| Manorama Industries Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 541974 |
NSE Symbol : MANORAMA |
P/E(TTM) : 45.50 |
|
ISIN Demat : INE00VM01036 |
Div & Yield% : 0.04 |
EPS(TTM) : 29.69 |
|
Book Value(₹) : 95.62 |
Market Cap(₹Cr) : 8,066.62 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 770.84 | 457.08 | 350.80 | 279.12 | 202.63 |
| Other Income | 18.56 | 13.15 | 6.12 | 8.24 | 6.15 |
| Stock Adjustments | -24.15 | 80.59 | -17.54 | 25.44 | -23.80 |
| Total Income | 765.25 | 550.82 | 339.38 | 312.80 | 184.98 |
| EXPENDITURE : | |||||
| Raw Materials | 364.02 | 323.08 | 193.84 | 149.03 | 91.10 |
| Power and Fuel Cost | 29.61 | 19.89 | 16.26 | 11.15 | 9.47 |
| Other Manufacturing Expenses | 39.67 | 42.59 | 18.59 | 60.54 | 15.50 |
| Selling and Administration Expenses | 69.29 | 55.86 | 33.29 | 33.67 | 19.12 |
| Miscellaneous Expenses | 5.13 | 3.21 | 2.02 | 1.60 | 1.44 |
| Employee Benefit Expenses | 47.92 | 19.53 | 12.82 | 9.64 | 7.52 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 209.61 | 86.67 | 62.57 | 47.18 | 40.81 |
| Interest | 39.16 | 19.89 | 8.66 | 5.77 | 10.49 |
| Gross Profit | 170.45 | 66.78 | 53.91 | 41.41 | 30.32 |
| Depreciation | 22.12 | 13.61 | 10.85 | 7.89 | 7.96 |
| Profit Before Tax | 148.33 | 53.17 | 43.06 | 33.52 | 22.36 |
| Current Tax | 37.02 | 13.49 | 10.32 | 9.95 | 6.83 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.74 | -0.42 | 2.97 | -0.59 | 0.95 |
| Reported Net Profit | 112.05 | 40.11 | 29.78 | 24.15 | 14.58 |
| Extraordinary Items | 0.07 | 0.00 | 0.05 | -0.06 | 0.00 |
| Adjusted Net Profit | 111.98 | 40.11 | 29.73 | 24.21 | 14.58 |
| Adjustment below Net Profit | -0.11 | -0.02 | 0.05 | -0.01 | 0.09 |
| Profit/Loss Balance carried down | 168.29 | 130.59 | 100.76 | 76.62 | 61.95 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 2.38 | 2.38 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 277.84 | 168.29 | 130.59 | 100.76 | 76.62 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 30.00 | 20.00 | 20.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.60 | 0.40 | 2.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 18.80 | 6.73 | 24.98 | 20.26 | 13.10 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 77.50 | 56.55 | 250.26 | 225.05 | 130.06 |
| Book Value(Adj)-Unit Curr | 77.50 | 56.55 | 50.05 | 45.01 | 26.01 |