MAN COAT METAL & IND LTD
MANAKCOAT · General/Diversified · NSE
₹111
Current Market Price
Fair Value (DCF)
₹45
Margin of Safety
-59.4%
Updated 2d ago
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
18%
ROE
—
Debt/Equity
0.31
WACC
11.1%
Market Cap
₹1,174 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.0%
Return on capital employed
EV / EBITDA
14.4×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
1.39×
Short-term liquidity
Asset Turnover
1.21×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹110.93
Bear case
₹40.26
MoS -175.5%
Base case
₹45.09
MoS -146.0%
Bull case
₹62.55
MoS -77.3%
Ratio Trends
MANAKCOAT · last 8 annual periods
ROE
6.8%
ROCE
15.9%
Operating Margin
—
Debt / Equity
0.64×
PE
20.2×
EV / EBITDA
7.6×
Historical Financials
MANAKCOAT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹446 Cr | ₹648 Cr | ₹187 Cr | ₹183 Cr | ₹780 Cr | +15.0% |
| EBITDA | — | ₹38.5 Cr | ₹34.4 Cr | ₹52.4 Cr | ₹59.0 Cr | +11.3% |
| EBIT | ₹26.8 Cr | ₹34.5 Cr | ₹12.6 Cr | ₹14.9 Cr | — | -13.7% |
| PAT | ₹5.9 Cr | ₹8.6 Cr | ₹7.7 Cr | ₹5.1 Cr | ₹15.4 Cr | +27.3% |
| EPS (diluted) | ₹0.89 | ₹1.32 | ₹1.18 | ₹0.75 | — | -4.2% |
| CFO | ₹19.6 Cr | ₹-12.6 Cr | ₹8.1 Cr | ₹21.6 Cr | ₹30.0 Cr | +11.3% |
| CapEx | — | — | — | — | ₹-21.7 Cr | — |
| FCF | — | — | — | — | ₹8.3 Cr | +0.0% |
| Total Assets | — | ₹484 Cr | ₹548 Cr | ₹537 Cr | ₹646 Cr | +7.5% |
| Total Debt | — | — | ₹105 Cr | ₹117 Cr | ₹145 Cr | +8.2% |
| Shareholders' Equity | — | — | ₹119 Cr | ₹152 Cr | ₹227 Cr | +17.4% |
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 | 7.8% | — |
| NELCAST NELCAST LIMITED | -57.6% | 22 | Data Limited | 6.7% | — |
| GANDHITUBE GANDHITUBE | — | — | Pending | 22.1% | — |
| MMFL MMFL | — | — | Pending | 13.7% | — |
| DEEDEV DEEDEV | — | — | Pending | 5.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANAKCOAT in the last 10 years.
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.