Man InfraConstruct

₹167.7 2.1 | 1.2%

WEBSITE BSE:533169 NSE : MAN INFRA 16 May, 00:00

Market Cap ₹6292 Cr.

Stock P/E 20.7

P/B 3.6

Current Price ₹167.7

Book Value ₹ 46.8

Face Value 2

52W High ₹262.5

Dividend Yield 0.97%

52W Low ₹ 135.1

Edit Ratio

Man InfraConstruct Research see more...

Overview Inc. Year: 2002Industry: Engineering - Construction

Man Infraconstruction Ltd is a construction business enterprise engaged within the commercial enterprise of civil construction. The Company presents construction services for port infrastructure, which includes land reclamation, soil consolidation, and operational offerings; residential constructions, along with high rise building, townships and comfort villas; commercial and institutional buildings, along with IT parks, office complexes, shopping malls, schools and inns; industrial buildings, consisting of factories, cold storages, heavy engineering and warehouse centres, and street structures, consisting of earthwork and paving, electrification, landscaping, up-gradation and drainage. Its residential projects include Lifescapes Amber, Signia Sky, Blue Ridge, SRA Township, Mundra Township and Neelkanth Greens. Its infrastructure initiatives comprises Gateway Terminal and Vallarpadam ICTT. Its industrial and commercial initiatives consists of Kohinoor Education Complex, Sai Complex and VIRAJ PROFILES LTD.

Man InfraConstruct Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Man InfraConstruct Quarterly Results

#(Fig in Cr.)	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Net Sales	401	457	680	510	215	242	297	342	230	242
Other Income	13	15	12	14	28	20	36	27	30	33
Total Income	414	472	693	524	243	261	332	368	260	275
Total Expenditure	307	328	556	401	150	139	247	258	203	136
Operating Profit	107	144	137	123	93	122	85	110	57	139
Interest	15	15	14	9	6	7	12	4	3	3
Depreciation	3	3	3	2	2	3	3	2	2	2
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	89	126	120	112	84	112	71	105	52	135
Provision for Tax	27	36	31	27	18	37	13	29	16	5
Profit After Tax	62	90	89	85	66	75	58	76	36	130
Adjustments	-9	-5	-7	-2	4	8	7	2	8	-46
Profit After Adjustments	53	85	82	82	70	83	65	77	45	84
Adjusted Earnings Per Share	1.4	2.3	2.2	2.2	1.9	2.2	1.8	2.1	1.2	2.2

Man InfraConstruct Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	397	275	226	452	652	371	267	427	961	1890	1263	1111
Other Income	55	71	46	49	45	32	27	25	201	48	97	126
Total Income	453	345	273	501	696	403	294	452	1163	1938	1360	1235
Total Expenditure	391	250	201	347	452	271	269	331	714	1476	937	844
Operating Profit	62	95	72	154	244	132	25	121	449	462	423	391
Interest	1	7	21	40	56	54	57	58	62	58	35	22
Depreciation	12	12	8	8	8	7	7	9	9	11	10	9
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	48	75	39	112	179	85	-34	55	379	397	397	363
Provision for Tax	18	27	23	47	70	43	-22	22	80	108	94	63
Profit After Tax	31	49	15	66	109	43	-12	33	299	289	303	300
Adjustments	-2	-1	2	-13	-43	-1	5	-1	-82	-30	-3	-29
Profit After Adjustments	29	47	18	53	67	42	-7	32	216	259	300	271
Adjusted Earnings Per Share	0.8	1.3	0.5	1.4	1.8	1.1	-0.2	0.9	5.8	7	8.1	7.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-33%	44%	28%	12%
Operating Profit CAGR	-8%	52%	26%	21%
PAT CAGR	5%	109%	48%	26%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-16%	23%	72%	18%
ROE Average	25%	31%	19%	13%
ROCE Average	30%	32%	22%	17%

Man InfraConstruct Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	599	637	601	654	688	694	670	675	860	1089	1463
Minority's Interest	7	8	26	43	74	43	19	19	70	56	53
Borrowings	66	110	231	249	389	403	365	324	377	12	63
Other Non-Current Liabilities	19	19	3	3	7	-4	-45	-45	-53	-26	7
Total Current Liabilities	182	157	151	241	185	203	239	433	398	608	551
Total Liabilities	874	932	1012	1190	1343	1338	1249	1405	1652	1739	2139
Fixed Assets	58	43	37	40	34	32	36	43	51	55	45
Other Non-Current Assets	166	204	365	336	498	538	349	244	192	287	208
Total Current Assets	650	685	610	787	785	769	864	1118	1409	1397	1884
Total Assets	874	932	1012	1190	1343	1338	1249	1405	1652	1739	2139

Man InfraConstruct Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	20	31	32	44	62	23	29	63	77	201	89
Cash Flow from Operating Activities	40	-45	-169	94	-169	16	88	78	187	448	573
Cash Flow from Investing Activities	-107	24	-4	-59	87	119	84	-84	28	-102	-397
Cash Flow from Financing Activities	77	6	118	-17	44	-129	-137	20	-91	-458	-28
Net Cash Inflow / Outflow	10	-15	-55	18	-39	6	35	14	123	-111	148
Closing Cash & Cash Equivalent	31	42	44	62	23	29	63	77	201	89	237

Man InfraConstruct Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	0.78	1.28	0.47	1.43	1.79	1.13	-0.19	0.86	5.83	6.96	8.09
CEPS(Rs)	1.16	1.64	0.63	1.97	3.16	1.35	-0.14	1.14	8.29	8.09	8.44
DPS(Rs)	0.27	0.27	1.53	0.54	0.54	1.26	0.55	0.9	1.26	0.9	1.62
Book NAV/Share(Rs)	16.13	17.16	16.19	17.63	18.54	18.69	18.04	18.18	23.15	29.34	35.76
Core EBITDA Margin(%)	1.69	8.91	11.19	23.21	30.67	27.05	-0.88	22.62	25.74	21.9	25.83
EBIT Margin(%)	12.5	30.16	26.42	33.62	36.1	37.64	8.57	26.57	45.83	24.1	34.22
Pre Tax Margin(%)	12.16	27.43	17.07	24.86	27.43	23.01	-12.88	12.9	39.41	21	31.44
PAT Margin (%)	7.73	17.72	6.78	14.5	16.75	11.46	-4.58	7.81	31.05	15.29	24.01
Cash Profit Margin (%)	10.83	22.17	10.27	16.21	17.98	13.47	-1.93	9.95	32.02	15.88	24.8
ROA(%)	3.59	5.39	1.58	5.95	8.62	3.17	-0.95	2.51	19.53	17.04	15.65
ROE(%)	5.21	7.88	2.48	10.44	16.26	6.16	-1.79	4.96	38.91	29.65	25.1
ROCE(%)	7.73	11.23	7.12	16.48	22.57	12.32	2.06	10.06	33.92	33.59	29.93
Receivable days	133.49	185.71	209.86	88.28	53.46	113.33	148.02	79.6	43.64	44.22	68.86
Inventory Days	33.95	107.51	237.08	160.8	154.86	346.43	522.94	334.38	161.67	80.07	127.83
Payable days	177.93	346.78	-264.03	269.16	252.32	556.7	211.26	235.16	170.49	74.08	236.89
PER(x)	15.89	20.8	56.01	21.85	18.62	24.07	0	32.24	17.88	9.78	25.25
Price/Book(x)	0.77	1.55	1.64	1.77	1.8	1.45	0.62	1.53	4.5	2.32	5.71
Dividend Yield(%)	1.46	0.68	3.84	1.15	1.08	3.1	3.28	2.16	1.21	1.32	0.79
EV/Net Sales(x)	1.09	3.67	5.08	2.83	2.35	3.55	2.54	3.1	4.23	1.29	5.67
EV/Core EBITDA(x)	6.95	10.61	16.05	8.29	6.27	9.98	27.26	10.92	9.06	5.27	16.94
Net Sales Growth(%)	-11.14	-30.83	-17.6	99.5	44.25	-43.01	-28.11	60	125.09	96.61	-33.16
EBIT Growth(%)	-30.56	66.85	-27.81	153.9	54.86	-40.58	-83.63	396.06	288.19	3.36	-5.07
PAT Growth(%)	-37.36	58.58	-68.47	326.78	66.62	-61.01	-128.73	372.67	795.26	-3.2	4.98
EPS Growth(%)	-39.95	64.05	-62.91	201.44	25.49	-37.18	-117.05	549.35	575.83	19.51	16.17
Debt/Equity(x)	0.14	0.25	0.47	0.47	0.63	0.65	0.6	0.75	0.65	0.19	0.1
Current Ratio(x)	3.57	4.36	4.05	3.26	4.24	3.78	3.61	2.58	3.54	2.3	3.42
Quick Ratio(x)	3.39	3.54	2.95	2.3	2.51	1.88	2.02	1.65	2.41	1.67	2.5
Interest Cover(x)	36.21	11.08	2.83	3.83	4.17	2.57	0.4	1.94	7.13	7.79	12.3
Total Debt/Mcap(x)	0.18	0.16	0.29	0.26	0.35	0.45	0.98	0.49	0.14	0.08	0.02

Man InfraConstruct Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	67.12	67.12	67.12	67.15	67.19	67.31	67.31	67.18	66.62	66.65
FII	0.41	0.44	2.39	3.71	3.5	3.55	3.57	3.71	4.56	3.81
DII	1.62	1.62	1.67	2.1	2.09	2.1	2.09	1.69	2.16	2.16
Public	30.85	30.82	28.82	27.04	27.21	27.04	27.04	27.43	26.67	27.38
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	24.92	24.92	24.92	24.93	24.94	24.99	24.99	25	25	25.01
FII	0.15	0.16	0.89	1.38	1.3	1.32	1.33	1.38	1.71	1.43
DII	0.6	0.6	0.62	0.78	0.78	0.78	0.78	0.63	0.81	0.81
Public	11.45	11.44	10.7	10.04	10.1	10.04	10.04	10.21	10.01	10.27
Others	0	0	0	0	0	0	0	0	0	0
Total	37.13	37.13	37.13	37.13	37.13	37.13	37.13	37.22	37.53	37.53

Pros

Company has delivered good profit growth of 47% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 31%
Company is almost debt free.

Cons

Debtor days have increased from 74.08 to 236.89days.
Stock is trading at 3.6 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Man InfraConstruct News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Man InfraConstruct

Add Watchlist

Man InfraConstruct Research see more...

Overview Inc. Year: 2002Industry: Engineering - Construction

Man InfraConstruct Share Price

Alert Data

Quarterly Price

Peer Comparison

Man InfraConstruct Quarterly Results

Man InfraConstruct Profit & Loss

Growth Rates

Man InfraConstruct Balance Sheet

Man InfraConstruct Cash Flow

Man InfraConstruct Ratios

Man InfraConstruct Shareholding Pattern

Man InfraConstruct News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint