MANUGRAPH INDIA LIMITED
MANUGRAPH · General/Diversified · NSE
₹15
Current Market Price
Fair Value (DCF)
₹20
Discount to FV
+27.3%
Updated 57m ago
YieldIQ Score
65/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
54%
ROE
8.5%
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹46.87 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.8%
Return on capital employed
EV / EBITDA
6.7×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
-10.9×
EBIT covers interest
Current Ratio
0.72×
Short-term liquidity
Asset Turnover
0.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹15.41
Bear case
Discount -30.0%
Base case
Discount +21.5%
Bull case
Discount +36.7%
Ratio Trends
MANUGRAPH · last 10 annual periods
ROE
8.5%
ROCE
13.8%
Operating Margin
—
Debt / Equity
0.05×
PE
—
EV / EBITDA
—
Historical Financials
MANUGRAPH · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹44.3 Cr | ₹77.6 Cr | ₹65.8 Cr | ₹59.3 Cr | ₹88.6 Cr | +18.9% |
| EBITDA | ₹-12.1 Cr | ₹-7.2 Cr | ₹-16.6 Cr | ₹-23.4 Cr | ₹8.4 Cr | — |
| EBIT | ₹-13.2 Cr | ₹-7.7 Cr | ₹-17.5 Cr | — | — | — |
| PAT | ₹-13.9 Cr | ₹-11.3 Cr | ₹-19.9 Cr | ₹-26.7 Cr | ₹5.0 Cr | — |
| EPS (diluted) | ₹-4.67 | ₹-3.53 | ₹-6.53 | — | — | — |
| CFO | ₹-0.8 Cr | ₹-5.8 Cr | ₹-6.5 Cr | ₹0.3 Cr | ₹1.2 Cr | — |
| CapEx | — | ₹-0.5 Cr | ₹-0.1 Cr | ₹-0.1 Cr | ₹-0.3 Cr | — |
| FCF | — | ₹-6.4 Cr | ₹-6.6 Cr | ₹0.2 Cr | ₹0.9 Cr | — |
| Total Assets | ₹170 Cr | ₹172 Cr | ₹151 Cr | ₹142 Cr | ₹137 Cr | -5.3% |
| Total Debt | ₹17.8 Cr | ₹10.5 Cr | ₹17.6 Cr | ₹7.0 Cr | ₹3.0 Cr | -35.9% |
| Shareholders' Equity | ₹110 Cr | ₹99.1 Cr | ₹79.7 Cr | ₹53.3 Cr | ₹58.0 Cr | -14.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANUGRAPH vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
TARAPUR TARAPUR | — | — | Pending | 189.1% | — |
ATAM ATAM | — | — | Pending | 17.3% | — |
DUCON DUCON INFRATECHNOLOGIES L | +14.1% | 24 | Near Fair Value | 10.1% | — |
LATTEYS LATTEYS | — | — | Pending | 8.9% | — |
 SOMICONVEY SOMI CONVEYOR BELT. LTD. | -30.1% | 46 | Above Fair Value | 6.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2019-12-04
₹0.50
Peak payout
₹1.00
Trailing yield
—
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. MANUGRAPH INDIA LIMITED (MANUGRAPH.NS) trades at 15.41 vs a model fair value of 19.62, a gap of 27.3%. Piotroski F-score: 8/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANUGRAPH →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANUGRAPH →
Compare
Head-to-head with peers
Compare MANUGRAPH side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANUGRAPHNow →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.