Engineering - Construction · Founded 2002 · www.maninfra.com / www.miclgroup.com · BSE 533169 · NSE MAN INFRA · ISIN INE949H01023
No Notes Added Yet
Business
Man InfraConstruction Ltd. (MICL) is an Indian integrated EPC (Engineering, Procurement, and Construction) company primarily engaged in civil construction and real estate development. The company undertakes a diverse range of projects including port infrastructure, residential buildings, commercial complexes, institutional buildings, and road construction. Its core business model revolves around bidding for and executing large-scale infrastructure and real estate projects, generating revenue through project completion milestones and the sale of developed properties. MICL also has a significant presence in the residential real estate development sector, primarily in the Mumbai Metropolitan Region (MMR).
Revenue Mix
Man InfraConstruction operates primarily through two segments:
Construction: This segment involves undertaking EPC contracts for various infrastructure projects (e.g., port infrastructure, roads, industrial, institutional) and civil works. This typically includes a mix of government and private sector clients.
Real Estate Development: This segment focuses on the development and sale of residential and, to a lesser extent, commercial properties. This segment is particularly prominent in the MMR.
While precise revenue contributions vary by year, the company has historically shown a significant balance between its construction contracting business and its real estate development arm, with real estate often contributing a substantial portion to its profitability, especially during property market upturns.
Industry
The Indian Engineering & Construction sector is highly fragmented and competitive, characterized by numerous regional and national players. It is largely driven by government infrastructure spending, industrial growth, and real estate demand. Man InfraConstruction is positioned as a mid-to-large-tier player with established capabilities in specialized areas like port infrastructure and a strong foothold in the Mumbai real estate market. Its ability to execute both large-scale civil construction projects and integrated real estate developments gives it a distinct position compared to pure-play contractors or developers. It competes with a range of companies from large conglomerates to more specialized regional players.
MOAT
Man InfraConstruction's competitive advantages include:
Execution Track Record: A long-standing history of successfully completing complex projects, particularly in port infrastructure and large-scale residential developments in challenging urban environments like Mumbai, builds trust with clients and regulatory bodies.
Integrated Model: The dual capability in both EPC contracting and real estate development allows for diversification of revenue streams and risk management, potentially leveraging in-house construction expertise for real estate projects to control costs and quality.
Local Market Expertise (MMR): Strong understanding and presence in the high-value Mumbai Metropolitan Region real estate market, including navigating local regulations and land acquisition, provides a distinct edge.
Growth Drivers
Government Infrastructure Push: Continued high government spending on infrastructure projects (roads, ports, urban development, Sagarmala project) under initiatives like the National Infrastructure Pipeline (NIP) and Gati Shakti provides a robust pipeline for the construction segment.
Urbanization & Housing Demand: Rapid urbanization and increasing disposable incomes, particularly in tier-1 cities like Mumbai, fuel demand for residential and commercial real estate. Government initiatives like 'Housing for All' also support this segment.
Economic Revival: A resilient Indian economy leading to increased private sector capital expenditure and consumer confidence would boost both infrastructure and real estate development.
Diversification into New Geographies/Segments: Strategic expansion into other high-growth urban centers or specialized infrastructure niches could open new revenue streams.
Risks
Project Delays & Cost Overruns: Complex construction projects are susceptible to delays due to land acquisition issues, environmental clearances, regulatory hurdles, or unforeseen site conditions, leading to cost overruns and impacting profitability.
Raw Material Price Volatility: Fluctuations in the prices of key inputs like steel, cement, and fuel can significantly impact project margins, especially for fixed-price contracts.
Economic Slowdown & Interest Rate Sensitivity: A general economic slowdown can reduce demand for real estate and private sector infrastructure projects. Rising interest rates can increase borrowing costs for both the company and potential home buyers, affecting demand.
Intense Competition: The construction and real estate sectors are highly competitive, putting pressure on bidding margins and project acquisition.
Regulatory & Environmental Risks: Changes in government policies, taxation, environmental norms, and real estate regulations (e.g., RERA) can impact project viability and timelines.
