login
Current Deals

company details

MANJUSHREE TECHNOPACK LIMITED

  • www.manjushreeindia.com
  • Sector: Packaging
  • CHRYSEUM SCORE: 5.00/10.00
    ×

    MANJUSHREE TECHNOPACK LIMITED

    • Sector: Packaging
    • CHRYSEUM SCORE: 5.00/10.00

    Description: Manjushree Technopack Limited designs and manufactures plastic packaging containers and jars.

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    55.97

    AVG P/E of Key Peer/s

    52.10

    Valuation Score

    1.00

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    26.46%

    PAT Growth

    15.59%

    ROE

    13.97%

    Growth Score

    2.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.75

    AVG Industry Debt / Equity

    0.57

    Leverage Score

    0.00

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹860.00 -25.00 (-2.82%)

As on 18 Apr, 2025
L 835.00 52 Week Range H 960.00
Company Description : Manjushree Technopack Limited designs and manufactures plastic packaging containers and jars. It is one of the leaders in the rigid plastic packaging sector.
Company Overview
  • Name of Company MANJUSHREE TECHNOPACK LIMITED
  • Sector Packaging
  • ISIN IN8435H01014
  • Scrip Code MANJUSHREE TECHNOPACK
  • CIN U67120KA1987PLC032636
  • Pan No AAACM9418K
  • Face Value 10
  • Price ₹ 860.00
  • No. of Shares outstanding 9.44 Cr.
  • Market Cap ₹ 8,115.90 Cr
Financials
  • Revenue from operations ₹ 2,117.00 Cr.
  • EBITDA ₹ 386.62 Cr.
  • EBITDA Margin % 18.26%
  • Profit After Tax ₹ 140.78 Cr.
  • PAT Margin % 6.61%
  • EPS 14.92
  • Stock P/E 57.64
  • Book Value Per Share 106.83
  • P/B 8.05
  • Debt/Equity 0.75
Other Key Statistics
  • 52 week High/Low 960.00/835.00
  • Dividend Per Share 65.10
  • Dividend Yield 7.57%
  • Sales Growth - 3 years 26.46%
  • EBITDA Growth - 3 years 22.50%
  • PAT Growth - 3 years 15.59%
  • EPS Growth - 3 years 15.59%
  • ROE 13.96%
  • ROCE 14.61%
  • Cash Equivalents 24.39
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY24
Company Name Manjushree Technopack TCPL Packaging Mold-Tek Packaging
Listing Status Unlisted Listed Listed
Revenue from Operations 2,117.00 1,541.38 698.65
Total Income 2,130.30 1,551.95 699.95
Finance Cost 91.46 55.85 7.35
Depreciation & Amortization 154.88 71.57 38.50
Total Expenses 1,990.01 1,417.37 611.32
EBITDA 386.63 262.00 134.48
PAT 140.79 101.37 66.58
No. of Shares Outstanding 9.44 0.91 3.32
EPS (in ₹) 14.92 111.40 20.04
Share Capital 13.72 9.10 16.62
Total Net Worth 1,008.14 525.72 594.89
Total Assets 2,294.18 1,327.52 819.82
Total Debt 753.66 489.20 126.26
Key Metrics:
CMP* 860.00 3,986.70 511.55
Market Cap (In Cr.) 8,115.90 3,627.90 1,698.35
Market Cap/Sales 3.81 2.34 2.43
EPS (Earnings Per Share) 14.92 111.40 20.04
BVPS (Book Value Per Share) 106.83 577.71 179.03
P/E 57.64 35.79 25.53
P/BV 8.05 6.90 2.86
EBITDA Margin 18.26% 17.00% 19.25%
ROE 13.97% 19.28% 11.19%
ROA 6.14% 7.64% 8.12%
*Market Price in ₹ as on 18 Apr, 2025

Profit Loss

FY24 FY23 FY22 FY21 FY20
Revenue from operations 2,117.00 2,097.35 1,467.53 1,046.83 1,081.13
Y-o-Y Revenue Growth 0.94% 42.92% 40.19% -3.17% -5.90%
Other Income 13.29 11.75 6.27 7.14 16.43
Total Income 2,130.29 2,109.10 1,473.80 1,053.97 1,097.56
Total Expenses (Excludes Interest and Depreciation) 1,743.67 1,803.39 1,231.32 843.66 892.57
Operating Profit (After deducting Depreciation) 218.45 161.14 149.97 124.84 122.25
OPM % 10.32 7.68 10.22 11.93 11.31
EBITDA 386.62 305.71 242.48 210.31 204.99
Depreciation 154.88 132.82 86.24 78.33 66.31
EBIT 231.74 172.89 156.24 131.98 138.68
Interest 91.46 78.54 49.21 43.23 42.86
EBT before Exceptional Items 140.28 94.35 107.03 88.75 95.82
Prior period/Exceptional /Extra Ordinary Items -20.56 3.25 5.56 -23.96 0.00
Profit before tax/EBT 160.84 91.10 101.47 112.71 95.82
Tax 20.06 31.87 30.65 21.56 28.60
Net Profit 140.78 59.23 70.82 91.15 67.22
Profit (loss) of minority interest 0.00 0.00 0.00 0.00 0.00
Total profit (loss) for period 140.78 59.23 70.82 91.15 67.22
EPS in Rs 14.92 6.28 7.50 9.66 7.12
EPS Change % 137.68% -16.37% -22.30% 35.60% 34.84%
EBITDA Change % 26.47% 26.08% 15.30% 2.60% -5.37%
Profit growth 137.68% -16.37% -22.30% 35.60% 34.84%
ROCE 14.61% 11.11% 11.88% 16.76% 18.88%
ROE 13.96% 6.23% 7.86% 16.56% 14.74%
Debt / Equity Ratio 0.75 0.85 0.75 0.72 0.96
Sales growth 3Years 26.46% 24.72%
Sales growth 5Years 13.00% 17.46%
Dividend per share 65.10 11.50 16.75

Balance Sheet

FY24 FY23 FY22 FY21 FY20
Share Capital 13.72 13.72 13.72 13.72 13.72
Reserves 994.42 937.28 887.01 536.80 442.25
Total shareholders' funds 1,008.14 951.00 900.73 550.52 455.97
Borrowings 753.66 805.17 674.09 396.99 437.69
Other Liabilities 49.93 101.33 118.09 184.15 211.12
Total Liabilities 1,286.03 1,346.72 1,094.94 726.76 760.68
Fixed Assets 986.61 939.33 722.29 487.15 419.92
Capital WIP 48.78 19.96 38.20 67.68 57.68
Investments 19.68 16.00 12.05 2.46 0.00
Other Assets 178.31 161.82 162.00 102.80 104.66
Total Assets 2,294.18 2,297.72 1,995.68 1,277.28 1,216.65
Cash Equivalents 24.39 79.38 54.46 0.87 13.50
Total Current liability 708.49 741.95 680.55 489.72 482.04
Total Assets -Total Current liabilty 1,585.69 1,555.77 1,315.13 787.56 734.61

Cash Flow

FY24 FY23 FY22 FY21 FY20
Net Cash from / (used in) Operating Activity 378.40 349.37 244.25 222.74 179.37
Net Cash from / (used in) Investing Activity -149.31 -315.54 -611.62 -156.77 -165.46
Net Cash from / (used in) Financing Activity -257.06 21.67 368.14 -66.32 -13.66
Net Inc/Dec In Cash And Cash Equivalents -53.97 28.69 0.78 -0.35 0.25

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 9.44 98.02%
Non Promoters 0.19 1.98%

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in