Manilam Industries India Ltd
Incorporated in 2015, Manilam Industries India Limited is engaged in the manufacturing and sale of Decorative Laminates and Plywood.[1]
- Market Cap ₹ 151 Cr.
- Current Price ₹
- High / Low ₹ /
- Stock P/E 20.2
- Book Value ₹
- Dividend Yield %
- ROCE 17.5 %
- ROE 24.7 %
- Face Value ₹ 10.0
Pros
Cons
- Company has high debtors of 209 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 70 | 115 | 148 | 138 | 140 | |
| 65 | 108 | 139 | 124 | 122 | |
| Operating Profit | 5 | 7 | 9 | 14 | 18 |
| OPM % | 8% | 6% | 6% | 10% | 13% |
| 1 | -0 | 1 | 0 | 2 | |
| Interest | 3 | 4 | 5 | 7 | 7 |
| Depreciation | 2 | 2 | 2 | 3 | 3 |
| Profit before tax | 1 | 1 | 2 | 5 | 11 |
| Tax % | 25% | 41% | 30% | 30% | 29% |
| 1 | 1 | 2 | 3 | 7 | |
| EPS in Rs | 4.38 | 3.13 | 6.91 | 13.65 | 32.48 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 7% |
| TTM: | 2% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 114% |
| TTM: | 139% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 13% |
| 3 Years: | 16% |
| Last Year: | 25% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 2 | 2 |
| Reserves | 11 | 20 | 21 | 24 | 32 |
| 43 | 48 | 61 | 73 | 62 | |
| 30 | 52 | 49 | 50 | 63 | |
| Total Liabilities | 87 | 122 | 133 | 150 | 159 |
| 28 | 31 | 35 | 33 | 30 | |
| CWIP | 2 | 1 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| 56 | 89 | 99 | 116 | 129 | |
| Total Assets | 87 | 122 | 133 | 150 | 159 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 1 | -5 | -3 | -4 | 17 | |
| -8 | -4 | -5 | -1 | 1 | |
| 7 | 9 | 8 | 6 | -17 | |
| Net Cash Flow | 0 | -0 | -0 | 0 | -0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Debtor Days | 178 | 148 | 144 | 178 | 209 |
| Inventory Days | 127 | 153 | 119 | 161 | 176 |
| Days Payable | 151 | 166 | 126 | 134 | 178 |
| Cash Conversion Cycle | 153 | 134 | 137 | 205 | 207 |
| Working Capital Days | 72 | 68 | 31 | 37 | 50 |
| ROCE % | 8% | 10% | 13% | 18% |
Business Profile[1]
The company is engaged in the manufacturing and sale of decorative laminates & plywood trading. The business primarily operates on a B2B model, contributing around 99% to revenue, wherein products are supplied to distributors who further cater to dealers.[2]