Manjushree Technopack Peer Comparison

NSE: MANJUSHREE | BSE: 532950

₹446.15

₹356.80 (399.33%)

As on 16-Mar-2015IST

Market cap

₹606 Cr

Revenue (TTM)

₹2,570 Cr

P/E Ratio

6.6

P/B Ratio

--

Div. Yield

0 %

Edit

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Market cap (₹ Cr)	606	4,765	1,147	665	574
Revenue (₹ Cr)	2,570	2,763	406	741	265
Net Profit (₹ Cr)	247.63	362.16	29.70	45.17	25.48
Net Margin (%)	9.58	12.78	7.27	5.98	9.53
RoE (%)	20.63	15.83	17.48	18.27	14.77
Price to Earnings	6.65	13.16	38.61	14.71	22.52
Price-To-Book	--	2.11	6.15	2.37	3.09

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Operating Revenue	2,569.83	2,528.82	347.82	564.34	207.84
Total Income	2,584.03	2,608.37	352.09	575.91	208.51
Total Expenditure	2,172.63	1,919.71	312.49	521.24	176.53
EBITDA	397.20	609.11	35.32	43.10	31.31
Depreciation	199.33	177.18	8.82	11.68	8.77
EBIT	197.87	431.93	26.51	31.42	22.54
Interest	122.26	84.67	9.36	14.20	1.37
Other Income	14.20	79.55	4.27	11.57	0.67
Exceptional Items	176.90	--	--	--	--
Profit before Tax	266.72	426.81	21.41	28.80	21.84
Provision for Tax	19.09	104.40	4.29	5.67	-29.51
Profit after Tax	247.63	322.41	17.12	23.13	51.35

Liabilities (₹ Cr)

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Shareholder's Funds	1,411.07	2,097.73	150.05	205.56	153.18
Minority Interest	--	--	--	--	--
Non-Current Liabilities	574.84	655.21	35.86	57.79	-7.35
Current Liabilities	1,219.43	743.28	121.78	170.08	38.50
Total Liabilities	3,205.34	3,496.21	307.68	487.60	214.18

Assets (₹ Cr)

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Non-Current Assets	2,004.61	2,224.06	141.59	215.66	90.62
Current Assets	1,200.73	1,267.76	166.09	221.71	93.71
Total Assets	3,205.34	3,496.21	307.68	487.60	214.18
Total Debt*	990.94	551.95	106.86	144.69	38.84
Net Current Assets	-18.70	524.48	44.32	51.63	55.20
Contingent Liabilities	23.43	250.54	12.40	8.31	44.48

Cashflow (₹ Cr)

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Cash From Operating Activities	343.52	428.55	1.02	37.25	19.83
Cash Flow from Investing Activities	-737.88	-442.39	-0.21	-4.38	-46.73
Cash from Financing Activities	483.30	-190.41	0.38	-27.14	25.15
Net Cash Inflow / Outflow	88.95	-204.25	1.18	5.73	-1.75

Ratios

Profitability Ratios

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
ROCE (%)	18.68	19.16	12.66	11.40	15.13
ROE (%)	20.63	17.86	12.44	12.08	40.13
ROA (%)	9.02	9.14	5.90	4.80	31.82
EBIT Margin (%)	16.01	27.23	11.38	9.69	15.39
Net Margin (%)	9.58	12.36	4.86	4.02	24.63
Cash Profit Margin (%)	17.39	19.73	7.46	5.92	28.93

Growth Ratios

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Revenue Growth (%)	21.39	-6.77	20.59	13.46	16.96
EBIT Growth (%)	6.41	--	31.63	75.32	93.33
Net Profit Growth (%)	75.89	360.29	117.87	2,766.26	415.27
EPS Growth (%)	38.80	414.35	117.87	930.35	415.27
Book Value Growth (%)	42.51	38.66	13.76	12.74	49.12

Valuation Ratios

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Price / Earnings	0.00	14.95	18.49	22.15	8.32
Price / Book Value	0.00	2.30	2.16	1.22	2.79
Dividend Yield (%)	--	0.94	0.50	0.82	0.00
EV/EBITDA	2.17	7.27	10.54	7.02	14.26
Market Cap (₹ Cr)	0.00	4,821.70	316.62	247.91	427.09

Solvency Ratios

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Debt to Equity	0.70	0.26	0.73	0.71	0.25
Short term debt to equity ratio	0.32	0.02	0.51	0.57	0.10
Current Ratio	0.98	1.71	1.36	1.30	2.43
Quick Ratio	0.55	1.17	0.70	0.68	1.60
Interest Coverage	3.18	6.04	3.29	3.03	16.98

Operating Efficiency Ratios

	Manjushree Technopack	AGI Greenpac	Commercial Syn Bag	Kanpur Plastipack	Rama Multi-Tech
Debtors to sales (%)	16.49	15.67	13.28	15.94	24.31
Asset Turnover	0.94	0.72	1.20	1.22	1.29
Receivable days	51.47	70.94	46.48	51.36	81.67
Inventory Days	62.99	69.83	80.21	63.56	53.64
Payable days	89.42	149.81	35.30	19.75	49.58
Cash Conversion Cycle	25.05	-9.04	91.39	95.18	85.72