Man Infraconstruction Ltd
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]
- Market Cap ₹ 6,269 Cr.
- Current Price ₹ 167
- High / Low ₹ 263 / 135
- Stock P/E 22.2
- Book Value ₹ 47.0
- Dividend Yield 0.53 %
- ROCE 23.6 %
- ROE 17.5 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Debtor days have improved from 44.8 to 28.7 days.
Cons
- Earnings include an other income of Rs.123 Cr.
- Working capital days have increased from 246 days to 394 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
Industrials Construction Construction Civil Construction
Part of BSE SmallCap BSE Allcap BSE Industrials Nifty Microcap 250 Nifty Total Market
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 397 | 275 | 226 | 452 | 652 | 371 | 267 | 427 | 961 | 1,890 | 1,263 | 1,108 | |
| 381 | 245 | 191 | 343 | 453 | 271 | 269 | 331 | 714 | 1,476 | 937 | 808 | |
| Operating Profit | 17 | 29 | 35 | 109 | 199 | 101 | -2 | 97 | 248 | 414 | 326 | 301 |
| OPM % | 4% | 11% | 16% | 24% | 31% | 27% | -1% | 23% | 26% | 22% | 26% | 27% |
| 45 | 66 | 33 | 51 | 44 | 46 | 32 | 26 | 202 | 53 | 116 | 123 | |
| Interest | 1 | 7 | 21 | 40 | 56 | 54 | 57 | 58 | 62 | 58 | 35 | 15 |
| Depreciation | 12 | 12 | 8 | 8 | 8 | 7 | 7 | 9 | 9 | 11 | 10 | 8 |
| Profit before tax | 48 | 75 | 39 | 112 | 179 | 85 | -34 | 55 | 379 | 397 | 397 | 401 |
| Tax % | 36% | 35% | 60% | 42% | 39% | 50% | -64% | 40% | 21% | 27% | 24% | 22% |
| 31 | 49 | 15 | 66 | 109 | 43 | -12 | 33 | 299 | 289 | 303 | 313 | |
| EPS in Rs | 0.78 | 1.28 | 0.47 | 1.43 | 1.79 | 1.13 | -0.19 | 0.86 | 5.83 | 6.96 | 8.09 | 7.53 |
| Dividend Payout % | 23% | 14% | 215% | 25% | 20% | 75% | -191% | 70% | 22% | 13% | 20% | 12% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 15% |
| 5 Years: | 33% |
| 3 Years: | 5% |
| TTM: | -12% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 24% |
| 5 Years: | 111% |
| 3 Years: | 10% |
| TTM: | -3% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 19% |
| 5 Years: | 70% |
| 3 Years: | 23% |
| 1 Year: | -16% |
| Return on Equity | |
|---|---|
| 10 Years: | 14% |
| 5 Years: | 20% |
| 3 Years: | 22% |
| Last Year: | 18% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| 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 | 549 | 588 | 552 | 605 | 639 | 644 | 620 | 625 | 785 | 1,015 | 1,389 | 1,688 |
| 82 | 158 | 283 | 305 | 437 | 450 | 405 | 506 | 557 | 206 | 131 | 36 | |
| 202 | 148 | 139 | 239 | 226 | 202 | 224 | 275 | 300 | 486 | 560 | 378 | |
| Total Liabilities | 883 | 943 | 1,024 | 1,198 | 1,351 | 1,347 | 1,298 | 1,456 | 1,716 | 1,781 | 2,154 | 2,177 |
| 58 | 43 | 37 | 40 | 34 | 83 | 81 | 59 | 60 | 61 | 53 | 49 | |
| CWIP | 78 | 125 | 130 | 130 | 130 | 132 | 0 | 1 | 2 | 0 | 0 | 0 |
| Investments | 31 | 120 | 115 | 168 | 97 | 24 | 22 | 63 | 150 | 113 | 277 | 272 |
| 717 | 655 | 742 | 861 | 1,090 | 1,108 | 1,195 | 1,333 | 1,504 | 1,607 | 1,824 | 1,856 | |
| Total Assets | 883 | 943 | 1,024 | 1,198 | 1,351 | 1,347 | 1,298 | 1,456 | 1,716 | 1,781 | 2,154 | 2,177 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | -45 | -169 | 94 | -169 | 16 | 88 | 78 | 187 | 448 | 573 | 133 | |
| -107 | 50 | 63 | -59 | 87 | 119 | 83 | -84 | 28 | -102 | -397 | -115 | |
| 77 | 6 | 118 | -17 | 44 | -129 | -137 | 20 | -91 | -458 | -28 | -116 | |
| Net Cash Flow | 10 | 11 | 12 | 18 | -39 | 6 | 34 | 14 | 123 | -111 | 148 | -98 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| 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 | 131 | 182 | 199 | 77 | 54 | 132 | 112 | 89 | 48 | 64 | 42 | 29 |
| Inventory Days | 83 | 915 | 1,398 | 1,489 | 5,344 | 2,211 | 1,545 | 837 | 186 | 743 | 599 | |
| Days Payable | 158 | 252 | 340 | 241 | 396 | 257 | 301 | 195 | 97 | 181 | 89 | |
| Cash Conversion Cycle | 56 | 845 | 199 | 1,134 | 1,302 | 5,081 | 2,066 | 1,334 | 690 | 153 | 604 | 539 |
| Working Capital Days | 315 | 440 | 516 | 229 | 250 | 460 | 713 | 515 | 264 | 132 | 214 | 394 |
| ROCE % | 7% | 8% | 7% | 15% | 21% | 12% | 2% | 10% | 33% | 32% | 28% | 24% |
Documents
Announcements
-
Regulation 30 Of SEBI (LODR) Regulations, 2015 - Assignment Of LLC Interest
28 May - Man Infraconstruction acquires 25% in MICL TIGERTAIL LLC for US$1 million to expand real estate business.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 May - Copies of newspaper advertisements published in today''s Business Standard (English) and Mumbai Lakshadeep (Marathi) newspapers, intimating inter-alia, Dispatch of Postal Ballot Notice dated May 20, …
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 26 May
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
23 May - Transcript of the Q4 FY25 Earnings Conference Call held on Tuesday, May 20, 2025.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
21 May - Read with Schedule III and Regulation 47 of SEBI (LODR) Regulations, 2015, please find enclosed e-copies of newspaper advertisements published on 21st May, 2025, in …
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
Concalls
-
May 2025Transcript PPT
-
Feb 2025TranscriptNotesPPT
-
Feb 2025TranscriptNotesPPT
-
Nov 2024TranscriptNotesPPT
-
Aug 2024TranscriptNotesPPT
-
Aug 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
May 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT REC
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
Sep 2016TranscriptNotesPPT
-
Jun 2016TranscriptNotesPPT
-
Dec 2015TranscriptNotesPPT
Business Segments