Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Engineering - Construction

Rating :
53/99

BSE: 533169 | NSE: MANINFRA

39.15
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  39.65
  •  39.65
  •  37.90
  •  39.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  490618
  •  189.40
  •  46.75
  •  15.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 968.96
  • 60.69
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,232.13
  • 1.40%
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.72%
  • 3.88%
  • 25.88%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 4.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.15
  • 3.35
  • -25.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.31
  • 9.80
  • -2.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.75
  • 27.30
  • 19.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.40
  • 1.48
  • 1.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.06
  • 13.17
  • 13.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
152.27
66.48
129.05%
42.63
44.30
-3.77%
22.85
60.78
-62.41%
95.42
134.59
-29.10%
Expenses
122.09
82.84
47.38%
29.29
41.24
-28.98%
8.93
55.76
-83.98%
89.85
115.76
-22.38%
EBITDA
30.18
-16.36
-
13.34
3.05
337.38%
13.92
5.02
177.29%
5.57
18.83
-70.42%
EBIDTM
19.82%
-24.61%
31.29%
6.89%
60.90%
8.26%
5.84%
13.99%
Other Income
3.51
6.76
-48.08%
6.54
6.52
0.31%
5.81
6.55
-11.30%
7.38
7.98
-7.52%
Interest
14.56
15.22
-4.34%
13.43
14.49
-7.32%
12.26
13.75
-10.84%
13.44
13.85
-2.96%
Depreciation
1.55
1.76
-11.93%
1.57
1.62
-3.09%
1.57
1.52
3.29%
2.17
1.64
32.32%
PBT
17.57
-26.58
-
4.89
-6.55
-
5.89
-3.70
-
-2.66
11.32
-
Tax
6.45
-23.51
-
5.37
-6.13
-
4.41
7.05
-37.45%
0.43
8.48
-94.93%
PAT
11.12
-3.07
-
-0.48
-0.41
-
1.48
-10.75
-
-3.09
2.84
-
PATM
7.30%
-4.62%
-1.13%
-0.93%
6.48%
-17.68%
-3.24%
2.11%
EPS
0.51
0.06
750.00%
0.06
-0.12
-
0.09
-0.21
-
-0.02
0.49
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
313.17
266.98
371.36
651.60
451.71
226.43
274.80
397.28
447.06
489.04
624.41
Net Sales Growth
2.29%
-28.11%
-43.01%
44.25%
99.49%
-17.60%
-30.83%
-11.13%
-8.58%
-21.68%
 
Cost Of Goods Sold
48.88
62.14
25.09
75.48
58.35
-49.49
51.54
144.37
171.31
173.15
260.70
Gross Profit
264.29
204.84
346.26
576.12
393.36
275.92
223.26
252.91
275.75
315.89
363.71
GP Margin
84.39%
76.72%
93.24%
88.42%
87.08%
121.86%
81.24%
63.66%
61.68%
64.59%
58.25%
Total Expenditure
250.16
269.33
270.91
451.73
346.87
205.09
250.33
390.56
408.69
400.26
527.98
Power & Fuel Cost
-
5.38
6.48
9.29
4.60
5.08
7.90
8.90
8.69
10.66
14.32
% Of Sales
-
2.02%
1.74%
1.43%
1.02%
2.24%
2.87%
2.24%
1.94%
2.18%
2.29%
Employee Cost
-
36.68
39.73
45.32
38.57
31.34
31.26
32.98
41.52
38.52
39.91
% Of Sales
-
13.74%
10.70%
6.96%
8.54%
13.84%
11.38%
8.30%
9.29%
7.88%
6.39%
Manufacturing Exp.
-
102.54
148.64
272.87
211.92
139.78
134.01
166.75
166.14
148.79
177.87
% Of Sales
-
38.41%
40.03%
41.88%
46.92%
61.73%
48.77%
41.97%
37.16%
30.42%
28.49%
General & Admin Exp.
-
49.37
35.26
16.31
19.54
58.11
12.90
13.02
9.76
16.11
14.19
% Of Sales
-
18.49%
9.49%
2.50%
4.33%
25.66%
4.69%
3.28%
2.18%
3.29%
2.27%
Selling & Distn. Exp.
-
7.55
7.74
2.19
1.25
0.54
2.42
1.28
0.30
3.03
20.12
% Of Sales
-
2.83%
2.08%
0.34%
0.28%
0.24%
0.88%
0.32%
0.07%
0.62%
3.22%
Miscellaneous Exp.
-
5.67
7.98
30.26
12.64
19.73
10.30
23.25
10.96
10.00
20.12
% Of Sales
-
2.12%
2.15%
4.64%
2.80%
8.71%
3.75%
5.85%
2.45%
2.04%
0.14%
EBITDA
63.01
-2.35
100.45
199.87
104.84
21.34
24.47
6.72
38.37
88.78
96.43
EBITDA Margin
20.12%
-0.88%
27.05%
30.67%
23.21%
9.42%
8.90%
1.69%
8.58%
18.15%
15.44%
Other Income
23.24
27.21
31.69
44.59
49.46
46.40
70.63
55.28
51.12
25.97
21.08
Interest
53.69
57.27
54.32
56.45
39.61
21.16
7.48
1.37
4.36
7.49
5.43
Depreciation
6.86
7.07
7.45
8.00
7.70
7.91
12.23
12.34
17.97
24.75
21.29
PBT
25.69
-39.48
70.38
180.02
107.00
38.66
75.39
48.30
67.16
82.51
90.79
Tax
16.66
-22.16
42.90
69.61
46.77
23.31
26.71
17.60
18.15
38.09
27.57
Tax Rate
64.85%
56.13%
60.95%
38.67%
43.71%
60.29%
35.43%
36.44%
27.03%
39.98%
30.37%
PAT
9.03
-12.23
26.71
67.78
47.74
17.58
47.41
28.90
48.12
54.36
62.61
PAT before Minority Interest
13.08
-17.33
27.48
110.41
60.24
15.35
48.68
30.70
49.01
57.18
63.21
Minority Interest
4.05
5.10
-0.77
-42.63
-12.50
2.23
-1.27
-1.80
-0.89
-2.82
-0.60
PAT Margin
2.88%
-4.58%
7.19%
10.40%
10.57%
7.76%
17.25%
7.27%
10.76%
11.12%
10.03%
PAT Growth
179.28%
-
-60.59%
41.98%
171.56%
-62.92%
64.05%
-39.94%
-11.48%
-13.18%
 
