First Time Loading...
M

Man Industries India Ltd
NSE:MANINDS

Watchlist Manager
Man Industries India Ltd
NSE:MANINDS
Watchlist
Price: 372 INR -3.54% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

29.3B
+6%
Revenue
Growth Rates:
1 Year
+30%
3 Years
+32%
5 Years
+50%
7 Years
-
10 Years
+228%
1.7B
+0.8%
Operating Income
Growth Rates:
1 Year
+82%
3 Years
-1%
5 Years
+24%
7 Years
-
10 Years
+434%
1.1B
-6%
Net Income
Growth Rates:
1 Year
+56%
3 Years
+22%
5 Years
+93%
7 Years
-
10 Years
+1 151%

Earnings Waterfall
Man Industries India Ltd

Revenue
29.3B INR
Cost of Revenue
-22.2B INR
Gross Profit
7.1B INR
Operating Expenses
-5.4B INR
Operating Income
1.7B INR
Other Expenses
-596.3m INR
Net Income
1.1B INR

Income Statement
Man Industries India Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 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
Revenue
Revenue
17 936
N/A
15 060
-16%
15 167
+1%
16 250
+7%
16 523
+2%
16 043
-3%
17 534
+9%
17 603
+0%
17 944
+2%
17 509
-2%
16 186
-8%
16 840
+4%
16 083
-4%
15 136
-6%
13 317
-12%
10 015
-25%
8 919
-11%
10 053
+13%
6 326
-37%
14 353
+127%
19 507
+36%
22 217
+14%
18 280
-18%
13 313
-27%
13 486
+1%
17 593
+30%
19 188
+9%
22 000
+15%
22 217
+1%
20 802
-6%
20 856
+0%
19 885
-5%
20 649
+4%
21 386
+4%
22 454
+5%
22 203
-1%
22 475
+1%
22 313
-1%
22 013
-1%
27 542
+25%
29 292
+6%
Gross Profit
Cost of Revenue
(13 494)
(11 312)
(11 165)
(11 762)
(12 539)
(11 863)
(13 175)
(13 509)
(13 729)
(12 910)
(11 825)
(12 084)
(11 543)
(10 872)
(9 508)
(7 212)
(6 675)
(8 422)
(4 701)
(10 787)
(14 897)
(18 153)
(13 860)
(9 955)
(9 639)
(13 619)
(13 686)
(15 734)
(15 830)
(15 094)
(14 374)
(13 697)
(14 078)
(17 529)
(17 001)
(17 244)
(18 178)
(18 953)
(16 800)
(21 110)
(22 219)
Gross Profit
4 442
N/A
3 748
-16%
4 003
+7%
4 488
+12%
3 984
-11%
4 179
+5%
4 359
+4%
4 095
-6%
4 215
+3%
4 598
+9%
4 361
-5%
4 756
+9%
4 540
-5%
4 265
-6%
3 809
-11%
2 803
-26%
2 244
-20%
1 631
-27%
1 625
0%
3 566
+119%
4 610
+29%
4 064
-12%
4 420
+9%
3 358
-24%
3 847
+15%
3 974
+3%
5 501
+38%
6 266
+14%
6 387
+2%
5 708
-11%
6 482
+14%
6 189
-5%
6 571
+6%
3 857
-41%
5 454
+41%
4 959
-9%
4 298
-13%
3 361
-22%
5 213
+55%
6 432
+23%
7 073
+10%
Operating Income
Operating Expenses
(3 135)
(2 583)
(2 639)
(2 850)
(2 476)
(3 810)
(4 171)
(4 261)
(4 473)
(3 235)
(2 831)
(2 830)
(2 471)
(2 741)
(2 615)
(2 061)
(1 932)
(1 398)
(1 111)
(2 332)
(3 271)
(2 733)
(3 492)
(2 997)
(3 127)
(2 818)
(4 137)
(4 674)
(4 706)
(4 121)
(4 942)
(4 743)
(5 204)
(2 505)
(4 271)
(4 045)
(3 382)
(2 442)
(4 067)
(4 779)
(5 406)
Selling, General & Administrative
(396)
(366)
(374)
(400)
(415)
(459)
(475)
(484)
(479)
(477)
(464)
(457)
(456)
(427)
(417)
(382)
(381)
(1 041)
(136)
(283)
(422)
(2 220)
(553)
(549)
(549)
(2 213)
(561)
(552)
(547)
(3 619)
(545)
(544)
(546)
(1 998)
(553)
(580)
(591)
(1 927)
(608)
(636)
(658)
Depreciation & Amortization
(368)
(370)
(398)
(422)
(405)
(410)
(413)
(421)
(415)
(409)
(399)
(398)
(405)
(395)
(381)
(362)
(344)
(318)
(110)
(231)
(342)
(459)
(469)
(471)
(487)
(523)
(518)
(515)
(509)
(464)
(460)
(454)
(448)
(454)
(460)
(459)
(455)
(453)
(489)
(525)
(570)
Other Operating Expenses
(2 370)
(1 848)
(1 867)
(2 028)
(1 657)
(2 941)
(3 283)
(3 356)
(3 578)
(2 349)
(1 968)
(1 976)
(1 610)
(1 919)
(1 817)
(1 318)
(1 207)
(39)
(865)
(1 818)
(2 508)
(54)
(2 470)
(1 977)
(2 091)
(81)
(3 058)
(3 606)
(3 649)
(38)
(3 937)
(3 745)
(4 210)
(54)
(3 258)
(3 006)
(2 336)
(61)
(2 970)
(3 618)
(4 178)
Operating Income
1 307
N/A
1 165
-11%
1 364
+17%
1 638
+20%
1 508
-8%
369
-75%
189
-49%
(166)
N/A
(258)
-55%
1 364
N/A
1 530
+12%
1 926
+26%
2 069
+7%
1 524
-26%
1 194
-22%
742
-38%
312
-58%
233
-25%
514
+121%
1 234
+140%
1 339
+9%
1 331
-1%
929
-30%
361
-61%
721
+100%
1 156
+60%
1 364
+18%
1 592
+17%
1 681
+6%
1 587
-6%
1 540
-3%
1 445
-6%
1 368
-5%
1 352
-1%
1 183
-12%
914
-23%
915
+0%
919
+0%
1 146
+25%
1 653
+44%
1 667
+1%
Pre-Tax Income
Interest Income Expense
(712)
(370)
(279)
(232)
(199)
(344)
(342)
(359)
(348)
(270)
(303)
(362)
(405)
(442)
(416)
(370)
(383)
(129)
(179)
(358)
(515)
(446)
(604)
(564)
(562)
(386)
(714)
(707)
(639)
(134)
(418)
(366)
(386)
37
(376)
(386)
(401)
(215)
(527)
(654)
(736)
Non-Reccuring Items
0
0
0
0
0
(30)
(30)
(30)
(30)
(49)
(49)
(398)
(443)
(541)
(541)
(191)
(147)
0
0
0
0
0
0
0
0
(25)
(25)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
869
1 020
1 289
1 320
158
(21)
145
(3)
496
562
220
422
21
41
(249)
24
(1)
226
646
456
(92)
223
172
28
(86)
256
286
385
(39)
430
341
440
201
292
484
491
Pre-Tax Income
595
N/A
795
+34%
1 085
+36%
1 406
+30%
1 309
-7%
864
-34%
837
-3%
734
-12%
685
-7%
1 202
+76%
1 157
-4%
1 310
+13%
1 219
-7%
1 037
-15%
800
-23%
401
-50%
204
-49%
124
-39%
376
+203%
627
+67%
848
+35%
884
+4%
551
-38%
443
-20%
615
+39%
653
+6%
849
+30%
1 057
+24%
1 070
+1%
1 367
+28%
1 378
+1%
1 364
-1%
1 366
+0%
1 350
-1%
1 237
-8%
869
-30%
954
+10%
904
-5%
912
+1%
1 484
+63%
1 423
-4%
Net Income
Tax Provision
(291)
(339)
(435)
(533)
(489)
(50)
(53)
(60)
(73)
(491)
(443)
(498)
(449)
(415)
(356)
(187)
(119)
(34)
(126)
(225)
(293)
(296)
(176)
(119)
(152)
(98)
(159)
(195)
(195)
(358)
(348)
(363)
(357)
(334)
(316)
(243)
(270)
(224)
(216)
(347)
(352)
Income from Continuing Operations
305
456
649
872
820
814
784
674
612
711
714
812
770
622
444
215
86
90
250
402
555
588
375
324
463
555
690
862
874
1 008
1 030
1 002
1 010
1 016
921
626
684
680
696
1 137
1 071
Income to Minority Interest
0
(6)
0
0
0
24
24
24
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
298
N/A
450
+51%
644
+43%
867
+35%
814
-6%
838
+3%
808
-4%
698
-14%
636
-9%
711
+12%
714
+0%
812
+14%
770
-5%
622
-19%
444
-29%
215
-52%
86
-60%
90
+5%
250
+178%
402
+61%
555
+38%
588
+6%
375
-36%
324
-14%
463
+43%
555
+20%
690
+24%
862
+25%
874
+1%
1 008
+15%
1 030
+2%
1 002
-3%
1 010
+1%
1 016
+1%
921
-9%
626
-32%
685
+9%
680
-1%
696
+2%
1 137
+63%
1 071
-6%
EPS (Diluted)
5.59
N/A
7.93
+42%
11.74
+48%
15.61
+33%
14.88
-5%
15.49
+4%
14.61
-6%
12.5
-14%
11.49
-8%
12.87
+12%
12.54
-3%
13.37
+7%
12.99
-3%
10.42
-20%
7.88
-24%
3.68
-53%
1.49
-60%
1.58
+6%
4.38
+177%
7.02
+60%
9.71
+38%
10.3
+6%
6.6
-36%
5.67
-14%
8.11
+43%
9.72
+20%
12.08
+24%
15.1
+25%
15.32
+1%
17.68
+15%
17.13
-3%
16.67
-3%
16.79
+1%
17.52
+4%
15.33
-13%
10.44
-32%
11.4
+9%
11.33
-1%
11.73
+4%
19.45
+66%
17.11
-12%

See Also

Summary
MANINDS intrinsic value, competitors valuation, and company profile.
DCF Valuation
MANINDS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MANINDS stock valuation using valuation multiples.
Wall Street Estimates
MANINDS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MANINDS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.