Manor Estates & Industries Ltd

NSE: BSE: 526115

₹9.95

(4.85%)

Sun, 05 Jul 2026, 04:52 am

MTF 5xInvest in Manor Estates & Industries Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)7.82

PE Ratio0

Dividend0

Consumer Non-Durables

Apparel/Footwear

24.5K

Manor Estates & Industries Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-1.21M	-1.77M	-1.94M	-1.43M	-1.12M	-1.17M	-533	-200	-895	-935	-2.62K	-954	-207	—	-3.00K	-1.00K	—
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	73.01M	71.84M	72.49M	64.31M	55.53M	31.80M	25.42M	25.36M	26.20M	20.14M	24.74M	30.31M	17.67M	1.77M	1.51M	1.52M	37.80M
Total current assets	33.94M	38.40M	39.82M	36.31M	30.67M	10.39M	4.20M	4.18M	5.02M	4.20M	4.27M	12.04M	1.97M	1.70M	1.45M	1.48M	36.78M
Cash and short term investments	3.37M	1.96M	2.51M	2.48M	300.18K	530.11K	20.07K	6.99K	36.38K	9.57K	29.56K	8.62M	438.34K	300.00K	16.00K	9.00K	15.09M
Cash & equivalents	1.58M	553.67K	1.10M	1.46M	297.12K	527.05K	20.07K	6.99K	36.38K	9.57K	29.56K	8.62M	438.34K	300.00K	16.00K	9.00K	15.09M
Short term investments	1.79M	1.40M	1.42M	1.02M	3.06K	3.06K	0	0	0	0	0	0	0	0	0	0	0
Total receivables, net	9.48M	9.16M	10.26M	6.36M	6.42M	6.42M	382.88K	382.88K	382.88K	36.70K	36.70K	93.57K	5.99K	14.00K	38.00K	83.00K	850.00K
Accounts receivable - trade, net	7.89M	5.94M	7.94M	4.05M	4.34M	4.44M	—	—	—	—	—	—	—	—	—	—	—
Other receivables	1.60M	3.21M	2.32M	2.31M	2.08M	1.98M	—	—	—	—	—	—	—	—	—	—	—
Total inventory	20.53M	26.66M	26.59M	27.07M	23.51M	3.28M	3.28M	3.28M	3.21M	3.20M	3.18M	3.18M	1.37M	1.31M	1.31M	1.31M	20.82M
Other current assets, total	455.37K	455.37K	260.10K	260.10K	299.32K	17.35K	375.69K	375.69K	1.25M	954.21K	954.21K	76.37K	76.37K	76.00K	75.00K	76.00K	—
Total non-current assets	39.07M	33.44M	32.66M	27.99M	24.86M	21.41M	21.22M	21.18M	21.18M	15.94M	20.47M	18.27M	15.71M	75.00K	60.00K	44.00K	1.02M
Long term investments	921.19K	236.24K	2.39M	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Note receivable - long term	—	—	—	—	0	0	0	0	—	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	921.19K	236.24K	2.39M	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net property/plant/equipment	38.15M	33.20M	30.27M	27.99M	24.86M	21.41M	21.22M	21.18M	21.18M	15.94M	20.47M	18.27M	15.71M	76.00K	60.00K	44.00K	1.02M
Gross property/plant/equipment	73.10M	71.00M	71.27M	71.01M	71.01M	53.34M	53.34M	53.34M	53.34M	42.69M	50.93M	43.32M	39.55M	82.00K	82.00K	82.00K	1.16M
Deferred tax assets	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Net intangible assets	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0
Other long term assets, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short term debt	8.96M	6.80M	4.71M	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current portion of LT debt and capital leases	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	8.96M	6.80M	4.71M	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accounts payable	2.12M	2.44M	1.41M	1.42M	1.11M	0	—	—	—	—	0	0	14.11K	0	10.00K	5.00K	0
Income tax payable	457.99K	457.99K	369.99K	5.03K	5.03K	5.03K	5.03K	5.03K	364.96K	—	—	—	—	121.00K	0	—	—
Long term debt	8.25M	9.69M	12.74M	13.97M	11.95M	12.26M	12.76M	12.95M	7.13M	8.52M	8.30M	15.29M	6.73M	6.55M	6.92M	7.06M	6.01M
Long term debt excl. lease liabilities	8.25M	9.69M	12.74M	13.69M	11.76M	12.27M	12.76M	12.95M	7.13M	8.52M	8.30M	15.29M	6.73M	6.55M	6.92M	7.06M	6.01M
Total equity	47.82M	48.14M	48.91M	46.63M	41.45M	17.56M	10.65M	10.37M	10.01M	11.33M	9.15M	4.74M	931.09K	-16.65M	-22.65M	-28.25M	-22.27M
Shareholders' equity	47.82M	48.14M	48.91M	46.63M	41.45M	17.56M	10.65M	10.37M	10.01M	11.33M	9.15M	4.74M	931.09K	-16.65M	-22.65M	-28.25M	-22.27M
Common equity, total	47.82M	48.14M	48.91M	46.63M	41.45M	17.56M	10.65M	10.37M	10.01M	11.33M	9.15M	4.74M	931.09K	-16.65M	-22.65M	-28.25M	-22.27M
Other common equity	2.25M	2.25M	2.25M	-35.72M	-40.90M	2.25M	2.25M	2.25M	2.25M	—	-73.20M	-77.61M	2.25M	2.25M	2.25M	2.25M	2.25M
Total debt	17.21M	16.49M	17.45M	13.97M	11.95M	12.26M	12.76M	12.95M	7.13M	8.52M	8.30M	15.29M	6.73M	6.55M	6.92M	7.06M	6.01M
Net debt	13.84M	14.53M	14.94M	11.49M	11.65M	11.73M	12.74M	12.94M	7.10M	8.51M	8.27M	6.67M	6.29M	6.25M	6.91M	7.05M	-9.09M
Change in accounts receivable	12.63M	262.00K	-929.00K	3.95M	-95.00K	-23.00K	5.98M	—	-878.00K	783.00K	-70.00K	0	—	—	—	—	—
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	-6.85M	-771.00K	-1.09M	-2.42M	-731.00K	22.00K	510.00K	29.00K	11.00K	-1.68M	0	—	14.11K	-14.00K	10.00K	-5.00K	-5.00K
Change in other assets/liabilities	0	0	0	0	0	-172.00K	-480.00K	0	7.00M	-7.09M	0	-917.00K	87.58K	1.87M	5.32M	5.44M	11.49M
Sale of fixed assets & businesses	513.00K	997.00K	0	67.00K	0	353.00K	3.00K	0	0	5.24M	710.00K	0	835.00K	700.00K	0	0	0
Purchase/sale of investments, net	-821.00K	685.00K	-2.16M	2.29M	100.00K	0	0	0	0	0	0	0	0	0	0	0	0
Sale/maturity of investments	0	685.00K	0	2.29M	100.00K	0	0	0	0	0	0	0	0	0	0	0	0
Purchase of investments	-821.00K	0	-2.16M	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investing cash flow items, total	1.51M	616.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-3.89M	-720.00K	964.00K	-3.48M	-2.02M	311.00K	501.00K	185.00K	-5.82M	1.39M	-219.00K	9.98M	-8.56M	-175.00K	370.00K	137.00K	18.95M
Issuance/retirement of long term debt	-3.89M	-720.00K	964.00K	-3.48M	-2.02M	311.00K	501.00K	185.00K	-5.82M	1.39M	0	6.99M	-8.56M	-175.00K	370.00K	137.00K	18.95M
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	0	-219.00K	3.00M	—	—	—	—	—
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0