Altman Z″
Needs current assets and current liabilities.
MANIKA · Plastic Products · INE0KWF01020
Analyst mean 0.00 · 0 analysts · 0% bullishThis 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.
Each flag is a fact read in the filing, shown with the context that makes it meaningful.
Stated objects, as worded in the offer document. Deployment against them is tracked separately.
Claims made in the offer document, to be read against what the company has reported since.
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.
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.
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
Where the revenue came from, as the document splits it.
| Name | Pct | Source |
|---|---|---|
| Battery Casings | 56.54 | p.194, 340 |
| Pails & Thinwall Containers | 30.51 | p.194, 340 |
| Other Operating Revenue | 9.77 | p.194, 340 |
| Painting Facility | 3.18 | p.194, 340 |
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
The comparable set the company chose, which is itself a disclosure.
| Name | Margin | Pb | Pe | Roe | Source |
|---|---|---|---|---|---|
| Hitech Corporation Limited | 37.85 | 5.34 | p.108, 111 | ||
| Mold-Tek Packaging Limited | 32.34 | 10.56 | p.108, 111 | ||
| Shaily Engineering Plastics Limited | 88.85 | 23.71 | p.108, 111 |
As presented in the offer document. Post-listing figures are in the statements above.
| Basis | Period | Related party revenue cr | Pat cr | Pat margin | Revenue cr | Pat margin derived | Cff cr |
|---|---|---|---|---|---|---|---|
| consolidated | FY26 | 23.591 | 5.41% | 435.982 | yes | -18.73 | |
| consolidated | FY25 | 17.024 | 4.23% | 402.133 | yes | -29.479 | |
| consolidated | FY24 | 12.609 | 3.42% | 368.514 | yes | -34.61 |
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
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
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
How the book filled. A category that bid far above the rest is a different signal from a uniformly covered issue.
Ceo: Aniket Multani (Executive Director & CEO)
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
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.
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
Transactions with promoters, directors and their entities, as disclosed.
| Counterparty | Amount cr | Nature | Relationship | Core function | Source |
|---|---|---|---|---|---|
| Deepak Multani | 0.72 | Managerial Remuneration | Chairman and Managing Director | Overall strategic leadership and business operations | p.321 |
| Aniket Multani | 0.621 | Managerial Remuneration | Executive Director and CEO | Executive management and manufacturing oversight | p.321 |
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
A change between the two filings is a disclosure in itself.
| Field | Rhp value | Drhp value | Note | Source |
|---|---|---|---|---|
| Reporting Period | Three financial years ended March 31, 2026, March 31, 2025, and March 31, 2024 | Six months period ended September 30, 2024 and Fiscals 2024, 2023, and 2022 | Reporting 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 Financials | Restated 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 Crore | Restated 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 Sale | Offer for Sale of 7,674,418 Equity Shares at Price Band of ₹ [•] to ₹ [•] per Equity Share | Offer for Sale of up to 7,674,418 Equity Shares by Selling Shareholder VRIDAA Holding Trust | OFS share quantity finalized at 7,674,418 Equity Shares as stated in RHP. | p.3, 89 |
| Contingent Liabilities | Total contingent liabilities of ₹ 0.89 Crore (₹ 8.88 million) as of March 31, 2026 | Total contingent liabilities of ₹ 0.75 Crore (₹ 7.54 million) as of March 31, 2025 | Contingent liabilities increased to ₹ 0.89 Crore as of March 31, 2026 due to higher outstanding bank guarantees and tax demands. | p.280, 318 |
| Risk Factors | 58 risk factors disclosed as of September 3, 2026 | 54 risk factors disclosed as of June 24, 2025 | Risk 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 |
Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.
What the numbers mean when read together — computed from the filings, not a score.
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.
Operating cash ₹44 cr against trailing net profit ₹22 cr. Consistent conversion near or above 1.0 is a hallmark of genuine earnings.
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.
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.
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.
Latest free cash flow ₹25 cr. Negative in only 1 of 6 years. A self-funding business needs less external capital and dilutes less.
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.
Needs current assets and current liabilities.
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?
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.
Needs trade receivables, current assets, other expenses.
Accruals are -6.8% of assets. Free cash flow negative in 1 of 6 years.
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.
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.
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.
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.(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.net margin × asset turnover × leverage
5.0% × 1.35 × 2.19
14.9%
Splits ROE into whether returns come from operations or from borrowing.EBIT ÷ finance cost
₹45 cr ÷ ₹15 cr
3.00×
How many times operating profit covers the interest bill.borrowings ÷ net worth
₹97 cr ÷ ₹148 cr
0.66×
Read against the sector — infrastructure carries more than software.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.Needs more balance-sheet detail (only 3 of 6 flags testable).
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.
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?
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.
Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.
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.
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.
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.
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.
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.
Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.
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.
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.
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.
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.
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.
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.
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.
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.
The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.
The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.
Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.
Operating cash first, then what the business spent and raised.
One year is a snapshot. These are the two lines that matter across a cycle.
Rising debtor or inventory days against flat sales is the earliest visible sign of stress.
Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.
One canonical set of figures — the same numbers used everywhere else on this page and on the screener.
How the register has moved over recent quarters — the direction matters more than the level.
Promoter held steady from 74.86% to 74.86% across these quarters.
FII rose from 0.02% to 0.47% across these quarters.
MF held steady from 0.08% to 0.04% across these quarters.
Other trimmed from 25.06% to 24.63% across these quarters.
Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.
| Measure | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Debtor days
How long customers take to pay | 81 | 65 | 48 | 45 | 55 | 55 |
| Inventory days
How long stock sits before it sells | — | 64 | 54 | 57 | 86 | 77 |
| Payable days
How long the company takes to pay suppliers | — | 37 | 41 | 22 | 45 | 34 |
| Cash conversion cycle
Debtor + inventory − payable days | 81 | 92 | 61 | 80 | 95 | 98 |
| Working capital days | 37 | 21 | 17 | 2 | 3 | 14 |
| ROCE %
Return on capital employed | — | 14.0% | 16.0% | 14.0% | 18.0% | 19.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Revenue from operations | 268 | 333 | 396 | 361 | 406 | 436 |
| Other income | 0 | 0 | 2 | 8 | 6 | 1 |
| Depreciation | 10 | 10 | 11 | 13 | 13 | 14 |
| Finance cost | 6 | 7 | 7 | 9 | 13 | 15 |
| Profit before tax | 10 | 15 | 18 | 16 | 25 | 30 |
| Net profit (owners) | 7 | 11 | 12 | 12 | 19 | 22 |
| EPS (₹) | 3.50 | 5.70 | 6.51 | 6.07 | 2.03 | 4,480.00 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Equity Capital | 20 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 78 | 77 | 87 | 89 | 106 | 129 |
| Borrowings | 52 | 63 | 55 | 100 | 107 | 97 |
| Net block | 71 | 79 | 84 | 126 | 153 | 156 |
| CWIP | 2 | 3 | 8 | 15 | 3 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 186 | 194 | 207 | 253 | 321 | 324 |
| Line | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Cash from operations | 17 | 28 | 40 | 32 | 37 | 44 |
| Cash from investing | -10 | -19 | -21 | -53 | -23 | -19 |
| Cash from financing | -7 | -9 | -18 | 22 | -13 | -26 |
| Free cash flow | 7 | 9 | 18 | -22 | 14 | 25 |
| Net change in cash | 0 | 0 | 0 | 0 | 1 | -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.
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.
The same read, applied to the companies this one competes with.