Manorama Industries Limited
Manorama Industries Limited manufactures, processes, and supplies specialty fats and butters from tree-borne, and plant-based seeds worldwide. The company offers shea butter and fat, sal butter, sal fat, shea oil, sal oil, sal stearine, shea stearine, mango butter and fat, mango oil, mango stearine, kokum butter and oil, mowrah fat, and de-oiled cakes, as well as cocoa, mowrah, and phulwara butter. It also provides organic castor, neem, karanja, moringa, and rice bran oil; and organic glycerine. In addition, the company trades in rice, wheat, sugar, raw cotton, cotton linter, maize/corn, soy meal, cotton seed meal, rice bran meal, sesame, sorghum yellow and white jawar, safflower, niger seeds, cassia tora, medicinal herbs, etc. Further, it offers value-added tailor made products to form the ingredients of cocoa butter equivalents. Its products are used in bakery, plant based food, chocolate and confectionery, technical products, culinary and savory, and animal nutrition industries. The company was incorporated in 2005 and is based in Raipur, India.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Strong 5-year revenue CAGR of 19.4%
Concerns0
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 10 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ771.00 Cr | β | βΉ112.00 Cr | β | β | 24.2% | 68.7% | 180.0% |
| Mar 2024 | βΉ457.00 Cr | β | βΉ40.00 Cr | β | β | 11.9% | 30.2% | 33.3% |
| Mar 2023 | βΉ351.00 Cr | β | βΉ30.00 Cr | β | β | 10.1% | 25.8% | 25.0% |
| Mar 2022 | βΉ279.00 Cr | β | βΉ24.00 Cr | β | β | 9.0% | 37.4% | 60.0% |
| Mar 2021 | βΉ203.00 Cr | β | βΉ15.00 Cr | β | β | 10.3% | 8.0% | -34.8% |
| Mar 2020 | βΉ188.00 Cr | β | βΉ23.00 Cr | β | β | 18.1% | 84.3% | 21.1% |
| Mar 2019 | βΉ102.00 Cr | β | βΉ19.00 Cr | β | β | 18.3% | -51.4% | 90.0% |
| Mar 2018 | βΉ210.00 Cr | β | βΉ10.00 Cr | β | β | 40.0% | 44.8% | 900.0% |
| Mar 2017 | βΉ145.00 Cr | β | βΉ1.00 Cr | β | β | 7.1% | 10.7% | 0.0% |
| Mar 2016 | βΉ131.00 Cr | β | βΉ1.00 Cr | β | β | 7.7% | -1.5% | 0.0% |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 1,055 |
| Total Expenses | 769 |
| EBIT / Operating Profit | 286 |
| OPM % | 27% |
| Other Income | 17 |
| Finance Costs | 40 |
| Depreciation & Amortisation | 24 |
| Profit Before Tax | 238 |
| Tax % | - |
| Net Profit / PAT | 177 |
| EPS (βΉ) | 29.71 |
| Dividend Payout % | - |
Peer Comparison
Consumer Staples sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| Manorama Industries Limitedthis co. | βΉ7.89 K Cr | βΉ771.00 Cr | 44.50 | 13.84 | 93.36 | 68.7% |
| Hindustan Unilever Ltd. | βΉ5.61 L Cr | βΉ61.47 K Cr | 53.40 | 11.49 | 37.10 | 1.7% |
| ITC Ltd | βΉ4.19 L Cr | βΉ69.32 K Cr | 21.10 | 6.11 | 15.06 | 10.7% |
| Nestle India Ltd. | βΉ2.55 L Cr | βΉ20.20 K Cr | 85.10 | 55.65 | β | -17.2% |
| Varun Beverages Limited | βΉ1.69 L Cr | βΉ14.56 K Cr | 64.60 | 9.38 | β | 13.6% |
| Britannia Industries Ltd. | βΉ1.43 L Cr | βΉ17.30 K Cr | 62.00 | 43.51 | 43.95 | 6.9% |
| Godrej Consumer Products Ltd. | βΉ1.27 L Cr | βΉ8.91 K Cr | 97.10 | 15.72 | 83.11 | 5.9% |
| Industry Average | β | βΉ9.28 K Cr | 82.79 | 12.12 | 49.12 | 9.9% |