MANBA FINANCE LIMITED
MANBA · General/Diversified · NSE
₹107
Current Market Price
Fair Value (DCF)
₹207
Margin of Safety
+94.0%
Updated 4d ago
YieldIQ Score
60/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
16%
ROE
—
Debt/Equity
3.78
WACC
11.1%
Market Cap
₹536 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.2%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
47.8×
EBIT covers interest
Current Ratio
2.19×
Short-term liquidity
Asset Turnover
0.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
36.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹106.7
Bear case
₹126
MoS +15.3%
Base case
₹206.98
MoS +48.4%
Bull case
₹217.33
MoS +50.9%
Ratio Trends
MANBA · last 4 annual periods
ROE
10.2%
ROCE
3.8%
Operating Margin
—
Debt / Equity
2.94×
PE
—
EV / EBITDA
—
Historical Financials
MANBA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹94.0 Cr | ₹125 Cr | ₹168 Cr | ₹237 Cr | +36.1% |
| EBITDA | ₹16.6 Cr | ₹28.4 Cr | ₹44.3 Cr | ₹55.8 Cr | +49.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹9.7 Cr | ₹16.6 Cr | ₹31.2 Cr | ₹37.8 Cr | +57.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹47.3 Cr | ₹-124 Cr | ₹-141 Cr | ₹-324 Cr | — |
| CapEx | ₹-0.7 Cr | ₹-0.7 Cr | ₹-2.2 Cr | ₹-2.6 Cr | — |
| FCF | ₹46.6 Cr | ₹-125 Cr | ₹-143 Cr | ₹-326 Cr | — |
| Total Assets | ₹561 Cr | ₹787 Cr | ₹974 Cr | ₹1466 Cr | +37.7% |
| Total Debt | ₹395 Cr | ₹608 Cr | ₹763 Cr | ₹1084 Cr | +39.9% |
| Shareholders' Equity | ₹152 Cr | ₹168 Cr | ₹201 Cr | ₹369 Cr | +34.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANBA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CSLFINANCE CSLFINANCE | — | — | Pending | 13.3% | — |
| MONEYBOXX MONEYBOXX FINANCE LIMITED | -94.0% | 38 | Data Limited | 0.5% | — |
| LAXMIINDIA LAXMIINDIA | — | — | Pending | 14.0% | — |
| AFIL AFIL | — | — | Pending | 8.7% | — |
| IITL IITL | — | — | Pending | 0.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANBA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANBA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANBA →
Compare
Head-to-head with peers
Compare MANBA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANBANow →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.