EPS
0.36
-0.49
1.08
2.74
1.93
0.71
1.92
1.17
1.94
2.20
2.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
669.76
693.99
688.38
654.41
601.09
637.10
598.85
578.84
538.08
509.60
Share Capital
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
Total Reserves
620.26
644.49
638.88
604.91
551.59
587.60
549.35
529.34
488.58
460.10
Non-Current Liabilities
318.44
398.35
395.81
251.31
234.37
129.57
85.41
5.63
40.24
52.26
Secured Loans
351.42
394.66
382.00
242.73
224.00
110.26
66.00
0.00
0.00
0.00
Unsecured Loans
11.82
8.14
6.78
5.78
7.40
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.86
2.55
4.13
3.11
3.46
2.86
2.50
2.61
2.75
2.33
Current Liabilities
241.38
203.42
185.22
241.16
150.64
157.19
181.92
246.93
304.96
226.82
Trade Payables
40.09
28.52
51.70
56.71
33.05
35.60
62.34
78.42
59.63
66.83
Other Current Liabilities
164.97
121.59
79.10
125.83
60.58
67.08
88.04
123.47
169.41
128.62
Short Term Borrowings
33.19
47.37
47.74
47.11
51.57
47.74
16.20
25.63
37.21
14.84
Short Term Provisions
3.12
5.93
6.68
11.51
5.44
6.77
15.34
19.42
38.72
16.53
Total Liabilities
1,248.65
1,338.30
1,343.23
1,190.02
1,011.96
931.70
873.52
839.20
889.63
795.62
Net Block
36.30
31.89
34.22
39.74
37.47
42.63
58.06
72.57
79.56
110.97
Gross Block
64.91
55.85
55.36
54.69
45.19
129.87
141.15
151.79
154.27
172.42
Accumulated Depreciation
28.61
23.96
21.14
14.96
7.72
87.24
83.09
79.22
74.71
61.45
Non Current Assets
384.93
569.79
531.77
376.22
402.45
246.55
223.84
161.94
175.28
193.61
Capital Work in Progress
0.01
131.67
129.93
129.93
129.93
125.36
77.80
3.01
5.51
2.82
Non Current Investment
66.06
67.18
12.67
14.04
41.99
11.21
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
278.30
329.24
345.37
189.43
193.05
65.81
82.29
84.77
88.36
79.75
Other Non Current Assets
4.26
9.81
9.58
3.08
0.00
1.54
5.69
1.59
1.86
0.07
Current Assets
863.72
768.50
811.46
813.80
609.51
685.15
649.69
677.26
714.35
602.01
Current Investments
0.73
7.61
84.36
153.48
73.09
108.80
31.06
1.03
1.70
157.64
Inventories
379.92
385.09
319.85
233.08
164.92
129.22
32.67
41.24
191.89
36.53
Sundry Debtors
81.85
134.69
95.91
94.96
123.55
136.82
142.81
147.78
148.63
193.91
Cash & Bank
141.46
137.29
142.78
183.36
117.22
135.50
110.26
107.99
121.58
115.78
Other Current Assets
259.76
12.76
67.47
32.63
130.73
174.80
332.88
379.21
250.54
98.14
Short Term Loans & Adv.
72.12
91.05
101.10
116.29
115.74
141.88
306.55
352.17
223.53
41.60
Net Current Assets
622.34
565.09
626.24
572.64
458.87
527.97
467.77
430.33
409.39
375.19
Total Assets
1,248.65
1,338.29
1,343.23
1,190.02
1,011.96
931.70
873.53
839.20
889.63
795.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
88.06
16.14
-169.44
93.87
-169.06
-44.77
40.28
-37.01
-84.69
62.29
PBT
-39.48
70.38
180.02
112.28
38.66
75.39
48.30
67.16
95.28
90.79
Adjustment
31.96
34.57
35.97
5.60
-1.62
-43.33
-26.95
-27.17
10.84
5.49
Changes in Working Capital
119.42
-46.68
-312.30
16.55
-188.21
-53.17
32.92
-48.97
-160.35
4.25
Cash after chg. in Working capital
111.90
58.26
-96.31
134.43
-151.17
-21.11
54.27
-8.97
-54.23
100.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.84
-42.13
-73.13
-40.56
-17.89
-23.66
-13.99
-28.04
-30.46
-38.24
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
84.12
118.54
86.85
-58.64
-3.78
24.27
-107.35
33.46
60.20
-138.53
Net Fixed Assets
-2.83
-1.23
-0.37
-5.61
63.61
10.68
10.93
8.94
15.74
-35.96
Net Investments
5.11
26.69
77.78
-71.92
-8.86
-79.64
-38.27
-7.77
143.93
-23.24
Others
81.84
93.08
9.44
18.89
-58.53
93.23
-80.01
32.29
-99.47
-79.33
Cash from Financing Activity
-137.06
-128.52
43.73
-17.16
118.10
5.90
77.41
-12.17
0.91
-29.81
Net Cash Inflow / Outflow
35.12
6.16
-38.85
18.07
-54.74
-14.60
10.34
-15.72
-23.58
-106.05
Opening Cash & Equivalents
29.45
23.30
62.15
44.09
31.81
30.60
20.26
35.88
59.29
265.51
Closing Cash & Equivalent
63.34
29.45
23.30
62.15
44.09
41.96
30.60
20.26
35.88
162.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
27.06
28.04
27.81
26.44
24.29
25.74
24.20
23.39
21.74
20.59
ROA
-1.34%
2.05%
8.72%
5.47%
1.58%
5.39%
3.59%
5.67%
6.79%
8.54%
ROE
-2.54%
3.98%
16.45%
9.60%
2.48%
7.88%
5.21%
8.78%
10.92%
12.96%
ROCE
1.60%
10.99%
22.69%
15.90%
7.12%
11.23%
7.73%
12.13%
18.69%
19.13%
Fixed Asset Turnover
4.42
6.68
11.84
9.04
2.59
2.03
2.71
2.92
2.99
4.07
Receivable days
148.02
113.33
53.46
88.28
209.86
185.71
133.49
121.00
127.83
114.12
Inventory Days
522.94
346.43
154.86
160.80
237.08
107.51
33.95
95.17
85.24
22.94
Payable days
58.09
60.45
47.93
50.39
92.15
106.57
69.67
45.01
57.96
48.56
Cash Conversion Cycle
612.87
399.32
160.39
198.68
354.78
186.65
97.77
171.16
155.11
88.51
Total Debt/Equity
0.60
0.65
0.63
0.47
0.47
0.25
0.14
0.04
0.07
0.03
Interest Cover
0.31
2.30
4.19
3.70
2.83
11.08
36.21
16.39
13.72
17.72

News Update:


  • Man Infraconstruction’s JV launching real estate development project in Mumbai
    12th Mar 2021, 10:11 AM

    The said Project will be developed in two phases and Phase I of the Project will be launched in the name of 'Insignia'

    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.