Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹8,800Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MANORAMA
VS
| Quarter | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 65.4 | 73.3 |
| 151 | 155 | 172 | 215 | 236 | 258 |
Operating Profit Operating ProfitCr |
| 22.6 | 25.9 | 26.3 | 25.8 | 27.1 | 28.7 |
Other Income Other IncomeCr | 3 | 4 | 10 | 6 | 1 | 12 |
Interest Expense Interest ExpenseCr | 8 | 11 | 12 | 9 | 8 | 13 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 6 |
| 34 | 41 | 52 | 65 | 74 | 96 |
| 9 | 11 | 12 | 19 | 20 | 24 |
|
Growth YoY PAT Growth YoY% | | | | | 113.2 | 137.2 |
| 13.2 | 14.6 | 17.2 | 16.2 | 17.0 | 19.9 |
| 4.3 | 5.1 | 6.7 | 7.9 | 9.2 | 12.1 |
| Financial Year | Mar 2025 | TTM |
|---|
|
| | 56.7 |
| 584 | 880 |
Operating Profit Operating ProfitCr |
| 24.2 | 27.1 |
Other Income Other IncomeCr | 21 | 28 |
Interest Expense Interest ExpenseCr | 39 | 42 |
Depreciation DepreciationCr | 22 | 25 |
| 146 | 288 |
| 36 | 74 |
|
| | 95.0 |
| 14.2 | 17.7 |
| 18.4 | 35.9 |
| Financial Year | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 12 | 12 |
| 448 | 551 |
Current Liabilities Current LiabilitiesCr | 474 | 412 |
Non Current Liabilities Non Current LiabilitiesCr | 50 | 50 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 790 | 731 |
Non Current Assets Non Current AssetsCr | 193 | 293 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -57 |
Investing Cash Flow Investing Cash FlowCr | -34 |
Financing Cash Flow Financing Cash FlowCr | 93 |
|
Free Cash Flow Free Cash FlowCr | -89 |
| -51.8 |
CFO To EBITDA CFO To EBITDA% | -30.5 |
| Financial Year | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 6,331 |
Price To Earnings Price To Earnings | 57.7 |
Price To Sales Price To Sales | 8.2 |
Price To Book Price To Book | 13.8 |
| 36.0 |
Profitability Ratios Profitability Ratios |
| 48.4 |
| 24.2 |
| 14.2 |
| 19.7 |
| 23.9 |
| 11.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Manorama Industries Limited (MIL), established in 2005, is a globally recognized leader in the manufacturing of exotic specialty fats and butters derived from tree-borne and plant-based seeds. The company specializes in **Cocoa Butter Equivalents (CBEs)**, **specialty fats**, and **butter derivatives** from **Sal, Shea, Mango, Kokum, Illipe, and Mahua seeds**, serving premium segments in the **global chocolate, confectionery, cosmetics, and food industries**. With a strong focus on sustainability, innovation, and inclusive growth, MIL delivers **customized, trans-fat-free, clean-label, and ethically sourced ingredients** to **Fortune 500 clients** and leading global brands across over 80 countries.
---
### **Core Business & Product Portfolio**
Manorama’s product range revolves around **value-added, functional fats** that replicate the texture, performance, and stability of cocoa butter without hydrogenation. Key offerings include:
- **Cocoa Butter Equivalents (CBEs)**:
Under the **Milcoa®** brand (e.g., ES1057, IS1043), used in chocolate, coatings, and compound applications.
- **Cocoa Butter Replacers (CBRs)**:
Products like **Milcoat™ R1058**.
- **Filling Fats**:
**Milcocream™** series for baked goods, desserts, and cream fillings.
- **Spread Fats**:
**Milcospread™** series for hazelnut and chocolate spreads.
- **Specialty Hard Stocks**:
**MIL DP** series for bakery and culinary applications.
- **Cosmetic-Grade Butters**:
Shea, Sal, Mango, and Kokum butters used in skincare and personal care formulations.
- **By-Products**:
**De-oiled cakes (DOC)** are processed into cattle feed, enabling forward integration and a zero-waste model.
---
### **Manufacturing & Vertical Integration**
Manorama operates a **fully integrated, state-of-the-art manufacturing facility** in **Birkoni, Raipur, Chhattisgarh**, equipped with processes across the value chain:
- Seed milling (90,000 TPA)
- Solvent extraction (90,000 TPA)
- Refining & interesterification (45,000 TPA)
- **Fractionation (40,000 TPA as of FY25)**
- Blending & packing (30,000 TPA)
The Birkoni plant is strategically located **~550 km from Visakhapatnam Port**, with logistics further optimized by the upcoming **Raipur–Visakhapatnam Expressway** reducing freight time and costs.
Recent expansions (2023–2025):
- Commissioned a **300 TPD solvent extraction plant**, reducing dependence on third-party processors.
- Added **25,000 TPA fractionation capacity (total now 40,000 TPA)** in July 2024, fully operational by FY25.
- Commissioned a **30,000 TPA refinery** and **15,000 TPA interesterification plant**.
---
### **Capacity & Growth Strategy**
MIL is on a robust **capacity expansion trajectory**, with key milestones:
| Metric | FY21 | FY25 | CAGR |
|-------|------|------|------|
| Fractionation Capacity (TPA) | 15,000 | 40,000 | 21.7% |
| Revenue (INR Cr) | 203 | 771 | 39.7% |
| Fixed Assets (INR Cr) | 54 | 152 | — |
| Asset Turnover | 4.0x–5.1x (consistently high) | — | |
**Next Phase Expansion (FY26–FY27):**
- **Increase fractionation capacity to 52,000 TPA** via plant upgrades in Q3 FY25–26 (launch scheduled Nov 2025).
- Acquired adjacent land at Birkoni for future scale-up.
- **Forward & backward integration projects underway:**
- **Palm mid-fraction (PMF)** manufacturing plant.
- **Industrial compound chocolate** production.
- **Raipur-based domestic processing unit** for Sal, Mango, and exotic seeds (target 2026).
- **Strategic capex underway** for cocoa butter alternatives (CBA) and compound chocolates.
---
### **Global Expansion & Strategic Partnerships**
To strengthen its global footprint and secure raw material supply, Manorama has established:
- **Subsidiaries in Africa (6), UAE (1), and Brazil (1)**:
- **Manorama Africa Limited (Ghana)**: 100% acquired in 2023 for direct sourcing of high-quality shea nuts.
- **Manorama Burkina Industries SA**: Signed MOU with Government of Burkina Faso to establish a **processing plant for shea nuts and mango kernels**.
- **Strategic Partnership with DEKEL AgroindOstria (Brazil)**:
MIL will begin CBE manufacturing in Brazil in **November 2025**, making it the **first global CBE producer in Latin America**, catering to the regional chocolate market.
- **Subsidiaries in UAE (Manorama Mena Trading LLC) and Brazil (Manorama Latin America LTDA)** to enhance regional procurement and market penetration in MENA and Latin America.
---
### **Sourcing Strategy & Sustainability**
- **‘Waste to Wealth’ & ‘Poorest to Richest’ Model**:
Sources from **millions of tribal women and forest dwellers** across **India and West Africa**, empowering rural communities.
- **Raw Material Network**:
- **India**: Sal seeds, mango kernels sourced via 10,000+ collection centers; procures 80,000–100,000 MT of Sal seeds annually (~9% of India’s total).
- **West Africa**: 40,000–80,000 MT of shea nuts annually; sourcing enhanced through **5 African subsidiaries** (Nigeria, Burkina Faso, Togo, Ivory Coast, Benin).
- **Ethical Certifications**: Fair Trade, Organic, RSPO, SEDEX, FSSAI compliance, and IGBC-aligned green operations.
- **Global Shea Alliance Partnership**: Pledged to plant 10 million shea trees in 10 years starting in Ghana.
---
### **Revenue & Financial Performance**
- **FY25 Revenue**: INR 771 Crores (up from INR 203 Cr in FY21).
- **Projected FY26 Revenue**: **Over INR 1,050 Crores**, driven by higher capacity utilization and demand.
- **Q1 FY26 (Apr–Jun 2025)**: INR 289.6 Crores (117% YoY growth).
- **Exports**: 57% of total revenue (2023–24), key markets include **Russia, Japan, Europe, UAE, Latin America, and Turkey**.
- **Domestic Sales**: 43%, including **animal feed (de-oiled cake)** – a significant revenue and ESG contributor.
Operational efficiency remains strong, with assets generating **4.0x to 5.1x turnover**, despite rising capex.
---
### **R&D & Innovation (Milcoa® Innovation & Research Centre)**
- **DSIR-Certified R&D Facility**: Among only 2,000 Indian companies with this elite certification.
- Focus areas:
- **CBE innovation** for tropical climates (CBE-HT), palm-free alternatives, non-hydrogenated fats.
- **Custom product co-development** with clients for bakery, confectionery, personal care, and vegan food.
- **B2B products**: Thermo-stable spreads, aeratable fillings, reduced-saturated fat solutions.
- **B2C product pipeline**: Chocolate spreads, filled biscuits, tablets, wafers.
- Led by **Dr. Krishnadath Bhaggan** (VP, R&D), a 25+ year veteran with multiple patents and technical publications.
- Collaborates with **client R&D teams** and institutions globally.
---
### **Market Position & Competitive Edge**
- **Global Leadership**:
- **Only company** producing CBEs from **Sal, Mango, and Shea**.
- **World’s largest producer** of Sal and Mango-based specialty fats.
- **Leading exporter** of tree-borne fats and butters from India.
- **Client Stickiness**: High retention due to **lengthy supplier qualification processes**; serves long-standing clients like **Mitsui & Co., Walter Rau, and Unigra**.
- **Pricing Power**: Focus on **quality and innovation over cost**, enabling resilience during inflation.
- **Three-Star Export House** (recognized by Govt. of India), reflecting consistent export excellence.
- Awarded **Highest Foreign Exchange Earner** (2018–19, 2019–20) and **Highest Processor of Minor Oilseeds** nationally.
---
### **ESG & Social Impact**
- **Women Empowerment**: Over 80% of raw material collectors are rural and tribal women across India and West Africa.
- **Zero-Waste Model**: Utilizes de-oiled cake for cattle feed, reducing waste and enhancing margin.
- **Community Development**: Subsidiaries create direct employment and strengthen rural economies.
- **Traceable & Sustainable Supply Chain**: From forest to final product, compliant with global ESG standards.