Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Engineering - Construction

Rating :
72/99

BSE: 533169 | NSE: MANINFRA

75.65
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 76.00
  • 77.00
  • 74.55
  • 76.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  153191
  •  115.80
  •  131.10
  •  38.07

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,814.08
  • 12.98
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,107.78
  • 1.19%
  • 3.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.79%
  • 4.00%
  • 22.53%
  • FII
  • DII
  • Others
  • 0.87%
  • 1.62%
  • 4.19%

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
  • 25.57
  • 24.10
  • 38.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.78
  • 1.90
  • 1.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.66
  • 12.47
  • 15.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
264.26
209.41
26.19%
296.52
152.27
94.73%
247.33
42.63
480.18%
153.37
22.85
571.20%
Expenses
208.65
169.59
23.03%
252.14
122.78
105.36%
169.65
29.29
479.21%
83.55
8.93
835.61%
EBITDA
55.61
39.82
39.65%
44.38
29.49
50.49%
77.68
13.34
482.31%
69.82
13.92
401.58%
EBIDTM
21.04%
19.02%
14.97%
19.37%
31.41%
31.29%
45.52%
60.90%
Other Income
10.73
8.30
29.28%
8.28
4.20
97.14%
175.61
6.54
2,585.17%
6.55
5.81
12.74%
Interest
14.01
18.12
-22.68%
14.23
14.56
-2.27%
16.72
13.43
24.50%
16.79
12.26
36.95%
Depreciation
2.66
4.47
-40.49%
2.55
1.55
64.52%
2.22
1.57
41.40%
1.90
1.57
21.02%
PBT
49.67
25.54
94.48%
35.88
17.57
104.21%
234.35
4.89
4,692.43%
57.67
5.89
879.12%
Tax
8.09
5.54
46.03%
-0.93
6.45
-
61.00
5.37
1,035.94%
12.21
4.41
176.87%
PAT
41.58
20.00
107.90%
36.81
11.12
231.03%
173.35
-0.48
-
45.47
1.48
2,972.30%
PATM
15.73%
9.55%
12.41%
7.30%
70.09%
-1.13%
29.65%
6.48%
EPS
1.01
0.42
140.48%
0.94
0.34
176.47%
3.00
0.04
7,400.00%
0.88
0.06
1,366.67%

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
961.48
427.16
266.98
371.36
651.60
451.71
226.43
274.80
397.28
447.06
489.04
Net Sales Growth
125.09%
60.00%
-28.11%
-43.01%
44.25%
99.49%
-17.60%
-30.83%
-11.13%
-8.58%
 
Cost Of Goods Sold
195.70
94.65
62.14
25.09
75.48
58.35
-49.49
51.54
144.37
171.31
173.15
Gross Profit
765.78
332.51
204.84
346.26
576.12
393.36
275.92
223.26
252.91
275.75
315.89
GP Margin
79.65%
77.84%
76.72%
93.24%
88.42%
87.08%
121.86%
81.24%
63.66%
61.68%
64.59%
Total Expenditure
713.99
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
247.49
96.60
-2.35
100.45
199.87
104.84
21.34
24.47
6.72
38.37
88.78
EBITDA Margin
25.74%
22.61%
-0.88%
27.05%
30.67%
23.21%
9.42%
8.90%
1.69%
8.58%
18.15%
Other Income
201.17
24.85
27.21
31.69
44.59
49.46
46.40
70.63
55.28
51.12
25.97
Interest
61.75
58.41
57.27
54.32
56.45
39.61
21.16
7.48
1.37
4.36
7.49
Depreciation
9.33
9.16
7.07
7.45
8.00
7.70
7.91
12.23
12.34
17.97
24.75
PBT
377.57
53.89
-39.48
70.38
180.02
107.00
38.66
75.39
48.30
67.16
82.51
Tax
80.37
21.77
-22.16
42.90
69.61
46.77
23.31
26.71
17.60
18.15
38.09
Tax Rate
21.29%
40.40%
56.13%
60.95%
38.67%
43.71%
60.29%
35.43%
36.44%
27.03%
39.98%
PAT
297.21
30.79
-12.23
26.71
67.78
47.74
17.58
47.41
28.90
48.12
54.36
PAT before Minority Interest
215.05
32.12
-17.33
27.48
110.41
60.24
15.35
48.68
30.70
49.01
57.18
Minority Interest
-82.16
-1.33
5.10
-0.77
-42.63
-12.50
2.23
-1.27
-1.80
-0.89
-2.82
PAT Margin
30.91%
7.21%
-4.58%
7.19%
10.40%
10.57%
7.76%
17.25%
7.27%
10.76%
11.12%
PAT Growth
825.31%
-
-
-60.59%
41.98%
171.56%
-62.92%
64.05%
-39.94%
-11.48%
 
EPS
8.00
0.83
-0.33
0.72
1.83
1.29
0.47
1.28
0.78
1.30
1.46

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

News Update:


  • Man Infraconstruction’s arm's JV inks LLC agreement for luxury condominium project in US
    3rd Jun 2022, 16:41 PM

    The agreement is for carrying out business of real estate development and other lawful activities

    Read More
  • Man Infraconstruction incorporates Joint Venture entity in USA
    1st Jun 2022, 12:15 PM

    As on date, the Capital Contribution made by MICL Global, INC in MICL Bayshore LLC is $0.1 million

    Read More
  • Man InfraConstruct - Quarterly Results
    19th May 2022, 18:25 PM

    Read More
  • Man Infraconstruction gets LoA from Bharat Mumbai Container Terminals
    18th Apr 2022, 14:11 PM

    BMCTPL is a subsidiary of the PSA International, a leading global port group headquartered in Singapore

    Read More
  • Man Infraconstruction gets LoA from Bharat Mumbai Container Terminals
    13th Apr 2022, 17:52 PM

    Bharat Mumbai Container Terminals is a subsidiary of the PSA International, a leading global port group headquartered in Singapore

    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.