MANOR ESTATES AND INDUSTRIES LIMITED Financials Manor Estates and Industries Limited
Equities
KARANWO6
INE327D01013
Construction & Engineering
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.11 INR | +4.98% |
|
+21.96% | +24.95% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 16.47 | 22.4 | 20.34 | 13.51 | 39.12 | 42.66 |
| Enterprise Value (EV) 1 | 24.98 | 30.67 | 27.01 | 19.79 | 45.37 | 49.56 |
| P/E ratio | 12.5 x | -10.5 x | -7.72 x | -3.55 x | -2.22 x | -7.1 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1,900 x | 1,120 x | - | - | - | - |
| EV / Revenue | 2,883 x | 1,534 x | - | - | - | - |
| EV / EBITDA | - | 6,086,986 x | 5,467,326 x | - | -11,860,719 x | -8,285,406 x |
| EV / FCF | -3.79 x | 5.98 x | 51.6 x | 60 x | -94 x | 31 x |
| FCF Yield | -26.4% | 16.7% | 1.94% | 1.67% | -1.06% | 3.22% |
| Price to Book | 1.45 x | 2.45 x | 4.29 x | 14.5 x | -2.35 x | -1.88 x |
| Nbr of stocks (in thousands) | 8,235 | 8,235 | 8,235 | 8,235 | 8,235 | 8,235 |
| Reference price 2 | 2.000 | 2.720 | 2.470 | 1.640 | 4.750 | 5.180 |
| Announcement Date | 18-09-04 | 19-09-04 | 20-09-07 | 21-09-04 | 22-09-05 | 23-09-02 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.008667 | 0.02 | - | - | - | - |
| EBITDA | - | 5.039 | 4.941 | - | -3.825 | -5.982 |
| EBIT 1 | -0.4605 | -0.3774 | -0.4757 | -2.077 | -3.831 | -5.998 |
| Operating Margin | -5,313.73% | -1,886.94% | - | - | - | - |
| Earnings before Tax (EBT) 1 | 1.32 | -2.139 | -2.673 | -3.806 | -17.51 | -6.001 |
| Net income 1 | 1.32 | -2.139 | -2.673 | -3.806 | -17.58 | -6.001 |
| Net margin | 15,226.08% | -10,697.05% | - | - | - | - |
| EPS 2 | 0.1600 | -0.2600 | -0.3200 | -0.4621 | -2.135 | -0.7300 |
| Free Cash Flow 1 | -6.587 | 5.131 | 0.5237 | 0.33 | -0.4824 | 1.596 |
| FCF margin | -75,996.31% | 25,653.8% | - | - | - | - |
| FCF Conversion (EBITDA) | - | 101.82% | 10.6% | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 18-09-04 | 19-09-04 | 20-09-07 | 21-09-04 | 22-09-05 | 23-09-02 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 8.51 | 8.27 | 6.67 | 6.29 | 6.25 | 6.91 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.642 x | 1.351 x | - | -1.634 x | -1.154 x |
| Free Cash Flow 1 | -6.59 | 5.13 | 0.52 | 0.33 | -0.48 | 1.6 |
| ROE (net income / shareholders' equity) | 12.4% | -20.9% | -38.5% | -134% | 224% | 30.5% |
| ROA (Net income/ Total Assets) | -1.24% | -1.05% | -1.08% | -5.41% | -24.6% | -228% |
| Assets 1 | -106.2 | 203.5 | 247.5 | 70.33 | 71.4 | 2.629 |
| Book Value Per Share 2 | 1.380 | 1.110 | 0.5800 | 0.1100 | -2.020 | -2.750 |
| Cash Flow per Share 2 | 0 | 0 | 1.050 | 0.0500 | 0.0400 | 0 |
| Capex | - | - | - | - | 0.08 | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 18-09-04 | 19-09-04 | 20-09-07 | 21-09-04 | 22-09-05 | 23-09-02 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +24.95% | 574K | |
| +2.24% | 72.3B | |
| -1.92% | 56.18B | |
| +25.48% | 39.64B | |
| +14.76% | 31.81B | |
| +12.60% | 29.77B | |
| +17.08% | 21.26B | |
| +17.18% | 19.95B | |
| +78.99% | 18.12B | |
| +39.08% | 17.58B |
- Stock Market
- Equities
- KARANWO6 Stock
- Financials Manor Estates and Industries Limited