Man Infraconstruction Ltd

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

Man Infraconstruction Ltd

₹ 168 2.41%
21 May 4:01 p.m.
maninfra.com BSE: 533169 NSE: MANINFRA
About

Man Infraconstruction Limited (MICL) is an integrated EPC (Engineering, Procurement & Construction) company with experience and execution capabilities in Port, Residential, Commercial & Industrial and Road construction segments. [1]

Key Points

Business Segments

Website BSE NSE
  • Market Cap ₹ 6,290 Cr.
  • Current Price ₹ 168
  • High / Low ₹ 263 / 135
  • Stock P/E 40.0
  • Book Value ₹ 44.1
  • Dividend Yield 0.54 %
  • ROCE 13.5 %
  • ROE 10.3 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 13.4% over last 3 years.
  • Earnings include an other income of Rs.123 Cr.
  • Working capital days have increased from 445 days to 832 days

* 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

Sector: Construction Industry: Construction

Part of BSE SmallCap BSE Allcap BSE Industrials Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
59 98 122 222 356 363 113 111 121 108 71 86 131
52 62 96 174 328 283 61 93 112 70 57 66 110
Operating Profit 7 35 26 48 28 80 52 19 9 37 14 20 21
OPM % 13% 36% 21% 22% 8% 22% 46% 17% 8% 35% 20% 23% 16%
15 12 40 17 14 8 11 13 72 17 26 36 34
Interest 0 0 1 2 2 1 1 1 2 1 1 1 1
Depreciation 1 1 2 2 2 2 2 2 2 2 2 2 2
Profit before tax 21 46 63 61 38 85 60 28 78 51 38 53 51
Tax % 20% 24% 14% 24% 22% 25% 25% 27% 8% 25% 21% 19% 24%
17 35 55 47 30 63 45 21 72 38 30 43 39
EPS in Rs 0.45 0.94 1.47 1.26 0.80 1.71 1.21 0.56 1.94 1.03 0.80 1.15 1.04
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
267 192 212 158 193 166 107 120 237 798 708 395
260 175 190 130 175 126 109 116 175 661 549 304
Operating Profit 7 17 21 29 18 41 -2 4 61 137 160 91
OPM % 3% 9% 10% 18% 9% 25% -2% 3% 26% 17% 23% 23%
45 68 52 67 90 108 96 114 75 83 96 123
Interest 1 1 1 1 1 2 1 1 0 5 5 4
Depreciation 10 10 7 5 5 4 5 6 5 7 7 7
Profit before tax 41 73 65 89 102 143 89 110 131 209 244 202
Tax % 31% 31% 34% 33% 28% 24% 22% 16% 19% 20% 20% 23%
29 51 43 60 74 109 69 92 106 166 195 157
EPS in Rs 0.77 1.36 1.16 1.61 1.98 2.92 1.85 2.49 2.85 4.47 5.26 4.18
Dividend Payout % 23% 13% 88% 22% 18% 29% 20% 24% 44% 20% 31% 0%
Compounded Sales Growth
10 Years: 7%
5 Years: 30%
3 Years: 19%
TTM: -44%
Compounded Profit Growth
10 Years: 16%
5 Years: 18%
3 Years: 14%
TTM: -19%
Stock Price CAGR
10 Years: 17%
5 Years: 72%
3 Years: 21%
1 Year: -16%
Return on Equity
10 Years: 11%
5 Years: 12%
3 Years: 13%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 50 50 50 50 50 50 50 50 74 74 74 75
Reserves 539 581 574 634 678 757 811 881 930 1,062 1,326 1,581
7 3 0 0 0 10 0 0 0 11 9 0
137 74 73 96 70 55 68 106 105 252 171 113
Total Liabilities 732 708 696 780 798 871 929 1,037 1,109 1,399 1,579 1,769
48 36 31 32 30 52 48 44 41 44 46 45
CWIP 0 0 0 0 0 2 0 1 2 0 0 0
Investments 59 139 148 220 142 90 90 136 152 293 534 477
624 533 517 528 626 728 790 856 914 1,062 1,000 1,248
Total Assets 732 708 696 780 798 871 929 1,037 1,109 1,399 1,579 1,769

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
38 -14 20 35 27 -10 15 23 16 25 242 15
-7 50 31 -58 7 22 22 -11 41 -31 -216 -61
-22 -20 -46 -0 -30 -32 -15 -23 -32 -37 64 9
Net Cash Flow 9 16 6 -23 4 -20 22 -12 26 -43 89 -36

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 176 243 210 276 112 135 111 127 118 99 32 55
Inventory Days 18 25 12 19 12 18 34 14 22 1 4 10
Days Payable 178 170 141 243 175 152 157 171 144 87 55 145
Cash Conversion Cycle 16 98 80 52 -50 2 -12 -30 -5 13 -19 -81
Working Capital Days 450 509 402 696 686 1,115 1,886 1,483 840 263 239 832
ROCE % 7% 9% 10% 12% 13% 19% 11% 12% 14% 20% 19% 13%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
66.87% 67.03% 67.12% 67.12% 67.12% 67.15% 67.19% 67.31% 67.31% 67.18% 66.62% 66.65%
0.83% 0.57% 0.41% 0.44% 2.39% 3.72% 3.50% 3.55% 3.57% 3.71% 4.56% 3.81%
1.63% 1.62% 1.62% 1.62% 1.67% 2.10% 2.09% 2.10% 2.09% 1.69% 2.15% 2.16%
30.67% 30.77% 30.84% 30.81% 28.81% 27.02% 27.19% 27.04% 27.04% 27.40% 26.66% 27.37%
No. of Shareholders 69,38970,88671,79070,94866,72574,56978,87487,45896,7111,08,1991,00,98399,601

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls