WEBSITE BSE:539126 NSE: MEP Inc. Year: 2002 Industry: Engineering - Construction My Bucket: Add Stock
Last updated: 15:31
No Notes Added Yet
1. Business Overview
MEP Infrastructure Developers Ltd. is an Indian company primarily engaged in the infrastructure sector, with a significant focus on roads and highways. Its core business model involves the development, operation, and maintenance (O&M) of road assets. This typically includes undertaking projects under various models such as Build-Operate-Transfer (BOT), Hybrid Annuity Model (HAM), Toll-Operate-Transfer (TOT), and Engineering, Procurement, and Construction (EPC) contracts. The company makes money primarily through:
Toll collection from BOT projects (where it has the right to collect tolls for a concession period).
Annuity payments from the National Highways Authority of India (NHAI) or state governments for HAM projects.
Fees for O&M contracts for road stretches.
Revenues from EPC contracts.
2. Key Segments / Revenue Mix
MEP's revenue primarily stems from its road infrastructure projects. While specific revenue percentages for each model fluctuate, its main operational segments include:
Toll Collection & Operations (BOT/TOT): Managing and collecting tolls on various highway stretches under concession agreements. This was historically a major revenue driver.
Hybrid Annuity Model (HAM): Executing projects where the government pays a fixed annuity over the concession period, reducing traffic volume risk for the developer. This has become a significant focus area.
EPC & O&M Contracts: Undertaking construction work (EPC) and long-term maintenance contracts for road projects.
3. Industry & Positioning
The Indian engineering and construction sector, especially road infrastructure, is highly competitive, capital-intensive, and significantly influenced by government spending and policy. The sector is characterized by a mix of large, diversified players (like L&T, IRB Infrastructure) and mid-sized specialized firms. MEP Infrastructure Developers is positioned as a mid-sized player with a strong historical focus on O&M and toll collection, which gave it a niche. More recently, it has diversified into the HAM model to leverage the government's push for infrastructure development and mitigate pure traffic risk associated with BOT projects. It competes with various national and regional players for project bids.
4. Competitive Advantage (Moat)
MEP's competitive advantages are relatively narrow, typical for the competitive infrastructure sector:
Operational Experience in O&M and Toll Collection: A historical strength, providing expertise in managing highway operations and revenue collection efficiency.
Track Record: A history of executing projects and managing assets can be an advantage in securing new concessions, particularly with NHAI.
Relationship with Government/NHAI: A consistent presence and working relationship with awarding authorities can be beneficial for future project acquisition.
However, the capital-intensive nature and tender-based project acquisition limit the development of deep, sustainable moats like strong brand loyalty or network effects.
5. Growth Drivers
Government Infrastructure Push: India's continued high budgetary allocation and focus on accelerating road and highway construction (e.g., Bharatmala Pariyojana, National Infrastructure Pipeline) provide a strong pipeline of new projects.
Shift to HAM/TOT Models: These models are gaining prominence as they offer more predictable revenue streams and lower direct traffic risk for developers, which MEP can leverage.
Increasing Traffic Volumes: Economic growth and urbanization naturally lead to higher road usage, which can benefit existing toll-based assets and justify new projects.
Asset Monetization by Government: The government's push for asset monetization (e.g., through TOT models) can create opportunities for experienced operators like MEP.
Expansion of Order Book: Securing new HAM, TOT, and EPC projects will be critical for future revenue and earnings growth.
6. Risks
Project Execution Risks: Delays in land acquisition, environmental clearances, cost overruns, and unexpected technical challenges can impact project timelines and profitability.
Traffic Volume Risk (for BOT projects): Lower-than-expected traffic growth can adversely affect toll collections and revenue streams for existing BOT concessions.
High Debt Levels & Interest Rate Risk: Infrastructure projects are capital-intensive and typically involve significant debt. Rising interest rates can increase financing costs and impact profitability.
Regulatory and Policy Changes: Changes in tolling policies, concession agreements, environmental regulations, or government priorities can impact project viability and returns.
Intense Competition: Aggressive bidding by competitors can lead to lower margins for new projects.
Working Capital Management: Efficient management of working capital is crucial in the construction sector, and any strain can impact operations.
7. Management & Ownership
MEP Infrastructure Developers Ltd. is promoted by the Mhaiskar family, with Mr. Jayant D. Mhaiskar being a key figure. The promoter group typically holds a significant stake in the company, aligning their interests with the company's performance. The quality of management in infrastructure firms often relies on their ability to secure projects, manage capital expenditure efficiently, ensure timely project execution, and navigate the complex regulatory environment. The specific ownership structure involves the promoter group, institutional investors, and public shareholders.
8. Outlook
MEP Infrastructure Developers operates in a structurally growing sector driven by India's significant infrastructure deficit and robust government investment plans. The company's strategic shift towards HAM and TOT models offers more stable revenue streams and potentially lower project risks compared to pure BOT projects. However, the company faces inherent challenges of the infrastructure sector, including high capital requirements, intense competition for new projects, and execution risks. Managing its debt profile effectively and consistently winning profitable contracts will be crucial for sustainable growth. The outlook is balanced: while the market tailwinds for infrastructure development are strong, MEP's success will largely depend on its operational efficiency, prudent financial management, and ability to secure a healthy order book amidst a competitive landscape.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹19 Cr.
Stock P/E -0.1
P/B -
Current Price ₹1
Book Value ₹ 0
Face Value 10
52W High ₹2.9
Dividend Yield 0%
52W Low ₹ 0.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 240 | 234 | 150 | 81 | 2 | 11 | 6 | 13 | 19 | 35 |
| Other Income | 3 | 6 | 4 | 3 | 6 | 12 | 3 | 2 | 0 | 7 |
| Total Income | 243 | 240 | 154 | 84 | 8 | 23 | 9 | 15 | 19 | 41 |
| Total Expenditure | 91 | 138 | 149 | 93 | 48 | 97 | 51 | 44 | 41 | 607 |
| Operating Profit | 152 | 102 | 5 | -9 | -39 | -74 | -41 | -29 | -22 | -566 |
| Interest | 69 | 74 | 26 | 19 | 15 | 6 | 14 | 24 | 16 | 21 |
| Depreciation | 63 | 69 | 40 | 19 | 2 | 2 | 2 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | -59 | 0 |
| Profit Before Tax | 21 | 3 | -61 | -48 | -56 | -82 | -56 | -53 | -98 | -587 |
| Provision for Tax | 13 | 11 | 0 | 0 | -0 | 0 | -1 | 3 | 3 | 5 |
| Profit After Tax | 8 | -9 | -61 | -48 | -56 | -82 | -56 | -56 | -101 | -592 |
| Adjustments | -20 | -153 | -3 | 3 | 7 | 24 | 14 | 5 | -16 | -96 |
| Profit After Adjustments | -12 | -162 | -64 | -45 | -49 | -58 | -42 | -52 | -116 | -688 |
| Adjusted Earnings Per Share | -0.7 | -8.8 | -3.5 | -2.5 | -2.7 | -3.2 | -2.3 | -2.8 | -6.2 | -37 |
| #(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 | 1280 | 1198 | 2009 | 1905 | 1729 | 2322 | 2815 | 2056 | 1123 | 967 | 245 | 73 |
| Other Income | 22 | 43 | 33 | 76 | 86 | 120 | 122 | 140 | 166 | 35 | 35 | 12 |
| Total Income | 1302 | 1241 | 2041 | 1981 | 1815 | 2442 | 2937 | 2196 | 1289 | 1002 | 279 | 84 |
| Total Expenditure | 915 | 887 | 1565 | 374 | 440 | 1449 | 1855 | 1699 | 659 | 464 | 396 | 743 |
| Operating Profit | 387 | 354 | 476 | 1606 | 1375 | 993 | 1082 | 497 | 631 | 538 | -117 | -658 |
| Interest | 377 | 380 | 404 | 642 | 493 | 470 | 464 | 414 | 343 | 289 | 67 | 75 |
| Depreciation | 99 | 130 | 180 | 1012 | 868 | 419 | 494 | 392 | 253 | 256 | 63 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 158 | 0 | -31 | 226 | -69 | 43 | 0 | -59 |
| Profit Before Tax | -89 | -156 | -107 | -48 | 172 | 105 | 92 | -83 | -51 | -172 | -267 | -794 |
| Provision for Tax | -26 | -24 | 8 | -16 | 63 | 38 | 39 | 43 | 26 | 53 | 0 | 10 |
| Profit After Tax | -62 | -133 | -115 | -32 | 109 | 66 | 53 | -126 | -77 | -225 | -268 | -805 |
| Adjustments | 0 | 3 | 0 | -4 | 0 | 5 | 3 | 49 | 0 | 5 | 51 | -93 |
| Profit After Adjustments | -62 | -129 | -115 | -37 | 109 | 71 | 56 | -77 | -77 | -221 | -216 | -898 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | -2.3 | 6.7 | 4.4 | 3.1 | -4.2 | -4.2 | -12 | -11.8 | -48.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -75% | -51% | -36% | -15% |
| Operating Profit CAGR | -122% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -44% | -57% | -44% | -31% |
| ROE Average | 0% | -18% | -15% | -23% |
| ROCE Average | -21% | -1% | 5% | 10% |
| #(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 | 29 | -88 | -226 | -112 | -8 | 60 | 266 | 181 | 105 | -114 | -466 |
| Minority's Interest | 0 | 1 | 0 | 0 | 0 | 0 | -0 | 13 | 13 | 8 | -1 |
| Borrowings | 2913 | 2866 | 2957 | 2639 | 2515 | 2521 | 2143 | 1714 | 1589 | 1030 | 53 |
| Other Non-Current Liabilities | -48 | 85 | 95 | 632 | 574 | 318 | 252 | -31 | 2 | 20 | -46 |
| Total Current Liabilities | 346 | 597 | 799 | 2072 | 1663 | 1908 | 2435 | 2954 | 3000 | 2762 | 1758 |
| Total Liabilities | 3239 | 3462 | 3624 | 5230 | 4744 | 4807 | 5095 | 4831 | 4709 | 3706 | 3158 |
| Fixed Assets | 2151 | 2364 | 2156 | 3588 | 2465 | 2479 | 2082 | 1478 | 1265 | 1124 | 45 |
| Other Non-Current Assets | 732 | 783 | 1053 | 1061 | 1353 | 1185 | 1066 | 973 | 1201 | 1220 | 150 |
| Total Current Assets | 356 | 315 | 415 | 581 | 926 | 1143 | 1947 | 2381 | 2242 | 1361 | 967 |
| Total Assets | 3239 | 3462 | 3624 | 5230 | 4744 | 4807 | 5095 | 4831 | 4709 | 3706 | 3158 |
| #(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 | 51 | 51 | 76 | 49 | 55 | 35 | 35 | 37 | 30 | 9 | 13 |
| Cash Flow from Operating Activities | 431 | 470 | 276 | 453 | 463 | 710 | 503 | 767 | 547 | 306 | 378 |
| Cash Flow from Investing Activities | -39 | -48 | -87 | -73 | -57 | -373 | -19 | -31 | -72 | 113 | -16 |
| Cash Flow from Financing Activities | -393 | -397 | -216 | -374 | -426 | -338 | -482 | -743 | -497 | -415 | -361 |
| Net Cash Inflow / Outflow | -0 | 25 | -27 | 6 | -20 | -1 | 2 | -6 | -22 | 4 | 1 |
| Closing Cash & Cash Equivalent | 51 | 76 | 49 | 55 | 35 | 35 | 37 | 30 | 9 | 13 | 14 |
| # | 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) | 0 | 0 | 0 | -2.25 | 6.7 | 4.37 | 3.07 | -4.21 | -4.18 | -12.02 | -11.78 |
| CEPS(Rs) | 3.65 | -0.23 | 5.79 | 60.29 | 60.08 | 29.84 | 29.84 | 14.51 | 9.59 | 1.67 | -11.14 |
| DPS(Rs) | 0 | 0 | 0 | 0.2 | 0.25 | 0.3 | 0.3 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 0 | -6.92 | -0.49 | 3.68 | 14.47 | 9.88 | 5.7 | -6.22 | -26.71 |
| Core EBITDA Margin(%) | 28.5 | 25.92 | 22.08 | 80.35 | 74.54 | 37.59 | 34.1 | 17.39 | 41.37 | 52.07 | -62.06 |
| EBIT Margin(%) | 22.49 | 18.66 | 14.74 | 31.19 | 38.46 | 24.73 | 19.78 | 16.1 | 25.99 | 12.03 | -81.95 |
| Pre Tax Margin(%) | -6.92 | -13.04 | -5.35 | -2.51 | 9.95 | 4.5 | 3.28 | -4.05 | -4.55 | -17.83 | -109.2 |
| PAT Margin (%) | -4.88 | -11.07 | -5.74 | -1.69 | 6.29 | 2.85 | 1.9 | -6.13 | -6.84 | -23.31 | -109.4 |
