Man InfraConstruct

₹205.4 8.8 | 4.4%

WEBSITE BSE:533169 NSE : MAN INFRA 10 May, 16:01

Market Cap ₹7625 Cr.

Stock P/E 24.1

P/B 5.9

Current Price ₹205.4

Book Value ₹ 34.9

Face Value 2

52W High ₹249.4

Dividend Yield 0.44%

52W Low ₹ 87

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 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	247	297	264	352	401	457	680	510	215	242
Other Income	176	8	11	8	13	15	12	14	28	20
Total Income	423	305	275	360	414	472	693	524	243	261
Total Expenditure	170	252	209	285	307	328	556	401	150	139
Operating Profit	253	53	66	75	107	144	137	123	93	122
Interest	17	14	14	15	15	15	14	9	6	7
Depreciation	2	3	3	2	3	3	3	2	2	3
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	234	36	50	58	89	126	120	112	84	112
Provision for Tax	61	-1	8	14	27	36	31	27	18	37
Profit After Tax	173	37	42	44	62	90	89	85	66	75
Adjustments	-62	-2	-4	-5	-9	-5	-7	-2	4	8
Profit After Adjustments	111	35	37	39	53	85	82	82	70	83
Adjusted Earnings Per Share	3	0.9	1	1	1.4	2.3	2.2	2.2	1.9	2.2

Man InfraConstruct Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	447	397	275	226	452	652	371	267	427	961	1890	1647
Other Income	51	55	71	46	49	45	32	27	25	201	48	74
Total Income	498	453	345	273	501	696	403	294	452	1163	1938	1721
Total Expenditure	409	391	250	201	347	452	271	269	331	714	1476	1246
Operating Profit	89	62	95	72	154	244	132	25	121	449	462	475
Interest	4	1	7	21	40	56	54	57	58	62	58	36
Depreciation	18	12	12	8	8	8	7	7	9	9	11	10
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	67	48	75	39	112	179	85	-34	55	379	397	428
Provision for Tax	18	18	27	23	47	70	43	-22	22	80	108	113
Profit After Tax	49	31	49	15	66	109	43	-12	33	299	289	315
Adjustments	-1	-2	-1	2	-13	-43	-1	5	-1	-82	-30	3
Profit After Adjustments	48	29	47	18	53	67	42	-7	32	216	259	317
Adjusted Earnings Per Share	1.3	0.8	1.3	0.5	1.4	1.8	1.1	-0.2	0.9	5.8	7	8.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	97%	92%	24%	16%
Operating Profit CAGR	3%	164%	14%	18%
PAT CAGR	-3%	0%	22%	19%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	137%	97%	56%	31%
ROE Average	30%	25%	16%	12%
ROCE Average	34%	26%	18%	15%

Man InfraConstruct Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	579	599	637	601	654	688	694	670	675	860	1089
Minority's Interest	8	7	8	26	43	74	43	19	19	70	56
Borrowings	0	66	110	231	249	389	403	365	324	377	12
Other Non-Current Liabilities	6	19	19	3	3	7	-4	-45	-45	-53	-26
Total Current Liabilities	247	182	157	151	241	185	203	239	433	398	608
Total Liabilities	839	874	932	1012	1190	1343	1338	1249	1405	1652	1739
Fixed Assets	73	58	43	37	40	34	32	36	43	51	55
Other Non-Current Assets	89	166	204	365	336	498	538	349	244	192	287
Total Current Assets	677	650	685	610	787	785	769	864	1118	1409	1397
Total Assets	839	874	932	1012	1190	1343	1338	1249	1405	1652	1739

Man InfraConstruct Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	36	20	31	32	44	62	23	29	63	77	201
Cash Flow from Operating Activities	-37	40	-45	-169	94	-169	16	88	78	187	448
Cash Flow from Investing Activities	33	-107	24	-4	-59	87	119	84	-84	28	-102
Cash Flow from Financing Activities	-12	77	6	118	-17	44	-129	-137	20	-91	-458
Net Cash Inflow / Outflow	-16	10	-15	-55	18	-39	6	35	14	123	-111
Closing Cash & Cash Equivalent	20	31	42	44	62	23	29	63	77	201	89

