MAN COAT METAL & IND LTD
MANAKCOAT · General/Diversified · NSE
₹108
Current Market Price
Fair Value (DCF)
₹55
Discount to FV
-48.6%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
36%
ROE
11.7%
Debt/Equity
0.33
WACC
11.1%
Market Cap
₹1,142 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.9%
Return on capital employed
EV / EBITDA
11.2×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
1.39×
Short-term liquidity
Asset Turnover
1.37×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.9%
3-year revenue growth
Revenue CAGR (5Y)
13.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹107.87
Bear case
Margin of Safety —
Implied upside -241.4%
Base case
Margin of Safety -1766.0%
Implied upside -94.6%
Bull case
Margin of Safety -100.1%
Implied upside -50.0%
Ratio Trends
MANAKCOAT · last 9 annual periods
ROE
11.7%
ROCE
19.9%
Operating Margin
—
Debt / Equity
0.33×
PE
16.7×
EV / EBITDA
10.1×
Historical Financials
MANAKCOAT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹644 Cr | ₹648 Cr | ₹735 Cr | ₹782 Cr | ₹884 Cr | +8.3% |
| EBITDA | ₹38.5 Cr | ₹34.4 Cr | ₹52.4 Cr | ₹63.0 Cr | ₹92.2 Cr | +24.4% |
| EBIT | ₹34.5 Cr | ₹33.6 Cr | ₹47.7 Cr | — | — | +8.4% |
| PAT | ₹8.6 Cr | ₹9.4 Cr | ₹11.2 Cr | ₹15.4 Cr | ₹40.7 Cr | +47.4% |
| EPS (diluted) | ₹1.32 | ₹1.43 | ₹1.67 | — | — | +6.1% |
| CFO | ₹-12.6 Cr | ₹8.1 Cr | ₹21.6 Cr | ₹30.0 Cr | ₹-8.9 Cr | — |
| CapEx | — | ₹-10.7 Cr | ₹-7.7 Cr | ₹-21.7 Cr | ₹-43.5 Cr | — |
| FCF | — | ₹-2.5 Cr | ₹13.9 Cr | ₹8.3 Cr | ₹-52.3 Cr | — |
| Total Assets | ₹484 Cr | ₹548 Cr | ₹537 Cr | ₹646 Cr | ₹755 Cr | +11.8% |
| Total Debt | ₹178 Cr | ₹190 Cr | ₹178 Cr | ₹145 Cr | ₹115 Cr | -10.2% |
| Shareholders' Equity | ₹109 Cr | ₹119 Cr | ₹152 Cr | ₹227 Cr | ₹349 Cr | +33.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANAKCOAT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 ALICON ALICON | — | — | Pending | 5.5% | 27.8× |
NELCAST NELCAST | — | — | Pending | 8.1% | — |
GANDHITUBE GANDHITUBE | — | — | Pending | 21.6% | 13.5× |
MMFL MMFL | — | — | Pending | 13.7% | — |
DEEDEV DEEDEV | — | — | Pending | 8.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.16/sh
Last payout
2025-09-08
₹0.05
Peak payout
₹0.05
Trailing yield
0.05%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MAN COAT METAL & IND LTD (MANAKCOAT.NS) trades at 107.87 vs a model fair value of 55.42, a gap of -48.6%. Piotroski F-score: 5/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANAKCOAT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANAKCOAT →
Compare
Head-to-head with peers
Compare MANAKCOAT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANAKCOATNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.