Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Engineering - Construction

Rating :
68/99

BSE: 533169 | NSE: MANINFRA

195.01
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  199.90
  •  199.90
  •  194.51
  •  195.44
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  771489
  •  1514.53
  •  249.30
  •  111.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,278.36
  • 24.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,860.69
  • 0.83%
  • 4.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.31%
  • 3.33%
  • 21.35%
  • FII
  • DII
  • Others
  • 3.55%
  • 2.10%
  • 2.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 36.46
  • 9.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.57
  • -
  • 5.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.28
  • 23.25
  • 11.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.60
  • 23.45
  • 18.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 2.94
  • 4.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.31
  • 14.04
  • 11.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
296.74
680.27
-56.38%
241.76
456.86
-47.08%
215.29
401.25
-46.35%
509.66
351.97
44.80%
Expenses
247.12
555.88
-55.54%
139.07
327.98
-57.60%
150.31
307.32
-51.09%
400.58
285.24
40.44%
EBITDA
49.62
124.39
-60.11%
102.68
128.87
-20.32%
64.99
93.93
-30.81%
109.08
66.73
63.46%
EBIDTM
16.72%
18.29%
42.47%
28.21%
30.19%
23.41%
21.40%
18.96%
Other Income
35.52
12.28
189.25%
19.59
14.92
31.30%
27.56
12.66
117.69%
14.10
8.06
74.94%
Interest
11.95
13.88
-13.90%
7.44
15.21
-51.08%
6.46
14.76
-56.23%
9.27
14.59
-36.46%
Depreciation
2.66
3.06
-13.07%
2.56
3.02
-15.23%
2.33
2.84
-17.96%
2.40
2.31
3.90%
PBT
70.53
119.73
-41.09%
112.27
125.56
-10.58%
83.76
88.99
-5.88%
111.51
57.89
92.62%
Tax
12.55
30.90
-59.39%
36.86
36.06
2.22%
17.76
26.85
-33.85%
26.70
14.25
87.37%
PAT
57.98
88.83
-34.73%
75.41
89.50
-15.74%
66.00
62.14
6.21%
84.80
43.65
94.27%
PATM
19.54%
13.06%
31.19%
19.59%
30.65%
15.49%
16.64%
12.40%
EPS
1.76
2.20
-20.00%
2.24
2.28
-1.75%
1.88
1.44
30.56%
2.22
1.05
111.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
1,263.45
1,890.35
961.48
427.16
266.98
371.36
651.60
451.71
226.43
274.80
Net Sales Growth
-
-33.16%
96.61%
125.09%
60.00%
-28.11%
-43.01%
44.25%
99.49%
-17.60%
 
Cost Of Goods Sold
-
247.90
746.55
195.70
95.12
62.14
25.09
75.48
58.35
-49.49
51.54
Gross Profit
-
1,015.55
1,143.80
765.78
332.03
204.84
346.26
576.12
393.36
275.92
223.26
GP Margin
-
80.38%
60.51%
79.65%
77.73%
76.72%
93.24%
88.42%
87.08%
121.86%
81.24%
Total Expenditure
-
937.05
1,476.39
713.98
330.56
269.33
270.91
451.73
346.87
205.09
250.33
Power & Fuel Cost
-
19.89
20.65
13.76
7.90
5.38
6.48
9.29
4.60
5.08
7.90
% Of Sales
-
1.57%
1.09%
1.43%
1.85%
2.02%
1.74%
1.43%
1.02%
2.24%
2.87%
Employee Cost
-
78.92
71.18
57.77
36.24
36.68
39.73
45.32
38.57
31.34
31.26
% Of Sales
-
6.25%
3.77%
6.01%
8.48%
13.74%
10.70%
6.96%
8.54%
13.84%
11.38%
Manufacturing Exp.
-
488.76
506.47
261.22
117.29
102.54
148.64
272.87
211.92
139.78
134.01
% Of Sales
-
38.68%
26.79%
27.17%
27.46%
38.41%
40.03%
41.88%
46.92%
61.73%
48.77%
General & Admin Exp.
-
76.43
105.08
169.57
64.12
49.37
35.26
16.31
19.54
58.11
12.90
% Of Sales
-
6.05%
5.56%
17.64%
15.01%
18.49%
9.49%
2.50%
4.33%
25.66%
4.69%
Selling & Distn. Exp.
-
12.38
19.22
11.24
4.99
7.55
7.74
2.19
1.25
0.54
2.42
% Of Sales
-
0.98%
1.02%
1.17%
1.17%
2.83%
2.08%
0.34%
0.28%
0.24%
0.88%
Miscellaneous Exp.
-
12.75
7.24
4.71
4.89
5.67
7.98
30.26
12.64
19.73
2.42
% Of Sales
-
1.01%
0.38%
0.49%
1.14%
2.12%
2.15%
4.64%
2.80%
8.71%
3.75%
EBITDA
-
326.40
413.96
247.50
96.60
-2.35
100.45
199.87
104.84
21.34
24.47
EBITDA Margin
-
25.83%
21.90%
25.74%
22.61%
-0.88%
27.05%
30.67%
23.21%
9.42%
8.90%
Other Income
-
96.77
47.92
201.17
24.85
27.21
31.69
44.59
49.46
46.40
70.63
Interest
-
35.16
58.47
61.77
58.41
57.27
54.32
56.45
39.61
21.16
7.48
Depreciation
-
9.95
11.24
9.33
9.16
7.07
7.45
8.00
7.70
7.91
12.23
PBT
-
378.06
392.17
377.57
53.89
-39.48
70.38
180.02
107.00
38.66
75.39
Tax
-
93.87
108.06
80.37
21.77
-22.16
42.90
69.61
46.77
23.31
26.71
Tax Rate
-
24.83%
27.55%
21.29%
40.40%
56.13%
60.95%
38.67%
43.71%
60.29%
35.43%
PAT
-
300.39
258.58
216.36
30.79
-12.23
26.71
67.78
47.74
17.58
47.41
PAT before Minority Interest
-
303.34
288.96
298.52
32.12
-17.33
27.48
110.41
60.24
15.35
48.68
Minority Interest
-
-2.95
-30.38
-82.16
-1.33
5.10
-0.77
-42.63
-12.50
2.23
-1.27
PAT Margin
-
23.78%
13.68%
22.50%
7.21%
-4.58%
7.19%
10.40%
10.57%
7.76%
17.25%
PAT Growth
-
16.17%
19.51%
602.70%
-
-
-60.59%
41.98%
171.56%
-62.92%
 
EPS
-
8.09
6.96
5.83
0.83
-0.33
0.72
1.83
1.29
0.47
1.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,463.44
1,089.38
859.56
674.84
669.76
693.99
688.38
654.41
601.09
637.10
Share Capital
74.25
74.25
74.25
49.50
49.50
49.50
49.50
49.50
49.50
49.50
Total Reserves
1,253.39
1,015.13
785.31
625.34
620.26
644.49
638.88
604.91
551.59
587.60
Non-Current Liabilities
70.40
-13.84
324.64
278.19
320.33
398.35
395.81
251.31
234.37
129.57
Secured Loans
63.43
12.31
377.35
310.28
353.30
394.66
382.00
242.73
224.00
110.26
Unsecured Loans
0.00
0.00
0.00
13.24
11.82
8.14
6.78
5.78
7.40
0.00
Long Term Provisions
8.14
7.69
6.03
3.44
2.86
2.55
4.13
3.11
3.46
2.86
Current Liabilities
551.43
607.84
397.66
433.38
239.49
203.42
185.22
241.16
150.64
157.19
Trade Payables
123.09
198.70
104.34
78.49
44.09
28.52
51.70
56.71
33.05
35.60
Other Current Liabilities
344.57
196.08
108.61
212.25
159.09
121.59
79.10
125.83
60.58
67.08
Short Term Borrowings
67.42
193.57
179.92
138.41
33.19
47.37
47.74
47.11
51.57
47.74
Short Term Provisions
16.35
19.49
4.79
4.24
3.12
5.93
6.68
11.51
5.44
6.77
Total Liabilities
2,138.51
1,739.17
1,652.09
1,405.08
1,248.65
1,338.30
1,343.23
1,190.02
1,011.96
931.70
Net Block
44.54
55.00
51.47
43.14
36.30
31.89
34.22
39.74
37.47
42.63
Gross Block
88.17
97.37
89.23
77.50
64.91
55.85
55.36
54.69
45.19
129.87
Accumulated Depreciation
43.63
42.37
37.76
34.37
28.61
23.96
21.14
14.96
7.72
87.24
Non Current Assets
252.29
342.42
243.42
287.51
384.93
569.79
531.77
376.22
402.45
246.55
Capital Work in Progress
0.00
0.00
1.99
0.94
0.01
131.67
129.93
129.93
129.93
125.36
Non Current Investment
163.48
110.73
13.64
27.67
66.06
67.18
12.67
14.04
41.99
11.21
Long Term Loans & Adv.
22.06
162.95
162.41
210.60
278.30
329.24
345.37
189.43
193.05
65.81
Other Non Current Assets
13.74
8.14
4.96
5.16
4.26
9.81
9.58
3.08
0.00
1.54
Current Assets
1,883.58
1,396.75
1,408.67
1,117.59
863.72
768.50
811.46
813.80
609.51
685.15
Current Investments
113.91
2.64
136.24
51.76
0.73
7.61
84.36
153.48
73.09
108.80
Inventories
504.70
380.31
449.02
402.74
379.92
385.09
319.85
233.08
164.92
129.22
Sundry Debtors
144.17
332.56
125.43
104.47
81.85
134.69
95.91
94.96
123.55
136.82
Cash & Bank
548.52
297.52
360.39
212.76
141.46
137.29
142.78
183.36
117.22
135.50
Other Current Assets
572.29
15.63
19.99
168.72
259.76
103.81
168.57
148.92
130.73
174.80
Short Term Loans & Adv.
545.21
368.09
317.61
177.14
79.36
91.05
101.10
116.29
115.74
141.88
Net Current Assets
1,332.14
788.90
1,011.02
684.20
624.23
565.09
626.24
572.64
458.87
527.97
Total Assets
2,135.87
1,739.17
1,652.09
1,405.10
1,248.65
1,338.29
1,343.23
1,190.02
1,011.96
931.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
572.59
448.04
186.80
78.30
88.06
16.14
-169.44
93.87
-169.06
-44.77
PBT
397.21
397.01
378.89
55.11
-39.48
70.38
180.02
112.28
38.66
75.39
Adjustment
-62.04
23.53
-131.16
33.93
31.96
34.57
35.97
5.60
-1.62
-43.33
Changes in Working Capital
312.86
103.15
33.85
14.26
119.42
-46.68
-312.30
16.55
-188.21
-53.17
Cash after chg. in Working capital
648.04
523.69
281.59
103.30
111.90
58.26
-96.31
134.43
-151.17
-21.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.45
-75.65
-94.79
-25.00
-23.84
-42.13
-73.13
-40.56
-17.89
-23.66
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
-396.65
-101.63
27.51
-84.21
84.12
118.54
86.85
-58.64
-3.78
24.27
Net Fixed Assets
-2.42
-8.52
-7.03
-3.72
-2.83
-1.23
-0.37
-5.61
63.61
10.68
Net Investments
-240.58
-141.12
-0.17
-41.50
5.11
26.69
77.78
-71.92
-8.86
-79.64
Others
-153.65
48.01
34.71
-38.99
81.84
93.08
9.44
18.89
-58.53
93.23
Cash from Financing Activity
-27.86
-457.81
-91.30
20.01
-137.06
-128.52
43.73
-17.16
118.10
5.90
Net Cash Inflow / Outflow
148.09
-111.39
123.01
14.10
35.12
6.16
-38.85
18.07
-54.74
-14.60
Opening Cash & Equivalents
89.14
200.53
77.43
63.34
29.45
23.30
62.15
44.09
31.81
30.60
Closing Cash & Equivalent
236.99
89.14
200.53
77.43
63.34
29.45
23.30
62.15
44.09
41.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
35.76
29.34
23.15
18.18
18.04
28.04
27.81
26.44
24.29
25.74
ROA
15.65%
17.04%
19.53%
2.42%
-1.34%
2.05%
8.72%
5.47%
1.58%
5.39%
ROE
25.10%
29.65%
38.91%
4.78%
-2.54%
3.98%
16.45%
9.60%
2.48%
7.88%
ROCE
29.93%
33.59%
33.92%
9.96%
1.60%
10.99%
22.69%
15.90%
7.12%
11.23%
Fixed Asset Turnover
13.62
20.26
11.53
6.00
4.42
6.68
11.84
9.04
2.59
2.03
Receivable days
68.86
44.22
43.64
79.60
148.02
113.33
53.46
88.28
209.86
185.71
Inventory Days
127.83
80.07
161.67
334.38
522.94
346.43
154.86
160.80
237.08
107.51
Payable days
236.89
74.08
170.49
235.16
213.26
60.45
47.93
50.39
92.15
106.57
Cash Conversion Cycle
-40.19
50.20
34.82
178.83
457.71
399.32
160.39
198.68
354.78
186.65
Total Debt/Equity
0.10
0.19
0.65
0.75
0.60
0.65
0.63
0.47
0.47
0.25
Interest Cover
12.30
7.79
7.13
1.92
0.31
2.30
4.19
3.70
2.83
11.08

News Update:


  • MICL Group acquires prime redevelopment project at BKC
    10th Jun 2024, 17:15 PM

    The project marks MICL's strategic move into premium redevelopment projects in sought-after locations

    Read More
  • Man InfraConstruct - Quarterly Results
    14th May 2024, 17:22 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.