Maan Aluminium Ltd

Maan Aluminium Limited is an India-based company, which is engaged in the business of manufacturing of aluminum profiles and other related activities. The Company's principal activity is engaged in the manufacturing of basic precious and other non-ferrous metals.

Pros:
Stock is trading at 0.95 times its book value
Company is expected to give good quarter
Company has good consistent profit growth of 83.72% over 5 years
Cons:

Peer Comparison Sector: Non Ferrous Metals // Industry: Aluminium and Aluminium Products

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
104.34 71.17 67.44 136.81 98.51 103.05 108.71 105.30 193.45 148.17 205.07 135.91
102.71 69.21 64.18 133.50 94.42 99.75 106.64 101.00 188.25 144.35 200.38 131.37
Operating Profit 1.63 1.96 3.26 3.31 4.09 3.30 2.07 4.30 5.20 3.82 4.69 4.54
OPM % 1.56% 2.75% 4.83% 2.42% 4.15% 3.20% 1.90% 4.08% 2.69% 2.58% 2.29% 3.34%
Other Income 1.68 1.11 0.60 1.19 1.05 1.28 1.06 0.77 1.65 1.62 0.89 0.89
Interest 1.65 1.59 1.36 1.66 1.52 1.47 1.22 1.12 1.95 1.68 1.65 1.38
Depreciation 0.39 0.41 0.41 0.42 0.43 0.45 0.41 0.47 0.52 0.55 0.55 0.57
Profit before tax 1.27 1.07 2.09 2.42 3.19 2.66 1.50 3.48 4.38 3.21 3.38 3.48
Tax % 44.09% 37.38% 31.58% 32.64% 37.30% 30.83% 36.67% 35.06% 37.44% 35.83% 36.09% 34.48%
Net Profit 0.71 0.67 1.43 1.63 2.00 1.84 0.95 2.26 2.74 2.06 2.16 2.28
EPS in Rs 1.05 0.99 2.12 2.41 2.96 2.73 1.41 3.34 4.05 3.05 3.20 3.37
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
39.74 41.18 67.75 129.03 115.11 92.26 103.25 110.16 189.98 349.14 447.08 651.99 682.60
38.85 39.35 64.69 125.42 112.04 88.21 98.33 106.56 184.87 341.02 434.31 633.99 664.35
Operating Profit 0.89 1.83 3.06 3.61 3.07 4.05 4.92 3.60 5.11 8.12 12.77 18.00 18.25
OPM % 2.24% 4.44% 4.52% 2.80% 2.67% 4.39% 4.77% 3.27% 2.69% 2.33% 2.86% 2.76% 2.67%
Other Income 2.99 0.77 1.13 0.18 0.33 0.92 0.73 0.96 1.13 4.69 4.58 4.93 5.05
Interest 0.47 0.46 0.38 0.91 1.35 2.53 3.07 2.71 3.85 6.11 5.87 6.40 6.66
Depreciation 0.87 1.10 1.20 1.39 1.49 1.77 2.21 1.42 1.43 1.59 1.71 2.09 2.19
Profit before tax 2.54 1.04 2.61 1.49 0.56 0.67 0.37 0.43 0.96 5.11 9.77 14.44 14.45
Tax % 35.04% 31.73% 26.82% 43.62% 28.57% 40.30% -10.81% 34.88% 35.42% 36.01% 34.29% 36.22%
Net Profit 1.65 0.71 1.91 0.84 0.40 0.40 0.42 0.28 0.60 3.27 6.42 9.22 9.24
EPS in Rs 2.35 1.05 2.75 1.17 0.60 0.58 0.61 0.41 0.84 4.83 9.49 13.64 13.67
Dividend Payout % 20.48% 0.00% 17.70% 40.24% 0.00% 0.00% 0.00% 0.00% 28.17% 10.34% 10.53% 7.33%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:31.81%
5 Years:44.57%
3 Years:50.84%
TTM:64.26%
Compounded Profit Growth
10 Years:29.21%
5 Years:83.72%
3 Years:148.52%
TTM:31.06%
Stock Price CAGR
10 Years:10.70%
5 Years:27.03%
3 Years:20.45%
1 Year:-39.84%
Return on Equity
10 Years:8.19%
5 Years:12.84%
3 Years:18.82%
Last Year:23.30%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
3.38 3.38 3.38 3.38 3.38 3.38 3.38 3.38 3.38 3.38 6.76 6.76
Reserves 21.94 22.47 22.07 22.52 23.02 23.42 23.83 23.14 23.54 26.31 28.59 36.94
Borrowings 0.60 1.62 4.38 7.07 9.97 14.82 19.42 19.66 55.45 68.05 39.86 52.62
4.44 2.87 9.39 7.52 13.19 17.95 11.23 18.92 7.63 8.14 38.43 29.56
Total Liabilities 30.36 30.34 39.22 40.49 49.56 59.57 57.86 65.10 90.00 105.88 113.64 125.88
10.65 11.05 11.18 12.15 12.39 22.17 21.47 20.10 20.20 21.47 22.55 27.06
CWIP 0.00 0.00 0.00 0.24 7.05 0.00 0.00 0.00 0.25 0.13 0.13 0.18
Investments 2.01 4.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
17.70 15.06 28.04 28.10 30.12 37.40 36.39 45.00 69.55 84.28 90.96 98.64
Total Assets 30.36 30.34 39.22 40.49 49.56 59.57 57.86 65.10 90.00 105.88 113.64 125.88

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
3.92 5.09 -8.80 2.53 6.37 2.15 -1.27 3.24 -30.72 -7.39 36.08 -4.39
-0.92 -3.56 3.63 -2.46 -8.22 -4.05 -1.10 -1.03 -0.70 1.34 1.05 -2.66
-2.79 0.56 2.38 1.38 1.16 2.39 1.96 -2.47 31.92 5.82 -34.87 5.57
Net Cash Flow 0.21 2.09 -2.79 1.45 -0.69 0.49 -0.41 -0.26 0.51 -0.23 2.26 -1.47

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 11.46% 5.62% 8.31% 7.64% 5.54% 8.28% 7.84% 6.74% 7.48% 12.46% 18.07% 24.28%
Debtor Days 62.92 44.41 74.99 42.35 48.67 62.94 44.05 59.08 82.15 62.01 55.92 46.00
Inventory Turnover 11.21 11.63 11.34 16.50 13.57 7.57 6.74 6.68 11.45 21.94 35.22 64.08