AD Manum Finance Ltd

AD Manum Finance Ltd

₹ 55.0 2.23%
28 Mar - close price
About

Incorporated in 1986, Ad-Manum Ltd is
in the business of Finance and Wind power generation[1]

Key Points

Registration:[1]
Company is registered as a Non-Deposit
Taking, Non-Systematically Important, category - B, Non-Banking Financial Company

  • Market Cap 41.2 Cr.
  • Current Price 55.0
  • High / Low 97.5 / 40.0
  • Stock P/E 10.6
  • Book Value 85.8
  • Dividend Yield 0.00 %
  • ROCE 11.2 %
  • ROE 8.15 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.64 times its book value
  • Promoter holding has increased by 3.99% over last quarter.
  • Company's working capital requirements have reduced from 114 days to 85.0 days

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -9.15% over past five years.
  • Company has a low return on equity of 6.17% over last 3 years.
  • Debtor days have increased from 45.9 to 75.9 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
2.15 2.30 2.31 2.27 2.39 1.48 2.07 2.43 3.81 0.84 1.81 2.26 2.28
0.36 3.05 1.33 1.08 0.84 2.49 1.04 0.33 0.44 0.23 0.44 0.15 -0.23
Operating Profit 1.79 -0.75 0.98 1.19 1.55 -1.01 1.03 2.10 3.37 0.61 1.37 2.11 2.51
OPM % 83.26% -32.61% 42.42% 52.42% 64.85% -68.24% 49.76% 86.42% 88.45% 72.62% 75.69% 93.36% 110.09%
-0.26 1.70 0.00 0.10 0.02 0.34 0.01 0.43 0.37 0.00 0.00 0.02 0.18
Interest 0.32 0.03 0.29 0.28 0.19 0.26 0.21 0.31 0.41 0.19 0.27 0.44 0.42
Depreciation 0.05 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.01 0.01 0.01 0.01
Profit before tax 1.16 0.89 0.65 0.97 1.34 -0.97 0.79 2.18 3.29 0.41 1.09 1.68 2.26
Tax % 15.52% 31.46% 0.00% -19.59% 32.09% 72.16% 27.85% 36.24% 14.89% 34.15% 24.77% 19.05% 36.28%
0.98 0.60 0.65 1.15 0.91 -0.28 0.57 1.39 2.79 0.27 0.82 1.36 1.44
EPS in Rs 1.31 0.80 0.87 1.53 1.21 -0.37 0.76 1.85 3.72 0.36 1.09 1.81 1.92
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
26.53 33.05 25.41 18.10 13.79 13.61 14.85 9.97 9.93 9.41 8.83 9.19 7.19
7.35 7.58 7.50 9.00 7.57 7.48 8.94 3.77 1.80 4.01 5.76 1.97 0.59
Operating Profit 19.18 25.47 17.91 9.10 6.22 6.13 5.91 6.20 8.13 5.40 3.07 7.22 6.60
OPM % 72.30% 77.07% 70.48% 50.28% 45.11% 45.04% 39.80% 62.19% 81.87% 57.39% 34.77% 78.56% 91.79%
-0.18 -0.25 -0.91 -0.25 0.37 0.17 0.23 -4.05 -3.50 -0.37 0.09 0.69 0.20
Interest 9.92 11.43 8.61 7.07 5.78 4.77 4.14 2.25 2.28 1.30 1.01 1.12 1.32
Depreciation 1.21 1.20 1.21 0.38 0.40 0.36 0.35 0.26 0.19 0.18 0.16 0.14 0.04
Profit before tax 7.87 12.59 7.18 1.40 0.41 1.17 1.65 -0.36 2.16 3.55 1.99 6.65 5.44
Tax % 34.56% 34.39% 28.83% 30.71% 36.59% 25.64% 6.67% -36.11% 14.81% 23.10% -22.11% 24.66%
5.15 8.27 5.10 0.97 0.25 0.86 1.55 -0.50 1.84 2.73 2.43 5.02 3.89
EPS in Rs 6.87 11.03 6.80 1.29 0.33 1.15 2.07 -0.67 2.45 3.64 3.24 6.69 5.18
Dividend Payout % 14.56% 9.07% 14.71% 77.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -12%
5 Years: -9%
3 Years: -3%
TTM: -27%
Compounded Profit Growth
10 Years: -5%
5 Years: 26%
3 Years: 1%
TTM: -13%
Stock Price CAGR
10 Years: 8%
5 Years: 21%
3 Years: 46%
1 Year: 17%
Return on Equity
10 Years: 5%
5 Years: 5%
3 Years: 6%
Last Year: 8%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50 7.50
Reserves 25.27 32.66 36.88 36.95 37.21 38.07 39.62 40.14 41.90 46.83 49.16 54.61 56.81
86.97 80.03 63.37 48.83 38.52 32.34 22.93 24.31 48.03 11.54 8.54 7.19 21.82
3.20 3.20 1.64 1.40 0.48 0.66 0.43 1.02 0.96 1.41 1.32 1.80 1.14
Total Liabilities 122.94 123.39 109.39 94.68 83.71 78.57 70.48 72.97 98.39 67.28 66.52 71.10 87.27
6.12 5.00 3.95 3.83 3.51 3.24 2.90 2.51 2.32 2.05 1.89 0.40 0.38
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.47 0.47 0.46 0.67 0.67 0.74 0.81 1.88 1.80 4.26 3.44 3.96 4.32
116.35 117.92 104.98 90.18 79.53 74.59 66.77 68.58 94.27 60.97 61.19 66.74 82.57
Total Assets 122.94 123.39 109.39 94.68 83.71 78.57 70.48 72.97 98.39 67.28 66.52 71.10 87.27

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-16.40 27.29 16.59 20.91 0.20 0.13 -0.28 -1.05 -24.49 45.88 -2.38 -1.81
-0.18 -0.07 -0.17 -0.41 -0.06 -0.08 0.00 0.14 0.06 0.07 0.85 1.64
16.92 -18.71 -25.25 -21.30 0.00 0.00 0.00 1.38 23.71 -37.70 -4.01 -2.47
Net Cash Flow 0.34 8.51 -8.83 -0.79 0.14 0.05 -0.28 0.48 -0.72 8.25 -5.54 -2.65

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 1,565.80 1,184.01 1,479.54 1,794.35 2,056.07 1,948.37 1,587.81 2,235.76 37.12 32.19 29.76 75.86
Inventory Days
Days Payable
Cash Conversion Cycle 1,565.80 1,184.01 1,479.54 1,794.35 2,056.07 1,948.37 1,587.81 2,235.76 37.12 32.19 29.76 75.86
Working Capital Days 1,544.20 1,160.27 1,459.86 1,770.96 2,055.80 1,932.81 1,587.81 2,455.06 146.66 138.48 119.05 84.99
ROCE % 17.22% 20.32% 14.75% 8.83% 6.78% 7.34% 7.80% 8.51% 9.40% 6.48% 4.50% 11.15%

Shareholding Pattern

Numbers in percentages

17 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
70.06% 70.06% 70.36% 70.36% 70.36% 70.36% 70.45% 70.45% 70.45% 70.45% 70.45% 74.44%
29.94% 29.94% 29.64% 29.64% 29.64% 29.64% 29.55% 29.55% 29.55% 29.55% 29.55% 25.55%
No. of Shareholders 1,3291,3541,3771,3381,3591,3381,3201,1911,1821,1781,2051,437

Documents