MANORAMA INDUSTRIES LTD
MANORAMA · General/Diversified · NSE
₹1,541
Current Market Price
Fair Value (DCF)
₹952
Discount to FV
-38.2%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
43%
ROE
32.0%
Debt/Equity
0.53
WACC
11.1%
Market Cap
₹9,199 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
35.2%
Return on capital employed
EV / EBITDA
24.3×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
5.0×
EBIT covers interest
Current Ratio
1.67×
Short-term liquidity
Asset Turnover
1.39×
Revenue per ₹ of assets
Revenue CAGR (3Y)
57.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,540.7
Bear case
Discount -204.6%
Base case
Discount -61.8%
Bull case
Discount -34.8%
Ratio Trends
MANORAMA · last 5 annual periods
ROE
32.0%
ROCE
35.2%
Operating Margin
—
Debt / Equity
0.53×
PE
41.2×
EV / EBITDA
21.6×
Historical Financials
MANORAMA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹278 Cr | ₹348 Cr | ₹456 Cr | ₹771 Cr | ₹1367 Cr | +48.9% |
| EBITDA | ₹46.3 Cr | ₹61.8 Cr | ₹85.4 Cr | ₹207 Cr | ₹362 Cr | +67.2% |
| EBIT | — | ₹51.7 Cr | ₹73.1 Cr | — | — | +9.0% |
| PAT | ₹24.1 Cr | ₹29.8 Cr | ₹40.1 Cr | ₹110 Cr | ₹215 Cr | +72.7% |
| EPS (diluted) | — | ₹24.97 | ₹6.72 | — | — | -28.0% |
| CFO | ₹-33.4 Cr | ₹59.3 Cr | ₹-153 Cr | ₹-56.9 Cr | ₹250 Cr | — |
| CapEx | ₹-59.7 Cr | ₹-51.3 Cr | ₹-39.0 Cr | ₹-31.8 Cr | ₹-54.8 Cr | — |
| FCF | ₹-93.0 Cr | ₹8.0 Cr | ₹-193 Cr | ₹-88.7 Cr | ₹196 Cr | — |
| Total Assets | ₹396 Cr | ₹424 Cr | ₹737 Cr | ₹983 Cr | ₹1190 Cr | +31.7% |
| Total Debt | ₹108 Cr | ₹110 Cr | ₹346 Cr | ₹482 Cr | ₹356 Cr | +34.6% |
| Shareholders' Equity | ₹268 Cr | ₹298 Cr | ₹337 Cr | ₹460 Cr | ₹672 Cr | +25.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANORAMA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ORKLAINDIA ORKLAINDIA | — | — | Pending | — | — |
 KRBL KRBL | — | — | Pending | 11.2% | 10.0× |
 GAEL GAEL | — | — | Pending | 9.2% | 20.5× |
 BBTC BBTC | — | — | Pending | 17.6% | 7.4× |
KWIL KWIL | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
3 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.40/sh
Last payout
2025-08-21
₹0.60
Peak payout
₹0.60
Trailing yield
0.04%
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. MANORAMA INDUSTRIES LTD (MANORAMA.NS) trades at 1540.70 vs a model fair value of 952.34, a gap of -38.2%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANORAMA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANORAMA →
Compare
Head-to-head with peers
Compare MANORAMA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANORAMANow →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.