MANUGRAPH INDIA LIMITED
MANUGRAPH · General/Diversified · NSE
₹14
Current Market Price
Fair Value (DCF)
₹14
Margin of Safety
+1.0%
Updated 2d ago
YieldIQ Score
25/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
21%
ROE
—
Debt/Equity
0.10
WACC
11.1%
Market Cap
₹41 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
6.8×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
-10.9×
EBIT covers interest
Current Ratio
0.72×
Short-term liquidity
Asset Turnover
0.42×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹13.52
Bear case
₹4.33
MoS -212.2%
Base case
₹13.65
MoS +1.0%
Bull case
₹14.33
MoS +5.7%
Ratio Trends
MANUGRAPH · last 4 annual periods
ROE
-50.1%
ROCE
-39.2%
Operating Margin
—
Debt / Equity
0.13×
PE
—
EV / EBITDA
—
Historical Financials
MANUGRAPH · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹44.3 Cr | ₹77.6 Cr | ₹65.8 Cr | ₹59.3 Cr | +10.2% |
| EBITDA | ₹-12.1 Cr | ₹-7.2 Cr | ₹-16.6 Cr | ₹-23.6 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-13.9 Cr | ₹-11.3 Cr | ₹-19.9 Cr | ₹-26.7 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-0.8 Cr | ₹-5.8 Cr | ₹-6.5 Cr | ₹0.3 Cr | — |
| CapEx | — | ₹-0.5 Cr | ₹-0.1 Cr | ₹-0.1 Cr | — |
| FCF | — | ₹-6.4 Cr | ₹-6.6 Cr | ₹0.2 Cr | — |
| Total Assets | ₹170 Cr | ₹172 Cr | ₹151 Cr | ₹142 Cr | -5.8% |
| Total Debt | ₹17.8 Cr | ₹10.5 Cr | ₹17.6 Cr | ₹7.0 Cr | -26.7% |
| Shareholders' Equity | ₹110 Cr | ₹99.1 Cr | ₹79.7 Cr | ₹53.3 Cr | -21.4% |
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 | — | — | Pending | 7.7% | — |
| LATTEYS LATTEYS INDUSTRIES LTD | +6.9% | 69 | Near Fair Value | 8.9% | — |
| SOMICONVEY SOMICONVEY | — | — | Pending | 7.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANUGRAPH in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MANUGRAPH INDIA LIMITED (MANUGRAPH.NS) trades at 13.52 vs a model fair value of 13.65, a gap of 1.0%. Piotroski F-score: 5/9. 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.