Manipal Payment and Identity Solutions Limited (MPISL) is a subsidiary of the Manipal Group and a leading provider of secure card-based solutions. It plays a critical role in India’s banking, government, and telecom sectors, offering everything from smart cards and ID solutions to digital security infrastructure.
Key Offerings:
| P&L Statement | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 240.00 | 745.00 | 1029.00 |
| Cost of Material Consumed | 140.00 | 476.00 | 485.00 |
| Gross Margins | 41.67 | 36.11 | 52.87 |
| Change in Inventory | -12.00 | -8.00 | 17.00 |
| Employee Benefit Expenses | 32.00 | 40.00 | 65.00 |
| Other Expenses | 61.00 | 135.00 | 197.00 |
| EBITDA | 19.00 | 102.00 | 265.00 |
| OPM | 7.92 | 13.69 | 25.75 |
| Other Income | 15.00 | 12.00 | 21.00 |
| Finance Cost | 7.80 | 12.00 | 22.00 |
| D&A | 9.60 | 18.00 | 28.00 |
| EBIT | 9.40 | 84.00 | 237.00 |
| EBIT Margins | 3.92 | 11.28 | 23.03 |
| PBT | 16.00 | 85.00 | 237.00 |
| PBT Margins | 6.67 | 11.41 | 23.03 |
| TAX | 4.00 | 18.00 | 54.00 |
| PAT | 12.00 | 67.00 | 183.00 |
| NPM | 5.00 | 8.99 | 17.78 |
| EPS | 0.58 | 3.24 | 8.86 |
| Financial Ratios | 2022 | 2023 | 2024 |
|---|---|---|---|
| Operating Profit Margin | 7.92 | 13.69 | 25.75 |
| Net Profit Margin | 5.00 | 8.99 | 17.78 |
| Earning Per Share (Diluted) | 0.58 | 3.24 | 8.86 |
| Balance Sheet | 2022 | 2023 | 2024 |
|---|---|---|---|
| Fixed Assets | 50.00 | 81.00 | 114.00 |
| CWIP | 1.20 | 0.10 | 4.00 |
| Investments | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 35.00 | 129.00 | 92.00 |
| Inventory | 50.00 | 129.00 | 98.00 |
| Other Assets | 169.80 | 181.90 | 723.00 |
| Total Assets | 306 | 521 | 1031 |
| Liabilities | 2022 | 2023 | 2024 |
|---|---|---|---|
| Share Capital | 41.36 | 41.30 | 41.30 |
| FV | 2.00 | 2.00 | 2.00 |
| Reserves | 126.00 | 152.00 | 330.70 |
| Borrowings | 68.00 | 97.00 | 449.00 |
| Trade Payables | 50.00 | 119.00 | 86.00 |
| Other Liabilities | 20.64 | 111.70 | 124.00 |
| Total Liabilities | 308 | 523 | 1033 |
| Cash-Flow Statement | 2022 | 2023 | 2024 |
|---|---|---|---|
| PBT | 16.00 | 85.00 | 237.00 |
| OPBWC | 21.74 | 36.00 | 273.60 |
| Change in Receivables | 9.00 | -92.00 | 33.00 |
| Change in Inventory | -12.00 | -63.00 | 31.00 |
| Change in Payables | -30.00 | 55.00 | -32.00 |
| Other Changes | 0.19 | 12.00 | -57.00 |
| Working Capital Change | -32.81 | -88.00 | -25.00 |
| Cash Generated From Operations | -11.07 | -52.00 | 248.60 |
| Tax | -0.12 | -20.50 | -53.00 |
| Cash Flow From Operations | -11.19 | -72.50 | 195.60 |
| Purchase of PPE | -2.00 | -1.30 | -8.70 |
| Sale of PPE | 0.00 | 0.00 | 0.00 |
| Cash Flow From Investment | 25.33 | 7.40 | -17.80 |
| Borrowing | -1.84 | -2.00 | -44.00 |
| Divided | -4.13 | -4.13 | -4.13 |
| Equity | 0.00 | 0.00 | 0.00 |
| Others From Financing | -8.78 | 75.83 | 370.23 |
| Cash Flow from Financing | -14.75 | 69.70 | 322.10 |
| Net Cash Generated | -0.61 | 4.60 | 499.90 |
| Cash at the Start | 0.99 | 3.73 | 4.90 |
| Cash at the End | 0.38 | 8.33 | 504.80 |
Data not found
We give you the data, insights, and access—you make the profit.