Manomay Tex Intrinsic Value
Manomay Tex (MANOMAY) median intrinsic value is ₹130.56 from 9 valuation models (range ₹81–₹316), vs current price ₹203.55 — -35.9% downside (Trading Above Calculated Value), margin of safety -55.9%. Read MANOMAY ex-dividend dates for the complete payout history and dividend yield track record.
MANOMAY Valuation Methods Summary — DCF, Graham Number & P/E
Manomay Tex intrinsic value across 9 models vs current price ₹203.55 — upside/downside and value range per method. Analyse MANOMAY promoter holding to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹130.56 | ₹104.45 - ₹156.67 | -35.9% | EPS: ₹10.88, Sector P/E: 12x |
| Book Value Method | asset | ₹95.00 | ₹85.50 - ₹104.50 | -53.3% | Book Value/Share: ₹95.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹316.00 | ₹284.40 - ₹347.60 | +55.2% | Revenue/Share: ₹395.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹280.00 | ₹252.00 - ₹308.00 | +37.6% | EBITDA: ₹84.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹81.42 | ₹65.14 - ₹97.70 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹173.93 | ₹156.54 - ₹191.32 | -14.6% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹89.12 | ₹80.21 - ₹98.03 | -56.2% | Revenue Growth: 4.8%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹126.67 | ₹114.00 - ₹139.34 | -37.8% | ROE: 11.1%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹152.50 | ₹137.25 - ₹167.75 | -25.1% | EPS: ₹10.88, BVPS: ₹95.00 |
MANOMAY Intrinsic Value vs Market Price — All Valuation Models
Manomay Tex fair value range ₹81–₹316 vs current market price ₹203.55 across 9 valuation models. For current market price and key ratios, visit Manomay Tex stock price NSE.
MANOMAY Intrinsic Value Analysis — Undervalued or Overvalued?
Manomay Tex median intrinsic value ₹130.56, current price ₹203.55 — Trading Above Calculated Value by 35.9%, margin of safety -55.9%.
What is the intrinsic value of MANOMAY?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Manomay Tex (MANOMAY) is ₹130.56 (median value). With the current market price of ₹203.55, this represents a -35.9% variance from our estimated fair value.
The valuation range spans from ₹81.42 to ₹316.00, indicating ₹81.42 - ₹316.00.
Is MANOMAY undervalued or overvalued?
Based on our multi-method analysis, Manomay Tex (MANOMAY) appears to be trading above calculated value by approximately 35.9%.
MANOMAY Financial Health — Key Ratios vs Industry Benchmarks
Manomay Tex financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.62 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.1% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.05x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
MANOMAY Cash Flow Quality — Operating & Free Cash Flow
Manomay Tex operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹4 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹13 Cr | ₹-69 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹12 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹-9 Cr | ₹-24 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-1 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |