Manaksia Ltd

About [ edit ]

Manaksia Ltd is primarily engaged in the business of trading of Metals and other items.

  • Market Cap 359 Cr.
  • Current Price 54.8
  • High / Low 64.8 / 26.6
  • Stock P/E 4.97
  • Book Value 143
  • Dividend Yield 19.2 %
  • ROCE 8.94 %
  • ROE 5.75 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.38 times its book value
  • Stock is providing a good dividend yield of 19.16%.
  • Company has been maintaining a healthy dividend payout of 55.03%

Cons

  • The company has delivered a poor sales growth of -5.36% over past five years.
  • Company has a low return on equity of 7.66% for last 3 years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
260 253 208 253 276 252 176 201 226 172 239 217
228 222 191 241 257 227 165 188 205 150 206 185
Operating Profit 32 30 18 12 18 25 12 13 22 21 32 32
OPM % 12% 12% 8% 5% 7% 10% 7% 7% 10% 12% 13% 15%
Other Income 14 17 19 14 23 18 19 18 9 6 8 9
Interest 4 3 2 4 2 2 1 1 1 1 1 2
Depreciation 14 11 11 12 11 11 11 11 9 9 8 8
Profit before tax 29 33 24 11 28 30 19 19 20 18 31 30
Tax % 16% 44% 6% 49% -0% 29% 30% 50% 14% 31% 27% 15%
Net Profit 25 17 22 5 28 21 13 9 15 12 21 24
EPS in Rs 3.82 2.66 3.36 0.83 4.31 3.23 1.98 1.38 2.35 1.83 3.27 3.59
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
1,389 1,301 1,433 1,944 2,109 1,679 1,128 1,099 1,041 986 990 856 854
1,147 1,058 1,200 1,671 1,743 1,355 928 918 864 895 906 784 747
Operating Profit 242 243 234 272 366 324 200 181 176 92 85 72 107
OPM % 17% 19% 16% 14% 17% 19% 18% 16% 17% 9% 9% 8% 13%
Other Income -7 20 -1 -7 -22 6 4 4 5 96 66 63 32
Interest 71 63 48 59 55 37 28 21 17 18 10 6 6
Depreciation 53 57 59 83 105 93 62 60 48 44 44 42 34
Profit before tax 110 142 127 123 184 200 113 104 116 126 97 88 99
Tax % 3% 8% 11% 4% 8% 4% 8% 10% 13% 24% 22% 30%
Net Profit 106 132 113 119 170 191 103 93 101 95 73 59 72
EPS in Rs 15.30 18.93 17.21 18.16 25.99 29.21 15.79 14.24 15.36 14.48 11.16 8.95 11.04
Dividend Payout % 14% 13% 15% -0% -0% 7% 13% 14% -0% 21% 27% 117%
Compounded Sales Growth
10 Years:-4%
5 Years:-5%
3 Years:-6%
TTM:-6%
Compounded Profit Growth
10 Years:-8%
5 Years:-11%
3 Years:-17%
TTM:1%
Stock Price CAGR
10 Years:-4%
5 Years:8%
3 Years:0%
1 Year:35%
Return on Equity
10 Years:11%
5 Years:8%
3 Years:8%
Last Year:6%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
14 14 13 13 13 13 13 13 13 13 13 13 13
Reserves 793 921 979 1,083 1,262 1,076 1,079 1,193 804 976 1,040 946 922
Borrowings 427 337 452 398 490 143 220 141 206 52 45 14 31
374 465 517 530 397 220 99 94 243 152 171 155 130
Total Liabilities 1,608 1,737 1,961 2,024 2,163 1,453 1,412 1,441 1,266 1,194 1,269 1,128 1,097
549 639 613 656 641 397 363 346 249 310 265 209 188
CWIP 150 181 213 242 252 67 111 161 19 10 4 4 3
Investments 59 26 0 0 2 0 3 5 24 346 415 238 392
850 890 1,135 1,126 1,267 988 934 929 973 528 585 677 514
Total Assets 1,608 1,737 1,961 2,024 2,163 1,453 1,412 1,441 1,266 1,194 1,269 1,128 1,097

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
107 324 -1 286 176 116 113 262 481 279 -5 -37
-83 -112 -38 -165 -96 -46 -161 -59 -285 -303 13 178
-0 -171 9 -136 -76 -70 36 -121 53 -188 -33 -97
Net Cash Flow 23 40 -30 -15 4 -1 -12 82 249 -212 -25 43

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 18% 17% 13% 14% 17% 16% 11% 9% 11% 14% 10% 9%
Debtor Days 44 53 50 51 54 22 29 26 64 25 36 30
Inventory Turnover 2.78 2.16 2.10 2.73 2.82 2.35 2.04 2.65 4.21 5.64 4.77 3.88

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
62.95 62.95 62.95 62.95 67.91 72.03 72.91 72.91 72.91 72.91 74.93 74.93
0.20 0.20 0.28 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.00 0.00
0.06 0.03 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00
36.79 36.81 36.77 36.83 31.87 27.75 26.88 26.86 26.88 26.88 25.07 25.07

Documents

Add document