Manav Infra Projects Ltd

Manav Infra Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Manav Infra Projects Ltd

₹ 44.3 -4.94%
29 May - close price
manavinfra.com NSE - SME: MANAV
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 - ST
  • Market Cap ₹ 58.3 Cr.
  • Current Price ₹ 44.3
  • High / Low ₹ 47.0 / 14.0
  • Stock P/E 14.5
  • Book Value ₹ 9.22
  • Dividend Yield 0.00 %
  • ROCE 33.2 %
  • ROE 39.8 %
  • Face Value ₹ 10.0
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 ...

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 34.90
Operating Profit 0.45 1.94 2.19 3.23 3.54 -2.72 -2.88 -1.84 2.82 3.30 5.36 6.66
OPM % 3.03% 11.80% 12.11% 15.48% 22.79% -31.55% -57.03% -34.14% 23.60% 23.06% 21.88% 16.03%
1.39 -0.03 0.22 0.26 0.02 0.14 -0.95 -0.07 0.10 -0.03 0.10 0.29
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 1.52 2.58 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: 29%
Stock Price CAGR
10 Years: %
5 Years: 60%
3 Years: 52%
1 Year: 190%
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 6.15
Total Liabilities 11.10 13.83 13.03 22.22 27.45 21.19 14.19 10.22 9.59 11.21 21.63 23.99
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 16.43
Total Assets 11.10 13.83 13.03 22.22 27.45 21.19 14.19 10.22 9.59 11.21 21.63 23.99

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 -3.82
CFO/OP 702% 38% -22% -106% 113% -64% -36% -61% 125% 24% 49% 18%

Ratios

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
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% 33.22%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Permanent Employee Count
Number

Log in to view insights

Please log in to see hidden values.

Login
Machinery Hiring/Contract Charges
Rs. Lacs
Plant & Machinery Capital Additions
Rs. Lacs
Plant & Machinery Gross Block
Rs. Lacs
Revenue Mix - Excavation
Rs. Lacs
Revenue Mix - Piling
Rs. Lacs
Borrowing Limit Approved
Rs. Cr

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
73.13% 73.13% 73.13% 73.13% 73.13% 73.13% 73.13% 73.13% 73.13% 68.84% 68.84% 68.84%
26.88% 26.87% 26.87% 26.87% 26.87% 26.87% 26.87% 26.87% 26.87% 31.16% 31.16% 31.16%
No. of Shareholders 284270267281273259248232224238248197

Documents

Announcements

Annual reports

DRHP

Credit ratings