MANALI PETROCHEMICALS LT
MANALIPETC · General/Diversified · NSE
₹68
Current Market Price
Fair Value (DCF)
₹85
Discount to FV
+24.6%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
67%
ROE
10.1%
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹1,173 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.9%
Return on capital employed
EV / EBITDA
10.8×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
5.5×
EBIT covers interest
Current Ratio
3.31×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.5%
3-year revenue growth
Revenue CAGR (5Y)
-4.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹68.2
Bear case
Margin of Safety -9.3%
Implied upside -8.5%
Base case
Margin of Safety +16.5%
Implied upside +19.8%
Bull case
Margin of Safety +30.3%
Implied upside +43.4%
Ratio Trends
MANALIPETC · last 9 annual periods
ROE
10.1%
ROCE
13.9%
Operating Margin
—
Debt / Equity
0.11×
PE
20.5×
EV / EBITDA
7.4×
Historical Financials
MANALIPETC · 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 | ₹1668 Cr | ₹1175 Cr | ₹1031 Cr | ₹897 Cr | ₹1022 Cr | -11.5% |
| EBITDA | ₹539 Cr | ₹101 Cr | ₹68.3 Cr | ₹79.6 Cr | ₹198 Cr | -22.2% |
| EBIT | ₹520 Cr | ₹79.2 Cr | ₹43.0 Cr | — | — | -46.4% |
| PAT | ₹381 Cr | ₹50.7 Cr | ₹19.2 Cr | ₹29.3 Cr | ₹130 Cr | -23.6% |
| EPS (diluted) | ₹22.16 | ₹2.95 | ₹1.12 | — | — | -52.6% |
| CFO | ₹373 Cr | ₹91.9 Cr | ₹74.6 Cr | ₹-19.0 Cr | ₹116 Cr | -25.3% |
| CapEx | ₹-27.2 Cr | ₹-44.5 Cr | ₹-24.9 Cr | ₹-101 Cr | ₹-68.6 Cr | — |
| FCF | ₹346 Cr | ₹47.3 Cr | ₹49.8 Cr | ₹-120 Cr | ₹47.7 Cr | -39.0% |
| Total Assets | ₹1290 Cr | ₹1274 Cr | ₹1308 Cr | ₹1403 Cr | ₹1596 Cr | +5.5% |
| Total Debt | ₹86.8 Cr | ₹83.2 Cr | ₹103 Cr | ₹129 Cr | ₹137 Cr | +12.1% |
| Shareholders' Equity | ₹1030 Cr | ₹1044 Cr | ₹1062 Cr | ₹1094 Cr | ₹1281 Cr | +5.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANALIPETC vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ESTER ESTER | — | — | Pending | -3.5% | — |
BODALCHEM BODALCHEM | — | — | Pending | 4.1% | 13.5× |
SUDARCOLOR SUDARCOLOR | — | — | Pending | 9.8% | — |
TNPETRO TNPETRO | — | — | Pending | 6.4% | — |
KOTHARIPET KOTHARIPET | — | — | Pending | 19.5% | 7.7× |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹6.00/sh
Last payout
2025-09-08
₹0.50
Peak payout
₹2.50
Trailing yield
0.73%
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. MANALI PETROCHEMICALS LT (MANALIPETC.NS) trades at 68.20 vs a model fair value of 85.01, a gap of 24.6%. Piotroski F-score: 7/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANALIPETC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANALIPETC →
Compare
Head-to-head with peers
Compare MANALIPETC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANALIPETCNow →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.