.62
243.45
PBT
548.41
575.84
423.01
181.92
311.84
Adjustment
114.56
98.08
82.01
65.24
87.07
Changes in Working Capital
-49.80
-56.91
-44.98
39.95
-80.43
Cash after chg. in Working capital
613.17
617.01
460.04
287.11
318.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-130.09
-147.19
-109.02
-34.48
-75.03
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
-109.52
-231.93
56.46
-88.42
-95.74
Net Fixed Assets
-245.19
-114.63
-124.60
-44.63
Net Investments
-165.05
-268.88
29.07
-181.67
Others
300.72
151.58
151.99
137.88
Cash from Financing Activity
-361.60
-231.75
-410.48
-166.46
-140.98
Net Cash Inflow / Outflow
11.95
6.14
-3.00
-2.26
6.73
Opening Cash & Equivalents
9.74
3.61
6.61
8.87
2.14
Closing Cash & Equivalent
21.70
9.74
3.61
6.61
8.87

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
65.61
57.34
44.44
43.89
85.13
ROA
13.49%
16.78%
14.56%
7.32%
17.29%
ROE
27.74%
34.74%
29.07%
12.34%
24.21%
ROCE
39.50%
48.92%
41.53%
19.26%
33.44%
Fixed Asset Turnover
1.37
1.63
1.45
0.89
2.07
Receivable days
138.52
117.21
132.90
236.94
140.49
Inventory Days
41.67
42.65
42.82
71.76
42.22
Payable days
87.84
87.11
89.99
134.34
35.78
Cash Conversion Cycle
92.35
72.74
85.74
174.36
146.93
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
Interest Cover
13.32
19.30
15.88
8.05
13.18

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.