Nifty
Sensex
:
:
11354.25
37808.91
-102.65 (-0.90%)
-355.70 (-0.93%)

Engineering - Construction

Rating :
54/99

BSE: 533169 | NSE: MANINFRA

36.50
-0.90 (-2.41%)
25-Mar-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  36.50
  •  37.00
  •  36.00
  •  37.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  250646
  •  91.49
  •  56.95
  •  31.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 923.18
  • 17.61
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,216.91
  • 1.45%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.01%
  • 5.44%
  • 23.83%
  • FII
  • DII
  • Others
  • 1%
  • 0.00%
  • 5.72%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 10.40
  • 42.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.22
  • 97.10
  • 56.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.88
  • 18.59
  • 56.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.63
  • 24.29
  • 25.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 1.65
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 10.77
  • 10.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
44.46
165.34
-73.11%
58.36
95.99
-39.20%
133.95
168.11
-20.32%
222.16
163.60
35.79%
Expenses
28.43
116.46
-75.59%
28.71
75.12
-61.78%
98.70
125.21
-21.17%
135.42
112.69
20.17%
EBITDA
16.03
48.88
-67.21%
29.65
20.87
42.07%
35.25
42.90
-17.83%
86.73
50.91
70.36%
EBIDTM
36.06%
29.56%
50.80%
21.75%
26.31%
25.52%
39.04%
31.12%
Other Income
7.84
6.84
14.62%
7.38
14.92
-50.54%
8.23
15.05
-45.32%
7.34
7.82
-6.14%
Interest
12.66
20.20
-37.33%
13.79
10.38
32.85%
13.06
10.16
28.54%
14.78
10.12
46.05%
Depreciation
1.58
2.03
-22.17%
1.45
2.08
-30.29%
2.77
1.88
47.34%
2.01
2.51
-19.92%
PBT
9.63
33.49
-71.25%
21.79
23.34
-6.64%
27.64
45.91
-39.80%
77.28
46.10
67.64%
Tax
8.81
15.58
-43.45%
9.48
8.24
15.05%
16.13
14.23
13.35%
31.56
19.47
62.10%
PAT
0.81
17.90
-95.47%
12.31
15.10
-18.48%
11.51
31.69
-63.68%
45.73
26.63
71.72%
PATM
1.83%
10.83%
21.10%
15.73%
8.59%
18.85%
20.58%
16.28%
EPS
0.08
0.43
-81.40%
0.47
0.44
6.82%
0.65
0.90
-27.78%
0.92
0.77
19.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
458.93
651.60
451.71
226.43
274.80
397.28
447.06
489.04
624.41
574.17
608.41
Net Sales Growth
-22.61%
44.25%
99.49%
-17.60%
-30.83%
-11.13%
-8.58%
-21.68%
8.75%
-5.63%
 
