MANORAMA INDUSTRIES LTD
MANORAMA · General/Diversified · NSE
₹1,424
Current Market Price
Fair Value (DCF)
₹551
Margin of Safety
-61.3%
Updated just now
YieldIQ Score
31/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
21%
ROE
—
Debt/Equity
0.67
WACC
11.1%
Market Cap
₹8,504 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
35.9%
Return on capital employed
EV / EBITDA
26.7×
Enterprise multiple
Debt / EBITDA
1.5×
Leverage vs earnings
Interest Coverage
5.0×
EBIT covers interest
Current Ratio
1.67×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
40.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,424.3
Bear case
₹319.41
MoS -345.9%
Base case
₹551.17
MoS -158.4%
Bull case
₹701.44
MoS -103.1%
Ratio Trends
MANORAMA · last 4 annual periods
ROE
23.9%
ROCE
21.8%
Operating Margin
—
Debt / Equity
1.05×
PE
613.5×
EV / EBITDA
100.7×
Historical Financials
MANORAMA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹278 Cr | ₹102 Cr | ₹129 Cr | ₹767 Cr | +40.3% |
| EBITDA | ₹46.3 Cr | ₹61.8 Cr | ₹85.4 Cr | ₹205 Cr | +64.3% |
| EBIT | — | ₹16.6 Cr | ₹20.8 Cr | — | +7.9% |
| PAT | ₹24.1 Cr | ₹10.0 Cr | ₹12.5 Cr | ₹110 Cr | +65.7% |
| EPS (diluted) | — | ₹8.38 | ₹2.10 | — | -37.0% |
| CFO | ₹-33.4 Cr | ₹59.3 Cr | ₹-153 Cr | ₹-56.9 Cr | — |
| CapEx | ₹-59.7 Cr | — | — | ₹-31.8 Cr | — |
| FCF | ₹-93.0 Cr | — | — | ₹-88.7 Cr | — |
| Total Assets | ₹396 Cr | ₹424 Cr | ₹737 Cr | ₹983 Cr | +35.4% |
| Total Debt | ₹108 Cr | ₹86.0 Cr | ₹296 Cr | ₹482 Cr | +64.5% |
| Shareholders' Equity | ₹268 Cr | ₹298 Cr | ₹337 Cr | ₹460 Cr | +19.7% |
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 | 9.1% | — |
| GAEL GAEL | — | — | Pending | 8.3% | — |
| BBTC BBTC | — | — | Pending | 14.4% | — |
| KWIL KWIL | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANORAMA in the last 10 years.
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.