Maan Aluminium Ltd.
•2026-08-21
ABOUT
KEY POINTS
Revenue Breakup Mar 2024 • Traded Goods - Aluminium Ingots\Billets\Logs\Rods and Extruded Profiles: 70.6% • Finished Goods - Aluminium Profiles, Tubes , Rods & Alloy Billets: 28.9% • Other Operating Revenues: 0.4% • Sale of Services: 0.1%
PROS
- Company has a healthy return on capital (ROCE) of 26.3%
- Company has a good return on equity (ROE) track record: 3 Years ROE 26.0%
- Company generates healthy free cash flow
- Company comfortably covers its interest (7.7x coverage)
- Company converts assets efficiently - asset turnover of 3.1x
CONS
- Receivables are growing faster than sales - a possible quality concern
- Promoter holding has decreased over last 2 years: -3.0pp
- Total debt has risen sharply - up 180.6% year on year
- Operating margins have contracted to 3.0% from 6.6%
- Inventory has been piling up - inventory days up from 14 to 22
- Growth is decelerating - 3Y profit CAGR (-11.0%) trails the 5Y trend (15.5%)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | VAML | 437.10 | 0.00 | 170414.71 | 0.00 | 65970.00 | — | 213930.00 | — | 0.00 | 48.14 |
| 2. | NATIONALUM | 385.40 | 10.49 | 70783.79 | 2.98 | 2003.14 | 90.87 | 5302.38 | 39.28 | 39.71 | 51.08 |
| 3. | ARFIN | 82.47 | 75.44 | 1391.45 | 0.13 | 4.08 | 276.97 | 212.77 | 95.46 | 13.98 | 4.77 |
| 4. | MMP | 406.35 | 20.60 | 1032.24 | 0.49 | 13.70 | 353.19 | 232.60 | 26.89 | 10.57 | 10.17 |
| 5. | MAANALU | 118.25 | 928.51 | 709.32 | 0.00 | 3.10 | 13.55 | 231.86 | 9.79 | 10.76 | 2.32 |
| 6. | EUROBOND | 158.25 | 15.13 | 387.71 | 0.00 | 47.82 | 735.72 | 1198.13 | 1042.86 | 16.22 | 10.65 |
| 7. | MANAKALUCO | 37.12 | 0.00 | 243.26 | 0.13 | 28.51 | 1729.91 | 1395.90 | 938.51 | 10.52 | 9.60 |
| 8. | CENTEXT | 20.73 | 0.00 | 165.84 | 0.00 | 3.77 | 59.75 | 138.36 | 32.85 | 18.64 | 7.70 |
| 9. | HINDALUMI | 98.47 | 16.72 | 62.04 | 0.00 | 1.91 | -95.10 | 5.36 | 405.66 | -1.23 | 44.40 |
| 10. | GALPOWTEL | 17.13 | 0.00 | 15.18 | 0.00 | -1.44 | -111.76 | 0.00 | — | 5.41 | — |
| 11. | SORICH | — | — | — | — | — | — | — | — | 16.21 | — |
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 207 | 295 | 213 | 237 | 177 | 205 | 182 | 246 | 211 | 191 | 152 | 255 | 232 | |
| 194 | 284 | 202 | 228 | 172 | 198 | 177 | 238 | 206 | 183 | 146 | 253 | 229 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 4 | 2 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| 14 | 11 | 10 | 10 | 4 | 7 | 4 | 6 | 4 | 8 | 4 | 3 | 4 | |
| Tax % | 25.20% | 25.94% | 25.67% | 25.33% | 23.99% | 25.87% | 24.69% | 36.66% | 25.41% | 25.74% | 25.53% | 32.27% | 28.24% |
| Net Profit | 10 | 8 | 7 | 7 | 3 | 5 | 3 | 4 | 3 | 6 | 3 | 2 | 3 |
| 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | |
| Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 30 | 30 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 30 | 30 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
- 207
- 194
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 1
- Depreciation
- 1
- 14
- Tax %
- 25.20%
- Net Profit
- 10
- 2
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 295
- 284
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 1
- Depreciation
- 1
- 11
- Tax %
- 25.94%
- Net Profit
- 8
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 213
- 202
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 1
- Depreciation
- 1
- 10
- Tax %
- 25.67%
- Net Profit
- 7
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 237
- 228
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 1
- Depreciation
- 1
- 10
- Tax %
- 25.33%
- Net Profit
- 7
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 177
- 172
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 1
- 4
- Tax %
- 23.99%
- Net Profit
- 3
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 205
- 198
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 1
- 7
- Tax %
- 25.87%
- Net Profit
- 5
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 182
- 177
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 1
- 4
- Tax %
- 24.69%
- Net Profit
- 3
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 246
- 238
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 1
- Depreciation
- 2
- 6
- Tax %
- 36.66%
- Net Profit
- 4
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 211
- 206
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 1
- Depreciation
- 2
- 4
- Tax %
- 25.41%
- Net Profit
- 3
- 0
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 191
- 183
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 2
- Depreciation
- 2
- 8
- Tax %
- 25.74%
- Net Profit
- 6
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 152
- 146
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 1
- Depreciation
- 2
- 4
- Tax %
- 25.53%
- Net Profit
- 3
- 1
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 27
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 255
- 253
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 1
- Depreciation
- 2
- 3
- Tax %
- 32.27%
- Net Profit
- 2
- 0
- Equity Capital
- 30
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 30
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 232
- 229
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 1
- Depreciation
- 2
- 4
- Tax %
- 28.24%
- Net Profit
- 3
- 0
- Equity Capital
- 30
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 30
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 190 | 349 | 447 | 652 | 524 | 403 | 572 | 814 | 953 | 810 | 829 | |
| 185 | 341 | 434 | 634 | 512 | 378 | 539 | 743 | 908 | 785 | 812 | |
| Operating Profit | 6 | 13 | 17 | 23 | 16 | 27 | 38 | 76 | 52 | 30 | — |
| OPM % | 3 | 4 | 4 | 4 | 3 | 7 | 7 | 9 | 5 | 4 | — |
| Other Income | 1 | 5 | 5 | 5 | 4 | 2 | 5 | 5 | 8 | 5 | 10 |
| Interest | 4 | 6 | 6 | 6 | 5 | 4 | 5 | 5 | 4 | 3 | 5 |
| Depreciation | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 5 | 6 | 8 |
| 1 | 5 | 10 | 14 | 9 | 20 | 30 | 67 | 44 | 22 | 18 | |
| Tax % | 37 | 36 | 34 | 36 | 17 | 26 | 26 | 25 | 26 | 28 | 27 |
| Net Profit | 1 | 3 | 6 | 9 | 8 | 15 | 22 | 50 | 33 | 16 | 13 |
| EPS | 0 | 0 | 0 | 0 | 0 | 11 | 16 | 9 | 6 | 3 | — |
| Dividend Payout % | 28 | 10 | 11 | 7 | 9 | 5 | 6 | 8 | 0 | 0 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 0 | 1 | 1 | 2 | 1 | 3 | 4 | 9 | 6 | 3 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 0 | 1 | 1 | 2 | 1 | 3 | 4 | 9 | 6 | 3 | — |
- 190
- 185
- Operating Profit
- 6
- OPM %
- 3
- Other Income
- 1
- Interest
- 4
- Depreciation
- 1
- 1
- Tax %
- 37
- Net Profit
- 1
- EPS
- 0
- Dividend Payout %
- 28
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 0
- 349
- 341
- Operating Profit
- 13
- OPM %
- 4
- Other Income
- 5
- Interest
- 6
- Depreciation
- 2
- 5
- Tax %
- 36
- Net Profit
- 3
- EPS
- 0
- Dividend Payout %
- 10
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- 447
- 434
- Operating Profit
- 17
- OPM %
- 4
- Other Income
- 5
- Interest
- 6
- Depreciation
- 2
- 10
- Tax %
- 34
- Net Profit
- 6
- EPS
- 0
- Dividend Payout %
- 11
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- 652
- 634
- Operating Profit
- 23
- OPM %
- 4
- Other Income
- 5
- Interest
- 6
- Depreciation
- 2
- 14
- Tax %
- 36
- Net Profit
- 9
- EPS
- 0
- Dividend Payout %
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- 524
- 512
- Operating Profit
- 16
- OPM %
- 3
- Other Income
- 4
- Interest
- 5
- Depreciation
- 2
- 9
- Tax %
- 17
- Net Profit
- 8
- EPS
- 0
- Dividend Payout %
- 9
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- 403
- 378
- Operating Profit
- 27
- OPM %
- 7
- Other Income
- 2
- Interest
- 4
- Depreciation
- 3
- 20
- Tax %
- 26
- Net Profit
- 15
- EPS
- 11
- Dividend Payout %
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- 572
- 539
- Operating Profit
- 38
- OPM %
- 7
- Other Income
- 5
- Interest
- 5
- Depreciation
- 3
- 30
- Tax %
- 26
- Net Profit
- 22
- EPS
- 16
- Dividend Payout %
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- 814
- 743
- Operating Profit
- 76
- OPM %
- 9
- Other Income
- 5
- Interest
- 5
- Depreciation
- 4
- 67
- Tax %
- 25
- Net Profit
- 50
- EPS
- 9
- Dividend Payout %
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 9
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 9
- 953
- 908
- Operating Profit
- 52
- OPM %
- 5
- Other Income
- 8
- Interest
- 4
- Depreciation
- 5
- 44
- Tax %
- 26
- Net Profit
- 33
- EPS
- 6
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- 810
- 785
- Operating Profit
- 30
- OPM %
- 4
- Other Income
- 5
- Interest
- 3
- Depreciation
- 6
- 22
- Tax %
- 28
- Net Profit
- 16
- EPS
- 3
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- 829
- 812
- Operating Profit
- —
- OPM %
- —
- Other Income
- 10
- Interest
- 5
- Depreciation
- 8
- 18
- Tax %
- 27
- Net Profit
- 13
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 22%
- 5 Years:
- 9%
- 3 Years:
- 12%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 49%
- 5 Years:
- 15%
- 3 Years:
- -11%
STOCK PRICE CAGR
- 10 Years:
- 47%
- 5 Years:
- 26%
- 3 Years:
- 20%
- 1 Year:
- 11%
RETURN ON EQUITY
- 10 Years:
- 21%
- 5 Years:
- 27%
- 3 Years:
- 26%
- Last Year:
- 9%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 3 | 3 | 7 | 7 | 7 | 7 | 14 | 14 | 27 | 27 |
| 24 | 26 | 29 | 37 | 43 | 57 | 71 | 117 | 136 | 151 | |
| 52 | 65 | 37 | 50 | 27 | 69 | 62 | 54 | 31 | 74 | |
| Trade Payables | 3 | 2 | 32 | 19 | 4 | 14 | 11 | 30 | 21 | 20 |
| 8 | 9 | 9 | 13 | 11 | 13 | 14 | 10 | 10 | 27 | |
| Total Liabilities | 90 | 106 | 113 | 126 | 92 | 160 | 171 | 225 | 225 | 300 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 20 | 21 | 23 | 27 | 29 | 37 | 45 | 51 | 54 | 105 | |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 6 | |
| 16 | 16 | 10 | 11 | 16 | 33 | 37 | 35 | 40 | 58 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 104 | |
| Cash & Bank | 1 | 1 | 3 | 2 | 2 | 11 | 2 | 2 | 1 | 0 |
| 52 | 68 | 78 | 86 | 44 | 79 | 87 | 135 | 35 | 25 | |
| Total Assets | 90 | 106 | 113 | 126 | 92 | 160 | 171 | 225 | 225 | 300 |
| Total Debt | 55 | 68 | 40 | 53 | 30 | 72 | 65 | 55 | 32 | 90 |
| Net Working Capital | 11 | 13 | 18 | 22 | 25 | 32 | 44 | 81 | 90 | 86 |
| Contingent Liabilities | 4 | 2 | 16 | 13 | 13 | 14 | 5 | 14 | 14 | 11 |
| Book Value per Share | 79.65 | 87.82 | 52.28 | 64.22 | 74.16 | 94.75 | 62.40 | 96.35 | 30.15 | 32.99 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 5.00 | 5.00 |
| Total Debt | 55 | 68 | 40 | 53 | 30 | 72 | 65 | 55 | 32 | 90 |
| Net Working Capital | 11 | 13 | 18 | 22 | 25 | 32 | 44 | 81 | 90 | 86 |
| Contingent Liabilities | 4 | 2 | 16 | 13 | 13 | 14 | 5 | 14 | 14 | 11 |
| Book Value per Share | 79.65 | 87.82 | 52.28 | 64.22 | 74.16 | 94.75 | 62.40 | 96.35 | 30.15 | 32.99 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 5.00 | 5.00 |
- Equity Capital
- 3
- 24
- 52
- Trade Payables
- 3
- 8
- Total Liabilities
- 90
- 20
- Capital Work in Progress
- 0
- 0
- 16
- 0
- Cash & Bank
- 1
- 52
- Total Assets
- 90
- Total Debt
- 55
- Net Working Capital
- 11
- Contingent Liabilities
- 4
- Book Value per Share
- 79.65
- Face Value
- 10.00
- Total Debt
- 55
- Net Working Capital
- 11
- Contingent Liabilities
- 4
- Book Value per Share
- 79.65
- Face Value
- 10.00
- Equity Capital
- 3
- 26
- 65
- Trade Payables
- 2
- 9
- Total Liabilities
- 106
- 21
- Capital Work in Progress
- 0
- 0
- 16
- 0
- Cash & Bank
- 1
- 68
- Total Assets
- 106
- Total Debt
- 68
- Net Working Capital
- 13
- Contingent Liabilities
- 2
- Book Value per Share
- 87.82
- Face Value
- 10.00
- Total Debt
- 68
- Net Working Capital
- 13
- Contingent Liabilities
- 2
- Book Value per Share
- 87.82
- Face Value
- 10.00
- Equity Capital
- 7
- 29
- 37
- Trade Payables
- 32
- 9
- Total Liabilities
- 113
- 23
- Capital Work in Progress
- 0
- 0
- 10
- 0
- Cash & Bank
- 3
- 78
- Total Assets
- 113
- Total Debt
- 40
- Net Working Capital
- 18
- Contingent Liabilities
- 16
- Book Value per Share
- 52.28
- Face Value
- 10.00
- Total Debt
- 40
- Net Working Capital
- 18
- Contingent Liabilities
- 16
- Book Value per Share
- 52.28
- Face Value
- 10.00
- Equity Capital
- 7
- 37
- 50
- Trade Payables
- 19
- 13
- Total Liabilities
- 126
- 27
- Capital Work in Progress
- 0
- 0
- 11
- 0
- Cash & Bank
- 2
- 86
- Total Assets
- 126
- Total Debt
- 53
- Net Working Capital
- 22
- Contingent Liabilities
- 13
- Book Value per Share
- 64.22
- Face Value
- 10.00
- Total Debt
- 53
- Net Working Capital
- 22
- Contingent Liabilities
- 13
- Book Value per Share
- 64.22
- Face Value
- 10.00
- Equity Capital
- 7
- 43
- 27
- Trade Payables
- 4
- 11
- Total Liabilities
- 92
- 29
- Capital Work in Progress
- 0
- 0
- 16
- 0
- Cash & Bank
- 2
- 44
- Total Assets
- 92
- Total Debt
- 30
- Net Working Capital
- 25
- Contingent Liabilities
- 13
- Book Value per Share
- 74.16
- Face Value
- 10.00
- Total Debt
- 30
- Net Working Capital
- 25
- Contingent Liabilities
- 13
- Book Value per Share
- 74.16
- Face Value
- 10.00
- Equity Capital
- 7
- 57
- 69
- Trade Payables
- 14
- 13
- Total Liabilities
- 160
- 37
- Capital Work in Progress
- 0
- 0
- 33
- 0
- Cash & Bank
- 11
- 79
- Total Assets
- 160
- Total Debt
- 72
- Net Working Capital
- 32
- Contingent Liabilities
- 14
- Book Value per Share
- 94.75
- Face Value
- 10.00
- Total Debt
- 72
- Net Working Capital
- 32
- Contingent Liabilities
- 14
- Book Value per Share
- 94.75
- Face Value
- 10.00
- Equity Capital
- 14
- 71
- 62
- Trade Payables
- 11
- 14
- Total Liabilities
- 171
- 45
- Capital Work in Progress
- 0
- 0
- 37
- 0
- Cash & Bank
- 2
- 87
- Total Assets
- 171
- Total Debt
- 65
- Net Working Capital
- 44
- Contingent Liabilities
- 5
- Book Value per Share
- 62.40
- Face Value
- 10.00
- Total Debt
- 65
- Net Working Capital
- 44
- Contingent Liabilities
- 5
- Book Value per Share
- 62.40
- Face Value
- 10.00
- Equity Capital
- 14
- 117
- 54
- Trade Payables
- 30
- 10
- Total Liabilities
- 225
- 51
- Capital Work in Progress
- 1
- 1
- 35
- 0
- Cash & Bank
- 2
- 135
- Total Assets
- 225
- Total Debt
- 55
- Net Working Capital
- 81
- Contingent Liabilities
- 14
- Book Value per Share
- 96.35
- Face Value
- 10.00
- Total Debt
- 55
- Net Working Capital
- 81
- Contingent Liabilities
- 14
- Book Value per Share
- 96.35
- Face Value
- 10.00
- Equity Capital
- 27
- 136
- 31
- Trade Payables
- 21
- 10
- Total Liabilities
- 225
- 54
- Capital Work in Progress
- 2
- 5
- 40
- 89
- Cash & Bank
- 1
- 35
- Total Assets
- 225
- Total Debt
- 32
- Net Working Capital
- 90
- Contingent Liabilities
- 14
- Book Value per Share
- 30.15
- Face Value
- 5.00
- Total Debt
- 32
- Net Working Capital
- 90
- Contingent Liabilities
- 14
- Book Value per Share
- 30.15
- Face Value
- 5.00
- Equity Capital
- 27
- 151
- 74
- Trade Payables
- 20
- 27
- Total Liabilities
- 300
- 105
- Capital Work in Progress
- 0
- 6
- 58
- 104
- Cash & Bank
- 0
- 25
- Total Assets
- 300
- Total Debt
- 90
- Net Working Capital
- 86
- Contingent Liabilities
- 11
- Book Value per Share
- 32.99
- Face Value
- 5.00
- Total Debt
- 90
- Net Working Capital
- 86
- Contingent Liabilities
- 11
- Book Value per Share
- 32.99
- Face Value
- 5.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| -31 | -7 | 36 | -4 | 30 | -19 | 15 | 29 | 33 | 0 | |
| Cash from Investing | -1 | 1 | 1 | -3 | -2 | -12 | -7 | -10 | -6 | -54 |
| Cash from Financing | 32 | 6 | -35 | 6 | -28 | 38 | -14 | -19 | -27 | 54 |
| 1 | -0 | 2 | -1 | -0 | 6 | -6 | -0 | -0 | -0 | |
| Free Cash Flow | -32 | -7 | 33 | -11 | 26 | -31 | 4 | 19 | 25 | -54 |
| OCF / Net Profit | -50.83 | -2.26 | 5.62 | -0.47 | 4.03 | -1.32 | 0.69 | 0.58 | 1.02 | 0.01 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 9 | 10 | 21 | 7 | 43 | -38 |
| OCF / Net Profit | -50.83 | -2.26 | 5.62 | -0.47 | 4.03 | -1.32 | 0.69 | 0.58 | 1.02 | 0.01 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 9 | 10 | 21 | 7 | 43 | -38 |
- -31
- Cash from Investing
- -1
- Cash from Financing
- 32
- 1
- Free Cash Flow
- -32
- OCF / Net Profit
- -50.83
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -50.83
- Cumulative 5-Year FCF
- 0
- -7
- Cash from Investing
- 1
- Cash from Financing
- 6
- -0
- Free Cash Flow
- -7
- OCF / Net Profit
- -2.26
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -2.26
- Cumulative 5-Year FCF
- 0
- 36
- Cash from Investing
- 1
- Cash from Financing
- -35
- 2
- Free Cash Flow
- 33
- OCF / Net Profit
- 5.62
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 5.62
- Cumulative 5-Year FCF
- 0
- -4
- Cash from Investing
- -3
- Cash from Financing
- 6
- -1
- Free Cash Flow
- -11
- OCF / Net Profit
- -0.47
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.47
- Cumulative 5-Year FCF
- 0
- 30
- Cash from Investing
- -2
- Cash from Financing
- -28
- -0
- Free Cash Flow
- 26
- OCF / Net Profit
- 4.03
- Cumulative 5-Year FCF
- 9
- OCF / Net Profit
- 4.03
- Cumulative 5-Year FCF
- 9
- -19
- Cash from Investing
- -12
- Cash from Financing
- 38
- 6
- Free Cash Flow
- -31
- OCF / Net Profit
- -1.32
- Cumulative 5-Year FCF
- 10
- OCF / Net Profit
- -1.32
- Cumulative 5-Year FCF
- 10
- 15
- Cash from Investing
- -7
- Cash from Financing
- -14
- -6
- Free Cash Flow
- 4
- OCF / Net Profit
- 0.69
- Cumulative 5-Year FCF
- 21
- OCF / Net Profit
- 0.69
- Cumulative 5-Year FCF
- 21
- 29
- Cash from Investing
- -10
- Cash from Financing
- -19
- -0
- Free Cash Flow
- 19
- OCF / Net Profit
- 0.58
- Cumulative 5-Year FCF
- 7
- OCF / Net Profit
- 0.58
- Cumulative 5-Year FCF
- 7
- 33
- Cash from Investing
- -6
- Cash from Financing
- -27
- -0
- Free Cash Flow
- 25
- OCF / Net Profit
- 1.02
- Cumulative 5-Year FCF
- 43
- OCF / Net Profit
- 1.02
- Cumulative 5-Year FCF
- 43
- 0
- Cash from Investing
- -54
- Cash from Financing
- 54
- -0
- Free Cash Flow
- -54
- OCF / Net Profit
- 0.01
- Cumulative 5-Year FCF
- -38
- OCF / Net Profit
- 0.01
- Cumulative 5-Year FCF
- -38
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 1.79 | 9.66 | 9.49 | 13.56 | 11.17 | 21.89 | 16.26 | 36.96 | 6.06 | 2.87 |
| Book Value (₹) | 79.65 | 87.82 | 52.28 | 64.22 | 74.16 | 94.75 | 62.40 | 96.35 | 30.15 | 32.99 |
| Dividend per Share (₹) | 0.50 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 3.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 0.38 | 0.90 | 1.50 | 2.09 | 1.85 | 3.33 | 4.71 | 10.07 | 6.92 | 3.89 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 3.15% | 3.58% | 3.83% | 3.50% | 3.02% | 6.60% | 6.56% | 9.32% | 4.60% | 3.05% |
| Net Margin % | 0.31% | 0.91% | 1.42% | 1.40% | 1.40% | 3.62% | 3.78% | 6.09% | 3.38% | 1.88% |
| ROE % | 2.26% | 11.54% | 19.74% | 23.29% | 16.14% | 25.91% | 29.62% | 46.56% | 22.33% | 9.08% |
| ROCE % | 7.48% | 12.46% | 18.08% | 24.33% | 15.66% | 21.98% | 24.25% | 43.00% | 25.05% | 10.76% |
| 0.78% | 3.34% | 5.86% | 7.67% | 6.94% | 11.73% | 13.25% | 25.22% | 14.56% | 5.91% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 56 | 52 | 52 | 42 | 41 | 45 | 42 | 42 | 39 | 43 |
| Inventory Days | 31 | 16 | 10 | 6 | 9 | 22 | 22 | 16 | 14 | 22 |
| Payable Days | 12 | 2 | 15 | 15 | 9 | 9 | 10 | 12 | 11 | 11 |
| 74 | 66 | 46 | 32 | 41 | 57 | 55 | 46 | 41 | 54 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 2.06x | 2.29x | 1.13x | 1.21x | 0.59x | 1.13x | 0.77x | 0.42x | 0.20x | 0.50x |
| Interest Coverage (x) | 1.25x | 1.84x | 2.66x | 3.24x | 2.98x | 6.12x | 7.09x | 14.55x | 12.94x | 7.65x |
| 1.19x | 1.19x | 1.25x | 1.29x | 1.71x | 1.36x | 1.55x | 1.90x | 2.55x | 1.83x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 72.22% | 83.43% | 28.05% | 45.83% | -19.60% | -23.14% | 42.05% | 42.21% | 17.10% | -14.99% |
| Operating Profit Growth % | 36.99% | 105.32% | 35.41% | 32.41% | -29.26% | 65.92% | 41.35% | 100.64% | -31.54% | -41.88% |
| Net Profit Growth % | 114.57% | 440.44% | 96.47% | 42.90% | -17.67% | 95.97% | 48.55% | 127.36% | -34.46% | -52.65% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -83.62% | -52.65% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 22.66x | 26.74x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 4.55x | 2.32x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 14.78x | 16.56x |
- EPS (₹)
- 1.79
- Book Value (₹)
- 79.65
- Dividend per Share (₹)
- 0.50
- Cash EPS (₹)
- 0.38
- Operating Margin %
- 3.15%
- Net Margin %
- 0.31%
- ROE %
- 2.26%
- ROCE %
- 7.48%
- 0.78%
- Debtor Days
- 56
- Inventory Days
- 31
- Payable Days
- 12
- 74
- Debt to Equity (x)
- 2.06x
- Interest Coverage (x)
- 1.25x
- 1.19x
- Revenue Growth %
- 72.22%
- Operating Profit Growth %
- 36.99%
- Net Profit Growth %
- 114.57%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 9.66
- Book Value (₹)
- 87.82
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 0.90
- Operating Margin %
- 3.58%
- Net Margin %
- 0.91%
- ROE %
- 11.54%
- ROCE %
- 12.46%
- 3.34%
- Debtor Days
- 52
- Inventory Days
- 16
- Payable Days
- 2
- 66
- Debt to Equity (x)
- 2.29x
- Interest Coverage (x)
- 1.84x
- 1.19x
- Revenue Growth %
- 83.43%
- Operating Profit Growth %
- 105.32%
- Net Profit Growth %
- 440.44%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 9.49
- Book Value (₹)
- 52.28
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 1.50
- Operating Margin %
- 3.83%
- Net Margin %
- 1.42%
- ROE %
- 19.74%
- ROCE %
- 18.08%
- 5.86%
- Debtor Days
- 52
- Inventory Days
- 10
- Payable Days
- 15
- 46
- Debt to Equity (x)
- 1.13x
- Interest Coverage (x)
- 2.66x
- 1.25x
- Revenue Growth %
- 28.05%
- Operating Profit Growth %
- 35.41%
- Net Profit Growth %
- 96.47%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 13.56
- Book Value (₹)
- 64.22
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 2.09
- Operating Margin %
- 3.50%
- Net Margin %
- 1.40%
- ROE %
- 23.29%
- ROCE %
- 24.33%
- 7.67%
- Debtor Days
- 42
- Inventory Days
- 6
- Payable Days
- 15
- 32
- Debt to Equity (x)
- 1.21x
- Interest Coverage (x)
- 3.24x
- 1.29x
- Revenue Growth %
- 45.83%
- Operating Profit Growth %
- 32.41%
- Net Profit Growth %
- 42.90%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 11.17
- Book Value (₹)
- 74.16
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 1.85
- Operating Margin %
- 3.02%
- Net Margin %
- 1.40%
- ROE %
- 16.14%
- ROCE %
- 15.66%
- 6.94%
- Debtor Days
- 41
- Inventory Days
- 9
- Payable Days
- 9
- 41
- Debt to Equity (x)
- 0.59x
- Interest Coverage (x)
- 2.98x
- 1.71x
- Revenue Growth %
- -19.60%
- Operating Profit Growth %
- -29.26%
- Net Profit Growth %
- -17.67%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 21.89
- Book Value (₹)
- 94.75
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 3.33
- Operating Margin %
- 6.60%
- Net Margin %
- 3.62%
- ROE %
- 25.91%
- ROCE %
- 21.98%
- 11.73%
- Debtor Days
- 45
- Inventory Days
- 22
- Payable Days
- 9
- 57
- Debt to Equity (x)
- 1.13x
- Interest Coverage (x)
- 6.12x
- 1.36x
- Revenue Growth %
- -23.14%
- Operating Profit Growth %
- 65.92%
- Net Profit Growth %
- 95.97%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 16.26
- Book Value (₹)
- 62.40
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 4.71
- Operating Margin %
- 6.56%
- Net Margin %
- 3.78%
- ROE %
- 29.62%
- ROCE %
- 24.25%
- 13.25%
- Debtor Days
- 42
- Inventory Days
- 22
- Payable Days
- 10
- 55
- Debt to Equity (x)
- 0.77x
- Interest Coverage (x)
- 7.09x
- 1.55x
- Revenue Growth %
- 42.05%
- Operating Profit Growth %
- 41.35%
- Net Profit Growth %
- 48.55%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 36.96
- Book Value (₹)
- 96.35
- Dividend per Share (₹)
- 3.00
- Cash EPS (₹)
- 10.07
- Operating Margin %
- 9.32%
- Net Margin %
- 6.09%
- ROE %
- 46.56%
- ROCE %
- 43.00%
- 25.22%
- Debtor Days
- 42
- Inventory Days
- 16
- Payable Days
- 12
- 46
- Debt to Equity (x)
- 0.42x
- Interest Coverage (x)
- 14.55x
- 1.90x
- Revenue Growth %
- 42.21%
- Operating Profit Growth %
- 100.64%
- Net Profit Growth %
- 127.36%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 6.06
- Book Value (₹)
- 30.15
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 6.92
- Operating Margin %
- 4.60%
- Net Margin %
- 3.38%
- ROE %
- 22.33%
- ROCE %
- 25.05%
- 14.56%
- Debtor Days
- 39
- Inventory Days
- 14
- Payable Days
- 11
- 41
- Debt to Equity (x)
- 0.20x
- Interest Coverage (x)
- 12.94x
- 2.55x
- Revenue Growth %
- 17.10%
- Operating Profit Growth %
- -31.54%
- Net Profit Growth %
- -34.46%
- -83.62%
- P/E (x)
- 22.66x
- P/B (x)
- 4.55x
- Dividend Yield %
- 0.00%
- 14.78x
- EPS (₹)
- 2.87
- Book Value (₹)
- 32.99
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 3.89
- Operating Margin %
- 3.05%
- Net Margin %
- 1.88%
- ROE %
- 9.08%
- ROCE %
- 10.76%
- 5.91%
- Debtor Days
- 43
- Inventory Days
- 22
- Payable Days
- 11
- 54
- Debt to Equity (x)
- 0.50x
- Interest Coverage (x)
- 7.65x
- 1.83x
- Revenue Growth %
- -14.99%
- Operating Profit Growth %
- -41.88%
- Net Profit Growth %
- -52.65%
- -52.65%
- P/E (x)
- 26.74x
- P/B (x)
- 2.32x
- Dividend Yield %
- 0.00%
- 16.56x
Documents
Announcements
- Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-19 - Maan Aluminium Limited has informed the Exchange about Transcript
- Copy of Newspaper Publication
2026-08-15 - Maan Aluminium Limited has informed the Exchange about Copy of Newspaper Publication
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Aug 2026
Jun 2026
Feb 2026