Cost Of Goods Sold
19.59
75.48
58.35
-49.49
51.54
144.37
171.31
173.15
260.70
162.53
194.49
Gross Profit
439.34
576.12
393.36
275.92
223.26
252.91
275.75
315.89
363.71
411.65
413.91
GP Margin
95.73%
88.42%
87.08%
121.86%
81.24%
63.66%
61.68%
64.59%
58.25%
71.69%
68.03%
Total Expenditure
291.26
451.73
346.87
205.09
250.33
390.56
408.69
400.26
527.98
421.67
462.79
Power & Fuel Cost
-
9.29
4.60
5.08
7.90
8.90
8.69
10.66
14.32
11.80
8.35
% Of Sales
-
1.43%
1.02%
2.24%
2.87%
2.24%
1.94%
2.18%
2.29%
2.06%
1.37%
Employee Cost
-
45.32
38.57
31.34
31.26
32.98
41.52
38.52
39.91
27.06
20.63
% Of Sales
-
6.96%
8.54%
13.84%
11.38%
8.30%
9.29%
7.88%
6.39%
4.71%
3.39%
Manufacturing Exp.
-
272.87
211.92
139.78
134.01
166.75
166.14
148.79
177.87
182.12
206.12
% Of Sales
-
41.88%
46.92%
61.73%
48.77%
41.97%
37.16%
30.42%
28.49%
31.72%
33.88%
General & Admin Exp.
-
16.31
19.54
58.11
12.90
13.02
9.76
16.11
14.19
9.46
8.03
% Of Sales
-
2.50%
4.33%
25.66%
4.69%
3.28%
2.18%
3.29%
2.27%
1.65%
1.32%
Selling & Distn. Exp.
-
2.19
1.25
0.54
2.42
1.28
0.30
3.03
20.12
25.85
21.70
% Of Sales
-
0.34%
0.28%
0.24%
0.88%
0.32%
0.07%
0.62%
3.22%
4.50%
3.57%
Miscellaneous Exp.
-
30.26
12.64
19.73
10.30
23.25
10.96
10.00
0.88
2.87
21.70
% Of Sales
-
4.64%
2.80%
8.71%
3.75%
5.85%
2.45%
2.04%
0.14%
0.50%
0.57%
EBITDA
167.66
199.87
104.84
21.34
24.47
6.72
38.37
88.78
96.43
152.50
145.62
EBITDA Margin
36.53%
30.67%
23.21%
9.42%
8.90%
1.69%
8.58%
18.15%
15.44%
26.56%
23.93%
Other Income
30.79
44.59
49.46
46.40
70.63
55.28
51.12
25.97
21.08
11.86
7.33
Interest
54.29
56.45
39.61
21.16
7.48
1.37
4.36
7.49
5.43
4.16
2.51
Depreciation
7.81
8.00
7.70
7.91
12.23
12.34
17.97
24.75
21.29
19.09
15.55
PBT
136.34
180.02
107.00
38.66
75.39
48.30
67.16
82.51
90.79
141.09
134.90
Tax
65.98
69.61
46.77
23.31
26.71
17.60
18.15
38.09
27.57
48.03
48.45
Tax Rate
48.39%
38.67%
43.71%
60.29%
35.43%
36.44%
27.03%
39.98%
30.37%
34.04%
35.92%
PAT
70.36
67.78
47.74
17.58
47.41
28.90
48.12
54.36
62.61
88.17
81.98
PAT before Minority Interest
49.45
110.41
60.24
15.35
48.68
30.70
49.01
57.18
63.21
93.07
86.45
Minority Interest
-20.91
-42.63
-12.50
2.23
-1.27
-1.80
-0.89
-2.82
-0.60
-4.90
-4.47
PAT Margin
15.33%
10.40%
10.57%
7.76%
17.25%
7.27%
10.76%
11.12%
10.03%
15.36%
13.47%
PAT Growth
-22.95%
41.98%
171.56%
-62.92%
64.05%
-39.94%
-11.48%
-13.18%
-28.99%
7.55%
 
Unadjusted EPS
2.12
2.69
2.14
0.71
1.92
1.17
9.72
10.98
12.65
19.97
19.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
688.38
654.41
601.09
637.10
598.85
578.84
538.08
509.60
465.89
270.69
Share Capital
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
29.25
Total Reserves
638.88
604.91
551.59
587.60
549.35
529.34
488.58
460.10
416.39
241.44
Non-Current Liabilities
395.81
251.31
234.37
129.57
85.41
5.63
40.24
52.26
11.12
2.02
Secured Loans
382.00
242.73
224.00
110.26
66.00
0.00
0.00
0.00
0.33
0.89
Unsecured Loans
6.78
5.78
7.40
0.00
0.00
0.00
0.00
0.00
15.20
0.23
Long Term Provisions
4.13
3.11
3.46
2.86
2.50
2.61
2.75
2.33
0.00
0.00
Current Liabilities
185.22
241.16
150.64
157.19
181.92
246.93
304.96
226.82
197.74
163.74
Trade Payables
51.70
56.71
33.05
35.60
62.34
78.42
59.63
66.83
78.27
52.59
Other Current Liabilities
79.10
125.83
60.58
67.08
88.04
123.47
169.41
128.62
102.98
106.85
Short Term Borrowings
47.74
47.11
51.57
47.74
16.20
25.63
37.21
14.84
0.00
0.00
Short Term Provisions
6.68
11.51
5.44
6.77
15.34
19.42
38.72
16.53
16.50
4.30
Total Liabilities
1,343.23
1,190.02
1,011.96
931.70
873.52
839.20
889.63
795.62
684.57
441.19
Net Block
34.22
39.74
37.47
42.63
58.06
72.57
79.56
110.97
92.91
84.32
Gross Block
55.36
54.69
45.19
129.87
141.15
151.79
154.27
172.42
134.53
107.41
Accumulated Depreciation
21.14
14.96
7.72
87.24
83.09
79.22
74.71
61.45
41.62
23.09
Non Current Assets
531.77
376.22
402.45
246.55
223.84
161.94
175.28
193.61
93.11
86.06
Capital Work in Progress
129.93
129.93
129.93
125.36
77.80
3.01
5.51
2.82
0.20
1.75
Non Current Investment
12.67
14.04
41.99
11.21
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
353.79
189.43
193.05
65.81
82.29
84.77
88.36
79.75
0.00
0.00
Other Non Current Assets
1.16
3.08
0.00
1.54
5.69
1.59
1.86
0.07
0.00
0.00
Current Assets
811.46
813.80
609.51
685.15
649.69
677.26
714.35
602.01
591.47
354.28
Current Investments
84.36
153.48
73.09
108.80
31.06
1.03
1.70
157.64
135.05
3.87
Inventories
319.85
233.08
164.92
129.22
32.67
41.24
191.89
36.53
41.96
9.57
Sundry Debtors
95.91
94.96
123.55
136.82
142.81
147.78
148.63
193.91
196.55
200.16
Cash & Bank
142.78
183.36
117.22
135.50
110.26
107.99
121.58
115.78
130.46
104.89
Other Current Assets
168.56
32.63
14.99
32.92
332.88
379.21
250.54
98.14
87.45
35.79
Short Term Loans & Adv.
129.35
116.29
115.74
141.88
306.55
352.17
223.53
41.60
84.57
32.66
Net Current Assets
626.24
572.64
458.87
527.97
467.77
430.33
409.39
375.19
393.73
190.55
Total Assets
1,343.23
1,190.02
1,011.96
931.70
873.53
839.20
889.63
795.62
684.58
441.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-169.44
93.87
-169.06
-44.77
40.28
-37.01
-84.69
62.29
80.29
41.12
PBT
178.77
112.28
38.66
75.39
48.30
67.16
95.28
90.79
141.09
134.90
Adjustment
37.22
5.60
-1.62
-43.33
-26.95
-27.17
10.84
5.49
11.03
9.83
Changes in Working Capital
-312.30
16.55
-188.21
-53.17
32.92
-48.97
-160.35
4.25
-16.42
-59.90
Cash after chg. in Working capital
-96.31
134.43
-151.17
-21.11
54.27
-8.97
-54.23
100.53
135.71
84.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-73.13
-40.56
-17.89
-23.66
-13.99
-28.04
-30.46
-38.24
-55.42
-43.71
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
86.85
-58.64
-3.78
24.27
-107.35
33.46
60.20
-138.53
-52.73
-41.31
Net Fixed Assets
-0.37
-5.61
63.61
10.68
10.93
8.94
15.74
-35.96
-5.94
-50.58
Net Investments
77.78
-71.92
-8.86
-79.64
-38.27
-7.77
143.93
-23.24
-129.80
48.79
Others
9.44
18.89
-58.53
93.23
-80.01
32.29
-99.47
-79.33
83.01
-39.52
Cash from Financing Activity
43.73
-17.16
118.10
5.90
77.41
-12.17
0.91
-29.81
128.84
56.50
Net Cash Inflow / Outflow
-38.85
18.07
-54.74
-14.60
10.34
-15.72
-23.58
-106.05
156.39
56.31
Opening Cash & Equivalents
62.15
44.09
31.81
30.60
20.26
35.88
59.29
265.51
108.77
52.46
Closing Cash & Equivalent
23.30
62.15
44.09
41.96
30.60
20.26
35.88
162.76
265.51
108.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
27.81
26.44
24.29
25.74
24.20
23.39
21.74
20.59
18.82
12.30
ROA
8.72%
5.47%
1.58%
5.39%
3.59%
5.67%
6.79%
8.54%
16.53%
24.95%
ROE
16.45%
9.60%
2.48%
7.88%
5.21%
8.78%
10.92%
12.96%
25.30%
43.35%
ROCE
22.69%
15.90%
7.12%
11.23%
7.73%
12.13%
18.69%
19.13%
38.61%
67.82%
Fixed Asset Turnover
11.84
9.04
2.59
2.03
2.71
2.92
2.99
4.07
4.75
7.45
Receivable days
53.46
88.28
209.86
185.71
133.49
121.00
127.83
114.12
126.09
85.46
Inventory Days
154.86
160.80
237.08
107.51
33.95
95.17
85.24
22.94
16.38
6.69
Payable days
47.93
50.39
92.15
106.57
69.67
45.01
57.96
48.56
55.56
33.46
Cash Conversion Cycle
160.39
198.68
354.78
186.65
97.77
171.16
155.11
88.51
86.91
58.68
Total Debt/Equity
0.63
0.47
0.47
0.25
0.14
0.04
0.07
0.03
0.03
0.00
Interest Cover
4.19
3.70
2.83
11.08
36.21
16.39
13.72
17.72
34.88
54.83

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.