Nifty
Sensex
:
:
14590.35
49624.76
-54.35 (-0.37%)
-167.36 (-0.34%)

Engineering - Construction

Rating :
47/99  (View)

BSE: 533169 | NSE: MANINFRA

35.45
-1.05 (-2.88%)
21-Jan-2021 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  36.45
  •  37.35
  •  35.00
  •  36.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  810871
  •  287.45
  •  40.80
  •  13.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 877.39
  • 183.06
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,140.56
  • 1.55%
  • 1.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.49%
  • 3.68%
  • 25.42%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.95%
  • 4.45%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.15
  • 3.35
  • -25.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.31
  • 9.80
  • -2.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.18
  • 27.30
  • 19.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.40
  • 1.48
  • 1.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.75
  • 13.00
  • 12.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
42.63
44.30
-3.77%
22.85
60.78
-62.41%
95.42
134.59
-29.10%
66.48
44.46
49.53%
Expenses
29.29
41.24
-28.98%
8.93
55.76
-83.98%
89.85
115.76
-22.38%
82.84
28.43
191.38%
EBITDA
13.34
3.05
337.38%
13.92
5.02
177.29%
5.57
18.83
-70.42%
-16.36
16.03
-
EBIDTM
31.29%
6.89%
60.90%
8.26%
5.84%
13.99%
-24.61%
36.06%
Other Income
6.54
6.52
0.31%
5.81
6.55
-11.30%
7.38
7.98
-7.52%
6.76
7.84
-13.78%
Interest
13.43
14.49
-7.32%
12.26
13.75
-10.84%
13.44
13.85
-2.96%
15.22
12.66
20.22%
Depreciation
1.57
1.62
-3.09%
1.57
1.52
3.29%
2.17
1.64
32.32%
1.76
1.58
11.39%
PBT
4.89
-6.55
-
5.89
-3.70
-
-2.66
11.32
-
-26.58
9.63
-
Tax
5.37
-6.13
-
4.41
7.05
-37.45%
0.43
8.48
-94.93%
-23.51
8.81
-
PAT
-0.48
-0.41
-
1.48
-10.75
-
-3.09
2.84
-
-3.07
0.81
-
PATM
-1.13%
-0.93%
6.48%
-17.68%
-3.24%
2.11%
-4.62%
1.83%
EPS
0.06
-0.12
-
0.09
-0.21
-
-0.02
0.49
-
0.06
0.08
-25.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
227.38
266.98
371.36
651.60
451.71
226.43
274.80
397.28
447.06
489.04
624.41
Net Sales Growth
-19.97%
-28.11%
-43.01%
44.25%
99.49%
-17.60%
-30.83%
-11.13%
-8.58%
-21.68%
 
