Maan Aluminium Ltd Stock/Share Price, Latest BSE/NSE Maan Aluminium Ltd Financial Summary at www.indiainfoline.com

Y/e 31 Mar	-	-	-	-
Growth matrix (%)
Revenue growth	--	--	--	--
Op profit growth	--	--	--	--
EBIT growth	--	--	--	--
Net profit growth	--	--	--	--
Profitability ratios (%)
OPM	--	--	--	--
EBIT margin	--	--	--	--
Net profit margin	--	--	--	--
RoCE	--	--	--	--
RoNW	--	--	--	--
RoA	--	--	--	--
Per share ratios ()
EPS	--	--	--	--
Dividend per share	--	--	--	--
Cash EPS	--	--	--	--
Book value per share	--	--	--	--
Valuation ratios
P/E	--	--	--	--
P/CEPS	--	--	--	--
P/B	--	--	--	--
EV/EBIDTA	--	--	--	--
Payout (%)
Dividend payout	--	--	--	--
Tax payout	--	--	--	--
Liquidity ratios
Debtor days	--	--	--	--
Inventory days	--	--	--	--
Creditor days	--	--	--	--
Leverage ratios
Interest coverage	--	--	--	--
Net debt / equity	--	--	--	--
Net debt / op. profit	--	--	--	--
Cost breakup ()
Material costs	--	--	--	--
Employee costs	--	--	--	--
Other costs	--	--	--	--

Y/e 31 Mar( In .Cr)	-	-	-	-
Revenue	--	--	--	--
yoy growth (%)	--	--	--	--
Raw materials	--	--	--	--
As % of sales	--	--	--	--
Employee costs	--	--	--	--
As % of sales	--	--	--	--
Other costs	--	--	--	--
As % of sales	--	--	--	--
Operating profit	--	--	--	--
OPM	--	--	--	--
Depreciation	--	--	--	--
Interest expense	--	--	--	--
Other income	--	--	--	--
Profit before tax	--	--	--	--
Taxes	--	--	--	--
Tax rate	--	--	--	--
Minorities and other	--	--	--	--
Adj. profit	--	--	--	--
Exceptional items	--	--	--	--
Net profit	--	--	--	--
yoy growth (%)	--	--	--	--
NPM	--	--	--	--

Y/e 31 Mar ( In .Cr)	Mar-2020	Mar-2018	Mar-2017	Mar-2016
Revenue	524	447	349	190
yoy growth (%)	17.20	28.10	83.40	72.20
Raw materials	(478)	(407)	(320)	(170)
As % of sales	91.20	91.10	91.60	89.50
Employee costs	(8.60)	(6.10)	(5.50)	(3.70)
As % of sales	1.64	1.37	1.59	1.93
Other costs	(25)	(21)	(16)	(11)
As % of sales	4.79	4.72	4.44	5.83
Operating profit	12.40	12.80	8.13	5.11
OPM	2.36	2.86	2.33	2.68
Depreciation	(2.50)	(1.70)	(1.60)	(1.40)
Interest expense	(4.60)	(5.90)	(6.10)	(3.90)
Other income	3.87	4.58	4.69	1.13
Profit before tax	9.15	9.77	5.11	0.95
Taxes	(1.60)	(3.40)	(1.80)	(0.30)
Tax rate	(17)	(34)	(36)	(37)
Minorities and other	--	--	--	--
Adj. profit	7.55	6.42	3.27	0.60
Exceptional items	--	--	--	--
Net profit	7.55	6.42	3.27	0.60
yoy growth (%)	17.60	96.50	440	115
NPM	1.44	1.44	0.94	0.32

Y/e 31 Mar ( In .Cr)	-	-	-	-
Profit before tax	--	--	--	--
Depreciation	--	--	--	--
Tax paid	--	--	--	--
Working capital	--	--	--	--
Other operating items	--	--	--	--
Operating cashflow	--	--	--	--
Capital expenditure	--	--	--	--
Free cash flow	--	--	--	--
Equity raised	--	--	--	--
Investments	--	--	--	--
Debt financing/disposal	--	--	--	--
Dividends paid	--	--	--	--
Other items	--	--	--	--
Net in cash	--	--	--	--

Y/e 31 Mar ( In .Cr)	Mar-2009	-	-	-
Equity capital	3.38	--	--	--
Preference capital	--	--	--	--
Reserves	22.80	--	--	--
Net worth	26.20	--	--	--
Minority interest
Debt	1.62	--	--	--
Deferred tax liabilities (net)	--	--	--	--
Total liabilities	27.80	--	--	--
Fixed assets	11.10	--	--	--
Intangible assets
Investments	2.42	--	--	--
Deferred tax asset (net)	0.12	--	--	--
Net working capital	11	--	--	--
Inventories	3.59	--	--	--
Inventory Days	--	--	--	--
Sundry debtors	5.65	--	--	--
Debtor days	--	--	--	--
Other current assets	3.57	--	--	--
Sundry creditors	(0.40)	--	--	--
Creditor days	--	--	--	--
Other current liabilities	(1.40)	--	--	--
Cash	3.18	--	--	--
Total assets	27.80	--	--	--

Y/e 31 Mar ( In .Cr)	Mar-2020	Mar-2019	Mar-2018	Mar-2017
Equity capital	6.76	6.76	6.76	3.38
Preference capital	--	--	--	--
Reserves	43.40	36.70	28.60	26.30
Net worth	50.10	43.40	35.40	29.70
Minority interest
Debt	30.50	53	39.90	68.10
Deferred tax liabilities (net)	2.51	3.15	2.45	2.15
Total liabilities	83.20	99.50	77.70	99.90
Fixed assets	29.30	27.30	22.70	21.60
Intangible assets
Investments	--	--	--	--
Deferred tax asset (net)	0.23	0.29	0.19	0.19
Net working capital	51.20	70.10	51.50	77.10
Inventories	16	10.60	9.73	15.70
Inventory Days	11.10	--	7.94	16.40
Sundry debtors	38.40	82.20	68.50	59.30
Debtor days	26.70	--	55.90	62
Other current assets	5.88	3.75	9.27	8.10
Sundry creditors	(4.10)	(20)	(32)	(2.40)
Creditor days	2.86	--	26.20	2.50
Other current liabilities	(5)	(6.90)	(3.80)	(3.60)
Cash	2.42	1.81	3.28	1.02
Total assets	83.10	99.50	77.70	99.90

Select Period

Particulars ( Rupees In Crores.)	Mar-2009	Mar-2008	-	-	-
Gross Sales	45.70	37.60	--	--	--
Excise Duty	3.53	3.06	--	--	--
Net Sales	42.20	34.60	--	--	--
Other Operating Income	--	--	--	--	--
Other Income	--	--	--	--	--
Total Income	42.20	34.60	--	--	--
Total Expenditure **	39.50	31.90	--	--	--
PBIDT	2.65	2.66	--	--	--
Interest	0.46	0.35	--	--	--
PBDT	2.19	2.31	--	--	--
Depreciation	1.10	0.81	--	--	--
Minority Interest Before NP	--	--	--	--	--
Tax	0.35	0.57	--	--	--
Deferred Tax	--	(0.10)	--	--	--
Reported Profit After Tax	0.76	1	--	--	--
Minority Interest After NP	--	--	--	--	--
Net Profit after Minority Interest	0.76	1	--	--	--
Extra-ordinary Items	--	--	--	--	--
Adjusted Profit After Extra-ordinary item	0.76	1	--	--	--
EPS (Unit Curr.)	5.44	2.96	--	--	--
Book Value (Unit Curr.)	--	--	--	--	--
Dividend (%)	--	--	--	--	--
Equity	3.38	3.38	--	--	--
Public Shareholding (Number)	--	--	--	--	--
Public Shareholding (%)	--	--	--	--	--
Pledged/Encumbered - No. of Shares	--	--	--	--	--
Pledged/Encumbered - % in Total Promoters Holding	--	--	--	--	--
Pledged/Encumbered - % in Total Equity	--	--	--	--	--
Non Encumbered - No. of Shares	--	--	--	--	--
Non Encumbered - % in Total Promoters Holding	--	--	--	--	--
Non Encumbered - % in Total Equity	--	--	--	--	--
PBIDTM(%)	6.28	7.70	--	--	--
PBDTM(%)	5.19	6.68	--	--	--
PATM(%)	1.80	2.89	--	--	--

QuickLinks for Maan Aluminium Ltd.

Maan Aluminium Financial Statements