Manav Infra Projects Ltd

₹ 38.8 -4.91%

05 Oct - close price

About

Incorporated in 1995, Manav Infra Projects Ltd
is engaged in providing infrastructural services.^[1]

Key Points

Business Overview:^[1]^[2]
MIPL is in the business of roads & highways, real estate, and other heavy civil construction work. The company undertakes infrastructure development, infrastructure projects, works contracts, site preparation, and clearance services for the real estate sector.

Website NSE - SM

Market Cap ₹ 51.0 Cr.
Current Price ₹ 38.8
High / Low ₹ 47.0 / 18.8
Stock P/E 12.5
Book Value ₹ 9.22
Dividend Yield 0.00 %
ROCE 33.5 %
ROE 40.3 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Tax rate seems low
Promoter holding has decreased over last 3 years: -4.29%

* 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.

Peer comparison

Industrials Construction Construction Civil Construction

Part of Nifty SME Emerge

Edit Columns

Loading peers table ...

Detailed Comparison with:

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026
	4.23	2.48	2.57	2.19	3.20	4.40	8.57	5.52	8.80	6.35	18.14	9.43	32.13
	6.93	4.11	4.80	4.33	4.83	4.53	4.83	4.53	6.52	4.87	14.30	8.27	26.63
Operating Profit	-2.70	-1.63	-2.23	-2.14	-1.63	-0.13	3.74	0.99	2.28	1.48	3.84	1.16	5.50
OPM %	-63.83%	-65.73%	-86.77%	-97.72%	-50.94%	-2.95%	43.64%	17.93%	25.91%	23.31%	21.17%	12.30%	17.12%
	0.29	0.00	0.01	0.01	-0.01	0.00	0.12	0.00	0.00	0.00	0.15	0.22	0.06
Interest	0.68	0.70	0.63	0.46	0.77	0.71	0.75	0.63	0.56	0.71	0.82	0.45	0.45
Depreciation	1.08	0.81	0.78	0.54	0.53	0.37	0.71	0.24	0.26	0.54	0.29	0.54	0.89
Profit before tax	-4.17	-3.14	-3.63	-3.13	-2.94	-1.21	2.40	0.12	1.46	0.23	2.88	0.39	4.22
Tax %	-5.76%	0.00%	0.00%	0.00%	-3.06%	0.00%	24.17%	25.00%	26.03%	8.70%	-4.51%	-5.13%	14.45%
	-3.93	-3.13	-3.63	-3.13	-2.85	-1.20	1.82	0.09	1.07	0.21	3.01	0.41	3.61
EPS in Rs	-2.87	-2.28	-2.65	-2.28	-2.08	-0.88	1.33	0.07	0.78	0.15	2.29	0.31	2.74
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	14.84	16.44	18.08	20.87	15.53	8.62	5.05	5.39	11.95	14.31	24.50	41.56
	14.39	14.50	15.89	17.64	11.99	11.34	7.93	7.23	9.13	11.01	19.14	34.85
Operating Profit	0.45	1.94	2.19	3.23	3.54	-2.72	-2.88	-1.84	2.82	3.30	5.36	6.71
OPM %	3.03%	11.80%	12.11%	15.48%	22.79%	-31.55%	-57.03%	-34.14%	23.60%	23.06%	21.88%	16.15%
	1.39	-0.03	0.22	0.26	0.02	0.14	-0.95	-0.07	0.10	-0.03	0.10	0.24
Interest	0.65	0.89	1.05	1.20	1.38	1.41	1.34	1.24	1.46	1.19	1.53	0.90
Depreciation	0.82	0.60	0.57	1.03	1.80	2.15	1.59	1.07	0.71	0.50	0.83	1.43
Profit before tax	0.37	0.42	0.79	1.26	0.38	-6.14	-6.76	-4.22	0.75	1.58	3.10	4.62
Tax %	100.00%	-45.24%	-30.38%	-0.79%	-15.79%	-3.91%	-2.51%	-2.13%	21.33%	26.58%	-3.55%	12.99%
	0.00	0.61	1.03	1.27	0.44	-5.90	-6.59	-4.13	0.60	1.16	3.22	4.03
EPS in Rs	0.00	0.61	1.03	0.93	0.32	-4.31	-4.81	-3.01	0.44	0.85	2.45	3.06
Dividend Payout %		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	10%
5 Years:	52%
3 Years:	52%
TTM:	70%

Compounded Profit Growth
10 Years:	21%
5 Years:	22%
3 Years:	97%
TTM:	31%

Stock Price CAGR
10 Years:	%
5 Years:	40%
3 Years:	53%
1 Year:	50%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	40%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	2.00	2.00	2.00	6.84	6.84	6.84	6.84	6.84	6.84	6.84	13.16	13.16
Reserves	2.25	2.82	3.85	5.79	6.22	0.06	-6.53	-10.66	-10.06	-8.91	-5.06	-1.03
	2.58	3.31	3.63	6.62	11.26	11.59	11.36	11.97	9.83	9.38	7.29	5.71
	4.27	5.70	3.55	2.97	3.13	2.70	2.52	2.07	2.98	3.90	6.24	6.14
Total Liabilities	11.10	13.83	13.03	22.22	27.45	21.19	14.19	10.22	9.59	11.21	21.63	23.98
	1.87	1.37	2.30	3.74	7.01	5.55	3.79	2.48	1.67	1.66	3.33	6.59
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.07	0.06	0.06	0.06	0.06	0.06	0.00	0.15	0.00	0.97
	9.23	12.46	10.66	18.42	20.38	15.58	10.34	7.68	7.92	9.40	18.30	16.42
Total Assets	11.10	13.83	13.03	22.22	27.45	21.19	14.19	10.22	9.59	11.21	21.63	23.98

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	2.92	0.23	-0.49	-3.43	3.90	1.75	1.03	1.12	3.37	0.36	2.65	1.18
	3.48	-0.13	-1.96	-2.96	-5.87	-0.68	1.61	0.59	0.06	-0.61	-2.45	-5.71
	-5.79	0.34	-1.47	6.12	1.95	-1.11	-2.37	-1.93	-3.47	0.33	6.68	-2.32
Net Cash Flow	0.61	0.45	-3.92	-0.26	-0.02	-0.04	0.27	-0.22	-0.04	0.08	6.88	-6.85
Free Cash Flow	6.40	0.10	-1.75	-5.67	-1.17	1.07	1.03	1.36	3.47	-0.13	0.15	-3.50
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	702%	38%	-22%	-106%	113%	-64%	-36%	-61%	125%	24%	49%	18%

Ratios

Standalone / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	71.82	116.78	107.40	159.85	253.36	269.30	256.58	242.43	104.15	116.82	89.98	95.73
Inventory Days	0.00	0.00	155.61	242.15		641.34	385.76	0.00	0.00	0.00	0.00
Days Payable			254.20	106.83		252.69	256.02
Cash Conversion Cycle	71.82	116.78	8.82	295.17	253.36	657.95	386.32	242.43	104.15	116.82	89.98	95.73
Working Capital Days	-29.27	4.44	62.18	178.74	229.15	211.29	-60.71	-268.16	-146.31	-60.45	-1.49	51.73
ROCE %	-3.91%	17.91%	20.90%	15.45%	8.17%	-21.35%	-29.58%	-29.26%	28.73%	40.23%	39.91%	33.52%

Insights

In beta

Mar 2013

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Plant & Machinery (Net Block)
INR

xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx	xx,xxx,xxx.xx
				xx	xx	xx	xx	xx	xx	xx	xx

Please log in to see hidden values.

Number of permanent employees
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026	Sep 2026
	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	68.84%	68.84%	68.84%	68.84%
	26.87%	26.87%	26.87%	26.87%	26.87%	26.87%	26.87%	26.87%	31.16%	31.16%	31.16%	31.16%
No. of Shareholders	270	267	281	273	259	248	232	224	238	248	197	184

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	68.84%	68.84%	68.84%
	26.87%	26.87%	26.86%	26.87%	26.87%	26.87%	26.87%	31.16%	31.16%	31.16%
No. of Shareholders	348	314	293	270	281	259	232	238	197	184

Manav Infra Projects Ltd

Manav Infra Projects Ltd

Peer comparison

Half Yearly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings