Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:18 am
Author: Getaka|Social: XLinkedIn

Manaksia Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹33.96Overvalued by 27.74%vs CMP ₹47.00

P/E (5.8) × ROE (7.5%) × BV (₹96.60) × DY (2.00%)

₹76.08Undervalued by 61.87%vs CMP ₹47.00
MoS: +38.2% (Strong)Confidence: 63/100 (Moderate)Models: 8 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹26.4123%Over (-43.8%)
Graham NumberEarnings₹131.4516%Under (+179.7%)
Earnings PowerEarnings₹96.3611%Under (+105%)
DCFCash Flow₹72.4614%Under (+54.2%)
Net Asset ValueAssets₹96.597%Under (+105.5%)
EV/EBITDAEnterprise₹67.459%Under (+43.5%)
Earnings YieldEarnings₹79.507%Under (+69.1%)
ROCE CapitalReturns₹85.247%Under (+81.4%)
Revenue MultipleRevenue₹55.775%Under (+18.7%)
Consensus (9 models)₹76.08100%Undervalued
Key Drivers: EPS CAGR -22.2% drags value — could be higher if earnings stabilize. | Wide model spread (₹26–₹131) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -22.2%

*Investments are subject to market risks

Investment Snapshot

52
Manaksia Ltd scores 52/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health66/100 · Strong
ROCE 11.8% AverageROE 7.5% AverageD/E 0.05 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 74.9% Stable
Earnings Quality40/100 · Moderate
OPM contracting (16% → 11%) Declining
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +41% YoY AcceleratingProfit (4Q): -18% YoY DecliningOPM: 4.0% (down 5.0% YoY) Margin pressure
Industry Rank45/100 · Moderate
P/E 5.8 vs industry 39.6 Cheaper than peersROCE 11.8% vs industry 12.8% AverageROE 7.5% vs industry 24.7% Below peers3Y sales CAGR: -15% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:18 am

Market Cap 308 Cr.
Current Price 47.0
Intrinsic Value₹76.08
High / Low 85.7/42.0
Stock P/E5.76
Book Value 96.6
Dividend Yield0.00 %
ROCE11.8 %
ROE7.48 %
Face Value 2.00
PEG Ratio-0.26

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Manaksia Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Manaksia Ltd 308 Cr. 47.0 85.7/42.05.76 96.60.00 %11.8 %7.48 % 2.00
B&B Triplewall Containers Ltd 369 Cr. 174 229/12731.2 59.60.00 %3.24 %3.75 % 10.0
Worth Peripherals Ltd 245 Cr. 156 190/11515.8 1100.64 %13.2 %9.27 % 10.0
Apt Packaging Ltd 219 Cr. 185 185/40.9228 13.10.00 %5.86 %% 10.0
Hitech Corporation Ltd 218 Cr. 127 235/11248.7 1590.79 %6.86 %2.61 % 10.0
Industry Average1,921.04 Cr295.8439.62189.000.36%12.76%24.70%7.38

All Competitor Stocks of Manaksia Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 289306236199152115105169188269173190184
Expenses 2622662061731319591161171254163183177
Operating Profit 27393025211914917151077
OPM % 9%13%13%13%14%17%13%5%9%5%6%4%4%
Other Income 242571510-2171786141117
Interest 5424432351112
Depreciation 6433221111112
Profit before tax 41573234251328211817221521
Tax % 21%33%30%30%31%-19%33%29%29%34%29%32%30%
Net Profit 32382224171519151311151015
EPS in Rs 4.745.753.363.532.492.162.602.231.951.762.291.682.22

Last Updated: February 5, 2026, 2:32 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 11:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,6791,1281,0991,0419869908568611,1741,165702731816
Expenses 1,3559289188648959067847609461,019606677778
Operating Profit 324200181176918572101228146965438
OPM % 19%18%16%17%9%9%8%12%19%13%14%7%5%
Other Income 6445966663336077304847
Interest 37282117181066101512124
Depreciation 93626048444442322521966
Profit before tax 2001131041161269788962541871048575
Tax % 4%8%10%13%24%22%30%33%27%42%24%31%
Net Profit 1911049410196756165186108795852
EPS in Rs 29.2115.7914.2415.3614.4811.168.959.1127.9516.3111.538.557.95
Dividend Payout % 7%13%14%0%21%27%117%33%11%18%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-45.55%-9.62%7.45%-4.95%-21.88%-18.67%6.56%186.15%-41.94%-26.85%-26.58%
Change in YoY Net Profit Growth (%)0.00%35.93%17.06%-12.40%-16.92%3.21%25.22%179.60%-228.09%15.08%0.27%

Manaksia Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: December 4, 2025, 1:37 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 13131313131313131313131313
Reserves 1,0761,0791,1938049761,0409469431,0491,111537559620
Borrowings 1432201412065245145211458742638
Other Liabilities 22099942431521711551641982119711683
Total Liabilities 1,4531,4121,4411,2661,1941,2691,1281,1721,3741,393722714754
Fixed Assets 397363346249310265209173141129484851
CWIP 671111611910443430616
Investments 03524346415238583630671426111223
Other Assets 988934929973528585677413598591248549465
Total Assets 1,4531,4121,4411,2661,1941,2691,1281,1721,3741,393722714754

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 116113262481279-5-3727914053135-275
Cash from Investing Activity + -46-161-59-285-30313178-359-45-5-250322
Cash from Financing Activity + -7036-12153-188-33-973332-91-16-68
Net Cash Flow -1-1282249-212-2543-48127-43-131-21
Free Cash Flow 4040169463257-18-4027313742136-287
CFO/OP 37%58%147%279%327%16%-10%293%75%89%230%-457%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow181.00-20.0040.00-30.0039.0040.0058.0049.00114.0088.0022.0028.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 222926642536302527452633
Inventory Days 145182107767191948175315061
Days Payable 6027291023244443717161633
Cash Conversion Cycle 107184104396484806985606061
Working Capital Days 147210214798888144401824698
ROCE %16%11%9%11%14%10%9%9%23%12%14%12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.93%74.93%74.93%74.93%74.93%74.93%74.93%74.93%74.93%74.93%74.93%74.93%
FIIs 1.42%1.61%1.70%1.73%1.50%1.28%1.35%1.10%1.10%0.94%0.95%0.95%
Government 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.21%0.21%0.21%0.21%0.21%
Public 23.64%23.48%23.36%23.34%23.56%23.78%23.73%23.76%23.76%23.91%23.91%23.90%
No. of Shareholders 25,92128,60534,02034,23935,98736,28837,75537,42736,63536,03335,72634,894

Shareholding Pattern Chart

No. of Shareholders

Manaksia Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 8.5411.5316.3027.939.10
Diluted EPS (Rs.) 8.5411.5316.3027.939.10
Cash EPS (Rs.) 9.7113.4419.6132.1914.70
Book Value[Excl.RevalReserv]/Share (Rs.) 87.3188.43175.55165.82149.24
Book Value[Incl.RevalReserv]/Share (Rs.) 87.3188.43175.55165.82149.24
Revenue From Operations / Share (Rs.) 111.55107.05177.84179.16131.39
PBDIT / Share (Rs.) 16.5524.2534.1044.0220.40
PBIT / Share (Rs.) 15.7122.8230.9440.2515.56
PBT / Share (Rs.) 12.9415.8828.5938.7714.66
Net Profit / Share (Rs.) 8.8712.0116.4528.429.86
NP After MI And SOA / Share (Rs.) 8.5411.5316.3027.939.10
PBDIT Margin (%) 14.8322.6519.1724.5715.52
PBIT Margin (%) 14.0821.3117.3922.4611.84
PBT Margin (%) 11.5914.8316.0721.6411.15
Net Profit Margin (%) 7.9511.219.2415.867.50
NP After MI And SOA Margin (%) 7.6510.769.1615.596.92
Return on Networth / Equity (%) 9.7813.729.4917.246.23
Return on Capital Employeed (%) 16.8625.4217.1323.539.99
Return On Assets (%) 7.8410.467.6613.325.10
Total Debt / Equity (X) 0.040.130.050.100.05
Asset Turnover Ratio (%) 1.020.660.840.090.04
Current Ratio (X) 6.294.905.884.746.37
Quick Ratio (X) 5.374.395.554.145.50
Inventory Turnover Ratio (X) 9.025.245.810.040.01
Dividend Payout Ratio (NP) (%) 0.000.0018.4010.740.00
Dividend Payout Ratio (CP) (%) 0.000.0015.419.460.00
Earning Retention Ratio (%) 0.000.0081.6089.260.00
Cash Earning Retention Ratio (%) 0.000.0084.5990.540.00
Interest Coverage Ratio (X) 9.3012.9314.5229.7122.69
Interest Coverage Ratio (Post Tax) (X) 6.5410.108.0020.1811.97
Enterprise Value (Cr.) 182.83662.00502.40365.96282.97
EV / Net Operating Revenue (X) 0.250.940.430.310.32
EV / EBITDA (X) 1.694.172.251.272.12
MarketCap / Net Operating Revenue (X) 0.520.910.590.410.38
Retention Ratios (%) 0.000.0081.5989.250.00
Price / BV (X) 0.661.170.620.450.34
Price / Net Operating Revenue (X) 0.520.910.590.410.38
EarningsYield 0.140.110.150.370.18

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Manaksia Ltd. is a Public Limited Listed company incorporated on 27/12/1984 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L74950WB1984PLC038336 and registration number is 038336. Currently Company is involved in the business activities of Wholesale of metals and metal ores. Company's Total Operating Revenue is Rs. 165.83 Cr. and Equity Capital is Rs. 13.11 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Packaging & Containers'Turner Morrison Building', 6 Lyons Range, 2nd Floor, Kolkata West Bengal 700001Contact not found
Management
NamePosition Held
Mr. Suresh Kumar AgrawalManaging Director
Mr. Vineet AgrawalNon Executive Director
Mrs. Nidhi BahetiInd. Non-Executive Director
Mr. Varun AgrawalNon Executive Director
Mr. Ramesh Kumar MaheshwariInd. Non-Executive Director
Mr. Biswanath BhattacharjeeInd. Non-Executive Director

FAQ

What is the intrinsic value of Manaksia Ltd and is it undervalued?

As of 07 April 2026, Manaksia Ltd's intrinsic value is ₹76.08, which is 61.87% higher than the current market price of ₹47.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (7.48 %), book value (₹96.6), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Manaksia Ltd?

Manaksia Ltd is trading at ₹47.00 as of 07 April 2026, with a FY2026-2027 high of ₹85.7 and low of ₹42.0. The stock is currently near its 52-week low. Market cap stands at ₹308 Cr..

How does Manaksia Ltd's P/E ratio compare to its industry?

Manaksia Ltd has a P/E ratio of 5.76, which is below the industry average of 39.62. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Manaksia Ltd financially healthy?

Key indicators for Manaksia Ltd: ROCE of 11.8 % is moderate; ROE of 7.48 % is below ideal levels (industry average: 24.70%). Dividend yield is 0.00 %.

Is Manaksia Ltd profitable and how is the profit trend?

Manaksia Ltd reported a net profit of ₹58 Cr in Mar 2025 on revenue of ₹731 Cr. Compared to ₹186 Cr in Mar 2022, the net profit shows a declining trend.

Does Manaksia Ltd pay dividends?

Manaksia Ltd has a dividend yield of 0.00 % at the current price of ₹47.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Manaksia Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports