MAN INDUSTRIES (I) LTD.
MANINDS · General/Diversified · NSE
₹532
Current Market Price
Fair Value (DCF)
₹771
Margin of Safety
+45.0%
Updated 2d ago
YieldIQ Score
58/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
30%
ROE
—
Debt/Equity
0.29
WACC
11.1%
Market Cap
₹3,989 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.5%
Return on capital employed
EV / EBITDA
10.4×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
2.8×
EBIT covers interest
Current Ratio
1.39×
Short-term liquidity
Asset Turnover
0.92×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹531.75
Bear case
₹458.81
MoS -15.9%
Base case
₹770.81
MoS +31.0%
Bull case
₹968.38
MoS +45.1%
Ratio Trends
MANINDS · last 8 annual periods
ROE
9.5%
ROCE
15.5%
Operating Margin
—
Debt / Equity
0.30×
PE
26.8×
EV / EBITDA
5.2×
Historical Financials
MANINDS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2080 Cr | ₹2139 Cr | ₹598 Cr | ₹811 Cr | ₹3470 Cr | +13.6% |
| EBITDA | — | ₹201 Cr | ₹160 Cr | ₹263 Cr | ₹323 Cr | +12.5% |
| EBIT | ₹189 Cr | ₹172 Cr | ₹40.9 Cr | ₹57.2 Cr | — | -25.9% |
| PAT | ₹101 Cr | ₹102 Cr | ₹26.1 Cr | ₹24.1 Cr | ₹153 Cr | +11.0% |
| EPS (diluted) | ₹16.78 | ₹17.52 | ₹4.34 | ₹3.84 | — | -30.8% |
| CFO | ₹-59.9 Cr | ₹451 Cr | ₹-119 Cr | ₹257 Cr | ₹68.0 Cr | — |
| CapEx | — | — | — | — | ₹-154 Cr | — |
| FCF | — | — | — | — | ₹-86.3 Cr | — |
| Total Assets | — | ₹2031 Cr | ₹1728 Cr | ₹2415 Cr | ₹3779 Cr | +16.8% |
| Total Debt | — | — | ₹166 Cr | ₹172 Cr | ₹476 Cr | +30.2% |
| Shareholders' Equity | — | — | ₹1004 Cr | ₹1405 Cr | ₹1607 Cr | +12.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANINDS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GOODLUCK GOODLUCK | — | — | Pending | 12.2% | — |
| SAMBHV SAMBHV | — | — | Pending | 18.8% | — |
| BANSALWIRE BANSALWIRE | — | — | Pending | 11.4% | — |
| SUNFLAG SUNFLAG | — | — | Pending | 1.8% | — |
| KSL KSL | — | — | Pending | 13.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANINDS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANINDS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANINDS →
Compare
Head-to-head with peers
Compare MANINDS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANINDSNow →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.