Management & Ownership
Man InfraConstruction Ltd. is primarily promoter-driven. The company was founded by Mr. Manan Shah, who serves as the Chairman and Managing Director. The management team generally comprises experienced professionals with a strong background in construction and real estate development. The promoter group holds a significant stake in the company, aligning their interests with long-term company performance. The strong promoter holding often signifies stability and a clear vision for the company's direction.
Outlook
Man InfraConstruction is positioned to benefit from India's sustained infrastructure development push and the underlying demand in the real estate sector, particularly within its stronghold of the Mumbai Metropolitan Region. Its integrated business model provides a degree of diversification, allowing it to navigate sectoral cycles. However, the company faces inherent challenges common to the construction and real estate industries, including intense competition, volatility in input costs, and the cyclical nature of real estate markets. Successful project execution, prudent financial management, and effective risk mitigation will be crucial for sustained growth and profitability. The ability to secure new high-margin projects in both its construction and real estate segments, while managing operational efficiencies, will largely determine its future trajectory.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 242 | 297 | 342 | 230 | 242 | 294 | 183 | 149 | 153 | 146 |
| Other Income | 20 | 36 | 27 | 30 | 33 | 34 | 43 | 38 | 39 | 41 |
| Total Income | 261 | 332 | 368 | 260 | 275 | 328 | 226 | 187 | 192 | 187 |
| Total Expenditure | 139 | 247 | 258 | 203 | 136 | 187 | 142 | 112 | 121 | 127 |
| Operating Profit | 122 | 85 | 110 | 57 | 139 | 141 | 84 | 75 | 71 | 60 |
| Interest | 7 | 12 | 4 | 3 | 3 | 5 | 3 | 2 | 2 | 3 |
| Depreciation | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 112 | 71 | 105 | 52 | 135 | 133 | 78 | 70 | 66 | 54 |
| Provision for Tax | 37 | 13 | 29 | 16 | 5 | 38 | 22 | 18 | 20 | 14 |
| Profit After Tax | 75 | 58 | 76 | 36 | 130 | 95 | 57 | 52 | 45 | 40 |
| Adjustments | 8 | 7 | 2 | 8 | -46 | -18 | -1 | 3 | 2 | 3 |
| Profit After Adjustments | 83 | 65 | 77 | 45 | 84 | 77 | 56 | 55 | 47 | 43 |
| Adjusted Earnings Per Share | 2.2 | 1.8 | 2.1 | 1.2 | 2.2 | 2 | 1.4 | 1.4 | 1.2 | 1.1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 275 | 226 | 452 | 652 | 371 | 267 | 427 | 961 | 1890 | 1263 | 1108 | 631 |
| Other Income | 71 | 46 | 49 | 45 | 32 | 27 | 25 | 201 | 48 | 97 | 123 | 161 |
| Total Income | 345 | 273 | 501 | 696 | 403 | 294 | 452 | 1163 | 1938 | 1360 | 1231 | 792 |
| Total Expenditure | 250 | 201 | 347 | 452 | 271 | 269 | 331 | 714 | 1476 | 937 | 784 | 502 |
| Operating Profit | 95 | 72 | 154 | 244 | 132 | 25 | 121 | 449 | 462 | 423 | 447 | 290 |
| Interest | 7 | 21 | 40 | 56 | 54 | 57 | 58 | 62 | 58 | 35 | 15 | 10 |
| Depreciation | 12 | 8 | 8 | 8 | 7 | 7 | 9 | 9 | 11 | 10 | 8 | 13 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 75 | 39 | 112 | 179 | 85 | -34 | 55 | 379 | 397 | 397 | 401 | 268 |
| Provision for Tax | 27 | 23 | 47 | 70 | 43 | -22 | 22 | 80 | 108 | 94 | 88 | 74 |
| Profit After Tax | 49 | 15 | 66 | 109 | 43 | -12 | 33 | 299 | 289 | 303 | 313 | 194 |
| Adjustments | -1 | 2 | -13 | -43 | -1 | 5 | -1 | -82 | -30 | -3 | -30 | 7 |
| Profit After Adjustments | 47 | 18 | 53 | 67 | 42 | -7 | 32 | 216 | 259 | 300 | 283 | 201 |
| Adjusted Earnings Per Share | 1.3 | 0.5 | 1.4 | 1.8 | 1.1 | -0.2 | 0.9 | 5.8 | 7 | 8.1 | 7.5 | 5.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -12% | 5% | 33% | 15% |
| Operating Profit CAGR | 6% | -0% | 78% | 17% |
| PAT CAGR | 3% | 2% | 0% | 20% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -35% | 2% | 23% | 15% |
| ROE Average | 21% | 25% | 24% | 15% |
| ROCE Average | 24% | 29% | 26% | 19% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 637 | 601 | 654 | 688 | 694 | 670 | 675 | 860 | 1089 | 1463 | 1763 |
| Minority's Interest | 8 | 26 | 43 | 74 | 43 | 19 | 19 | 70 | 56 | 53 | 81 |
| Borrowings | 110 | 231 | 249 | 389 | 403 | 365 | 324 | 377 | 12 | 63 | 0 |
| Other Non-Current Liabilities | 19 | 3 | 3 | 7 | -4 | -45 | -45 | -53 | -26 | 7 | -4 |
| Total Current Liabilities | 157 | 151 | 241 | 185 | 203 | 239 | 433 | 398 | 608 | 551 | 317 |
| Total Liabilities | 932 | 1012 | 1190 | 1343 | 1338 | 1249 | 1405 | 1652 | 1739 | 2139 | 2158 |
| Fixed Assets | 43 | 37 | 40 | 34 | 32 | 36 | 43 | 51 | 55 | 45 | 42 |
| Other Non-Current Assets | 204 | 365 | 336 | 498 | 538 | 349 | 244 | 192 | 287 | 208 | 212 |
| Total Current Assets | 685 | 610 | 787 | 785 | 769 | 864 | 1118 | 1409 | 1397 | 1884 | 1900 |
| Total Assets | 932 | 1012 | 1190 | 1343 | 1338 | 1249 | 1405 | 1652 | 1739 | 2139 | 2158 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 31 | 32 | 44 | 62 | 23 | 29 | 63 | 77 | 201 | 89 | 237 |
| Cash Flow from Operating Activities | -45 | -169 | 94 | -169 | 16 | 88 | 78 | 187 | 448 | 573 | 133 |
| Cash Flow from Investing Activities | 24 | -4 | -59 | 87 | 119 | 84 | -84 | 28 | -102 | -397 | -115 |
| Cash Flow from Financing Activities | 6 | 118 | -17 | 44 | -129 | -137 | 20 | -91 | -458 | -28 | -116 |
| Net Cash Inflow / Outflow | -15 | -55 | 18 | -39 | 6 | 35 | 14 | 123 | -111 | 148 | -98 |
| Closing Cash & Cash Equivalent | 42 | 44 | 62 | 23 | 29 | 63 | 77 | 201 | 89 | 237 | 139 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.28 | 0.47 | 1.43 | 1.79 | 1.13 | -0.19 | 0.86 | 5.83 | 6.96 | 8.09 | 7.53 |
| CEPS(Rs) | 1.64 | 0.63 | 1.97 | 3.16 | 1.35 | -0.14 | 1.14 | 8.29 | 8.09 | 8.44 | 8.56 |
| DPS(Rs) | 0.27 | 1.53 | 0.54 | 0.54 | 1.26 | 0.55 | 0.9 | 1.26 | 0.9 | 1.62 | 0.9 |
| Book NAV/Share(Rs) | 17.16 | 16.19 | 17.63 | 18.54 | 18.69 | 18.04 | 18.18 | 23.15 | 29.34 | 35.76 | 43.79 |
| Core EBITDA Margin(%) | 8.91 | 11.19 | 23.21 | 30.67 | 27.05 | -0.88 | 22.62 | 25.74 | 21.9 | 25.83 | 29.26 |
| EBIT Margin(%) | 30.16 | 26.42 | 33.62 | 36.1 | 37.64 | 8.57 | 26.57 | 45.83 | 24.1 | 34.22 | 37.49 |
| Pre Tax Margin(%) | 27.43 | 17.07 | 24.86 | 27.43 | 23.01 | -12.88 | 12.9 | 39.41 | 21 | 31.44 | 36.16 |
| PAT Margin (%) | 17.72 | 6.78 | 14.5 | 16.75 | 11.46 | -4.58 | 7.81 | 31.05 | 15.29 | 24.01 | 28.23 |
| Cash Profit Margin (%) | 22.17 | 10.27 | 16.21 | 17.98 | 13.47 | -1.93 | 9.95 | 32.02 | 15.88 | 24.8 | 28.98 |
| ROA(%) | 5.39 | 1.58 | 5.95 | 8.62 | 3.17 | -0.95 | 2.51 | 19.53 | 17.04 | 15.65 | 14.56 |
| ROE(%) | 7.88 | 2.48 | 10.44 | 16.26 | 6.16 | -1.79 | 4.96 | 38.91 | 29.65 | 25.1 | 21.06 |
| ROCE(%) | 11.23 | 7.12 | 16.48 | 22.57 | 12.32 | 2.06 | 10.06 | 33.92 | 33.59 | 29.93 | 24.49 |
| Receivable days | 185.71 | 209.86 | 88.28 | 53.46 | 113.33 | 148.02 | 79.6 | 43.64 | 44.22 | 68.86 | 38.08 |
| Inventory Days | 107.51 | 237.08 | 160.8 | 154.86 | 346.43 | 522.94 | 334.38 | 161.67 | 80.07 | 127.83 | 170.44 |
| Payable days | 346.78 | -264.03 | 269.16 | 252.32 | 556.7 | 211.26 | 235.16 | 170.49 | 74.08 | 236.89 | 180.82 |
| PER(x) | 20.8 | 56.01 | 21.85 | 18.62 | 24.07 | 0 | 32.24 | 17.88 | 9.78 | 25.25 | 19.75 |
| Price/Book(x) | 1.55 | 1.64 | 1.77 | 1.8 | 1.45 | 0.62 | 1.53 | 4.5 | 2.32 | 5.71 | 3.4 |
| Dividend Yield(%) | 0.68 | 3.84 | 1.15 | 1.08 | 3.1 | 3.28 | 2.16 | 1.21 | 1.32 | 0.79 | 0.6 |
| EV/Net Sales(x) | 3.67 | 5.08 | 2.83 | 2.35 | 3.55 | 2.54 | 3.1 | 4.23 | 1.29 | 5.67 | 4.69 |
| EV/Core EBITDA(x) | 10.61 | 16.05 | 8.29 | 6.27 | 9.98 | 27.26 | 10.92 | 9.06 | 5.27 | 16.94 | 11.62 |
| Net Sales Growth(%) | -30.83 | -17.6 | 99.5 | 44.25 | -43.01 | -28.11 | 60 | 125.09 | 96.61 | -33.16 | -12.3 |
| EBIT Growth(%) | 66.85 | -27.81 | 153.9 | 54.86 | -40.58 | -83.63 | 396.06 | 288.19 | 3.36 | -5.07 | -3.92 |
| PAT Growth(%) | 58.58 | -68.47 | 326.78 | 66.62 | -61.01 | -128.73 | 372.67 | 795.26 | -3.2 | 4.98 | 3.12 |
| EPS Growth(%) | 64.05 | -62.91 | 201.44 | 25.49 | -37.18 | -117.05 | 549.35 | 575.83 | 19.51 | 16.17 | -6.9 |
| Debt/Equity(x) | 0.25 | 0.47 | 0.47 | 0.63 | 0.65 | 0.6 | 0.75 | 0.65 | 0.19 | 0.1 | 0.02 |
| Current Ratio(x) | 4.36 | 4.05 | 3.26 | 4.24 | 3.78 | 3.61 | 2.58 | 3.54 | 2.3 | 3.42 | 5.99 |
| Quick Ratio(x) | 3.54 | 2.95 | 2.3 | 2.51 | 1.88 | 2.02 | 1.65 | 2.41 | 1.67 | 2.5 | 4.32 |
| Interest Cover(x) | 11.08 | 2.83 | 3.83 | 4.17 | 2.57 | 0.4 | 1.94 | 7.13 | 7.79 | 12.3 | 28.12 |
| Total Debt/Mcap(x) | 0.16 | 0.29 | 0.26 | 0.35 | 0.45 | 0.98 | 0.49 | 0.14 | 0.08 | 0.02 | 0.01 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.19 | 67.31 | 67.31 | 67.18 | 66.62 | 66.65 | 65.1 | 62.3 | 62.44 | 62.46 |
| FII | 3.5 | 3.55 | 3.57 | 3.71 | 4.56 | 3.81 | 4.28 | 5.21 | 3.92 | 3.8 |
| DII | 2.09 | 2.1 | 2.09 | 1.69 | 2.16 | 2.16 | 2.13 | 2.03 | 2.04 | 1.93 |
| Public | 27.21 | 27.04 | 27.04 | 27.43 | 26.67 | 27.38 | 28.5 | 30.46 | 31.61 | 31.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 24.94 | 24.99 | 24.99 | 25 | 25 | 25.01 | 25.05 | 25.15 | 25.2 | 25.21 |
| FII | 1.3 | 1.32 | 1.33 | 1.38 | 1.71 | 1.43 | 1.65 | 2.1 | 1.58 | 1.54 |
| DII | 0.78 | 0.78 | 0.78 | 0.63 | 0.81 | 0.81 | 0.82 | 0.82 | 0.82 | 0.78 |
| Public | 10.1 | 10.04 | 10.04 | 10.21 | 10.01 | 10.27 | 10.97 | 12.3 | 12.76 | 12.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 37.13 | 37.13 | 37.13 | 37.22 | 37.53 | 37.53 | 38.48 | 40.37 | 40.37 | 40.37 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -12% | +5% | +33% | +15% |
| Operating Profit CAGR | +6% | 0% | +78% | +17% |
| PAT CAGR | +3% | +2% | — | +20% |
| Share Price CAGR | -35% | +2% | +23% | +15% |
| ROE Average | +21% | +25% | +24% | +15% |
| ROCE Average | +24% | +29% | +26% | +19% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.19 | 67.31 | 67.31 | 67.18 | 66.62 | 66.65 | 65.1 | 62.3 | 62.44 | 62.46 |
| FII | 3.5 | 3.55 | 3.57 | 3.71 | 4.56 | 3.81 | 4.28 | 5.21 | 3.92 | 3.8 |
| DII | 2.09 | 2.1 | 2.09 | 1.69 | 2.16 | 2.16 | 2.13 | 2.03 | 2.04 | 1.93 |
| Public | 32.81 | 32.69 | 32.69 | 32.82 | 33.38 | 33.35 | 34.9 | 37.7 | 37.56 | 37.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 24.94 | 24.99 | 24.99 | 25 | 25 | 25.01 | 25.05 | 25.15 | 25.2 | 25.21 |
| FII | 1.3 | 1.32 | 1.33 | 1.38 | 1.71 | 1.43 | 1.65 | 2.1 | 1.58 | 1.54 |
| DII | 0.78 | 0.78 | 0.78 | 0.63 | 0.81 | 0.81 | 0.82 | 0.82 | 0.82 | 0.78 |
| Public | 12.18 | 12.14 | 12.14 | 12.22 | 12.53 | 12.52 | 13.43 | 15.22 | 15.16 | 15.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 37.13 | 37.13 | 37.13 | 37.22 | 37.53 | 37.53 | 38.48 | 40.37 | 40.37 | 40.37 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.