Manaksia Aluminium Company Ltd

Manaksia Aluminium Company Ltd

₹ 32.1 -2.73%
26 Feb - close price
About

Incorporated in 2013, Manaksia Aluminium Ltd manufactures value-added secondary aluminium products like Aluminum Rolled Sheets /Coils[1]

Key Points

Business Overview:[1]
MALCO is flagship company of the Manaksia Group which is a multi location, light engineering company in the field of Metal Packaging and other metal products. Company manufactures value added aluminum product

  • Market Cap 210 Cr.
  • Current Price 32.1
  • High / Low 46.0 / 19.1
  • Stock P/E 41.7
  • Book Value 19.4
  • Dividend Yield 0.16 %
  • ROCE 10.2 %
  • ROE 6.09 %
  • Face Value 1.00

Pros

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of 3.43% over last 3 years.

* 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.

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
66.37 88.30 81.02 96.15 130.35 121.18 120.97 119.75 108.23 109.88 91.47 112.60 103.48
59.75 83.32 74.74 89.76 123.02 113.68 113.06 111.30 99.65 103.14 83.41 104.05 94.27
Operating Profit 6.62 4.98 6.28 6.39 7.33 7.50 7.91 8.45 8.58 6.74 8.06 8.55 9.21
OPM % 9.97% 5.64% 7.75% 6.65% 5.62% 6.19% 6.54% 7.06% 7.93% 6.13% 8.81% 7.59% 8.90%
0.33 1.85 0.11 0.07 0.11 0.24 0.15 0.28 0.17 2.83 0.19 0.35 0.21
Interest 3.24 3.54 3.43 3.27 3.43 3.19 3.67 4.16 4.96 4.11 4.86 5.34 5.81
Depreciation 1.50 1.48 1.50 1.50 1.50 1.66 1.73 1.77 1.75 1.86 1.91 1.97 1.98
Profit before tax 2.21 1.81 1.46 1.69 2.51 2.89 2.66 2.80 2.04 3.60 1.48 1.59 1.63
Tax % 0.00% -45.86% 0.00% 0.00% 0.00% 37.72% 20.30% 27.86% 38.24% 4.17% 25.00% 25.79% 23.93%
2.22 2.65 1.46 1.69 2.51 1.79 2.12 2.02 1.26 3.46 1.10 1.18 1.23
EPS in Rs 0.34 0.40 0.22 0.26 0.38 0.27 0.32 0.31 0.19 0.53 0.17 0.18 0.19
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
177 297 266 238 228 276 281 275 438 466 417
167 293 260 234 216 260 262 261 410 435 385
Operating Profit 11 4 6 4 12 16 20 14 28 32 33
OPM % 6% 1% 2% 2% 5% 6% 7% 5% 6% 7% 8%
1 1 0 3 2 2 3 1 0 3 4
Interest 4 6 7 7 7 9 12 13 13 17 20
Depreciation 3 6 5 5 5 5 5 6 6 7 8
Profit before tax 4 -7 -6 -6 2 4 5 -4 9 11 8
Tax % 44% 15% 21% 4% 40% -82% -14% 21% 13% 20%
3 -6 -5 -5 1 7 6 -3 7 9 7
EPS in Rs 50.20 -0.95 -0.77 -0.82 0.19 1.12 0.89 -0.48 1.14 1.35 1.07
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 4%
Compounded Sales Growth
10 Years: %
5 Years: 15%
3 Years: 18%
TTM: -11%
Compounded Profit Growth
10 Years: %
5 Years: 43%
3 Years: 8%
TTM: -30%
Stock Price CAGR
10 Years: %
5 Years: 36%
3 Years: 55%
1 Year: 55%
Return on Equity
10 Years: %
5 Years: 4%
3 Years: 3%
Last Year: 6%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0 7 7 7 7 7 7 7 7 7 7
Reserves 114 101 96 91 92 100 105 102 110 119 121
79 101 95 89 86 66 74 110 127 144 152
69 34 31 35 37 81 78 104 129 109 138
Total Liabilities 262 243 229 222 222 253 264 322 372 379 417
95 98 93 89 84 79 96 93 99 108 108
CWIP 12 6 6 6 11 18 8 8 6 6 7
Investments 0 0 0 0 0 0 0 0 0 0 0
155 139 130 126 127 156 161 221 267 265 303
Total Assets 262 243 229 222 222 253 264 322 372 379 417

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-49 -8 8 15 15 42 19 -13 8 13
17 -3 -0 -2 -4 -13 -11 -8 -13 -16
33 16 -13 -13 -10 -30 -8 21 5 2
Net Cash Flow 0 4 -5 0 1 -1 0 -0 0 -0

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 114 34 53 28 28 38 30 55 35 35
Inventory Days 144 107 101 134 165 132 163 226 183 159
Days Payable 123 17 12 18 24 108 102 132 102 93
Cash Conversion Cycle 135 124 141 144 169 63 91 149 115 102
Working Capital Days 194 132 151 158 172 106 111 148 112 119
ROCE % -1% 0% 1% 5% 7% 10% 4% 10% 10%

Shareholding Pattern

Numbers in percentages

5 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
71.99% 71.99% 71.99% 71.99% 72.86% 72.86% 72.86% 72.86% 72.86% 72.86% 72.86% 72.86%
28.01% 28.01% 28.01% 28.01% 27.14% 27.14% 27.15% 27.14% 27.14% 27.14% 27.13% 27.14%
No. of Shareholders 20,02522,83022,46226,48029,05030,24531,89532,39731,45930,47430,78130,727

Documents