Nifty
Sensex
:
:
11502.90
38775.35
228.70 (2.03%)
760.73 (2.00%)

Engineering - Construction

Rating :
37/99

BSE: 533169 | NSE: MANINFRA

21.75
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  20.30
  •  23.50
  •  19.90
  •  20.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  300614
  •  63.79
  •  44.60
  •  19.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 542.03
  • 26.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 854.91
  • 5.75%
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.26%
  • 5.40%
  • 23.72%
  • FII
  • DII
  • Others
  • 1.04%
  • 0.00%
  • 5.58%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.27
  • 6.20
  • -6.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.10
  • 32.61
  • -0.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.26
  • -10.84
  • -17.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.04
  • 24.64
  • 22.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.50
  • 1.64
  • 1.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.31
  • 10.58
  • 8.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
60.57
133.95
-54.78%
134.49
222.16
-39.46%
44.46
165.34
-73.11%
58.36
95.99
-39.20%
Expenses
55.76
98.70
-43.51%
115.76
135.42
-14.52%
28.43
116.46
-75.59%
28.71
75.12
-61.78%
EBITDA
4.81
35.25
-86.35%
18.73
86.73
-78.40%
16.03
48.88
-67.21%
29.65
20.87
42.07%
EBIDTM
7.95%
26.31%
13.93%
39.04%
36.06%
29.56%
50.80%
21.75%
Other Income
6.76
8.23
-17.86%
8.08
7.34
10.08%
7.84
6.84
14.62%
7.38
14.92
-50.54%
Interest
13.75
13.06
5.28%
13.85
14.78
-6.29%
12.66
20.20
-37.33%
13.79
10.38
32.85%
Depreciation
1.52
2.77
-45.13%
1.64
2.01
-18.41%
1.58
2.03
-22.17%
1.45
2.08
-30.29%
PBT
-3.70
27.64
-
11.32
77.28
-85.35%
9.63
33.49
-71.25%
21.79
23.34
-6.64%
Tax
7.05
16.13
-56.29%
8.48
31.56
-73.13%
8.81
15.58
-43.45%
9.48
8.24
15.05%
PAT
-10.75
11.51
-
2.84
45.73
-93.79%
0.81
17.90
-95.47%
12.31
15.10
-18.48%
PATM
-17.75%
8.59%
2.11%
20.58%
1.83%
10.83%
21.10%
15.73%
EPS
-0.21
0.65
-
0.49
0.92
-46.74%
0.08
0.43
-81.40%
0.47
0.44
6.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
297.88
371.26
651.60
451.71
226.43
274.80
397.28
447.06
489.04
624.41
574.17
Net Sales Growth
-51.76%
-43.02%
44.25%
99.49%
-17.60%
-30.83%
-11.13%
-8.58%
-21.68%
8.75%
 
Cost Of Goods Sold
6.98
25.09
75.48
58.35
-49.49
51.54
144.37
171.31
173.15
260.70
162.53
Gross Profit
290.90
346.16
576.12
393.36
275.92
223.26
252.91
275.75
315.89
363.71
411.65
GP Margin
97.66%
93.24%
88.42%
87.08%
121.86%
81.24%
63.66%
61.68%
64.59%
58.25%
71.69%
Total Expenditure
228.66
270.91
451.73
346.87
205.09
250.33
390.56
408.69
400.26
527.98
421.67
Power & Fuel Cost
-
6.48
9.29
4.60
5.08
7.90
8.90
8.69
10.66
14.32
11.80
% Of Sales
-
1.75%
1.43%
1.02%
2.24%
2.87%
2.24%
1.94%
2.18%
2.29%
2.06%
Employee Cost
-
39.73
45.32
38.57
31.34
31.26
32.98
41.52
38.52
39.91
27.06
% Of Sales
-
10.70%
6.96%
8.54%
13.84%
11.38%
8.30%
9.29%
7.88%
6.39%
4.71%
Manufacturing Exp.
-
148.64
272.87
211.92
139.78
134.01
166.75
166.14
148.79
177.87
182.12
% Of Sales
-
40.04%
41.88%
46.92%
61.73%
48.77%
41.97%
37.16%
30.42%
28.49%
31.72%
General & Admin Exp.
-
35.26
16.31
19.54
58.11
12.90
13.02
9.76
16.11
14.19
9.46
% Of Sales
-
9.50%
2.50%
4.33%
25.66%
4.69%
3.28%
2.18%
3.29%
2.27%
1.65%
Selling & Distn. Exp.
-
7.74
2.19
1.25
0.54
2.42
1.28
0.30
3.03
20.12
25.85
% Of Sales
-
2.08%
0.34%
0.28%
0.24%
0.88%
0.32%
0.07%
0.62%
3.22%
4.50%
Miscellaneous Exp.
-
7.98
30.26
12.64
19.73
10.30
23.25
10.96
10.00
0.88
25.85
% Of Sales
-
2.15%
4.64%
2.80%
8.71%
3.75%
5.85%
2.45%
2.04%
0.14%
0.50%
EBITDA
69.22
100.35
199.87
104.84
21.34
24.47
6.72
38.37
88.78
96.43
152.50
EBITDA Margin
23.24%
27.03%
30.67%
23.21%
9.42%
8.90%
1.69%
8.58%
18.15%
15.44%
26.56%
Other Income
30.06
31.79
44.59
49.46
46.40
70.63
55.28
51.12
25.97
21.08
11.86
Interest
54.05
54.32
56.45
39.61
21.16
7.48
1.37
4.36
7.49
5.43
4.16
Depreciation
6.19
7.45
8.00
7.70
7.91
12.23
12.34
17.97
24.75
21.29
19.09
PBT
39.04
70.38
180.02
107.00
38.66
75.39
48.30
67.16
82.51
90.79
141.09
Tax
33.82
42.90
69.61
46.77
23.31
26.71
17.60
18.15
38.09
27.57
48.03
Tax Rate
86.63%
60.95%
38.67%
43.71%
60.29%
35.43%
36.44%
27.03%
39.98%
30.37%
34.04%
PAT
5.21
26.71
67.78
47.74
17.58
47.41
28.90
48.12
54.36
62.61
88.17
PAT before Minority Interest
6.54
27.48
110.41
60.24
15.35
48.68
30.70
49.01
57.18
63.21
93.07
Minority Interest
1.33
-0.77
-42.63
-12.50
2.23
-1.27
-1.80
-0.89
-2.82
-0.60
-4.90
PAT Margin
1.75%
7.19%
10.40%
10.57%
7.76%
17.25%
7.27%
10.76%
11.12%
10.03%
15.36%
PAT Growth
-94.23%
-60.59%
41.98%
171.56%
-62.92%
64.05%
-39.94%
-11.48%
-13.18%
-28.99%
 
Unadjusted EPS
0.83
1.69
2.69
2.14
0.71
1.92
1.17
9.72
10.98
12.65
19.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
693.99
688.38
654.41
601.09
637.10
598.85
578.84
538.08
509.60
465.89
Share Capital
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
Total Reserves
644.49
638.88
604.91
551.59
587.60
549.35
529.34
488.58
460.10
416.39
Non-Current Liabilities
398.35
395.81
251.31
234.37
129.57
85.41
5.63
40.24
52.26
11.12
Secured Loans
394.66
382.00
242.73
224.00
110.26
66.00
0.00
0.00
0.00
0.33
Unsecured Loans
8.14
6.78
5.78
7.40
0.00
0.00
0.00
0.00
0.00
15.20
Long Term Provisions
2.55
4.13
3.11
3.46
2.86
2.50
2.61
2.75
2.33
0.00
Current Liabilities
203.42
185.22
241.16
150.64
157.19
181.92
246.93
304.96
226.82
197.74
Trade Payables
28.52
51.70
56.71
33.05
35.60
62.34
78.42
59.63
66.83
78.27
Other Current Liabilities
102.14
79.10
125.83
60.58
67.08
88.04
123.47
169.41
128.62
102.98
Short Term Borrowings
47.37
47.74
47.11
51.57
47.74
16.20
25.63
37.21
14.84
0.00
Short Term Provisions
25.39
6.68
11.51
5.44
6.77
15.34
19.42
38.72
16.53
16.50
Total Liabilities
1,338.30
1,343.23
1,190.02
1,011.96
931.70
873.52
839.20
889.63
795.62
684.57
Net Block
31.89
34.22
39.74
37.47
42.63
58.06
72.57
79.56
110.97
92.91
Gross Block
55.85
55.36
54.69
45.19
129.87
141.15
151.79
154.27
172.42
134.53
Accumulated Depreciation
23.96
21.14
14.96
7.72
87.24
83.09
79.22
74.71
61.45
41.62
Non Current Assets
569.79
531.77
376.22
402.45
246.55
223.84
161.94
175.28
193.61
93.11
Capital Work in Progress
131.67
129.93
129.93
129.93
125.36
77.80
3.01
5.51
2.82
0.20
Non Current Investment
67.18
12.67
14.04
41.99
11.21
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
329.24
353.79
189.43
193.05
65.81
82.29
84.77
88.36
79.75
0.00
Other Non Current Assets
9.81
1.16
3.08
0.00
1.54
5.69
1.59
1.86
0.07
0.00
Current Assets
768.50
811.46
813.80
609.51
685.15
649.69
677.26
714.35
602.01
591.47
Current Investments
7.61
84.36
153.48
73.09
108.80
31.06
1.03
1.70
157.64
135.05
Inventories
385.09
319.85
233.08
164.92
129.22
32.67
41.24
191.89
36.53
41.96
Sundry Debtors
134.69
95.91
94.96
123.55
136.82
142.81
147.78
148.63
193.91
196.55
Cash & Bank
137.29
142.78
183.36
117.22
135.50
110.26
107.99
121.58
115.78
130.46
Other Current Assets
103.81
39.21
32.63
14.99
174.80
332.88
379.21
250.54
98.14
87.45
Short Term Loans & Adv.
91.05
129.35
116.29
115.74
141.88
306.55
352.17
223.53
41.60
84.57
Net Current Assets
565.09
626.24
572.64
458.87
527.97
467.77
430.33
409.39
375.19
393.73
Total Assets
1,338.29
1,343.23
1,190.02
1,011.96
931.70
873.53
839.20
889.63
795.62
684.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
16.14
-169.44
93.87
-169.06
-44.77
40.28
-37.01
-84.69
62.29
80.29
PBT
70.38
178.77
112.28
38.66
75.39
48.30
67.16
95.28
90.79
141.09
Adjustment
34.57
37.22
5.60
-1.62
-43.33
-26.95
-27.17
10.84
5.49
11.03
Changes in Working Capital
-46.68
-312.30
16.55
-188.21
-53.17
32.92
-48.97
-160.35
4.25
-16.42
Cash after chg. in Working capital
58.26
-96.31
134.43
-151.17
-21.11
54.27
-8.97
-54.23
100.53
135.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.13
-73.13
-40.56
-17.89
-23.66
-13.99
-28.04
-30.46
-38.24
-55.42
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
118.54
86.85
-58.64
-3.78
24.27
-107.35
33.46
60.20
-138.53
-52.73
Net Fixed Assets
-1.23
-0.37
-5.61
63.61
10.68
10.93
8.94
15.74
-35.96
-5.94
Net Investments
26.69
77.78
-71.92
-8.86
-79.64
-38.27
-7.77
143.93
-23.24
-129.80
Others
93.08
9.44
18.89
-58.53
93.23
-80.01
32.29
-99.47
-79.33
83.01
Cash from Financing Activity
-128.52
43.73
-17.16
118.10
5.90
77.41
-12.17
0.91
-29.81
128.84
Net Cash Inflow / Outflow
6.16
-38.85
18.07
-54.74
-14.60
10.34
-15.72
-23.58
-106.05
156.39
Opening Cash & Equivalents
23.30
62.15
44.09
31.81
30.60
20.26
35.88
59.29
265.51
108.77
Closing Cash & Equivalent
29.45
23.30
62.15
44.09
41.96
30.60
20.26
35.88
162.76
265.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
28.04
27.81
26.44
24.29
25.74
24.20
23.39
21.74
20.59
18.82
ROA
2.05%
8.72%
5.47%
1.58%
5.39%
3.59%
5.67%
6.79%
8.54%
16.53%
ROE
3.98%
16.45%
9.60%
2.48%
7.88%
5.21%
8.78%
10.92%
12.96%
25.30%
ROCE
10.99%
22.69%
15.90%
7.12%
11.23%
7.73%
12.13%
18.69%
19.13%
38.61%
Fixed Asset Turnover
6.68
11.84
9.04
2.59
2.03
2.71
2.92
2.99
4.07
4.75
Receivable days
113.36
53.46
88.28
209.86
185.71
133.49
121.00
127.83
114.12
126.09
Inventory Days
346.53
154.86
160.80
237.08
107.51
33.95
95.17
85.24
22.94
16.38
Payable days
60.45
47.93
50.39
92.15
106.57
69.67
45.01
57.96
48.56
55.56
Cash Conversion Cycle
399.44
160.39
198.68
354.78
186.65
97.77
171.16
155.11
88.51
86.91
Total Debt/Equity
0.65
0.63
0.47
0.47
0.25
0.14
0.04
0.07
0.03
0.03
Interest Cover
2.30
4.19
3.70
2.83
11.08
36.21
16.39
13.72
17.72
34.88

News Update:


  • Man InfraConstruct - Quarterly Results
    13th Aug 2019, 16:32 PM

    Read More

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