Man Infraconstruction Ltd

Man Infraconstruction Ltd is engaged in the business of civil construction.

  • Market Cap: 495.00 Cr.
  • Current Price: 20.00
  • 52 weeks High / Low 33.90 / 13.90
  • Book Value: 27.06
  • Stock P/E: 1,904
  • Dividend Yield: 2.75 %
  • ROCE: 12.11 %
  • ROE: 5.81 %
  • Sales Growth (3Yrs): 17.92 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Edit ratios
Pros:
Stock is trading at 0.74 times its book value
Company has been maintaining a healthy dividend payout of 40.11%
Cons:
Company has low interest coverage ratio.
Company has a low return on equity of 7.78% for last 3 years.
Contingent liabilities of Rs.224.39 Cr.
Earnings include an other income of Rs.30.59 Cr.
Debtor days have increased from 87.63 to 132.42 days.

Peer comparison Sector: Construction // Industry: Construction

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
95.99 165.34 222.16 133.95 58.36 44.46 134.59 60.57 43.36 66.48 95.42 22.85
75.55 116.73 136.60 98.70 28.70 28.43 115.76 55.76 41.66 82.83 89.84 9.12
Operating Profit 20.44 48.61 85.56 35.25 29.66 16.03 18.83 4.81 1.70 -16.35 5.58 13.73
OPM % 21.29% 29.40% 38.51% 26.32% 50.82% 36.05% 13.99% 7.94% 3.92% -24.59% 5.85% 60.09%
Other Income 14.92 6.84 7.34 11.48 7.90 8.21 18.90 9.08 7.45 8.37 8.96 5.81
Interest 10.38 20.20 14.78 13.06 13.79 12.66 13.85 13.75 14.49 15.22 13.45 12.26
Depreciation 2.08 2.03 2.01 2.77 1.45 1.58 1.64 1.52 1.62 1.76 2.17 1.57
Profit before tax 22.90 33.22 76.11 30.90 22.32 10.00 22.24 -1.38 -6.96 -24.96 -1.08 5.71
Tax % 35.94% 46.90% 41.47% 52.20% 42.43% 88.10% 38.13% -510.87% 88.22% 94.15% -39.81% 77.23%
Net Profit 10.99 10.54 22.67 16.01 11.68 2.08 12.03 -5.10 -3.08 1.55 -0.51 2.30
EPS in Rs 0.45 0.43 0.92 0.65 0.47 0.08 0.49 -0.21 -0.12 0.06 -0.02 0.09
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
243 587 548 605 489 447 397 275 226 452 652 371 228
194 441 397 508 399 409 382 250 191 345 453 271 223
Operating Profit 50 146 152 96 91 38 15 25 35 107 199 101 5
OPM % 20% 25% 28% 16% 19% 9% 4% 9% 16% 24% 31% 27% 2%
Other Income 5 7 13 21 37 51 47 70 33 53 44 47 31
Interest 1 3 4 5 7 4 1 7 21 40 56 54 55
Depreciation 6 16 19 21 25 18 12 12 8 8 8 7 7
Profit before tax 48 135 141 91 95 67 48 75 39 112 179 85 -27
Tax % 32% 36% 34% 30% 40% 27% 36% 35% 60% 42% 39% 50%
Net Profit 33 82 88 63 54 48 29 47 18 53 67 42 0
EPS in Rs 3.40 2.41 2.05 1.89 1.13 1.84 0.71 2.14 2.69 1.69 0.01
Dividend Payout % 0% 14% 27% 28% 41% 23% 23% 14% 215% 25% 20% 75%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:-4.48%
5 Years:-1.35%
3 Years:17.92%
TTM:-23.45%
Compounded Profit Growth
10 Years:-6.77%
5 Years:8.19%
3 Years:32.22%
TTM:-98.74%
Stock Price CAGR
10 Years:-11.13%
5 Years:-13.14%
3 Years:-31.38%
1 Year:-17.36%
Return on Equity
10 Years:8.33%
5 Years:6.38%
3 Years:7.78%
Last Year:5.81%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
27 29 50 50 50 50 50 50 50 50 56 58 50
Reserves 103 241 416 460 489 529 549 588 552 605 639 644 620
Borrowings 5 1 16 15 37 26 82 158 283 305 430 442 396
117 169 208 277 324 248 202 148 139 239 233 210 232
Total Liabilities 252 441 689 801 899 853 883 943 1,024 1,198 1,351 1,347 1,298
48 84 93 111 80 73 58 43 37 40 34 83 81
CWIP 6 2 0 3 6 3 78 125 130 130 130 132 0
Investments 53 4 135 158 2 1 31 120 115 168 97 24 22
146 351 461 530 812 776 717 655 742 861 1,090 1,108 1,195
Total Assets 252 441 689 801 899 853 883 943 1,024 1,198 1,351 1,347 1,298

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
49 41 80 60 -85 -37 40 -45 -169 94 -169 16
-80 -41 -53 -137 60 34 -107 50 63 -59 87 119
31 56 129 -30 1 -12 77 6 118 -17 44 -129
Net Cash Flow -1 56 156 -106 -23 -16 10 11 12 18 -39 6

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 48% 67% 39% 19% 17% 12% 7% 8% 7% 16% 23% 12%
Debtor Days 127 124 131 117 111 121 131 182 199 77 54 132
Inventory Turnover -0.47 0.66 -0.38 7.01 0.48 1.54 4.15 0.73 -0.29 0.33 0.32 0.09

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
62.97 63.16 63.35 63.51 63.93 64.01 64.16 64.26 64.32 64.32 64.58 64.58
0.73 1.29 1.27 0.88 0.87 0.86 0.85 0.85 0.59 0.12 0.12 0.03
1.02 1.12 1.14 1.08 1.02 1.00 1.02 1.04 1.03 1.08 1.09 0.95
35.28 34.42 34.24 34.53 34.19 34.13 33.96 33.85 34.06 34.48 34.21 34.44