Cost Of Goods Sold
31.13
62.14
25.09
75.48
58.35
-49.49
51.54
144.37
171.31
173.15
260.70
Gross Profit
196.25
204.84
346.26
576.12
393.36
275.92
223.26
252.91
275.75
315.89
363.71
GP Margin
86.31%
76.72%
93.24%
88.42%
87.08%
121.86%
81.24%
63.66%
61.68%
64.59%
58.25%
Total Expenditure
210.91
269.33
270.91
451.73
346.87
205.09
250.33
390.56
408.69
400.26
527.98
Power & Fuel Cost
-
5.38
6.48
9.29
4.60
5.08
7.90
8.90
8.69
10.66
14.32
% Of Sales
-
2.02%
1.74%
1.43%
1.02%
2.24%
2.87%
2.24%
1.94%
2.18%
2.29%
Employee Cost
-
36.68
39.73
45.32
38.57
31.34
31.26
32.98
41.52
38.52
39.91
% Of Sales
-
13.74%
10.70%
6.96%
8.54%
13.84%
11.38%
8.30%
9.29%
7.88%
6.39%
Manufacturing Exp.
-
102.54
148.64
272.87
211.92
139.78
134.01
166.75
166.14
148.79
177.87
% Of Sales
-
38.41%
40.03%
41.88%
46.92%
61.73%
48.77%
41.97%
37.16%
30.42%
28.49%
General & Admin Exp.
-
49.37
35.26
16.31
19.54
58.11
12.90
13.02
9.76
16.11
14.19
% Of Sales
-
18.49%
9.49%
2.50%
4.33%
25.66%
4.69%
3.28%
2.18%
3.29%
2.27%
Selling & Distn. Exp.
-
7.55
7.74
2.19
1.25
0.54
2.42
1.28
0.30
3.03
20.12
% Of Sales
-
2.83%
2.08%
0.34%
0.28%
0.24%
0.88%
0.32%
0.07%
0.62%
3.22%
Miscellaneous Exp.
-
5.67
7.98
30.26
12.64
19.73
10.30
23.25
10.96
10.00
20.12
% Of Sales
-
2.12%
2.15%
4.64%
2.80%
8.71%
3.75%
5.85%
2.45%
2.04%
0.14%
EBITDA
16.47
-2.35
100.45
199.87
104.84
21.34
24.47
6.72
38.37
88.78
96.43
EBITDA Margin
7.24%
-0.88%
27.05%
30.67%
23.21%
9.42%
8.90%
1.69%
8.58%
18.15%
15.44%
Other Income
26.49
27.21
31.69
44.59
49.46
46.40
70.63
55.28
51.12
25.97
21.08
Interest
54.35
57.27
54.32
56.45
39.61
21.16
7.48
1.37
4.36
7.49
5.43
Depreciation
7.07
7.07
7.45
8.00
7.70
7.91
12.23
12.34
17.97
24.75
21.29
PBT
-18.46
-39.48
70.38
180.02
107.00
38.66
75.39
48.30
67.16
82.51
90.79
Tax
-13.30
-22.16
42.90
69.61
46.77
23.31
26.71
17.60
18.15
38.09
27.57
Tax Rate
72.05%
56.13%
60.95%
38.67%
43.71%
60.29%
35.43%
36.44%
27.03%
39.98%
30.37%
PAT
-5.16
-12.23
26.71
67.78
47.74
17.58
47.41
28.90
48.12
54.36
62.61
PAT before Minority Interest
1.69
-17.33
27.48
110.41
60.24
15.35
48.68
30.70
49.01
57.18
63.21
Minority Interest
6.85
5.10
-0.77
-42.63
-12.50
2.23
-1.27
-1.80
-0.89
-2.82
-0.60
PAT Margin
-2.27%
-4.58%
7.19%
10.40%
10.57%
7.76%
17.25%
7.27%
10.76%
11.12%
10.03%
PAT Growth
0.00%
-145.79%
-60.59%
41.98%
171.56%
-62.92%
64.05%
-39.94%
-11.48%
-13.18%
 
Unadjusted EPS
-0.21
-0.49
1.08
2.74
1.93
0.71
1.92
1.17
1.94
2.20
2.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
669.76
693.99
688.38
654.41
601.09
637.10
598.85
578.84
538.08
509.60
Share Capital
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
49.50
Total Reserves
620.26
644.49
638.88
604.91
551.59
587.60
549.35
529.34
488.58
460.10
Non-Current Liabilities
318.44
398.35
395.81
251.31
234.37
129.57
85.41
5.63
40.24
52.26
Secured Loans
351.42
394.66
382.00
242.73
224.00
110.26
66.00
0.00
0.00
0.00
Unsecured Loans
11.82
8.14
6.78
5.78
7.40
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.86
2.55
4.13
3.11
3.46
2.86
2.50
2.61
2.75
2.33
Current Liabilities
241.38
203.42
185.22
241.16
150.64
157.19
181.92
246.93
304.96
226.82
Trade Payables
40.09
28.52
51.70
56.71
33.05
35.60
62.34
78.42
59.63
66.83
Other Current Liabilities
164.97
121.59
79.10
125.83
60.58
67.08
88.04
123.47
169.41
128.62
Short Term Borrowings
33.19
47.37
47.74
47.11
51.57
47.74
16.20
25.63
37.21
14.84
Short Term Provisions
3.12
5.93
6.68
11.51
5.44
6.77
15.34
19.42
38.72
16.53
Total Liabilities
1,248.65
1,338.30
1,343.23
1,190.02
1,011.96
931.70
873.52
839.20
889.63
795.62
Net Block
36.30
31.89
34.22
39.74
37.47
42.63
58.06
72.57
79.56
110.97
Gross Block
64.91
55.85
55.36
54.69
45.19
129.87
141.15
151.79
154.27
172.42
Accumulated Depreciation
28.61
23.96
21.14
14.96
7.72
87.24
83.09
79.22
74.71
61.45
Non Current Assets
384.93
569.79
531.77
376.22
402.45
246.55
223.84
161.94
175.28
193.61
Capital Work in Progress
0.01
131.67
129.93
129.93
129.93
125.36
77.80
3.01
5.51
2.82
Non Current Investment
66.06
67.18
12.67
14.04
41.99
11.21
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
278.30
329.24
345.37
189.43
193.05
65.81
82.29
84.77
88.36
79.75
Other Non Current Assets
4.26
9.81
9.58
3.08
0.00
1.54
5.69
1.59
1.86
0.07
Current Assets
863.72
768.50
811.46
813.80
609.51
685.15
649.69
677.26
714.35
602.01
Current Investments
0.73
7.61
84.36
153.48
73.09
108.80
31.06
1.03
1.70
157.64
Inventories
379.92
385.09
319.85
233.08
164.92
129.22
32.67
41.24
191.89
36.53
Sundry Debtors
81.85
134.69
95.91
94.96
123.55
136.82
142.81
147.78
148.63
193.91
Cash & Bank
141.46
137.29
142.78
183.36
117.22
135.50
110.26
107.99
121.58
115.78
Other Current Assets
259.76
12.76
67.47
32.63
130.73
174.80
332.88
379.21
250.54
98.14
Short Term Loans & Adv.
72.12
91.05
101.10
116.29
115.74
141.88
306.55
352.17
223.53
41.60
Net Current Assets
622.34
565.09
626.24
572.64
458.87
527.97
467.77
430.33
409.39
375.19
Total Assets
1,248.65
1,338.29
1,343.23
1,190.02
1,011.96
931.70
873.53
839.20
889.63
795.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
88.06
16.14
-169.44
93.87
-169.06
-44.77
40.28
-37.01
-84.69
62.29
PBT
-39.48
70.38
180.02
112.28
38.66
75.39
48.30
67.16
95.28
90.79
Adjustment
31.96
34.57
35.97
5.60
-1.62
-43.33
-26.95
-27.17
10.84
5.49
Changes in Working Capital
119.42
-46.68
-312.30
16.55
-188.21
-53.17
32.92
-48.97
-160.35
4.25
Cash after chg. in Working capital
111.90
58.26
-96.31
134.43
-151.17
-21.11
54.27
-8.97
-54.23
100.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.84
-42.13
-73.13
-40.56
-17.89
-23.66
-13.99
-28.04
-30.46
-38.24
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
84.12
118.54
86.85
-58.64
-3.78
24.27
-107.35
33.46
60.20
-138.53
Net Fixed Assets
-2.83
-1.23
-0.37
-5.61
63.61
10.68
10.93
8.94
15.74
-35.96
Net Investments
5.11
26.69
77.78
-71.92
-8.86
-79.64
-38.27
-7.77
143.93
-23.24
Others
81.84
93.08
9.44
18.89
-58.53
93.23
-80.01
32.29
-99.47
-79.33
Cash from Financing Activity
-137.06
-128.52
43.73
-17.16
118.10
5.90
77.41
-12.17
0.91
-29.81
Net Cash Inflow / Outflow
35.12
6.16
-38.85
18.07
-54.74
-14.60
10.34
-15.72
-23.58
-106.05
Opening Cash & Equivalents
29.45
23.30
62.15
44.09
31.81
30.60
20.26
35.88
59.29
265.51
Closing Cash & Equivalent
63.34
29.45
23.30
62.15
44.09
41.96
30.60
20.26
35.88
162.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
27.06
28.04
27.81
26.44
24.29
25.74
24.20
23.39
21.74
20.59
ROA
-1.34%
2.05%
8.72%
5.47%
1.58%
5.39%
3.59%
5.67%
6.79%
8.54%
ROE
-2.54%
3.98%
16.45%
9.60%
2.48%
7.88%
5.21%
8.78%
10.92%
12.96%
ROCE
1.60%
10.99%
22.69%
15.90%
7.12%
11.23%
7.73%
12.13%
18.69%
19.13%
Fixed Asset Turnover
4.42
6.68
11.84
9.04
2.59
2.03
2.71
2.92
2.99
4.07
Receivable days
148.02
113.33
53.46
88.28
209.86
185.71
133.49
121.00
127.83
114.12
Inventory Days
522.94
346.43
154.86
160.80
237.08
107.51
33.95
95.17
85.24
22.94
Payable days
58.09
60.45
47.93
50.39
92.15
106.57
69.67
45.01
57.96
48.56
Cash Conversion Cycle
612.87
399.32
160.39
198.68
354.78
186.65
97.77
171.16
155.11
88.51
Total Debt/Equity
0.60
0.65
0.63
0.47
0.47
0.25
0.14
0.04
0.07
0.03
Interest Cover
0.31
2.30
4.19
3.70
2.83
11.08
36.21
16.39
13.72
17.72

Annual Reports:


News Update


  • Man Infraconstruction incorporates offshore wholly owned subsidiary
    17th Dec 2020, 14:10 PM

    The company has incorporated a wholly owned subsidiary for carrying out business of construction, real estate development and other lawful activities

    Read More
  • Man InfraConstruct - Quarterly Results
    5th Nov 2020, 18:34 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.