Skip to content
Company Terminals IPO Intel Calculators Gold Desk Research Services Roadmap Pricing Get started →
The $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focusThe $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focus

Manika Plastech

MANIKA · Plastic Products · INE0KWF01020

Analyst mean 0.00 · 0 analysts · 0% bullish
₹65.66
Close 2026-09-22 · High risk
Price
₹65.66
Mkt cap
₹510 cr
P/E (TTM)
18.9xexcl. exceptional items
P/B
3.00x
Book value
₹19.1
ROE
16.3%
Op margin
9.5%
Net margin
6.6%
D/E
0.12
Div yield
2.00%
Consolidatedstandalone figures are read separately and never mixed into these tables

What's newsince the last filing we processed

Credit rating 6 Jan Open
Announcement 22 Sep - Manika Plastech intimates fair disclosure code under SEBI PIT Regulations, effective 05.04.2025. Open

Read from the offer document

This company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.

78/100 100% coverage
₹43.00 Mainboard
₹125 cr
0.0%

What the score is made of

Score components
Issue structure80
Filing integrity58
Financial quality77.3
Valuation vs peers90
Governance forensics81

Flagged in the offer document

Each flag is a fact read in the filing, shown with the context that makes it meaningful.

  • High Raw Material Supplier Concentration noted
  • Working Capital Intensity & Trade Payables noted
  • Offer for Sale by Promoter Trust noted

What the issue was raised for

Stated objects, as worded in the offer document. Deployment against them is tracked separately.

  • Source: p.109, 110 · Purpose: Funding the capital expenditure towards purchase of plant and machinery · Amount cr: 54.929
  • Source: p.109, 110 · Purpose: Repayment and/or pre-payment, in part or full, of certain borrowings availed by our Company · Amount cr: 15
  • Source: p.109, 110 · Purpose: General Corporate Purposes

What the company said

Claims made in the offer document, to be read against what the company has reported since.

  • Manika Plastech is one of the leading design-led precision polymer packaging manufacturers in India for battery casings and industrial pails.

Lock-in

  • Period: 3 years · Source: p.12, 105 · Category: Minimum Promoters' Contribution · Pct of total: 20
  • Period: 1 year · Source: p.105 · Category: Promoters' Excess Contribution
  • Period: 6 months · Source: p.106 · Category: Pre-Offer Equity Capital (Other than Promoters)

The business

What it does

Deep

Manika Plastech Limited specializes in precision injection-moulded rigid polymer packaging products, primarily high-performance battery casings, industrial pails, food-grade in-mould labelling (IML) thinwall containers, and automotive component painting services. Serving over 168 to 242 customers across 24 states and union territories in India as well as overseas export markets, key clients include Livguard Energy Technologies, Luminous Power Technologies, Genus Innovation, Kansai Nerolac Paints, JSW Paints, Indigo Paints, Vadilal, and TVS Motor Company. Geographically, domestic sales accounted for 97.60% (₹ 425.50 Crore / ₹ 4,255.04 million) and export sales contributed 2.37% (₹ 10.31 Crore / ₹ 103.12 million) of total operational revenue in Fiscal 2026, with export destinations including Nepal, Sri Lanka, South Africa, Oman, and the Philippines. Manika Plastech operates 7 Operating Facilities (6 Manufacturing Facilities in Dehradun, Hosur, Panipat, Una, and Dadra, plus 1 Paint Facility in Hosur) and 2 regional warehouses in Jodhpur and Pune. Raw materials such as Polypropylene Co-Polymer (PPCP) and Acrylonitrile Butadiene Styrene (ABS) are sourced from domestic and international suppliers, with top 5 suppliers representing 78.29% of purchases in FY26. At scale, the company operates 93 moulding machines with an aggregate installed capacity of 29,200 MTPA, generating ₹ 435.98 Crore (₹ 4,359.82 million) in revenue from operations in Fiscal 2026.

Moat

Manika Plastech's competitive moat is founded on its in-house design and tool development capabilities (30 registered designs, 800+ active moulds), strategic geographic co-location of manufacturing facilities within close proximity of key customer plants, and long-standing relationships averaging over 10 years with top 20 customers across high-specification end-user industries.

Short

Manika Plastech Limited is an Indian design-led, precision-engineered rigid polymer packaging manufacturing company catering to critical industries such as energy storage, food and dairy, paints, chemicals, and automotive. The company operates 7 operating facilities across India with an aggregate installed manufacturing capacity of 29,200 MTPA as of Fiscal 2026.

