Indian Indices
Global Indices
Commodity (SPOT)
Currency (SPOT)
08 Dec 2016 | 1:34 AM
 

Manpasand Beverages Ltd. Share Price Live (BSE)
0

BSE Code: 539207 | NSE Symbol: MANPASAND
612.75
-0.65
(-0.10 %)
07 Dec 2016 | 04:01 PM
Change company
  • Open (Rs)
    620.00
  • Prev. close (Rs.)
    613.40
  • High (Rs.)
    621.85
  • Low (Rs.)
    539.05
  • 52W H (Rs.)
    775.80
  • 52W L (Rs.)
    389.00
  • Volume (Rs.)
    113376
  • MCap (Rs in Cr.)
    3,504.08

Manpasand Beverages Ltd. Financial Information

No Data Found !!
Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 10.10 7.97 81.97 89.48 24.38
Adjusted Cash EPS (Rs.) 21.51 13.44 141.51 130.11 42.58
Reported EPS (Rs.) 10.10 7.97 81.97 89.66 24.28
Reported Cash EPS (Rs.) 21.51 13.44 141.51 130.29 42.48
Dividend Per Share 1.00 1.00 1.00 1.00 0.00
Operating Profit Per Share (Rs.) 22.06 17.07 182.69 154.86 55.90
Book Value (Excl Rev Res) Per Share (Rs.) 22.06 17.07 182.69 154.86 55.90
Book Value (Incl Rev Res) Per Share (Rs.) 22.06 17.07 182.69 154.86 55.90
Net Operating Income Per Share (Rs.) 111.22 95.80 1,176.75 960.97 342.90
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.83 17.82 15.52 16.11 16.30
Gross Profit Margin (%) 9.57 12.11 10.46 11.88 10.99
Net Profit Margin (%) 9.08 8.32 6.96 9.31 7.04
Adjusted Cash Margin (%) 19.02 14.01 12.02 13.52 12.35
Adjusted Return On Net Worth (%) 8.40 15.68 21.62 29.95 11.57
Reported Return On Net Worth (%) 8.40 15.68 21.62 30.01 11.52
Return On long Term Funds (%) 10.38 18.32 25.38 27.35 13.93
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.26 0.28 0.41 0.34
Total Debt/Equity 0.00 0.53 0.70 0.65 0.54
Owners fund as % of total Source 0.00 0.53 0.70 0.65 0.54
Fixed Assets Turnover Ratio 1.25 1.59 2.07 2.36 0.00
LIQUIDITY RATIOS
Current Ratio 4.35 2.32 2.96 1.74 2.98
Current Ratio (Inc. ST Loans) 4.35 0.82 0.91 0.94 1.37
Quick Ratio 3.16 1.58 1.77 1.23 2.07
Inventory Turnover Ratio 22.06 17.07 182.69 154.86 55.90
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 9.89 16.71 1.65 1.51 0.00
Dividend payout Ratio (Cash Profit) 4.64 9.91 0.96 1.04 0.00
Earning Retention Ratio 90.11 83.29 98.35 98.49 100.00
Cash Earnings Retention Ratio 95.36 90.09 99.04 98.96 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 2.01 1.84 1.46 2.57
Financial Charges Coverage Ratio 20.92 6.06 5.94 9.11 4.77
Fin. Charges Cov.Ratio (Post Tax) 19.83 5.74 5.59 8.60 4.52
COMPONENT RATIOS
Material Cost Component(% earnings) 61.26 58.14 62.94 62.07 70.74
Selling Cost Component 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.25 1.59 2.07 2.36 0.00
Bonus Component In Equity Capital (%) 47.42 63.21 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 3,414.73 3,503.20 3,502.82 3,501.91 3,503.39
EV / Net Sales (X) 6.13 9.74 11.90 14.58 40.87
EV / EBITDA (X) 28.56 54.30 76.57 89.71 243.56
MarketCap / Sales (X) 6.30 9.75 11.92 14.60 40.92
Retention Ratios (%) 90.11 83.29 98.35 98.49 0.00
Price / BV (X) 0.00 0.00 1.60 2.03 2.86
Price / Sales (X) 5.51 6.40 0.52 0.64 1.79
Earning Yield (%) 0.02 0.01 0.13 0.15 0.04
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 50.05 37.55 2.50 2.50 2.50
Share Application Money 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.90 0.90 0.90
Reserves and Surplus 551.51 153.36 92.28 72.19 50.17
Loan Funds
Secured Loans 0.00 101.66 54.05 47.47 27.38
Unsecured Loans 0.00 0.00 11.00 0.00 0.00
Total 601.56 292.57 160.73 123.06 80.96
USES OF FUNDS
Fixed Assets
Gross Block 373.12 134.47 121.26 92.64 39.90
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 104.75 49.80 29.32 0.00 0.00
Net Block 268.37 84.66 91.94 92.64 39.90
Capital Work in Progress 133.94 131.63 0.00 0.00 0.00
Investments 0.63 0.03 0.21 0.21 6.00
Net Current Assets
Current Assets, Loans and Advances 257.98 134.17 103.57 70.92 52.79
Less : Current Liabilities and Provisions 59.35 57.92 35.00 40.71 17.74
Total Net Current Assets 198.63 76.24 68.58 30.21 35.05
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00
Total 601.56 292.57 160.73 123.06 80.96
Note :
Book Value of Unquoted Investments 0.00 0.04 0.02 0.21 6.00
Market Value of Quoted Investments 0.65 0.00 0.00 0.00 0.00
Contingent liabilities 17.64 40.90 2.06 0.00 0.00
Number of Equity shares outstanding 5.01 3.76 0.25 0.25 0.25
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 556.71 359.75 294.31 240.24 85.73
Other Income 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -15.51 0.20 -13.08 -1.15 -10.12
Total Income 541.20 359.95 281.22 239.09 75.61
EXPENDITURE :
Raw Materials 337.98 204.98 179.63 119.86 57.11
Excise Duty 10.93 0.00 0.00 3.72 0.99
Power and Fuel Cost 10.43 5.65 6.43 0.00 0.00
Other Manufacturing Expenses 10.43 5.65 6.43 0.00 0.00
Employee Cost 15.86 9.09 8.10 7.32 4.84
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00
Total Expenditures 385.63 225.37 200.59 130.90 62.94
Profit before Interest, Depreciation and Tax 378.84 145.12 128.96 96.93 42.92
Interest and Financial Charges 5.72 10.65 7.70 4.28 3.01
Profit before Depreciation and Tax 373.12 134.47 121.26 92.64 39.90
Depreciation 57.09 20.53 14.89 10.16 4.55
Profit Before Tax 56.74 33.34 23.15 24.64 6.80
Tax 6.18 3.40 2.65 2.23 0.73
Profit After Tax 50.56 29.95 20.50 22.42 6.07
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00
Appropriations 118.50 73.82 46.32 28.49 6.07
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00
Equity Dividend 3.85 4.12 0.29 0.29 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.04 0.02 0.21 6.00
Extraordinary Items 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 3.49 3.93 4.89 1.77 0.00
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 56.74 33.34 23.15 24.60 6.82
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 77.61 52.67 2.30 31.91 -13.95
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -312.60 -158.24 -14.70 -47.52 -57.67
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00
Others 235.85 105.12 11.44 18.74 73.39
Net Cash used in Financing Activities 235.85 105.12 11.44 18.74 73.39
Net Inc./(Dec.) in Cash and Cash Equivalent 0.86 -0.44 -0.97 3.12 1.77
Cash and Cash Equivalents at End of the year 4.35 3.49 3.93 4.89 1.77
No Data Found !!
Rs in Cr Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015
Sales 102.50 236.91 230.39 89.92 81.51 154.88 120.65
