Manjushree Technopack Limited is a thought leader in the rigid plastic packaging space today with over 35 Years of experience, 7 Manufacturing Plants, Exports to over 25 Countries, 100+ Machine for Injection moulding, 300 Patents, and Registrations, and growing at 27% CAGR.
P&L Statement | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Revenue | 1046.8 | 1467.5 | 2097 | 2117 |
Cost of Material Consumed | 526.9 | 915 | 1593 | 1483 |
Gross Margins | 49.67 | 37.65 | 24.03 | 29.95 |
Change in Inventory | 20.7 | -51 | -39 | -22 |
Employee Benefit Expenses | 94 | 108 | 136 | 138 |
Other Expenses | 201.5 | 258.7 | 114 | 144 |
EBITDA | 203.7 | 236.8 | 293 | 374 |
OPM | 19.46 | 16.14 | 13.97 | 17.67 |
Other Income | 7 | 6 | 12 | 13 |
Finance Cost | 43 | 49 | 78 | 91 |
D&A | 78 | 86 | 133 | 155 |
EBIT | 125.7 | 150.8 | 160 | 219 |
EBIT Margins | 12.01 | 10.28 | 7.63 | 10.34 |
PBT | 112.7 | 101.4 | 91 | 161 |
PBT Margins | 10.77 | 6.91 | 4.34 | 7.61 |
Tax (2021) | 21.5 | 30.6 | 32 | 20 |
PAT | 91.2 | 70.8 | 59 | 141 |
NPM | 8.71 | 4.82 | 2.81 | 6.66 |
EPS | 66.57 | 51.68 | 43.07 | 102.84 |
Financial Ratios | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Operating Profit Margin | 19.46 | 16.14 | 13.97 | 17.67 |
Net Profit Margin | 8.71 | 4.82 | 2.81 | 6.66 |
Earning Per Share (Diluted) | 66.57 | 51.68 | 43.07 | 102.84 |
Assets | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Fixed Assets | 463 | 699 | 975 | 937 |
CWIP | 67.6 | 38 | 20 | 55 |
Investments | 26 | 35 | 16 | 20 |
Trade Receivables | 199.7 | 249.8 | 310 | 301 |
Inventory | 246.7 | 350.8 | 352 | 354 |
Other Assets | 274.2 | 622.8 | 625 | 627 |
Total Assets | 1277.2 | 1995.4 | 2298 | 2294 |
Liabilities | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Share Capital | 13.7 | 13.7 | 13.7 | 13.71 |
FV | 10 | 10 | 10 | 10 |
Reserves | 536.7 | 887 | 937 | 994 |
Borrowings | 396.9 | 674 | 805 | 754 |
Trade Payables | 118.9 | 235 | 268 | 276 |
Other Liabilities | 211 | 185.7 | 274.3 | 256.29 |
Total Liabilities | 1277.2 | 1995.4 | 2298 | 2294 |
Cash-Flow Statement | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
PBT | 112 | 101.9 | 91 | 161 |
OPBWC | 235.9 | 243.9 | 301 | 382 |
Change in Receivables | -22.9 | -119.3 | -44 | 4.45 |
Change in Inventories | -17.7 | -145 | 27 | -1.25 |
Change in Payables | 24.6 | 206.1 | 35 | 5.72 |
Other Changes | 19.5 | 100.7 | 53.3 | -12.92 |
Working Capital Change | 3.5 | 42.5 | 71.3 | -4 |
Cash Generated From Operations | 239.4 | 286.4 | 372.3 | 378 |
Tax | -15.8 | -42 | -27 | -26 |
Cash Flow From Operations | 223.6 | 244.4 | 345.3 | 352 |
Purchase of PPE | -134 | -145.4 | -172 | -189 |
Sale of PPE | 4 | 5 | 6.4 | 67 |
Cash Flow From Investment | -156.7 | -611.6 | -380 | -149 |
Borrowing | -16.4 | -102.5 | 147 | -25 |
Divided | 0 | -22.6 | -15 | -88 |
Equity | 0 | 0 | 0 | 0 |
Others From Financing | -50.7 | 493.4 | -97 | -144 |
Cash Flow from Financing | -67.1 | 368.3 | 35 | -257 |
Net Cash Generated | -0.2 | 1.1 | 0.3 | -54 |
Cash at the Start | 0.6 | 0.3 | 1.1 | 78 |
Cash at the End | 0.4 | 1.4 | 1.4 | 24 |
Shareholding Pattern | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
AI Lenarco Midco Limited | 97.24% | 97.24% | 97.24% | 97.24% |
Others | 2.76% | 2.76% | 2.76% | 2.76% |