Source: p.199, 206, 209

Revenue segments

Where the revenue came from, as the document splits it.

Pct
Battery Casings56.5%
Pails & Thinwall Containers30.5%
Other Operating Revenue9.77%
Painting Facility3.18%
The numbers behind it
NamePctSource
Battery Casings56.54p.194, 340
Pails & Thinwall Containers30.51p.194, 340
Other Operating Revenue9.77p.194, 340
Painting Facility3.18p.194, 340
The industry

Summary

According to the Technopak Report, India is the fastest-growing rigid plastic packaging (RPP) market globally, driven by surging demand across energy storage, paints, lubricants, food and beverages, personal care, and agrochemicals. The Indian RPP market had a total addressable market of INR 1,066.65 billion (₹ 106,665.00 Crore) in FY2025 and is projected to expand at a CAGR of 6.75% to reach INR 1,385.22 billion (₹ 138,522.00 Crore) by FY2029. The consumer RPP segment accounts for 70.45% of the domestic market. Accelerated household electrification and EV adoption drive strong demand for inverter and automotive battery casings, while urbanization and packaged food growth propel adoption of IML thinwall containers and pails.

Growth rate: 6.75% CAGR (FY25-FY29P for Indian RPP market) / 4.4% CAGR (CY25-CY29P globally)

Market size: INR 1,066.65 billion (₹ 106,665.00 Crore) in FY2025 for Indian RPP market / USD 1,125.90 billion globally in CY2025

Sector slug: packaging

Source: p.142, 145, 147, 150

Peers named in the document

The comparable set the company chose, which is itself a disclosure.

NameMarginPbPeRoeSource
Hitech Corporation Limited37.855.34p.108, 111
Mold-Tek Packaging Limited32.3410.56p.108, 111
Shaily Engineering Plastics Limited88.8523.71p.108, 111

The numbers as filed

Financials

As presented in the offer document. Post-listing figures are in the statements above.

Revenue crPat cr
36912.6
FY24
40217
FY25
43623.6
FY26
The numbers behind it
BasisPeriodRelated party revenue crPat crPat marginRevenue crPat margin derivedCff cr
consolidatedFY2623.5915.41%435.982yes-18.73
consolidatedFY2517.0244.23%402.133yes-29.479
consolidatedFY2412.6093.42%368.514yes-34.61
The questions worth asking

Written before listing, answered from the document itself.

How will the ₹ 92.50 Crore Fresh Issue proceeds be allocated?

The proceeds will be deployed as follows: ₹ 54.93 Crore for capital expenditure towards purchasing new plant and machinery, ₹ 15.00 Crore for repayment/prepayment of debt, and the remainder for general corporate purposes.

p.109, 110

What is the segment and customer concentration profile?

Battery casings generated 56.54% of revenue in FY26, while pails and thinwall containers contributed 30.51%. Top 10 customers accounted for 54.12% of total operational revenue in Fiscal 2026.

p.30, 194, 340

What drove PAT growth to ₹ 2.36 Crore in Fiscal 2026?

Restated PAT grew 38.58% YoY in FY26 driven by an 8.42% top-line revenue increase, higher proportion of value-added IML thinwall containers, and reduced interest expense from debt reduction.

p.278, 298

What are the key raw material and supply chain risks?

Polymer resin (PPCP) accounts for the vast majority of raw material expenses, with top 5 suppliers supplying 78.29% of inputs. Price volatility in crude oil derivatives poses margin risk if not passed through.

p.28, 32, 206

Valuation at issue

What the issue priced at, on the figures in the document.

Pe basis: To be computed after finalisation of Price Band based on Basic & Diluted EPS of Rs. 2.48 for Fiscal 2026

Peer set note

Filing picked listed rigid plastic packaging peers; Shaily Engineering Plastics Limited excluded from peer average P/E calculation as an outlier.

Source: p.107, 108, 111

The offer, ownership and risks

Subscription

How the book filled. A category that bid far above the rest is a different signal from a uniformly covered issue.

Overall subscription, by day
16-09-202632.6x
15-09-20269.75x
14-09-20260.61x
11-09-20261.1x
Final book, by category
Retail1.48x
Non-institutional2.79x
QIB0x
Reservation
10779797
1539971
5987209
Management

Ceo: Aniket Multani (Executive Director & CEO)

Litigation

Pending litigation against Company: Tax proceedings of ₹ 0.38 Crore (₹ 3.84 million) and Civil proceedings of ₹ 0.05 Crore (₹ 0.50 million). Pending litigation against Directors/Promoters: Tax proceedings of ₹ 0.12 Crore (₹ 1.20 million).

Auditor name: B S R & Co. LLP, Chartered Accountants

Skin in game

Promoters Deepak Multani, Aniket Multani, and Shobha Multani hold 18,857,500 Equity Shares representing 99.25% of the pre-Offer paid-up Equity Share capital.

Auditor rpt flags

Statutory Auditor B S R & Co. LLP issued unmodified examination reports on the Restated Consolidated Financial Information for Fiscal 2026, 2025, and 2024. CARO reports disclosed minor delays in statutory dues deposit (TDS and Provident Fund) and technical delay in quarterly stock statement submissions to working capital banks.

Source: p.79, 88, 209, 278, 335

Related-party dealings

Transactions with promoters, directors and their entities, as disclosed.

CounterpartyAmount crNatureRelationshipCore functionSource
Deepak Multani0.72Managerial RemunerationChairman and Managing DirectorOverall strategic leadership and business operationsp.321
Aniket Multani0.621Managerial RemunerationExecutive Director and CEOExecutive management and manufacturing oversightp.321
Statutory dues

Detail

CARO reports disclosed minor delays in depositing Tax Deducted at Source (TDS) of ₹ 0.03 Crore and Provident Fund of ₹ 0.01 Crore during Fiscal 2026, with no undisputed statutory dues outstanding for over six months at year-end.

Source: p.280, 335

What changed between DRHP and RHP

A change between the two filings is a disclosure in itself.

FieldRhp valueDrhp valueNoteSource
Reporting PeriodThree financial years ended March 31, 2026, March 31, 2025, and March 31, 2024Six months period ended September 30, 2024 and Fiscals 2024, 2023, and 2022Reporting period updated from stub period (H1 FY25) in DRHP to full year Fiscal 2026 financial results in RHP, dropping Fiscals 2023 and 2022.p.18, 68, 278
Restated FinancialsRestated Revenue from Operations of ₹ 435.98 Crore (₹ 4,359.82 million) and PAT of ₹ 23.59 Crore (₹ 235.91 million) for Fiscal 2026; Net Worth of ₹ 155.39 Crore (₹ 1,553.88 million)Restated Revenue from Operations of ₹ 402.13 Crore (₹ 4,021.33 million) and PAT of ₹ 17.02 Crore (₹ 170.24 million) for Fiscal 2025; H1 FY25 Revenue of ₹ 201.50 CroreRestated financial statements updated to full year Fiscal 2026. Revenue grew 8.42% in FY26 to ₹ 435.98 Crore and restated PAT reached ₹ 23.59 Crore.p.68, 278, 279
Offer for SaleOffer for Sale of 7,674,418 Equity Shares at Price Band of ₹ [•] to ₹ [•] per Equity ShareOffer for Sale of up to 7,674,418 Equity Shares by Selling Shareholder VRIDAA Holding TrustOFS share quantity finalized at 7,674,418 Equity Shares as stated in RHP.p.3, 89
Contingent LiabilitiesTotal contingent liabilities of ₹ 0.89 Crore (₹ 8.88 million) as of March 31, 2026Total contingent liabilities of ₹ 0.75 Crore (₹ 7.54 million) as of March 31, 2025Contingent liabilities increased to ₹ 0.89 Crore as of March 31, 2026 due to higher outstanding bank guarantees and tax demands.p.280, 318
Risk Factors58 risk factors disclosed as of September 3, 202654 risk factors disclosed as of June 24, 2025Risk factors expanded from 54 to 58 in RHP to disclose full year FY26 operational developments, raw material volatility, and plastic waste management updates.p.28, 78
Timeline
2026-09-10
2026-09-11
2026-09-16
2026-09-17
2026-09-18
2026-09-18
2026-09-21
2026-10-28
The offer and who ran it
Ownership around the issue
Promoter, pre-issue99.3%
Free float0.75%
Pledged0%
92.5 cr
99.25%
0%
0.75%
2
348
14,964
Brickwork Ratings India Private Limited, p.7, 109, 110, 1
MUFG Intime India Private Limited
Pantomath Capital Advisors Private Limited

Price in context split-adjusted

Close 50-DMA 200-DMA

Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.

Reading the Statements forensic interpretation

What the numbers mean when read together — computed from the filings, not a score.

Operating cash flow backs the profit

Operating cash is 200% of trailing profit — the earnings are converting to real cash, not just accruals.

Why this reading: A positive signal: cash conversion at or above ~0.9 means reported profit is showing up as actual cash.

Full read

Operating cash ₹44 cr against trailing net profit ₹22 cr. Consistent conversion near or above 1.0 is a hallmark of genuine earnings.

Borrowing is funding real capacity

Debt rose over 3 years, and most of it (167%) has turned into fixed assets and projects under construction — the borrowing is building the business.

Why this reading: A positive signal: leverage taken on is visibly becoming productive capacity, not disappearing.

Full read

New borrowing ₹42 cr largely matched by an asset build of ₹70 cr. Debt that funds capacity is a different thing from debt that funds nothing.

Generates free cash

Free cash flow is positive and consistent — the business funds itself after capex.

Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.

Full read

Latest free cash flow ₹25 cr. Negative in only 1 of 6 years. A self-funding business needs less external capital and dilutes less.

Forensic modelscomputed from the filed statements

Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.

Altman Z″

Needs current assets and current liabilities.

Piotroski F

8 / 8 1 not testable
  • Profitable this year
  • Operating cash positive
  • Return on assets improved
  • Cash exceeds profit
  • Leverage reduced
  • Liquidity improved
  • No share dilution
  • Margin improved
  • Assets working harder
What is this, and how do I read it?

Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.

Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?

Profitability (4 tests)
Positive profit, positive operating cash, improving return on assets, and cash exceeding profit. The last is the quality test — profit that outruns cash is the one to question.
Leverage and liquidity (3 tests)
Falling debt, improving current ratio, no new shares issued. Growth funded by dilution scores zero here.
Operating efficiency (2 tests)
Improving margin and improving asset turnover.

How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.

Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.

Beneish M

Needs trade receivables, current assets, other expenses.

Cash vs profit

2.39× 6-year cumulative

Accruals are -6.8% of assets. Free cash flow negative in 1 of 6 years.

DuPont — return on equity FY2026

Net margin5.0%× Asset turnover1.35×× Leverage2.19×= ROE14.9%
What is this, and how do I read it?

DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.

Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.

Net margin
What the company keeps from each rupee of sales. High margin points to pricing power or a genuine cost advantage.
Asset turnover
Sales generated per rupee of assets. High turnover points to efficiency — a retailer earns this way, a utility never will.
Leverage (equity multiplier)
Assets divided by equity. This multiplies whatever the first two produce, in both directions.

How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.

Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.

Leverage & coverage FY2026

Debt / equity0.66×
Interest coverage3.00×
ROCE19.0%

Capital that builds FY2023 → FY2026

Capital deployed+76%
Revenue produced+10%
Still in CWIP₹6 cr

Capital is going in far faster than revenue is coming out. For a business mid-build that is expected — the test is whether it converts.

The formula notebook — every number above, worked out
Cash vs profit cumulative operating cash flow ÷ cumulative net profit ₹198 cr ÷ ₹83 cr, over 6 years 2.39× Above 1.0 means cash exceeds reported profit — the healthier reading.
Accruals (Sloan) (net profit − operating cash flow) ÷ average total assets (₹22 − ₹44) cr ÷ average assets -6.8% Negative means cash exceeded profit — the healthier reading. Positive above ~10% is where accruals start to dominate earnings.
DuPont — return on equity net margin × asset turnover × leverage 5.0% × 1.35 × 2.19 14.9% Splits ROE into whether returns come from operations or from borrowing.
Interest coverage EBIT ÷ finance cost ₹45 cr ÷ ₹15 cr 3.00× How many times operating profit covers the interest bill.
Debt to equity borrowings ÷ net worth ₹97 cr ÷ ₹148 cr 0.66× Read against the sector — infrastructure carries more than software.
Capital that builds growth in fixed assets + CWIP, against growth in revenue capital +76% vs revenue +10%, FY2023 to FY2026 66pp gap Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.

Going deepersame statements, harder questions

Montier C-Score

Needs more balance-sheet detail (only 3 of 6 flags testable).

Return on invested capital FY2026

ROIC13.8%
On new capital since FY2023 17.9%
Capital employed₹245 cr

NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.

What is this, and how do I read it?

Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.

ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?

NOPAT
Operating profit after a notional tax charge, so the figure is independent of how the company is financed. We use 25%.
Invested capital
Equity plus borrowings less cash — the money actually at work.
Incremental ROIC
Change in NOPAT divided by change in invested capital. If it sits below the cost of capital, growth is destroying value however fast revenue rises.

How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.

Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.

Earnings quality ladder FY2026

Cash ÷ EBITDA0.76×
Cash ÷ profit2.00×
Free cash ÷ profit1.14×

Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.

What is this, and how do I read it?

The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.

Three ratios read in order, each stricter than the last.

Cash ÷ EBITDA
Does operating profit arrive as cash? Below 0.8 points to working capital absorbing it.
Cash ÷ profit
Does bottom-line profit arrive as cash? Below 1.0 persistently is the classic warning.
Free cash ÷ profit
Does anything survive capex? This is where capital-hungry businesses reveal themselves — a company can pass the first two and still never generate spendable cash.

How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.

Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.

What the price implies

9.3% free cash flow growth, every year for ten years

The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.

What is this, and how do I read it?

Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.

Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.

Discount rate
The return required for the risk taken. We use 11.5%, roughly the long-run cost of equity in India.
Terminal growth
Growth beyond the explicit ten years. We use 4%, near long-run nominal GDP.
The output
The free-cash-flow growth rate, every year for a decade, that makes the discounted total equal today's market value.

How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.

Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.

Cost of debt FY2026

Interest ÷ average borrowings14.71%
Average borrowings₹102 cr

Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.

What is this, and how do I read it?

Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.

What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.

Well below the policy rate
Suggests interest is being capitalised into assets rather than expensed, or that funding comes from related parties on non-market terms.
Near the policy rate plus a normal spread
Ordinary bank funding. Nothing to explain.
Well above
Lenders are pricing risk the equity market may not yet be.

How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.

Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.

Reading the numbers on this pagetwo bases, both shown

Some figures appear twice on this page with different values. That is not an error — they sit on different bases. The live feed reports a rolling twelve months; everything computed here comes from the last audited statements. Both are shown so you can see which is which.

Operating margin
Trailing twelve months, live feed9.5%
FY2026, as filed13.3%
3.8% apart

Where the two disagree, every model, screen and ratio computed on this page uses the filed figure, because the rest of the page is on that basis.

What the filings we hold do not give

Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.

Published screening frameworksrules applied, not opinions quoted

Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.

Graham — defensive investor

3 / 5
  • Debt below net worth ₹97 cr vs ₹148 cr
  • Positive earnings every year 6 of 6 years
  • Earnings growth over the period 100% since FY2022
  • P/E below 15 18.9×
  • P/E × P/B below 22.5 56.7

Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.

Greenblatt — magic formula

0 / 2
  • Return on capital above 20% 18.4%
  • Earnings yield above 8% 5.3%

Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.

O'Neil — CAN SLIM growth tests

2 / 4
  • Annual earnings growth above 25% 220,590%
  • Revenue growth above 20% 7%
  • Return on equity above 17% 14.9%
  • Share count not expanding equity capital ₹19 cr

The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.

Quality — compounder tests

2 / 4
  • Cash conversion above 0.9× 2.39× over 6 years
  • ROCE above 15% 19.0%
  • Interest covered more than 4× 3.00×
  • Debt below half of equity 0.66×

The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.

The page in pictures

Revenue and what it leaves behind

Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.

FY21 · 268FY21FY22 · 333FY22FY23 · 396FY23FY24 · 361FY24FY25 · 406FY25FY26 · 436FY26
Revenue (₹ cr)Net margin %

Where the year's cash went — FY2026

Operating cash first, then what the business spent and raised.

44Operating cash−19Investing−26Financing

Quality over time

One year is a snapshot. These are the two lines that matter across a cycle.

3.62.82.01.2FY21FY22FY23FY24FY25FY26
Cash ÷ profit (×)ROCE (÷10)

Where cash gets stuck

Rising debtor or inventory days against flat sales is the earliest visible sign of stress.

107764413FY21FY22FY23FY24FY25FY26
Debtor daysInventory daysPayable daysCash cycle
Growth & valuation workspace

Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.

