Maan Aluminium Limited

Maan Aluminium Limited

Q2FY2024 REVIEW

Maan Aluminium Limited reported net revenue of ₹295.30 crores for the quarter ended September 30, 2023, compared to ₹188.20 crores for September 30, 2022.  Profit After Tax was ₹10.64 crores for the quarter ended September 30, 2023, against the profit of ₹17.64 crores during the corresponding quarter of the previous year, respectively.

OVERVIEW

  • On July 19, 2023, the company passed a resolution for the subdivision/split of equity shares, changing the structure from 1 (one) equity share with a face value of Rs. 10 each to 2 (two) equity shares with a face value of Rs. 5 each.

 

BENCHMARK COMPARISON

 

Beta: 0.89

Alpha: 145.55

Risk Reward Ratio: 2.01

Margin of Safety: 33%

 

 

 

STOCK DATA

52 Week H/L

41/159

Market Cap (crores)

772

Face Value (₹)

5.00

Book Value

96.35

EPS TTM

9.24

NSE Code

MAANALU

SHAREHOLDING PATTERN (%)

 

Jun-23

Sep-23

Dec-23

Promoter

65.38

60.71

60.71

Public

33.94

39.08

39.13

DIIs

0.00

0.00

0.00

FIIs

0.67

0.18

0.15

 

                      BUSINESS

 

SWOT ANALYSIS

STRENGTH

WEAKNESS

OPPORTUNITIES

THREAT

  • Market Competition.
  •  Raw Material Prices.

 

ALUMINIUM INDUSTRY ANALYSIS

  1. The aluminum market is witnessing strong growth owing to its recyclable and environmentally friendly characteristics, finding applications in diverse sectors such as power, transportation, construction, and packaging.
  2. This upswing is attributed to global economic stimulus, a constrained scrap market, a metal-intensive recovery post-pandemic, and a shift towards eco-friendly materials. Aluminum, being favored in the ongoing green revolution, is anticipated to experience heightened demand, particularly from Western and Asian markets. Key end-users encompass the engineering sector, transportation, construction, packaging, and consumer durables.
  3. While Western demand is spread across sectors, India experiences concentration in the electrical and electronics industry. As the world's second-largest metal market after iron and steel, aluminum exhibits a positive outlook, with domestic demand projected to grow around 9% in the next two fiscal years.
  4. India's automotive sector, a significant consumer, is expected to sustain steady demand in FY2024 and FY2025, with the potential for increased usage due to weight reduction initiatives for fuel efficiency and the gradual transition to electric vehicles. Moreover, improvements in global metal supply, particularly in China, may result in a surplus metal balance in the current year, despite challenges in the Chinese building and construction segments affecting consumption.
  5. The anticipated surge in the demand for aluminum in India over the next few years is expected to be significantly higher, driven by the projected high GDP growth in the country. Various initiatives undertaken by the Government of India, such as Make in India, 100% rural electrification, Housing for All, Smart Cities, the National Infrastructure Pipeline amounting to Rs 100 lakh Crore, promotion of renewable energy, and schemes like FAME for electric vehicles, coupled with an increase in foreign direct investment (FDI), are poised to stimulate the consumption of this metal across the nation.
  6. The production of aluminum in India, measured in lakh tonnes, is as follows for the specified years:

 

 

FINANCIAL OVERVIEW

QUARTERLY SUMMARY

Quarterly (INR in lakhs)

Sep-23

Jun-23

Mar-23

Dec-22

Sep-22

Revenue from Operations

   29,530.00

   20,736.00

  26,287.00

  18,962.00

  18,820.00

Other income

         155.00

         216.00

       150.00

       126.00

       134.00

Total Income

   29,685.00

   20,952.00

  26,437.00

  19,088.00

  18,954.00

 

 

 

 

 

 

Total Expenditure

    28,540.00

    19,507.00

  24,339.00

  17,114.00

  17,056.00

EBIT

      1,145.00

      1,445.00

    2,098.00

    1,974.00

    1,898.00

 

 

 

 

 

 

Finance cost

           81.00

           88.00

       162.00

          99.00

       134.00

PBT before Share of Net Profit of Associate

      1,064.00

      1,357.00

    1,936.00

    1,875.00

    1,764.00

 

 

 

 

 

 

Share of Net Profit of Associate

                  -  

                  -  

                -  

                -  

                -  

PBT before Exceptional Item

      1,064.00

      1,357.00

    1,936.00

    1,875.00

    1,764.00

 

 

 

 

 

 

Exceptional Item

                  -  

                  -  

                -  

                -  

                -  

PBT

      1,064.00

      1,357.00

    1,936.00

    1,875.00

    1,764.00

 

 

 

 

 

 

Tax Expenses

         276.00

         342.00

       490.00

       474.00

       454.00

PAT

         788.00

      1,015.00

    1,446.00

    1,401.00

    1,310.00

 

PROFIT AND LOSS STATEMENT (₹ in lakhs)

 

Mar-21

Mar-22

Mar-23

Revenue from Operations

    40,287.61

    57,229.17

    81,385.49

Other Income

        245.24

        525.14

        515.61

Total Income

    40,532.85

    57,754.31

    81,901.10

 

 

 

 

Cost of Goods Sold

    34,110.15

    47,294.63

    63,219.13

Employee Benefits Expense

        962.55

      1,148.67

      1,575.67

Other Expenses

      2,764.55

      5,500.87

      9,461.66

EBITDA

      2,695.60

      3,810.14

      7,644.64

 

 

 

 

Depreciation and Amortisation Expense

        388.16

        488.33

        494.71

EBIT

      2,307.44

      3,321.81

      7,149.93

 

 

 

 

Finance Costs

        320.05

        346.83

        446.65

EBT before Share of Profit/(Loss) of Joint Venture and Associates

      1,987.39

      2,974.98

      6,703.28

 

 

 

 

Share of Profit/(Loss) of Joint Venture and Associates

               -  

               -  

               -  

EBT before Exceptional Items

      1,987.39

      2,974.98

      6,703.28

 

 

 

 

Exceptional Items

               -  

               -  

               -  

EBT

      1,987.39

      2,974.98

      6,703.28

 

 

 

 

Tax Expense

        507.78

        777.07

      1,706.18

PAT Non-Controlling Interests

      1,479.61

      2,197.91

      4,997.10

 

 

 

 

Non-Controlling Interests

               -  

               -  

               -  

 

 

 

 

PAT

      1,479.61

      2,197.91

      4,997.10

 

 

 

 

EPS

 

 

 

Basic

            2.74

            4.06

            9.24

Diluted

            2.74

            4.06

            9.24

 

 

 

 

Number of Shares

 

 

 

Basic

        540.84

        540.84

        540.84

Diluted

        540.84

        540.84

        540.84

 

Note: The company passed a resolution to subdivide/split its equity shares, changing the face value from Rs. 10 each to Rs. 5 each, and subsequently issued bonus shares at a 1:1 ratio for every existing fully paid-up Equity Share held by a member. This adjustment has been factored into the calculation of the weighted average number of equity shares for all comparative periods in accordance with Ind AS 3. Consequently, both basic and diluted EPS have been adjusted for all presented periods.

Balance Sheet (₹ lakhs)

 

Mar-21

Mar-22

Mar-23

ASSETS:

 

 

 

Non-Current Assets:

 

 

 

Property, Plant and Equipment

      3,609.11

      4,439.52

      4,979.97

Right-of-Use-Asset

        113.25

          93.26

        106.47

Capital Work in Progress

          40.14

          39.18

          84.77

Intangible Assets Under Development

               -  

               -  

               -  

Financial Assets:

 

 

 

Investments

            0.50

            0.50

            0.50

Loans

               -  

               -  

               -  

Other Financial Assets

               -  

          68.84

          97.00

Other Non-Current Assets

        134.15

          54.54

        100.28

Total Non-Current Assets

      3,897.15

      4,695.84

      5,368.99

 

 

 

 

Current Assets:

 

 

 

Inventories

      3,268.19

      3,719.05

      3,495.32

Financial Assets:

 

 

 

Investments

               -  

               -  

          50.00

Trade Receivables

      6,243.80

      7,266.49

    11,559.41

Cash and Cash Equivalents

        613.34

            9.73

            8.70

Other Bank Balances

        472.03

        141.39

        234.39

Other Financial Assets

          18.41

          59.49

        319.60

Current Tax Assets

          12.11

          10.74

          10.74

Other Current Assets

      1,498.07

      1,241.51

      1,441.73

Total Current Assets

    12,125.95

    12,448.40

    17,119.89

 

 

 

 

Total Assets

    16,023.10

    17,144.24

    22,488.88

 

 

 

 

EQUITY AND LIABILITIES:

 

 

 

Equity:

 

 

 

Equity Share Capital

        676.06

      1,352.12

      1,352.12

Other Equity

      5,729.86

      7,085.20

    11,675.39

Equity Attributable to the Owners

      6,405.92

      8,437.32

    13,027.51

 

 

 

 

Non-Controlling Interest

               -  

               -  

               -  

Total Equity

      6,405.92

      8,437.32

    13,027.51

 

 

 

 

Liabilities:

 

 

 

Non-Current Liabilities:

 

 

 

Financial Liabilities

 

 

 

Borrowings

        313.93

        323.65

        103.05

Lease Liabilities

          61.29

          50.77

          59.96

Provisions

          54.76

          44.17

          36.83

Deferred Tax Liabilities

        242.43

        268.69

        272.21

Total Non-Current Liabilities

        672.41

        687.28

        472.05

 

 

 

 

Current Liabilities:

 

 

 

Financial Liabilities:

 

 

 

Borrowings

      6,916.15

      6,166.28

      5,422.52

Lease Liabilities

          23.94

          19.11

          25.29

Trade Payables:

 

 

 

Total outstanding dues of micro enterprises and small enterprises

          92.68

          43.22

          81.12

Other Creditors

      1,275.30

      1,093.40

      2,946.44

Other Financial Assets

        185.67

        128.36

        133.58

Other Current Liabilities

        321.52

        302.51

        218.84

Provisions

          94.19

          92.50

        109.06

Current Tax Liabilities

          35.32

        174.26

          52.47

Total Current Liabilities

      8,944.77

      8,019.64

      8,989.32

 

 

 

 

Total Equity & Liabilities

    16,023.10

    17,144.24

    22,488.88

 

Cash Flow Statement (₹ lakhs)

 

Mar-21

Mar-22

Mar-23

Net Profit Before Tax

    1,987.37

      2,974.98

         6,703.28

Net Cash from Operating Activities

   -1,949.19

      1,509.70

         2,902.36

Net Cash Used for Investing Activities

   -1,235.31

       -732.41

        -1,016.91

Net Cash From (Used For) Financing Activities

   3,792.36

   -1,380.88

      -1,886.50

Net Increase in Cash and Cash Equivalents

      607.86

      -603.59

            -1.05

Cash And Cash Equivalents at The Beginning of The Year

         5.47

       613.33

             9.74

Cash And Cash Equivalents at The End of the Year

      613.33

          9.74

             8.69

 

Ratio Analysis

 

Mar-21

Mar-22

Mar-23

Profitability Ratio

 

 

 

EBITDA Margin

6.69%

6.66%

9.39%

EBIT Margin

5.73%

5.80%

8.79%

Pre-Tax Margin

4.93%

5.20%

8.24%

Net Profit Margin

3.67%

3.84%

6.14%

 

 

 

 

Return on Investment

 

 

 

Return on Asset – ROA

12%

13%

25%

Return on Capital Employed – ROCE

36%

41%

63%

Return on Equity – ROE

26%

30%

47%

 

 

 

 

Liquidity Ratio (x)

 

 

 

Current ratio

1.36

1.55

1.90

Quick Ratio

0.99

1.09

1.52

 

 

 

 

Solvency Ratio

 

 

 

Debt to Equity

       0.05

       0.04

     0.01

Interest Coverage Ratio

7

10

16

 

Technical Analysis

 

  • Current Trend:
    • The stock is currently in a robust upward trend, evident from both the monthly and weekly charts. This signals a prevailing positive sentiment among investors, hinting at a potential bullish outlook for the stock.
  • Support and Resistance Levels:
    • Understanding key support and resistance levels is crucial for predicting potential price movements. For Maan Aluminium Limited, the identified support level stands at ₹135, indicating a historical point of buying interest. On the upside, resistance is noted at ₹151, representing a level where selling pressure may intensify. Having retraced from its all-time high of ₹159, the stock appears well-positioned for accumulation.
  • Trend Analysis:
    • The stock's trend analysis reveals a formation of higher lows, indicating an ascending trend. This pattern is a positive signal, reflecting the market's inclination to buy at progressively higher price levels. The current consolidation phase suggests the stock is taking a breather, consolidating its gains before potentially resuming its upward trajectory. Investors may find this period opportune for strategic entry points.

 

Recommendation Rationale

  1. Fostered strong connections with both dealers and customers:
    • The company is spearheaded by Mr. Ravinder Nath Jain, bringing to the table over three decades of extensive experience in the aluminum trading and extrusion industry.
    • Leveraging the promoter's wealth of experience, the company has successfully cultivated strong and positive relationships with esteemed customers and reliable suppliers.
  2. Secured a prominent position in the aluminum extrusion industry:
    • Boasting a two-decade operational track record and an aggregate capacity of 12,000 MTPA, Maan Aluminium has firmly positioned itself as a key player in the domestic aluminum extrusion industry.
    • The company holds a well-established market presence and is equipped to manufacture a wide range of products applicable across diverse end-user industries. Additionally, MAL serves as the exclusive distributor for Hindalco, handling the trading of aluminum billet/ingot and wire rods in North India and South India
  3. The company has consistently enhanced its financial performance:
    • In FY2023, the company experienced a substantial 42% surge in operating income, reaching Rs. 813.85 crore compared to Rs. 572.29 crore in FY2022. This notable increase can be attributed to a healthy rise in sales realization, coupled with an expansion in export sales volume, which carries high-margin benefits.
    • This upward trend is expected to persist in the near future, fueled by higher sales volume due to increased capacities, the introduction of specific value-added products, and a significant improvement in high-margin export orders.
  4. The company maintains a low level of external debt and exhibits robust coverage indicators, indicating a healthy financial position:
    • The company's debt is primarily composed of working capital borrowings, and the debt-to-equity ratio stood at a low of 0.01 times in FY2023, compared to 0.04 times in FY2022.
    • Additionally, the debt coverage metrics remained robust, with an interest coverage ratio exceeding 16 times in FY2023. These strong coverage metrics are expected to persist in the future, bolstered by the sustained maintenance of healthy profitability margins and a low level of leverage.

Valuation

  • Maan Aluminium Limited has shown revenue growth of 16% CAGR for FY2020-2023.
  • The company has shown Net profit growth of 380% of CAGR for FY2020-2023
  • The company’s ROCE is 63% and ROE is 47%.
  • Financial prospects are expected to enhance in the upcoming years, driven by infrastructure development and a robust order book in the metering segment.
  • We anticipate that the company could experience an uptick in revenue, but there might be a potential impact on net profit due to the anticipated rise in raw material prices for the upcoming FY 2024. This estimation is drawn by considering the company's current performance trends observed in FY 2023.
  • Anticipating a sustained healthy demand for the product, we expect the net profit to see an increase starting from FY2025.
  • To project income for the fiscal years 2024–2028, we used data from the previous four years (2020–2023).

 

Estimated Income Statement (₹ in lakhs)

 

Mar-24

Mar-25

Mar-26

Mar-27

Mar-28

 

2024-E

2025-E

2026-E

2027-E

2028-E

Revenue

94,806.72

1,09,747.67

1,27,045.12

1,47,070.92

1,70,255.63

Operating Expenses

75,542.14

86,119.58

99,721.34

1,15,471.38

1,33,708.98

Employee Expenses

1,858.03

2,151.48

2,491.29

2,884.77

3,340.39

Other Expenses

10,007.17

11,587.71

13,417.88

15,537.11

17,991.04

EBITDA

7,399.38

9,888.90

11,414.61

13,177.67

15,215.22

Depreciation

547.87

620.82

706.64

807.20

924.74

EBIT

6,851.51

9,268.08

10,707.97

12,370.47

14,290.48

Financial Cost

428.01

578.97

668.92

772.77

892.71

EBT before Share of Profit/(Loss) of Joint Venture and Associates

6,423.50

8,689.11

10,039.05

11,597.70

13,397.77

Share of Profit/(Loss) of Joint Venture and Associates

                  -  

                  -  

                  -  

                  -  

                  -  

PBT

6,423.50

8,689.11

10,039.05

11,597.70

13,397.77

Tax expenses

1,634.97

2,211.63

2,555.23

2,951.95

3,410.12

PAT

4,788.53

6,477.48

7,483.82

8,645.75

9,987.65

Post a Comment
Error message
Error message
Error message

 

DISCLAIMER

This report is only for the information of our customers. Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind. ATS and/or its group companies do not as assume any responsibility or liability resulting from the use of such information.

 

 

<