Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Engineering - Construction

Rating :
72/99

BSE: 533169 | NSE: MANINFRA

89.35
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  88.90
  •  91.50
  •  87.60
  •  88.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  790786
  •  708.98
  •  107.60
  •  19.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,309.70
  • 19.29
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,603.40
  • 0.67%
  • 3.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.48%
  • 3.51%
  • 23.07%
  • FII
  • DII
  • Others
  • 0.25%
  • 1.28%
  • 5.41%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.34
  • -1.11
  • 4.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.85
  • -1.62
  • -0.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.53
  • -8.40
  • 4.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.41
  • 26.55
  • 40.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 1.60
  • 1.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.51
  • 12.76
  • 15.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
247.33
42.63
480.18%
153.37
22.85
571.20%
209.41
95.42
119.46%
152.27
66.48
129.05%
Expenses
169.65
29.29
479.21%
83.55
8.93
835.61%
169.59
89.85
88.75%
122.09
82.84
47.38%
EBITDA
77.68
13.34
482.31%
69.82
13.92
401.58%
39.82
5.57
614.90%
30.18
-16.36
-
EBIDTM
31.41%
31.29%
45.52%
60.90%
19.02%
5.84%
19.82%
-24.61%
Other Income
175.61
6.54
2,585.17%
6.55
5.81
12.74%
8.30
7.38
12.47%
3.51
6.76
-48.08%
Interest
16.72
13.43
24.50%
16.79
12.26
36.95%
18.12
13.44
34.82%
14.56
15.22
-4.34%
Depreciation
2.22
1.57
41.40%
1.90
1.57
21.02%
4.47
2.17
105.99%
1.55
1.76
-11.93%
PBT
234.35
4.89
4,692.43%
57.67
5.89
879.12%
25.54
-2.66
-
17.57
-26.58
-
Tax
61.00
5.37
1,035.94%
12.21
4.41
176.87%
5.53
0.43
1,186.05%
6.45
-23.51
-
PAT
173.35
-0.48
-
45.47
1.48
2,972.30%
20.00
-3.09
-
11.12
-3.07
-
PATM
70.09%
-1.13%
29.65%
6.48%
9.55%
-3.24%
7.30%
-4.62%
EPS
3.00
0.04
7,400.00%
0.88
0.06
1,366.67%
0.42
-0.01
-
0.34
0.04
750.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
762.38
427.16
266.98
371.36
651.60
451.71
226.43
274.80
397.28
447.06
489.04
Net Sales Growth
235.29%
60.00%
-28.11%
-43.01%
44.25%
99.49%
-17.60%
-30.83%
-11.13%
-8.58%
 
