Manpasand Beverages Ltd (MANPASAND) share price, results

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Standalone, Rs crore

	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020
Sales	385	335	174	164	140	33	1	0	6	0	0	0
Expenses	312	267	146	127	193	43	14	5	16	4	4	4
Operating Profit	73	68	28	37	-53	-10	-12	-4	-10	-4	-4	-4
OPM %	19%	20%	16%	23%	-38%	-31%	-1,032%	-1,917%	-156%	-992%	-1,512%	-9,950%
Other Income	8	5	4	2	-571	0	0	0	-64	0	-5	-5
Interest	1	2	3	2	5	2	0	0	0	0	0	0
Depreciation	28	29	22	26	25	21	22	22	21	18	18	18
Profit before tax	52	43	7	11	-655	-33	-34	-26	-96	-21	-27	-27
Tax %	17%	15%	-13%	13%	-1%	0%	0%	0%	2%	0%	0%	0%
Net Profit	43	36	8	10	-647	-33	-34	-26	-97	-21	-27	-27
EPS in Rs	3.73	3.18	0.74	0.86	-56.48	-2.89	-2.97	-2.27	-8.50	-1.88	-2.35	-2.33

	Mar 2012 16m	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	TTM
Sales	85	235	289	356	521	701	948	636	41	7
Expenses	71	196	243	292	410	562	771	742	78	28
Operating Profit	14	39	46	64	111	140	178	-106	-37	-21
OPM %	16%	16%	16%	18%	21%	20%	19%	-17%	-90%	-309%
Other Income	0	0	0	0	9	18	30	-373	-64	-74
Interest	3	4	8	11	6	1	3	13	2	0
Depreciation	5	10	15	21	57	74	87	101	86	75
Profit before tax	7	25	23	33	57	83	118	-594	-189	-171
Tax %	11%	9%	11%	10%	11%	12%	15%	-0%	1%
Net Profit	6	22	20	30	50	73	100	-592	-190	-172
EPS in Rs	12.20	44.74	41.00	3.99	5.04	6.35	8.74	-51.71	-16.64	-15.06
Dividend Payout %	0%	1%	1%	13%	10%	8%	6%	0%	0%

	10 Years	5 Years	3 Years	TTM	1 Year	Last Year
Compounded Sales Growth	%	-35%	-61%	-96%
Compounded Profit Growth	%	%	%	42%
Stock Price CAGR	-34%	%	%		%
Return on Equity	%	-3%	-9%			-22%

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Sep 2020
Equity Capital	2	2	2	38	50	57	114	114	114	114
Reserves	50	72	92	153	552	1,096	1,132	533	343	295
Borrowings	33	56	75	117	0	0	96	103	29	29
Other Liabilities	13	33	26	43	59	80	84	141	138	146
Total Liabilities	99	164	196	350	661	1,234	1,426	892	625	585
Fixed Assets	40	93	92	85	266	448	534	609	518	461
CWIP	0	0	0	132	134	18	181	17	7	6
Investments	6	0	0	0	1	205	41	0	0	0
Other Assets	53	71	104	134	260	561	670	266	100	118
Total Assets	99	164	196	350	661	1,234	1,426	892	625	585

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
Cash from Operating Activity	-14	32	2	53	82	146	37	-297	-48
Cash from Investing Activity	-58	-48	-15	-158	-312	-623	-125	308	124
Cash from Financing Activity	73	19	11	105	232	477	85	-12	-76
Net Cash Flow	2	3	-1	-0	1	-0	-3	-1	-0
Free Cash Flow	-66	-23	-12	-106	-151	-161	-290	-140	-32
CFO/OP	-98%	98%	11%	91%	87%	117%	31%	268%	130%

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020
Debtor Days	87	51	60	61	47	39	54	33	21
Inventory Days	116	51	88	74	79	51	60	19	95
Days Payable	57	45	37	36	50	54	35	52	778
Cash Conversion Cycle	146	56	112	99	76	36	79	-0	-662
Working Capital Days	44	42	23	-6	88	66	80	-76	-775
ROCE %		27%	21%	18%	14%	9%	9%	-19%	-19%

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoters	44.33%	44.33%	44.33%	44.33%	44.33%	44.33%	44.33%	44.33%	44.33%	44.33%	44.33%	44.33%
FIIs	1.03%	1.03%	1.03%	1.03%	1.03%	1.03%	0.95%	0.95%	0.95%	0.47%	0.47%	0.47%
DIIs	5.38%	5.38%	5.38%	5.38%	5.38%	5.38%	5.38%	5.38%	5.38%	5.38%	5.38%	5.38%
Public	49.25%	49.25%	49.26%	49.27%	49.26%	49.26%	49.34%	49.34%	49.33%	49.81%	49.81%	49.81%
No. of Shareholders	47,082	47,074	47,058	47,027	47,013	47,003	46,988	46,968	46,961	46,961	46,957	46,940

Fundamentals

Market Cap₹ 67.0 Cr.

Current Price₹ 5.85

Book Value₹ 40.0

ROCE-19.4 %

ROE-22.4 %

Dividend Yield0.00 %

Face Value₹ 10.0

Compounded Sales Growth (TTM)-96%

Compounded Profit Growth (TTM)42%

Standalone figures.

Valuation

Market capRs 67 Cr

Enterprise valueRs 84 Cr

Price to book0.10x

Price to sales9.63x

EV / sales12.14x

Earnings yield-257.36%

P/E, 3-year average35.04x

P/B, 3-year average2.40x

P/E, 5-year average31.06x

P/B, 5-year average2.29x

Profitability

Operating margin (excl. other income)-16.64%

Operating margin (incl. other income)-75.35%

EBITDA margin-1374.53%

Pre-tax margin-2456.69%

Net profit margin-2479.57%

Net margin, latest quarter-66675.00%

ROE-62.49%

ROCE-55.48%

ROA-51.07%

ROE, 3-year average-15.29%

ROCE, 3-year average-12.08%

ROA, 3-year average-11.96%

ROE, 5-year average-2.43%

ROCE, 5-year average-0.82%

ROA, 5-year average-2.99%

ROIC (approx.)-25.54%

Tax rate0.29%

Other income / net worth-57.64%

Growth

Sales growth (latest year)-32.94%

Profit growth (latest year)-691.87%

Sales CAGR, 3 years6.87%

Sales CAGR, 5 years17.09%

Sales growth QoQ-84.62%

Sales growth YoY (latest quarter)-82.61%

Per share

EPS (TTM)Rs -15.06

EPS (latest year)Rs -51.71

EPS (latest quarter)Rs -2.33

EPS, 3-year averageRs -10.09

EPS, 5-year averageRs -2.44

Book value per shareRs 56.60

Sales per shareRs 0.61

Cash flow per shareRs -25.95

Free cash flow per shareRs -2.80

Dividend per share, 3-year averageRs 0.75

Dividend per share, 5-year averageRs 0.87

Dividends

Dividend payout, 3-year average6.80%

Dividend payout, 5-year average9.01%

Efficiency

Asset turnover0.71x

Fixed asset turnover1.04x

Inventory turnover20.43x

Inventory days18 days

Debtor days33 days

Debtors turnover11.09x

Creditor days778 days

Cash conversion cycle-662 days

Working capital days-775 days

Leverage

Total debtRs 103 Cr

Cash and bankRs 86 Cr

Net debtRs 17 Cr

Debt to equity0.16x

Interest coverage-549.77x

Owners' fund to total sources72.63%

Debt to assets11.60%

Cash flow

Cash from Operating Activity (latest year)Rs -297 Cr

Cash from Investing Activity (latest year)Rs 308 Cr

Cash from Financing Activity (latest year)Rs -12 Cr

Net Cash Flow (latest year)Rs -1 Cr

Free cash flow (latest year)Rs -32 Cr

FCFE (approx.: FCF + change in debt)Rs -24 Cr

Statement figures

Net sales (TTM)Rs 7 Cr

Net sales (latest year)Rs 636 Cr

Sales (latest quarter)Rs 0 Cr

Operating profit excl. other income (latest year)Rs -106 Cr

Operating profit (latest quarter)Rs -4 Cr

Other income (TTM)Rs -74 Cr

EBITDA (TTM)Rs -96 Cr

PBDT (TTM)Rs -96 Cr

Profit before tax (TTM)Rs -171 Cr

Tax (latest year)Rs -2 Cr

Net profit (TTM)Rs -172 Cr

Net profit (latest year)Rs -592 Cr

Net profit (latest quarter)Rs -27 Cr

Depreciation (TTM)Rs 75 Cr

Depreciation (latest quarter)Rs 18 Cr

Interest (TTM)Rs 0 Cr

Cost of goods sold (latest year)Rs 582 Cr

Total expenditure (latest year)Rs 742 Cr

Total income (latest year)Rs 263 Cr

Share capitalRs 114 Cr

ReservesRs 533 Cr

Shareholders' fundsRs 648 Cr

Total assetsRs 892 Cr

Net blockRs 609 Cr

Capital work in progressRs 17 Cr

ReceivablesRs 57 Cr

InventoryRs 28 Cr

Other liabilitiesRs 141 Cr

Shares outstanding (crore)11.45

Ownership

Promoter holding44.33% (+0.00 in a year)

Computed by MarketFriction from the standalone statements. Returns use average balances.

P/B 0.10 is at the 16th percentile (median 1.20).

Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.

Period	MANPASAND	Nifty 50	Difference
1 week	+10.4%	-2.8%	+13.2 pts
1 month	-36.8%	-6.8%	-30.0 pts
3 months	-8.6%	-7.6%	-1.0 pts
6 months	-83.4%	+0.4%	-83.8 pts
1 year	-93.2%	-9.9%	-83.2 pts
2 years	-98.8%	-13.6%	-85.2 pts
3 years	-98.5%	+14.2%	-112.7 pts

Red flags

F-score 3 of 8

No red flags in the latest statements and filings.

Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Latest quarter

Dec 2020

Sales ₹0 Cr. Net loss ₹27 Cr.

Activity

Compare

Company	Mcap (Cr)	P/E	ROCE
Varun Beverages Ltd	145,447	43.0	19.7 %
Valencia Nutrition Ltd	119	109	2.56 %
Orient Beverages Ltd	37	8.75	12.1 %
ANS Industries Ltd	21	14.6	-11.4 %
Transglobe Foods Ltd	6		5.88 %

No bulk or block deals on record.

Ex-date	Action	Factor
2024-12-30	Extra Ordinary General Meeting
2024-09-26	Extra Ordinary General Meeting
2020-12-23	Annual General Meeting
2019-12-26	Annual General Meeting
2018-09-07	Annual General Meeting
2018-08-30	Dividend Re 0.50 Per Share
2017-09-27	Bonus 1:1	0.5000
2017-08-21	Annual General Meeting
2017-08-10	Dividend - Re 1 Per Share
2016-09-01	Annual General Meeting
2016-03-28	Interim Dividend - Re 1/- Per Share (Purpose Revised)
2015-09-10	Dividend - Re 1/- Per Share

No announcements in our files yet.

Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.

No short selling reported to NSE in our files.

Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.

Not on any NSE surveillance list in the latest file.

Quick answers

What is the market cap of Manpasand Beverages Ltd?

Manpasand Beverages Ltd (MANPASAND) has a market capitalisation of Rs 67.0 Cr. at the 2020-06-29 close.

What were Manpasand Beverages Ltd's latest quarterly results?

In the Dec 2020 quarter, Manpasand Beverages Ltd sales was Rs 0 Cr with a net loss of Rs 27 Cr.