MANOMAY TEX INDIA LTD
MANOMAY · General/Diversified · NSE
₹234
Current Market Price
Fair Value (DCF)
₹246
Margin of Safety
+4.8%
Updated 3d ago
YieldIQ Score
51/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
21%
ROE
—
Debt/Equity
2.34
WACC
11.1%
Market Cap
₹423 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.9%
Return on capital employed
EV / EBITDA
8.5×
Enterprise multiple
Debt / EBITDA
3.5×
Leverage vs earnings
Interest Coverage
1.8×
EBIT covers interest
Current Ratio
1.40×
Short-term liquidity
Asset Turnover
1.09×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹234.44
Bear case
₹142.73
MoS -64.3%
Base case
₹245.66
MoS +4.6%
Bull case
₹257.94
MoS +9.1%
Ratio Trends
MANOMAY · last 4 annual periods
ROE
13.0%
ROCE
18.3%
Operating Margin
—
Debt / Equity
2.22×
PE
16.7×
EV / EBITDA
8.2×
Historical Financials
MANOMAY · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹570 Cr | ₹168 Cr | ₹185 Cr | ₹672 Cr | +5.7% |
| EBITDA | ₹29.8 Cr | ₹42.2 Cr | ₹49.8 Cr | ₹87.3 Cr | +43.2% |
| EBIT | — | ₹9.2 Cr | ₹11.8 Cr | — | +8.7% |
| PAT | ₹7.7 Cr | ₹4.8 Cr | ₹4.1 Cr | ₹19.3 Cr | +35.7% |
| EPS (diluted) | — | ₹3.25 | ₹2.25 | — | -11.5% |
| CFO | ₹-9.4 Cr | ₹11.7 Cr | ₹12.8 Cr | ₹4.2 Cr | — |
| CapEx | ₹-30.6 Cr | — | — | ₹-21.1 Cr | — |
| FCF | ₹-39.9 Cr | — | — | ₹-17.0 Cr | — |
| Total Assets | ₹322 Cr | ₹393 Cr | ₹584 Cr | ₹618 Cr | +24.2% |
| Total Debt | ₹141 Cr | ₹71.0 Cr | ₹109 Cr | ₹329 Cr | +32.5% |
| Shareholders' Equity | ₹67.8 Cr | ₹116 Cr | ₹129 Cr | ₹148 Cr | +29.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANOMAY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BANSWRAS BANSWRAS | — | — | Pending | 4.0% | — |
| NDL NDL | — | — | Pending | 5.4% | — |
| RNBDENIMS RNBDENIMS | — | — | Pending | 11.1% | — |
| THOMASCOTT THOMASCOTT | — | — | Pending | 12.1% | — |
| BELLACASA BELLACASA | — | — | Pending | 10.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANOMAY in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANOMAY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANOMAY →
Compare
Head-to-head with peers
Compare MANOMAY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANOMAYNow →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.