User-driven scenario tool. Implied value and CAGR follow only from the assumptions you set — not a FinMinutes forecast, recommendation, or target price.

Valuation & quality

One canonical set of figures — the same numbers used everywhere else on this page and on the screener.

What you payHow the price compares with earnings, book and sales.
P/E (TTM)
18.9x
trailing 12m, live feed
P/B
3.00x
P/S
1.11x
PEG
0.77
growth cheap
Dividend yield
2.00%
What it earnsMargins and returns as the live feed reports them, on a rolling twelve months. The models above compute the same measures from the last audited statements, so the two can differ.
Operating margin
9.5%
trailing 12m, live feed
Net margin
6.6%
trailing 12m, live feed
Return on equity
16.3%
trailing 12m, live feed
How it is fundedLeverage and what is returned to shareholders.
Debt / equity
0.12
conservative
Payout ratio
33.7%
Book value / share
₹19.1
Return on equity of 16.3% is built on a 6.6% net margin and debt of 0.12x equity. The full DuPont breakdown sits in the forensic models above.

Ownership & Skin in the Game

How the register has moved over recent quarters — the direction matters more than the level.

Promoter ― 0.00
Sep '2574.86% Dec '2574.86% Mar '2674.86% Jun '2674.86%

Promoter held steady from 74.86% to 74.86% across these quarters.

FII ▲ 0.45
Jun '250.02% Dec '250.45% Mar '260.50% Jun '260.47%

FII rose from 0.02% to 0.47% across these quarters.

MF ― 0.04
Sep '250.08% Dec '250.08% Mar '260.04% Jun '260.04%

MF held steady from 0.08% to 0.04% across these quarters.

Other ▼ 0.43
Sep '2525.06% Dec '2524.61% Mar '2624.60% Jun '2624.63%

Other trimmed from 25.06% to 24.63% across these quarters.

Working capital12-year series

Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.

MeasureFY2021FY2022FY2023FY2024FY2025FY2026
Debtor days
How long customers take to pay
816548455555
Inventory days
How long stock sits before it sells
6454578677
Payable days
How long the company takes to pay suppliers
3741224534
Cash conversion cycle
Debtor + inventory − payable days
819261809598
Working capital days3721172314
ROCE %
Return on capital employed
14.0%16.0%14.0%18.0%19.0%
Trends

The shape of the business over time (annual) — read the direction, not the single print.

Revenue (₹ cr)
FY2021268FY2022333FY2023396FY2024361FY2025406FY2026436
Net profit (₹ cr)
FY20217.0FY202211.0FY202312.0FY202412.0FY202519.0FY202622.0

Annual Profit & Loss ₹ cr

LineFY2021FY2022FY2023FY2024FY2025FY2026
Revenue from operations268333396361406436
Other income002861
Depreciation101011131314
Finance cost67791315
Profit before tax101518162530
Net profit (owners)71112121922
EPS (₹)3.505.706.516.072.034,480.00

Exceptional items, total income and EBITDA are read from the filed statements.

Balance Sheet ₹ cr, annual

ItemFY2021FY2022FY2023FY2024FY2025FY2026
Equity Capital201919191919
Reserves78778789106129
Borrowings52635510010797
Net block717984126153156
CWIP2381536
Investments000000
Total Assets186194207253321324

Cash Flow ₹ cr

LineFY2021FY2022FY2023FY2024FY2025FY2026
Cash from operations172840323744
Cash from investing-10-19-21-53-23-19
Cash from financing-7-9-1822-13-26
Free cash flow7918-221425
Net change in cash00001-1

Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.

Disclosure & evidencewhat the filings actually show

These are coverage counts, not ratings. Each one asks a fixed set of questions of the filings and reports how many the company answered. A company that discloses nothing counts nothing here — that is a statement about the disclosure, not about the business.

Capital discipline

3 of 4 disclosed weighted 7 of 10
What was looked for
  • Profit converts to cash — 2.39× over 6 years
  • Free cash flow not persistently negative — 1 of 6 years negative
  • Capital converts into revenue — capital +76% vs revenue +10%
  • Interest comfortably covered — 3.00×

Others in Plastic Products

The same read, applied to the companies this one competes with.

DISCLAIMER: FinMinutes is a financial data and analytics platform, not a registered investment adviser. Everything here is for educational and informational purposes. Forensic interpretations are computed from disclosed data and are not recommendations. Do your own due diligence.
Chat on WhatsApp