Man InfraConstruct Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	1.3	0.78	1.28	0.47	1.43	1.79	1.13	-0.19	0.86	5.83	6.96
CEPS(Rs)	1.8	1.16	1.64	0.63	1.97	3.16	1.35	-0.14	1.14	8.29	8.09
DPS(Rs)	0.45	0.27	0.27	1.53	0.54	0.54	1.26	0.55	0.9	1.26	0.9
Book NAV/Share(Rs)	15.59	16.13	17.16	16.19	17.63	18.54	18.69	18.04	18.18	23.15	29.34
Core EBITDA Margin(%)	8.58	1.69	8.91	11.19	23.21	30.67	27.05	-0.88	22.62	25.74	21.9
EBIT Margin(%)	16	12.5	30.16	26.42	33.62	36.1	37.64	8.57	26.57	45.83	24.09
Pre Tax Margin(%)	15.02	12.16	27.43	17.07	24.86	27.43	23.01	-12.88	12.9	39.41	21
PAT Margin (%)	10.96	7.73	17.72	6.78	14.5	16.75	11.46	-4.58	7.81	31.05	15.29
Cash Profit Margin (%)	14.98	10.83	22.17	10.27	16.21	17.98	13.47	-1.93	9.95	32.02	15.88
ROA(%)	5.67	3.59	5.39	1.58	5.95	8.62	3.17	-0.95	2.51	19.53	17.04
ROE(%)	8.78	5.21	7.88	2.48	10.44	16.26	6.16	-1.79	4.96	38.91	29.65
ROCE(%)	12.13	7.73	11.23	7.12	16.48	22.57	12.32	2.06	10.06	33.92	33.59
Receivable days	121	133.49	185.71	209.86	88.28	53.46	113.33	148.02	79.6	43.64	44.22
Inventory Days	95.17	33.95	107.51	237.08	160.8	154.86	346.43	522.94	334.38	161.67	80.07
Payable days	147.06	177.93	346.78	-264.03	269.16	252.32	556.7	211.26	235.16	170.49	74.08
PER(x)	14.93	15.89	20.8	56.01	21.85	18.62	24.07	0	32.24	17.88	9.78
Price/Book(x)	1.24	0.77	1.55	1.64	1.77	1.8	1.45	0.62	1.53	4.5	2.32
Dividend Yield(%)	1.55	1.46	0.68	3.84	1.15	1.08	3.1	3.28	2.16	1.21	1.32
EV/Net Sales(x)	1.42	1.09	3.67	5.08	2.83	2.35	3.55	2.54	3.1	4.23	1.29
EV/Core EBITDA(x)	7.11	6.95	10.61	16.05	8.29	6.27	9.98	27.26	10.92	9.06	5.27
Net Sales Growth(%)	-8.58	-11.14	-30.83	-17.6	99.5	44.25	-43.01	-28.11	60	125.09	96.61
EBIT Growth(%)	-30.4	-30.56	66.85	-27.81	153.9	54.86	-40.58	-83.63	396.06	288.19	3.36
PAT Growth(%)	-14.29	-37.36	58.58	-68.47	326.78	66.62	-61.01	-128.73	372.67	795.26	-3.2
EPS Growth(%)	-11.47	-39.95	64.05	-62.91	201.44	25.49	-37.18	-117.05	549.35	575.83	19.51
Debt/Equity(x)	0.04	0.14	0.25	0.47	0.47	0.63	0.65	0.6	0.75	0.65	0.19
Current Ratio(x)	2.74	3.57	4.36	4.05	3.26	4.24	3.78	3.61	2.58	3.54	2.3
Quick Ratio(x)	2.58	3.39	3.54	2.95	2.3	2.51	1.88	2.02	1.65	2.41	1.67
Interest Cover(x)	16.39	36.21	11.08	2.83	3.83	4.17	2.57	0.4	1.94	7.13	7.79
Total Debt/Mcap(x)	0.04	0.18	0.16	0.29	0.26	0.35	0.45	0.98	0.49	0.14	0.08

Man InfraConstruct Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	66.72	66.79	66.87	67.03	67.12	67.12	67.12	67.15	67.19	67.31
FII	0.86	0.87	0.83	0.57	0.41	0.44	2.39	3.71	3.5	3.55
DII	1.63	1.63	1.63	1.62	1.62	1.62	1.67	2.1	2.09	2.1
Public	30.79	30.71	30.67	30.78	30.85	30.82	28.82	27.04	27.21	27.04
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	24.77	24.8	24.83	24.88	24.92	24.92	24.92	24.93	24.94	24.99
FII	0.32	0.32	0.31	0.21	0.15	0.16	0.89	1.38	1.3	1.32
DII	0.6	0.6	0.6	0.6	0.6	0.6	0.62	0.78	0.78	0.78
Public	11.43	11.4	11.39	11.43	11.45	11.44	10.7	10.04	10.1	10.04
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	37.13	37.13	37.13

Pros

Company has delivered good profit growth of 21% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 25%
Debtor days have improved from 170.49 to 74.08days.
Company has reduced debt.
Company is almost debt free.

Cons

Stock is trading at 5.9 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

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

Please Login!

Error!