Maan Aluminium Ltd

NSE: MAANALU BSE: 532906

₹98.06

+8.31 (9.26%)

Wed, 04 Nov 2026, 02:31 pm

MTF 5xInvest in Maan Aluminium Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)542.38

PE Ratio40.08

Dividend0

Non-Energy Minerals

Aluminum

24.5K

Maan Aluminium Income Statement

Income Statement Balance Sheet Cashflow

Particulars	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	359.91M	396.87M	413.89M	704.67M	1.29B	1.15B	912.71M	1.02B	1.10B	1.89B	3.49B	4.47B	6.52B	5.24B	4.03B	5.72B	8.14B	9.53B	8.10B
Gross profit	11.60M	17.46M	32.54M	53.02M	36.80M	34.18M	49.79M	51.91M	39.63M	60.92M	127.80M	214.30M	246.49M	205.88M	345.22M	602.13M	1.28B	704.11M	449.56M
Operating expenses (excl. COGS)	-19.05M	-17.52M	-24.88M	-34.68M	-18.54M	-21.52M	-36.89M	-35.41M	-20.76M	-26.04M	-61.75M	-102.47M	-84.28M	-105.07M	-127.23M	-301.95M	-605.84M	-303.15M	-211.59M
Selling/general/admin expenses, total	—	—	-24.79M	-34.68M	-18.54M	-21.18M	-34.96M	-35.00M	-20.23M	-27.99M	-53.24M	-96.53M	-80.64M	-104.36M	-125.15M	-301.44M	-603.49M	-301.15M	-211.09M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	0	0	—	—	—	—	—
Selling/general/admin expenses, other	—	—	-24.79M	-34.68M	-18.54M	-21.18M	-34.96M	-35.00M	-20.23M	-27.99M	-53.24M	-96.53M	-80.64M	-104.36M	-125.15M	-301.44M	-603.49M	-301.15M	-211.09M
Other operating expenses, total	-19.05M	-17.52M	-88.40K	0	0	-342.94K	-1.93M	-417.13K	-524.26K	1.95M	-8.51M	-5.94M	-3.63M	-708.90K	-2.08M	-510.00K	-2.34M	-2.00M	-500.00K
Operating income	-7.45M	-53.45K	7.66M	18.34M	18.26M	12.66M	12.90M	16.49M	18.87M	34.88M	66.04M	111.83M	162.21M	100.82M	217.99M	300.19M	673.66M	400.96M	237.98M
Non-operating income, total	32.43M	25.18M	3.21M	6.27M	-3.36M	-6.99M	-6.22M	-12.80M	-14.59M	-25.35M	-14.95M	-14.14M	-18.26M	-9.33M	-19.25M	-2.69M	-3.33M	38.77M	-21.49M
Interest expense, net of interest capitalized	-7.48M	-3.34M	-4.60M	-3.86M	-9.02M	-5.06M	-9.74M	-22.29M	-23.71M	-34.94M	-61.07M	-58.68M	-64.33M	-46.26M	-38.82M	-48.83M	-49.47M	-36.84M	-32.53M
Interest capitalized	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	39.91M	28.52M	7.81M	10.13M	5.66M	-1.79M	3.51M	9.58M	9.12M	9.59M	46.12M	44.55M	46.07M	36.93M	19.57M	46.15M	46.14M	75.61M	11.04M
Non-operating interest income	2.77M	381.10K	610.41K	598.41K	1.03M	3.33M	4.77M	4.30M	4.24M	10.78M	40.87M	38.32M	39.78M	26.19M	13.64M	9.14M	14.06M	44.93M	23.17M
Miscellaneous non-operating expense	37.14M	28.14M	7.20M	9.53M	4.63M	-5.13M	-1.25M	5.28M	4.87M	-1.19M	5.25M	6.23M	6.29M	10.75M	5.93M	37.00M	32.08M	30.67M	-12.12M
Unusual income/expense	—	—	—	—	—	-140.70K	—	-93.36K	—	—	—	—	0	0	0	0	0	0	0
Pretax income	24.98M	25.13M	10.87M	24.61M	14.90M	5.67M	6.68M	3.69M	4.28M	9.53M	51.09M	97.69M	143.96M	91.49M	198.74M	297.50M	670.33M	439.73M	216.49M
Taxes	-8.40M	-8.61M	-5.04M	-7.05M	-6.47M	-1.64M	-2.71M	481.46K	-1.46M	-3.49M	-18.43M	-33.52M	-52.25M	-15.98M	-50.78M	-77.71M	-170.62M	-112.23M	-61.42M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	16.59M	16.52M	5.83M	17.57M	8.43M	4.02M	3.97M	4.17M	2.82M	6.04M	32.66M	64.18M	91.71M	75.50M	147.96M	219.79M	499.71M	327.49M	155.07M
Net income	16.59M	16.52M	5.83M	17.57M	8.43M	4.02M	3.97M	4.17M	2.82M	6.04M	32.66M	64.18M	91.71M	75.50M	147.96M	219.79M	499.71M	327.49M	155.07M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	16.59M	16.52M	5.83M	17.57M	8.43M	4.02M	3.97M	4.17M	2.82M	6.04M	32.66M	64.18M	91.71M	75.50M	147.96M	219.79M	499.71M	327.49M	155.07M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	909.90K	8.89M	18.89M	30.77M	32.16M	27.52M	30.64M	38.61M	33.08M	49.20M	81.98M	128.91M	183.60M	125.53M	249.99M	334.87M	718.32M	447.77M	293.15M
EBIT	-7.45M	-53.45K	7.66M	18.34M	18.26M	12.66M	12.90M	16.49M	18.87M	34.88M	66.04M	111.83M	162.21M	100.82M	217.99M	300.19M	673.66M	400.96M	237.98M
Total operating expenses	-367.36M	-396.93M	-406.22M	-686.33M	-1.27B	-1.13B	-899.81M	-1.01B	-1.08B	-1.86B	-3.43B	-4.36B	-6.36B	-5.14B	-3.81B	-5.42B	-7.46B	-9.13B	-7.86B
Prepaid expenses	54.95K	60.23K	173.37K	—	839.29K	10.77M	4.20M	447.44K	1.14M	7.06M	5.40M	3.04M	4.41M	4.00M	5.52M	3.35M	3.12M	2.58M	3.82M
Deferred income, current	—	—	—	—	—	—	—	6.55M	—	—	18.72M	3.99M	—	—	29.92M	25.04M	17.01M	11.56M	17.94M
Capital and operating lease obligations	—	—	—	—	0	0	0	0	0	0	0	3.21M	6.03M	6.03M	6.13M	5.08M	6.00M	4.86M	4.84M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	—	—	16.66M	16.35M	16.66M	16.70M	15.51M	17.74M	21.47M	24.47M	31.54M	25.06M	28.02M	31.38M	34.18M	37.69M	47.68M
Deferred income, non-current	—	—	—	—	—	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	-3.95M	0	—	-3.94M	0	0	0	0	0	-6.10M	-8.15M	-8.15M	-8.15M	-6.76M	-13.52M	-40.56M	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	359.91M	396.87M	413.89M	704.67M	1.29B	1.15B	912.71M	1.02B	1.10B	1.89B	3.49B	4.47B	6.52B	5.24B	4.03B	5.72B	8.14B	9.53B	8.10B
Gross profit	11.60M	17.46M	32.54M	53.02M	36.80M	34.18M	49.79M	51.91M	39.63M	60.92M	127.80M	214.30M	246.49M	205.88M	345.22M	602.13M	1.28B	704.11M	449.56M
Operating expenses (excl. COGS)	-19.05M	-17.52M	-24.88M	-34.68M	-18.54M	-21.52M	-36.89M	-35.41M	-20.76M	-26.04M	-61.75M	-102.47M	-84.28M	-105.07M	-127.23M	-301.95M	-605.84M	-303.15M	-211.59M
Selling/general/admin expenses, total	—	—	-24.79M	-34.68M	-18.54M	-21.18M	-34.96M	-35.00M	-20.23M	-27.99M	-53.24M	-96.53M	-80.64M	-104.36M	-125.15M	-301.44M	-603.49M	-301.15M	-211.09M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	0	0	—	—	—	—	—
Selling/general/admin expenses, other	—	—	-24.79M	-34.68M	-18.54M	-21.18M	-34.96M	-35.00M	-20.23M	-27.99M	-53.24M	-96.53M	-80.64M	-104.36M	-125.15M	-301.44M	-603.49M	-301.15M	-211.09M
Other operating expenses, total	-19.05M	-17.52M	-88.40K	0	0	-342.94K	-1.93M	-417.13K	-524.26K	1.95M	-8.51M	-5.94M	-3.63M	-708.90K	-2.08M	-510.00K	-2.34M	-2.00M	-500.00K
Operating income	-7.45M	-53.45K	7.66M	18.34M	18.26M	12.66M	12.90M	16.49M	18.87M	34.88M	66.04M	111.83M	162.21M	100.82M	217.99M	300.19M	673.66M	400.96M	237.98M
Non-operating income, total	32.43M	25.18M	3.21M	6.27M	-3.36M	-6.99M	-6.22M	-12.80M	-14.59M	-25.35M	-14.95M	-14.14M	-18.26M	-9.33M	-19.25M	-2.69M	-3.33M	38.77M	-21.49M
Interest expense, net of interest capitalized	-7.48M	-3.34M	-4.60M	-3.86M	-9.02M	-5.06M	-9.74M	-22.29M	-23.71M	-34.94M	-61.07M	-58.68M	-64.33M	-46.26M	-38.82M	-48.83M	-49.47M	-36.84M	-32.53M
Interest capitalized	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	39.91M	28.52M	7.81M	10.13M	5.66M	-1.79M	3.51M	9.58M	9.12M	9.59M	46.12M	44.55M	46.07M	36.93M	19.57M	46.15M	46.14M	75.61M	11.04M
Non-operating interest income	2.77M	381.10K	610.41K	598.41K	1.03M	3.33M	4.77M	4.30M	4.24M	10.78M	40.87M	38.32M	39.78M	26.19M	13.64M	9.14M	14.06M	44.93M	23.17M
Miscellaneous non-operating expense	37.14M	28.14M	7.20M	9.53M	4.63M	-5.13M	-1.25M	5.28M	4.87M	-1.19M	5.25M	6.23M	6.29M	10.75M	5.93M	37.00M	32.08M	30.67M	-12.12M
Unusual income/expense	—	—	—	—	—	-140.70K	—	-93.36K	—	—	—	—	0	0	0	0	0	0	0
Pretax income	24.98M	25.13M	10.87M	24.61M	14.90M	5.67M	6.68M	3.69M	4.28M	9.53M	51.09M	97.69M	143.96M	91.49M	198.74M	297.50M	670.33M	439.73M	216.49M
Taxes	-8.40M	-8.61M	-5.04M	-7.05M	-6.47M	-1.64M	-2.71M	481.46K	-1.46M	-3.49M	-18.43M	-33.52M	-52.25M	-15.98M	-50.78M	-77.71M	-170.62M	-112.23M	-61.42M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	16.59M	16.52M	5.83M	17.57M	8.43M	4.02M	3.97M	4.17M	2.82M	6.04M	32.66M	64.18M	91.71M	75.50M	147.96M	219.79M	499.71M	327.49M	155.07M
Net income	16.59M	16.52M	5.83M	17.57M	8.43M	4.02M	3.97M	4.17M	2.82M	6.04M	32.66M	64.18M	91.71M	75.50M	147.96M	219.79M	499.71M	327.49M	155.07M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	16.59M	16.52M	5.83M	17.57M	8.43M	4.02M	3.97M	4.17M	2.82M	6.04M	32.66M	64.18M	91.71M	75.50M	147.96M	219.79M	499.71M	327.49M	155.07M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	909.90K	8.89M	18.89M	30.77M	32.16M	27.52M	30.64M	38.61M	33.08M	49.20M	81.98M	128.91M	183.60M	125.53M	249.99M	334.87M	718.32M	447.77M	293.15M
EBIT	-7.45M	-53.45K	7.66M	18.34M	18.26M	12.66M	12.90M	16.49M	18.87M	34.88M	66.04M	111.83M	162.21M	100.82M	217.99M	300.19M	673.66M	400.96M	237.98M
Total operating expenses	-367.36M	-396.93M	-406.22M	-686.33M	-1.27B	-1.13B	-899.81M	-1.01B	-1.08B	-1.86B	-3.43B	-4.36B	-6.36B	-5.14B	-3.81B	-5.42B	-7.46B	-9.13B	-7.86B
Prepaid expenses	54.95K	60.23K	173.37K	—	839.29K	10.77M	4.20M	447.44K	1.14M	7.06M	5.40M	3.04M	4.41M	4.00M	5.52M	3.35M	3.12M	2.58M	3.82M
Deferred income, current	—	—	—	—	—	—	—	6.55M	—	—	18.72M	3.99M	—	—	29.92M	25.04M	17.01M	11.56M	17.94M
Capital and operating lease obligations	—	—	—	—	0	0	0	0	0	0	0	3.21M	6.03M	6.03M	6.13M	5.08M	6.00M	4.86M	4.84M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	—	—	16.66M	16.35M	16.66M	16.70M	15.51M	17.74M	21.47M	24.47M	31.54M	25.06M	28.02M	31.38M	34.18M	37.69M	47.68M
Deferred income, non-current	—	—	—	—	—	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	-3.95M	0	—	-3.94M	0	0	0	0	0	-6.10M	-8.15M	-8.15M	-8.15M	-6.76M	-13.52M	-40.56M	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0