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 ₹ 2,749 Cr.
- Current Price ₹ 74.0
- High / Low ₹ 129 / 69.7
- Stock P/E 16.7
- Book Value ₹ 25.8
- Dividend Yield 1.22 %
- ROCE 33.7 %
- ROE 27.8 %
- Face Value ₹ 2.00
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 34.1% CAGR over last 5 years
- Debtor days have improved from 82.9 to 47.6 days.
Cons
- Company has a low return on equity of 11.1% over last 3 years.
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
605 | 489 | 447 | 397 | 275 | 226 | 452 | 652 | 371 | 267 | 427 | 961 | 1,314 | |
508 | 410 | 409 | 381 | 245 | 191 | 343 | 453 | 271 | 269 | 331 | 714 | 1,054 | |
Operating Profit | 97 | 79 | 38 | 17 | 29 | 35 | 109 | 199 | 101 | -2 | 97 | 248 | 260 |
OPM % | 16% | 16% | 9% | 4% | 11% | 16% | 24% | 31% | 27% | -1% | 23% | 26% | 20% |
21 | 48 | 51 | 45 | 66 | 33 | 51 | 44 | 46 | 32 | 26 | 202 | 44 | |
Interest | 5 | 7 | 4 | 1 | 7 | 21 | 40 | 56 | 54 | 57 | 58 | 62 | 58 |
Depreciation | 21 | 25 | 18 | 12 | 12 | 8 | 8 | 8 | 7 | 7 | 9 | 9 | 10 |
Profit before tax | 91 | 95 | 67 | 48 | 75 | 39 | 112 | 179 | 85 | -34 | 55 | 379 | 237 |
Tax % | 30% | 40% | 27% | 36% | 35% | 60% | 42% | 39% | 50% | 64% | 40% | 21% | |
Net Profit | 63 | 57 | 49 | 31 | 49 | 15 | 66 | 109 | 43 | -12 | 33 | 299 | 188 |
EPS in Rs | 1.69 | 1.46 | 1.30 | 0.78 | 1.28 | 0.47 | 1.43 | 1.79 | 1.13 | -0.19 | 0.86 | 5.83 | 4.44 |
Dividend Payout % | 28% | 41% | 23% | 23% | 14% | 215% | 25% | 20% | 75% | -191% | 70% | 22% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 16% |
3 Years: | 37% |
TTM: | 72% |
Compounded Profit Growth | |
---|---|
10 Years: | 16% |
5 Years: | 34% |
3 Years: | 74% |
TTM: | -5% |
Stock Price CAGR | |
---|---|
10 Years: | 12% |
5 Years: | 13% |
3 Years: | 57% |
1 Year: | -39% |
Return on Equity | |
---|---|
10 Years: | 8% |
5 Years: | 10% |
3 Years: | 11% |
Last Year: | 28% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 56 | 58 | 61 | 63 | 74 | 74 | |
Reserves | 460 | 489 | 529 | 549 | 588 | 552 | 605 | 639 | 644 | 620 | 625 | 785 | 882 |
15 | 37 | 26 | 82 | 158 | 283 | 305 | 430 | 442 | 393 | 493 | 557 | 457 | |
277 | 324 | 248 | 202 | 148 | 139 | 239 | 233 | 210 | 235 | 288 | 300 | 474 | |
Total Liabilities | 801 | 899 | 853 | 883 | 943 | 1,024 | 1,198 | 1,351 | 1,347 | 1,298 | 1,456 | 1,716 | 1,887 |
111 | 80 | 73 | 58 | 43 | 37 | 40 | 34 | 83 | 81 | 59 | 60 | 67 | |
CWIP | 3 | 6 | 3 | 78 | 125 | 130 | 130 | 130 | 132 | 0 | 1 | 2 | 0 |
Investments | 158 | 2 | 1 | 31 | 120 | 115 | 168 | 97 | 24 | 22 | 63 | 150 | 279 |
530 | 812 | 776 | 717 | 655 | 742 | 861 | 1,090 | 1,108 | 1,195 | 1,333 | 1,504 | 1,542 | |
Total Assets | 801 | 899 | 853 | 883 | 943 | 1,024 | 1,198 | 1,351 | 1,347 | 1,298 | 1,456 | 1,716 | 1,887 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
60 | -85 | -37 | 40 | -45 | -169 | 94 | -169 | 16 | 88 | 78 | 187 | |
-137 | 60 | 34 | -107 | 50 | 63 | -59 | 87 | 119 | 83 | -84 | 28 | |
-30 | 1 | -12 | 77 | 6 | 118 | -17 | 44 | -129 | -137 | 20 | -82 | |
Net Cash Flow | -106 | -23 | -16 | 10 | 11 | 12 | 18 | -39 | 6 | 34 | 14 | 132 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 117 | 111 | 121 | 131 | 182 | 199 | 77 | 54 | 132 | 112 | 89 | 48 |
Inventory Days | 51 | 1,596 | 88 | 83 | 915 | 1,398 | 1,489 | 5,344 | 2,211 | 1,545 | 837 | |
Days Payable | 94 | 496 | 167 | 158 | 252 | 340 | 241 | 396 | 257 | 301 | 195 | |
Cash Conversion Cycle | 75 | 1,211 | 41 | 56 | 845 | 199 | 1,134 | 1,302 | 5,081 | 2,066 | 1,334 | 690 |
Working Capital Days | 70 | 241 | 283 | 315 | 440 | 516 | 229 | 250 | 460 | 713 | 515 | 264 |
ROCE % | 19% | 17% | 12% | 7% | 8% | 7% | 16% | 23% | 12% | 2% | 10% | 34% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
1d - Q3 FY23 Earnings Conference Call for Analysts and Investors is scheduled to be held on Friday, February 3rd, 2023 at 2:00 p.m. (IST). Please find …
- Board Meeting Intimation for Inter-Alia, To Consider And Approve The Unaudited Financial Results (Standalone & Consolidated) Of The Company For The Quarter And Nine Months Ended 31St December, 2022. 25 Jan
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Jan - In Compliance with Regulation 74 (5) of SEBI (Depositories and Participants) Regulations, 2018, we are enclosing herewith a copy of the certificate received from Link …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
4 Jan - E-Copies of the notice for the attention of the equity shareholders of the Company in respect of transfer of equity shares of the Company to …
- Closure of Trading Window 29 Dec 2022
Annual reports
-
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
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from nse
-
Financial Year 2010
from bse
Concalls
-
Nov 2022TranscriptPPT
-
Aug 2022TranscriptPPT
-
May 2022TranscriptPPT
-
Feb 2022TranscriptPPT
-
Nov 2021TranscriptPPT
-
Aug 2021TranscriptPPT
-
Jun 2021TranscriptPPT
-
Feb 2021TranscriptPPT
-
Jul 2020TranscriptPPT
-
Jul 2020TranscriptPPT
-
May 2019TranscriptPPT
-
Feb 2019TranscriptPPT
-
Nov 2018TranscriptPPT
-
May 2018TranscriptPPT
-
Nov 2017TranscriptPPT
-
Aug 2017TranscriptPPT
-
Sep 2016TranscriptPPT
-
Jun 2016TranscriptPPT
-
Dec 2015TranscriptPPT
Business Segments
The Co has two business verticals EPC and Real Estate Development. In the EPC Business the Co has executed construction of around 25 million sq ft of Residential & Commercial Buildings and 7 Private Ports in India. The Co has also executed the construction of 3 Residential Towers of 55 storey which is one of the tallest towers’ in the western suburb of Mumbai. [1] [2]