Man Infraconstruction Ltd

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

Man Infraconstruction Ltd

₹ 67.4 1.13%
29 Mar - close price
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 ₹ 2,502 Cr.
  • Current Price ₹ 67.4
  • High / Low ₹ 125 / 66.2
  • Stock P/E 16.4
  • Book Value ₹ 29.4
  • Dividend Yield 1.34 %
  • ROCE 13.5 %
  • ROE 10.8 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 29.4%

Cons

  • The company has delivered a poor sales growth of 8.36% over past five years.
  • Company has a low return on equity of 9.84% over last 3 years.
  • Earnings include an other income of Rs.83.4 Cr.

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
31 32 7 21 40 52 52 44 82 59 98 122 222
32 34 10 21 37 48 33 38 53 52 62 96 174
Operating Profit -0 -1 -3 0 3 3 19 6 30 7 35 26 48
OPM % -2% -4% -41% 1% 7% 7% 36% 13% 36% 13% 36% 21% 22%
31 24 24 23 29 38 17 30 14 15 12 40 17
Interest 0 1 0 0 0 1 0 0 0 0 0 1 2
Depreciation 1 1 1 1 1 3 1 1 1 1 1 2 2
Profit before tax 29 21 19 22 31 37 35 34 42 21 46 63 61
Tax % 17% 21% 25% 9% 18% 14% 22% 12% 24% 20% 24% 14% 24%
Net Profit 24 16 15 20 25 32 27 30 32 17 35 55 47
EPS in Rs 0.64 0.43 0.39 0.55 0.69 0.86 0.73 0.80 0.86 0.45 0.94 1.47 1.26
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
519 379 370 267 192 212 158 193 166 107 120 237 501
435 319 339 260 175 190 130 175 126 109 116 175 384
Operating Profit 83 60 31 7 17 21 29 18 41 -2 4 61 117
OPM % 16% 16% 8% 3% 9% 10% 18% 9% 25% -2% 3% 26% 23%
27 61 47 45 68 52 67 90 108 96 114 75 83
Interest 1 1 3 1 1 1 1 1 2 1 1 0 3
Depreciation 16 21 15 10 10 7 5 5 4 5 6 5 6
Profit before tax 94 100 60 41 73 65 89 102 143 89 110 131 191
Tax % 29% 33% 28% 31% 31% 34% 33% 28% 24% 22% 16% 19%
Net Profit 67 67 44 29 51 43 60 74 109 69 92 106 153
EPS in Rs 1.79 1.79 1.17 0.77 1.36 1.16 1.61 1.98 2.92 1.85 2.49 2.85 4.12
Dividend Payout % 27% 33% 26% 23% 13% 88% 22% 18% 29% 20% 24% 44%
Compounded Sales Growth
10 Years: -5%
5 Years: 8%
3 Years: 12%
TTM: 119%
Compounded Profit Growth
10 Years: 6%
5 Years: 16%
3 Years: -1%
TTM: 26%
Stock Price CAGR
10 Years: 13%
5 Years: 15%
3 Years: 82%
1 Year: -34%
Return on Equity
10 Years: 9%
5 Years: 11%
3 Years: 10%
Last Year: 11%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
50 50 50 50 50 50 50 50 50 50 50 74 74
Reserves 446 487 519 539 581 574 634 678 757 811 881 930 1,019
0 0 16 7 3 0 0 0 10 0 0 0 15
219 272 193 137 74 73 96 70 55 68 106 105 226
Total Liabilities 714 809 777 732 708 696 780 798 871 929 1,037 1,109 1,334
93 65 60 48 36 31 32 30 52 48 44 41 50
CWIP 3 6 0 0 0 0 0 0 2 0 1 2 0
Investments 157 13 21 59 139 148 220 142 90 90 136 152 354
461 725 695 624 533 517 528 626 728 790 856 914 931
Total Assets 714 809 777 732 708 696 780 798 871 929 1,037 1,109 1,334

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
39 34 -30 38 -14 20 35 27 -10 15 23 16
-130 -46 22 -7 50 31 -58 7 22 22 -11 41
-21 -10 -11 -22 -20 -46 -0 -30 -32 -15 -23 -32
Net Cash Flow -113 -23 -19 9 16 6 -23 4 -20 22 -12 26

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 128 128 132 176 243 210 276 112 135 111 127 118
Inventory Days 24 97 25 18 25 12 19 12 18 34 14 22
Days Payable 93 149 160 178 170 141 243 175 152 157 171 144
Cash Conversion Cycle 59 75 -3 16 98 80 52 -50 2 -12 -30 -5
Working Capital Days 73 289 331 450 509 402 696 686 1,115 1,886 1,483 840
ROCE % 20% 18% 11% 7% 9% 10% 12% 13% 19% 11% 12% 14%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
64.58 64.58 65.22 65.50 65.72 66.10 66.48 66.72 66.79 66.87 67.03 67.12
0.12 0.03 0.03 0.01 0.03 0.04 0.25 0.86 0.87 0.83 0.57 0.41
1.09 0.95 0.95 0.95 0.00 0.00 1.48 1.63 1.63 1.63 1.62 1.62
34.21 34.44 33.80 33.54 34.25 33.85 31.78 30.79 30.71 30.67 30.77 30.84

* 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

  • Feb 2023
    Transcript PPT
  • Nov 2022
    Transcript
    Notes
    PPT
  • Aug 2022
    Transcript
    Notes
    PPT
  • May 2022
    Transcript
    Notes
    PPT
  • Feb 2022
    Transcript
    Notes
    PPT
  • Nov 2021
    Transcript
    Notes
    PPT
  • Aug 2021
    Transcript
    Notes
    PPT
  • Jun 2021
    Transcript
    Notes
    PPT
  • Feb 2021
    Transcript
    Notes
    PPT
  • Jul 2020
    Transcript
    Notes
    PPT
  • Jul 2020
    Transcript
    Notes
    PPT
  • May 2019
    Transcript
    Notes
    PPT
  • Feb 2019
    Transcript
    Notes
    PPT
  • Nov 2018
    Transcript
    Notes
    PPT
  • May 2018
    Transcript
    Notes
    PPT
  • Nov 2017
    Transcript
    Notes
    PPT
  • Aug 2017
    Transcript
    Notes
    PPT
  • Sep 2016
    Transcript
    Notes
    PPT
  • Jun 2016
    Transcript
    Notes
    PPT
  • Dec 2015
    Transcript
    Notes
    PPT