MAN INDUSTRIES (INDIA) LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 379.4 INR | +4.46% |
|
-1.99% | +33.05% |
| Mar. 30 | Man Industries Limited Announces Chief Financial Officer Changes | CI |
| Mar. 30 | Man Industries Limited Announces Retirement of Pramod Tandon as Independent Director | CI |
Valuation
| Fiscal Period: March | 2024 | 2025 | 2026 |
|---|---|---|---|
| Capitalization 1 | 24,564 | - | - |
| Enterprise Value (EV) 1 | 26,131 | 30,187 | 30,103 |
| P/E ratio | 23 x | 18.5 x | 12.6 x |
| Yield | - | - | - |
| Capitalization / Revenue | 0.82 x | 0.61 x | 0.54 x |
| EV / Revenue | 0.87 x | 0.75 x | 0.66 x |
| EV / EBITDA | 11.2 x | 9.25 x | 7.17 x |
| EV / FCF | 28.2 x | -12.7 x | 20.2 x |
| FCF Yield | 3.54% | -7.84% | 4.94% |
| Price to Book | 2.14 x | 1.93 x | 1.68 x |
| Nbr of stocks (in thousands) | 64,735 | - | - |
| Reference price 2 | 379.4 | 379.4 | 379.4 |
| Announcement Date | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 30,100 | 40,335 | 45,535 |
| EBITDA 1 | - | 2,343 | 3,264 | 4,199 |
| EBIT 1 | - | 1,641 | 2,264 | 3,165 |
| Operating Margin | - | 5.45% | 5.61% | 6.95% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 680 | 1,034 | 1,286 | 1,885 |
| Net margin | - | 3.44% | 3.19% | 4.14% |
| EPS 2 | - | 16.50 | 20.50 | 30.00 |
| Free Cash Flow 1 | - | 925 | -2,368 | 1,487 |
| FCF margin | - | 3.07% | -5.87% | 3.27% |
| FCF Conversion (EBITDA) | - | 39.48% | - | 35.41% |
| FCF Conversion (Net income) | - | 89.46% | - | 78.89% |
| Dividend per Share | - | - | - | - |
| Announcement Date | 5/18/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 112.1 |
| Net margin | - |
| EPS | - |
| Dividend per Share | - |
| Announcement Date | 8/7/23 |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | 1,567 | 5,623 | 5,539 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.6688 x | 1.723 x | 1.319 x |
| Free Cash Flow 1 | - | 925 | -2,368 | 1,487 |
| ROE (net income / shareholders' equity) | - | 9.3% | 10.4% | 13.3% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 177.0 | 197.0 | 226.0 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 1,756 | 4,251 | 501 |
| Capex / Sales | - | 5.83% | 10.54% | 1.1% |
| Announcement Date | 5/18/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
379.4
INR
Average target price
422
INR
Spread / Average Target
+11.21%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +33.05% | 282M | |
| -7.70% | 2.4B | |
| +27.53% | 1.65B | |
| +16.20% | 1.42B | |
| -9.76% | 1.34B | |
| -7.64% | 1.1B | |
| -0.88% | 957M | |
| +11.74% | 753M | |
| -.--% | 688M | |
| +61.48% | 543M |
- Stock Market
- Equities
- MANINDS Stock
- Financials Man Industries (India) Limited