Other Income 1.68 1.72 2.11 3.48 3.47 0.06 0.04
Stock Adjustment 2.70 14.51 11.58 -23.64 1.76 -5.21 -3.32
Raw Material 60.08 130.37 121.82 74.76 46.85 94.55 66.13
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 5.16 4.39 7.86 3.09 2.61 2.31 2.26
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 12.00 42.18 44.64 17.87 16.08 26.30 24.40
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 22.24 45.26 42.79 17.77 15.95 33.91 27.74
Interest 0.75 0.09 0.29 0.32 1.01 4.10 2.89
Gross Profit 23.17 46.89 44.61 20.93 18.42 29.87 24.89
Depreciation 17.10 14.91 15.96 15.30 13.48 12.34 5.62
Taxation 0.66 0.00 3.10 0.71 0.56 1.81 1.96
Net Profit / Loss 5.41 28.65 25.55 4.92 4.38 15.72 17.30
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 50.09 50.05 50.05 50.05 50.05 37.75 37.55
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 2.48 1.23 1.23
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 49.57 32.79 32.79
EPS Before Extra Ordinary Items
Basic EPS 1.08 5.72 5.15 0.98 1.00 4.19 4.61
Diluted EPS 1.08 5.71 5.14 0.98 1.00 4.18 4.60
EPS After Extra Ordinary Items
Basic EPS 1.08 5.72 5.15 0.98 1.00 4.19 4.61
Diluted EPS 1.08 5.71 5.14 0.98 1.00 4.18 4.60
No Data Found !!
Rs in Cr Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014 Dec 2014
Sales 556.71 320.31 236.40 359.75 171.70 188.05 294.30
Other Income 9.13 5.59 3.53 0.41 0.31 0.10 0.05
Stock Adjustment -15.51 -12.06 -3.46 0.20 0.97 -0.77 -12.78
Raw Material 337.98 196.58 141.40 204.98 88.76 116.22 179.63
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 15.86 10.94 4.91 9.09 4.77 4.31 8.10
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 104.90 62.52 42.38 77.18 40.32 36.86 68.04
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 110.42 60.56 49.86 64.11 33.06 31.04 45.69
Interest 5.72 0.61 5.10 10.65 5.79 4.86 7.70
Gross Profit 113.83 65.54 48.29 53.87 27.59 26.29 38.04
Depreciation 57.09 31.26 25.82 20.53 10.31 10.22 14.89
Taxation 6.18 3.81 2.37 3.35 2.56 0.84 2.67
Net Profit / Loss 50.56 30.47 20.10 29.95 14.71 15.23 20.43
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 -0.05 0.00 0.00 -0.05
Equity Capital 50.05 50.05 50.05 37.55 37.55 37.55 2.50
Equity Dividend Rate 10.00 0.00 0.00 10.00 0.00 0.00 10.00
Agg.Of Non-Prom. Shares 0.00 0.00 2.48 0.00 1.23 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 49.57 0.00 32.79 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 10.79 0.00 4.61 9.41 0.00 0.00 7.99
Diluted EPS 10.78 0.00 4.60 7.99 0.00 0.00 5.54
EPS After Extra Ordinary Items
Basic EPS 10.79 0.00 4.61 9.41 0.00 0.00 7.99
Diluted EPS 10.78 0.00 4.60 7.99 0.00 0.00 5.54

Make smart investment decisions with Star Ratings, a stock selection tool, based upon fundamental, technical and analyst recommendations. Star Ratings provides stock trading tips for Manpasand Beverages Ltd. that will help you decide whether to buy, sell or hold Manpasand Beverages Ltd. It also provides you with switch proposals on alternative stocks, i.e., which stocks to buy against Manpasand Beverages Ltd.

Regenerate OTP
Thank You for your interest in Religare Online. Our Representative will get in touch with you shortly.