MANGALAM ORGANICS LIMITED
MANORG · General/Diversified · NSE
₹458
Current Market Price
Fair Value (DCF)
₹311
Margin of Safety
-32.0%
Updated 18h ago
YieldIQ Score
43/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
35%
ROE
—
Debt/Equity
1.14
WACC
11.1%
Market Cap
₹392 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.5%
Return on capital employed
EV / EBITDA
57.2×
Enterprise multiple
Debt / EBITDA
21.0×
Leverage vs earnings
Interest Coverage
1.8×
EBIT covers interest
Current Ratio
1.09×
Short-term liquidity
Asset Turnover
0.85×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹457.6
Bear case
₹277.98
MoS -64.6%
Base case
₹311.34
MoS -47.0%
Bull case
₹473.05
MoS +3.3%
Ratio Trends
MANORG · last 4 annual periods
ROE
4.3%
ROCE
10.4%
Operating Margin
—
Debt / Equity
0.93×
PE
14.3×
EV / EBITDA
10.7×
Historical Financials
MANORG · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹491 Cr | ₹493 Cr | ₹494 Cr | ₹530 Cr | +2.6% |
| EBITDA | ₹91.4 Cr | ₹-3.2 Cr | ₹39.0 Cr | ₹58.9 Cr | -13.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹53.7 Cr | ₹-27.2 Cr | ₹4.4 Cr | ₹12.6 Cr | -38.3% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-84.1 Cr | ₹76.9 Cr | ₹73.2 Cr | ₹-7.8 Cr | — |
| CapEx | ₹-100.0 Cr | ₹-40.8 Cr | ₹-40.0 Cr | ₹-67.3 Cr | — |
| FCF | ₹-184 Cr | ₹36.2 Cr | ₹33.2 Cr | ₹-75.1 Cr | — |
| Total Assets | ₹560 Cr | ₹506 Cr | ₹485 Cr | ₹624 Cr | +3.7% |
| Total Debt | ₹212 Cr | ₹190 Cr | ₹173 Cr | ₹272 Cr | +8.7% |
| Shareholders' Equity | ₹304 Cr | ₹276 Cr | ₹281 Cr | ₹293 Cr | -1.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANORG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PLASTIBLEN PLASTIBLEN | — | — | Pending | 7.8% | — |
| CHEMBONDCH CHEMBONDCH | — | — | Pending | 17.8% | — |
| RUBFILA RUBFILA | — | — | Pending | 10.0% | — |
| HPAL HPAL | — | — | Pending | 9.9% | — |
| SHALPAINTS SHALIM PAINTS LTD | -100.0% | 42 | Data Limited | -25.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANORG in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MANGALAM ORGANICS LIMITED (MANORG.NS) trades at 457.60 vs a model fair value of 311.34, a gap of -32.0%. Piotroski F-score: 4/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANORG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANORG →
Compare
Head-to-head with peers
Compare MANORG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANORGNow →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.