| Cash Profit Margin (%) | 2.85 | -0.19 | 3.22 | 51.44 | 56.49 | 20.89 | 19.45 | 12.95 | 15.67 | 3.16 | -83.6 |
| ROA(%) | -1.91 | -3.96 | -3.26 | -0.73 | 2.18 | 1.39 | 1.08 | -2.54 | -1.61 | -5.36 | -7.8 |
| ROE(%) | -432.59 | 0 | 0 | 0 | 0 | 255.24 | 32.79 | -56.45 | -53.71 | 0 | 0 |
| ROCE(%) | 9.06 | 7.21 | 9.57 | 19.65 | 22.58 | 19.01 | 18.18 | 11.73 | 11.67 | 5.34 | -20.94 |
| Receivable days | 6.11 | 10.23 | 4.96 | 2.49 | 3.75 | 9.58 | 10.95 | 10.87 | 17.54 | 13.28 | 17.22 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 1.45 | 2.26 | 4.67 | 3.65 | 6.4 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 7.87 | 17.52 | 13.61 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | -5.49 | -108.34 | 20.79 | 2.88 | 1.23 | 2.79 | -3.09 | -0.44 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.53 | 0.47 | 0.39 | 0.72 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.37 | 2.59 | 1.65 | 1.85 | 2.12 | 1.79 | 1.22 | 1.25 | 2.25 | 2.48 | 2.49 |
| EV/Core EBITDA(x) | 7.84 | 8.78 | 6.96 | 2.19 | 2.67 | 4.19 | 3.16 | 5.15 | 4.01 | 4.45 | -5.19 |
| Net Sales Growth(%) | 18.51 | -6.42 | 67.69 | -5.16 | -9.24 | 34.29 | 21.23 | -26.94 | -45.38 | -13.87 | -74.72 |
| EBIT Growth(%) | -7.36 | -22.37 | 32.5 | 100.68 | 11.91 | -13.67 | -3.01 | -40.53 | -11.85 | -60.14 | -272.23 |
| PAT Growth(%) | -3.33 | -112.21 | 13.03 | 72.14 | 438.44 | -39.07 | -19.48 | -336.39 | 39.12 | -193.66 | -18.66 |
| EPS Growth(%) | 0 | 0 | 0 | 0 | 397.72 | -34.85 | -29.73 | -237.19 | 0.75 | -187.86 | 2.03 |
| Debt/Equity(x) | -183.91 | -36.07 | -14.73 | -27.15 | -373.69 | 50.68 | 10.43 | 13.41 | 21.85 | -18.28 | -0.83 |
| Current Ratio(x) | 1.03 | 0.53 | 0.52 | 0.28 | 0.56 | 0.6 | 0.8 | 0.81 | 0.75 | 0.49 | 0.55 |
| Quick Ratio(x) | 1.03 | 0.53 | 0.52 | 0.28 | 0.56 | 0.6 | 0.8 | 0.8 | 0.74 | 0.49 | 0.55 |
| Interest Cover(x) | 0.76 | 0.59 | 0.73 | 0.93 | 1.35 | 1.22 | 1.2 | 0.8 | 0.85 | 0.4 | -3.01 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 4.94 | 3.45 | 2.44 | 3.61 | 10.91 | 7.83 | 5.91 | 1.9 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 39.12 | 32.41 | 30.99 | 30.64 | 28.23 | 28.23 | 26.76 | 25.87 | 25.95 | 25.68 |
| FII | 3.75 | 3.59 | 3.57 | 0.45 | 0.45 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| DII | 5.37 | 10 | 6.36 | 6.36 | 4.95 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 |
| Public | 51.76 | 53.99 | 59.08 | 62.56 | 66.38 | 67.25 | 68.71 | 69.6 | 69.52 | 69.8 |
| 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 | 7.18 | 5.95 | 5.69 | 5.62 | 5.18 | 5.18 | 4.91 | 4.75 | 4.76 | 4.71 |
| FII | 0.69 | 0.66 | 0.66 | 0.08 | 0.08 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0.98 | 1.84 | 1.17 | 1.17 | 0.91 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 |
| Public | 9.5 | 9.91 | 10.84 | 11.48 | 12.18 | 12.34 | 12.6 | 12.77 | 12.75 | 12.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.34 | 18.34 | 18.34 | 18.34 | 18.34 | 18.34 | 18.34 | 18.34 | 18.34 | 18.34 |
* The pros and cons are machine generated.
You May Also Know About
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.