Cost Of Goods Sold
111.77
94.65
62.14
25.09
75.48
58.35
-49.49
51.54
144.37
171.31
173.15
Gross Profit
650.61
332.51
204.84
346.26
576.12
393.36
275.92
223.26
252.91
275.75
315.89
GP Margin
85.34%
77.84%
76.72%
93.24%
88.42%
87.08%
121.86%
81.24%
63.66%
61.68%
64.59%
Total Expenditure
544.88
330.56
269.33
270.91
451.73
346.87
205.09
250.33
390.56
408.69
400.26
Power & Fuel Cost
-
7.90
5.38
6.48
9.29
4.60
5.08
7.90
8.90
8.69
10.66
% Of Sales
-
1.85%
2.02%
1.74%
1.43%
1.02%
2.24%
2.87%
2.24%
1.94%
2.18%
Employee Cost
-
36.24
36.68
39.73
45.32
38.57
31.34
31.26
32.98
41.52
38.52
% Of Sales
-
8.48%
13.74%
10.70%
6.96%
8.54%
13.84%
11.38%
8.30%
9.29%
7.88%
Manufacturing Exp.
-
117.77
102.54
148.64
272.87
211.92
139.78
134.01
166.75
166.14
148.79
% Of Sales
-
27.57%
38.41%
40.03%
41.88%
46.92%
61.73%
48.77%
41.97%
37.16%
30.42%
General & Admin Exp.
-
64.12
49.37
35.26
16.31
19.54
58.11
12.90
13.02
9.76
16.11
% Of Sales
-
15.01%
18.49%
9.49%
2.50%
4.33%
25.66%
4.69%
3.28%
2.18%
3.29%
Selling & Distn. Exp.
-
4.99
7.55
7.74
2.19
1.25
0.54
2.42
1.28
0.30
3.03
% Of Sales
-
1.17%
2.83%
2.08%
0.34%
0.28%
0.24%
0.88%
0.32%
0.07%
0.62%
Miscellaneous Exp.
-
4.89
5.67
7.98
30.26
12.64
19.73
10.30
23.25
10.96
3.03
% Of Sales
-
1.14%
2.12%
2.15%
4.64%
2.80%
8.71%
3.75%
5.85%
2.45%
2.04%
EBITDA
217.50
96.60
-2.35
100.45
199.87
104.84
21.34
24.47
6.72
38.37
88.78
EBITDA Margin
28.53%
22.61%
-0.88%
27.05%
30.67%
23.21%
9.42%
8.90%
1.69%
8.58%
18.15%
Other Income
193.97
24.85
27.21
31.69
44.59
49.46
46.40
70.63
55.28
51.12
25.97
Interest
66.19
58.41
57.27
54.32
56.45
39.61
21.16
7.48
1.37
4.36
7.49
Depreciation
10.14
9.16
7.07
7.45
8.00
7.70
7.91
12.23
12.34
17.97
24.75
PBT
335.13
53.89
-39.48
70.38
180.02
107.00
38.66
75.39
48.30
67.16
82.51
Tax
85.19
21.77
-22.16
42.90
69.61
46.77
23.31
26.71
17.60
18.15
38.09
Tax Rate
25.42%
40.40%
56.13%
60.95%
38.67%
43.71%
60.29%
35.43%
36.44%
27.03%
39.98%
PAT
249.94
30.79
-12.23
26.71
67.78
47.74
17.58
47.41
28.90
48.12
54.36
PAT before Minority Interest
172.88
32.12
-17.33
27.48
110.41
60.24
15.35
48.68
30.70
49.01
57.18
Minority Interest
-77.06
-1.33
5.10
-0.77
-42.63
-12.50
2.23
-1.27
-1.80
-0.89
-2.82
PAT Margin
32.78%
7.21%
-4.58%
7.19%
10.40%
10.57%
7.76%
17.25%
7.27%
10.76%
11.12%
PAT Growth
4,943.80%
-
-
-60.59%
41.98%
171.56%
-62.92%
64.05%
-39.94%
-11.48%
 
EPS
10.10
1.24
-0.49
1.08
2.74
1.93
0.71
1.92
1.17
1.94
2.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
674.84
669.76
693.99
688.38
654.41
601.09
637.10
598.85
578.84
538.08
Share Capital
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
Total Reserves
625.34
620.26
644.49
638.88
604.91
551.59
587.60
549.35
529.34
488.58
Non-Current Liabilities
278.19
320.33
398.35
395.81
251.31
234.37
129.57
85.41
5.63
40.24
Secured Loans
310.28
353.30
394.66
382.00
242.73
224.00
110.26
66.00
0.00
0.00
Unsecured Loans
13.24
11.82
8.14
6.78
5.78
7.40
0.00
0.00
0.00
0.00
Long Term Provisions
3.44
2.86
2.55
4.13
3.11
3.46
2.86
2.50
2.61
2.75
Current Liabilities
433.38
239.49
203.42
185.22
241.16
150.64
157.19
181.92
246.93
304.96
Trade Payables
78.87
44.09
28.52
51.70
56.71
33.05
35.60
62.34
78.42
59.63
Other Current Liabilities
211.87
159.09
121.59
79.10
125.83
60.58
67.08
88.04
123.47
169.41
Short Term Borrowings
138.41
33.19
47.37
47.74
47.11
51.57
47.74
16.20
25.63
37.21
Short Term Provisions
4.24
3.12
5.93
6.68
11.51
5.44
6.77
15.34
19.42
38.72
Total Liabilities
1,405.08
1,248.65
1,338.30
1,343.23
1,190.02
1,011.96
931.70
873.52
839.20
889.63
Net Block
43.14
36.30
31.89
34.22
39.74
37.47
42.63
58.06
72.57
79.56
Gross Block
77.50
64.91
55.85
55.36
54.69
45.19
129.87
141.15
151.79
154.27
Accumulated Depreciation
34.37
28.61
23.96
21.14
14.96
7.72
87.24
83.09
79.22
74.71
Non Current Assets
287.51
384.93
569.79
531.77
376.22
402.45
246.55
223.84
161.94
175.28
Capital Work in Progress
0.94
0.01
131.67
129.93
129.93
129.93
125.36
77.80
3.01
5.51
Non Current Investment
27.67
66.06
67.18
12.67
14.04
41.99
11.21
0.00
0.00
0.00
Long Term Loans & Adv.
210.60
278.30
329.24
345.37
189.43
193.05
65.81
82.29
84.77
88.36
Other Non Current Assets
5.16
4.26
9.81
9.58
3.08
0.00
1.54
5.69
1.59
1.86
Current Assets
1,117.59
863.72
768.50
811.46
813.80
609.51
685.15
649.69
677.26
714.35
Current Investments
51.76
0.73
7.61
84.36
153.48
73.09
108.80
31.06
1.03
1.70
Inventories
402.74
379.92
385.09
319.85
233.08
164.92
129.22
32.67
41.24
191.89
Sundry Debtors
104.47
81.85
134.69
95.91
94.96
123.55
136.82
142.81
147.78
148.63
Cash & Bank
212.76
141.46
137.29
142.78
183.36
117.22
135.50
110.26
107.99
121.58
Other Current Assets
345.86
180.40
12.76
67.47
148.92
130.73
174.80
332.88
379.21
250.54
Short Term Loans & Adv.
177.14
79.36
91.05
101.10
116.29
115.74
141.88
306.55
352.17
223.53
Net Current Assets
684.20
624.23
565.09
626.24
572.64
458.87
527.97
467.77
430.33
409.39
Total Assets
1,405.10
1,248.65
1,338.29
1,343.23
1,190.02
1,011.96
931.70
873.53
839.20
889.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
78.30
88.06
16.14
-169.44
93.87
-169.06
-44.77
40.28
-37.01
-84.69
PBT
53.89
-39.48
70.38
180.02
112.28
38.66
75.39
48.30
67.16
95.28
Adjustment
35.15
31.96
34.57
35.97
5.60
-1.62
-43.33
-26.95
-27.17
10.84
Changes in Working Capital
14.26
119.42
-46.68
-312.30
16.55
-188.21
-53.17
32.92
-48.97
-160.35
Cash after chg. in Working capital
103.30
111.90
58.26
-96.31
134.43
-151.17
-21.11
54.27
-8.97
-54.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.00
-23.84
-42.13
-73.13
-40.56
-17.89
-23.66
-13.99
-28.04
-30.46
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
-84.21
84.12
118.54
86.85
-58.64
-3.78
24.27
-107.35
33.46
60.20
Net Fixed Assets
-3.72
-2.83
-1.23
-0.37
-5.61
63.61
10.68
10.93
8.94
15.74
Net Investments
-41.50
5.11
26.69
77.78
-71.92
-8.86
-79.64
-38.27
-7.77
143.93
Others
-38.99
81.84
93.08
9.44
18.89
-58.53
93.23
-80.01
32.29
-99.47
Cash from Financing Activity
20.01
-137.06
-128.52
43.73
-17.16
118.10
5.90
77.41
-12.17
0.91
Net Cash Inflow / Outflow
14.10
35.12
6.16
-38.85
18.07
-54.74
-14.60
10.34
-15.72
-23.58
Opening Cash & Equivalents
63.34
29.45
23.30
62.15
44.09
31.81
30.60
20.26
35.88
59.29
Closing Cash & Equivalent
77.43
63.34
29.45
23.30
62.15
44.09
41.96
30.60
20.26
35.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
18.18
18.04
28.04
27.81
26.44
24.29
25.74
24.20
23.39
21.74
ROA
2.42%
-1.34%
2.05%
8.72%
5.47%
1.58%
5.39%
3.59%
5.67%
6.79%
ROE
4.78%
-2.54%
3.98%
16.45%
9.60%
2.48%
7.88%
5.21%
8.78%
10.92%
ROCE
9.96%
1.60%
10.99%
22.69%
15.90%
7.12%
11.23%
7.73%
12.13%
18.69%
Fixed Asset Turnover
6.00
4.42
6.68
11.84
9.04
2.59
2.03
2.71
2.92
2.99
Receivable days
79.60
148.02
113.33
53.46
88.28
209.86
185.71
133.49
121.00
127.83
Inventory Days
334.38
522.94
346.43
154.86
160.80
237.08
107.51
33.95
95.17
85.24
Payable days
237.08
213.26
60.45
47.93
50.39
92.15
106.57
69.67
45.01
57.96
Cash Conversion Cycle
176.91
457.71
399.32
160.39
198.68
354.78
186.65
97.77
171.16
155.11
Total Debt/Equity
0.75
0.60
0.65
0.63
0.47
0.47
0.25
0.14
0.04
0.07
Interest Cover
1.92
0.31
2.30
4.19
3.70
2.83
11.08
36.21
16.39
13.72

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.