MBL Infrastructure Ltd - Stock Valuation and Financial Performance

BSE: 533152 | NSE: MBLINFRA | Engineering - Construction | Small Cap

MBL Infrastructures Share Price

54.12 -2.84 -4.99%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on MBL Infrastructures

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

MBL Infrastructure stock performance -

mw4me loader
P/E Ratio (SA):
90.68
Market Cap:
596.7 Cr.
52-wk low:
14.5
52-wk high:
60.5

Is MBL Infrastructure Ltd an attractive stock to invest in?

1. Is MBL Infrastructure Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that MBL Infrastructure Ltd is a below average quality company.

2. Is MBL Infrastructure Ltd undervalued or overvalued?

The key valuation ratios of MBL Infrastructure Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is MBL Infrastructure Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of MBL Infrastructure Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of MBL Infrastructures:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
MBL Infrastructure Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 13.9%13%11.6%2.5%7%-2.2%9%9.5%6%5.4%-
Value Creation
Index
0.0-0.1-0.2-0.8-0.5-1.2-0.4-0.3-0.6-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,7541,9482,3142,27148714716614674.181.370
Sales YoY Gr.-11.1%18.8%-1.9%-78.6%-69.9%13.3%-12%-49.4%9.7%-
Adj EPS 21.419.420.6-15.5-9.9-4.114.88.96.10.60.6
YoY Gr.--9.5%6.3%-175.5%NANANA-39.8%-31.9%-90.9%-
BVPS (₹) 131.4156.1176.3158.8216.668.8102.6111.5117.6118.1118.6
Adj Net
Profit
74.980.285.2-64.4-41.2-42.615593.363.65.87
Cash Flow from Ops. 163-152-15.9-31212.2155-1233.61.6-4.8-
Debt/CF from Ops. 3.1-4.7-57.1-4.366.86.2-6.5220.5501.2-165.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -28.9%-30.1%-21.2%9.7%
Adj EPS -33.4%NA-66.6%-90.9%
BVPS-1.2%-11.4%4.8%0.5%
Share Price -1.1% 33% 37.3% 253.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
17.614.512.4-9.3-5.3-5.317.38.35.30.50.5
Op. Profit
Mgn %
10.311.910.20.67-40-28.3481534.2-238.2
Net Profit
Mgn %
4.34.13.7-2.8-8.5-29.193.363.885.87.19.4
Debt to
Equity
1.11.11.22.10.91.30.80.70.60.6-
Working Cap
Days
2372612683031,5065,0354,2884,8869,8448,9872,594
Cash Conv.
Cycle
160179182111-8886-6834292881,197

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.63

Sales growth is good in last 4 quarters at 222.32%

Return on Equity has declined versus last 3 years average to 0.50%

Sales growth has been subdued in last 3 years -21.20%

Latest Financials - MBL Infrastructure Ltd.

Standalone Consolidated
TTM EPS (₹) 0.6 -3.2
TTM Sales (₹ Cr.) 70.4 141
BVPS (₹.) 118.6 72.4
Reserves (₹ Cr.) 1,137 653
P/BV 0.48 0.79
PE 90.68 0.00
From the Market
52 Week Low / High (₹) 14.50 / 60.46
All Time Low / High (₹) 2.42 / 329.50
Market Cap (₹ Cr.) 597
Equity (₹ Cr.) 104.8
Face Value (₹) 10
Industry PE 42.7

Management X-Ray of MBL Infrastructures:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *2.762.762.762.762.762.762.762.772.772.74
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of MBL Infrastructures

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,7541,9482,3142,2714871471661467481
Operating Expenses 1,5731,7182,0792,259455205213766354
Manufacturing Costs151140213133683824242215
Material Costs1,3761,5171,7672,028374122372019
Employee Cost 26364736997677
Other Costs 2025536234111716091412
Operating Profit 1802312351232-59-47701128
Operating Profit Margin (%) 10.3%11.9%10.2%0.5%6.6%-40.0%-28.3%48.0%15.0%34.2%
Other Income 43163659828611487131
Interest 741021271572467812780147
Depreciation 1015171815151453116
Exceptional Items 0000402-284285000
Profit Before Tax 101117107-126232-282301576
Tax 263723-61-7-41-53-88-570
Profit After Tax 758085-65239-24135493646
PAT Margin (%) 4.3%4.1%3.7%-2.9%49.1%-164.0%213.2%63.8%85.8%7.1%
Adjusted EPS (₹)21.519.320.4-15.757.7-23.033.88.96.10.6
Dividend Payout Ratio (%)7%8%7%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 4606477316588987201,0751,1681,2321,237
Share Capital 1821414141105105105105105
Reserves 4436266896178576159701,0631,1271,133
Minority Interest0000000000
Debt4636948871,321810965804791777781
Long Term Debt6210411598690881694704691695
Short Term Debt4025907721,22312084110878686
Trade Payables17922730512042585352437
Others Liabilities 432412328253670688404371302340
Total Liabilities 1,5351,9792,2502,3522,4202,4312,3362,3822,3552,366

Fixed Assets

Gross Block214237205192192193193193193192
Accumulated Depreciation48631733486277129140146
Net Fixed Assets166174188159145130116645346
CWIP 0000000000
Investments 166200242218218303303303303303
Inventories55981173825666443
Trade Receivables41149971523192107875863143
Cash Equivalents 1313710445983
Others Assets2192833601,7081,9551,8811,8181,9451,9241,867
Total Assets 1,5351,9792,2502,3522,4202,4312,3362,3822,3552,366

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 163-152-16-31212155-12342-5
PBT 101117107-126-170116576
Adjustment 79111130164260-58-64-54-76-122
Changes in Working Capital -3-364-238-343-478210-765372113
Tax Paid -14-16-15-7-220-1-1-1
Cash Flow From Investing Activity -107-90-66327-85-1000
Capex -39-24114000000
Net Investments -68-663-37-86-1000
Others 00-7021000000
Cash Flow From Financing Activity -5824345299-3-73127000
Net Proceeds from Shares 0114000630000
Net Proceeds from Borrowing 144212-170-136127000
Interest Paid -70-95-106-148-10-1000
Dividend Paid -6-6-7-7000000
Others 4188147471-200000
Net Cash Flow -31-371916-4241-5
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)17.6414.4812.29-9.3830.71-29.8239.488.325.30.47
ROCE (%)19.1118.815.651.6925.69-16.217.356.854.47.56
Asset Turnover Ratio1.221.111.090.990.20.060.070.060.030.03
PAT to CFO Conversion(x)2.17-1.9-0.19N/A0.05N/A-0.350.040.03-0.83
Working Capital Days
Receivable Days74859676121247213181298463
Inventory Days10912812261121513121815
Payable Days27394129772441912513872486

MBL Infrastructure Ltd Stock News

MBL Infrastructure Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of MBL Infrastructures on 28-Mar-2024 16:01 is ₹54.12.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of MBL Infrastructures stood at ₹596.7.
The latest P/E ratio of MBL Infrastructures as of 28-Mar-2024 16:01 is 90.68.
The latest P/B ratio of MBL Infrastructures as of 28-Mar-2024 16:01 is 0.48.
The 52-week high of MBL Infrastructures is ₹60.46 and the 52-week low is ₹14.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of MBL Infrastructures is ₹70.43 ( Cr.) .

About MBL Infrastructure Ltd

MBL Infrastructures is engaged in the construction and maintenance of roads and highways, industrial infrastructure projects and other civil engineering projects for various government bodies and other clients. MBL has a fast growing business that provides integrated engineering, procurement and construction services for civil construction and infrastructure sector projects. The company has a pan India presence and has executed and undertaken a number of projects in the states of West Bengal, Madhya Pradesh, Uttarakhand, Orissa, Maharashtra, Rajasthan, Assam, Uttar Pradesh, Bihar, Delhi, Andhra Pradesh, Chattisgarh, Jharkhand, Haryana and Karnataka.

MBL has ready mix concrete (RMC) to ensure adequate and timely supply of high quality RMC and also sells RMC to third parties. MBL is also engaged in steel trading and waste management (ferrous scrap and slag recycling) at major steel plants. It has quarrying and mining division to ensure adequate and timely supply of bulk raw material of stone aggregates and also sells surplus stone aggregates to third parties.

MBL has successfully completed the execution of BOT project of 114 kilometers (Km) of Seoni- Balaghat- Rajegaon State Highway under the Public Private Partnership (PPP) arrangements. MBL was among the first batch of contractors to be awarded the contracts of prestigious North South East MBLst Corridor by NHAI and was the first to complete the project.  Moreover, it was also the first to be awarded the comprehensive maintenance of Ring Road and outer Ring Road, the most important corridors of Delhi. MBL also have early mover advantage for maintenance and operation of National Highways. It has successfully completed the work of construction of additional length of service road and side drains from 146 Km to 156 Km including 2-lane flyover on Guwahati Bypass section of NH-37 in the state of Assam.

MBL is managed by a qualified team having prior experience in construction activity. It owns a fleet of equipments, including hot mix plants, sensor pavers, tandom rollers, soil compactors, stone crushers, tippers, loaders, excavators, motorgraders, concrete batching plants, transit mixers, concrete pumps, reversible drum mixers, dozers and cranes.

Milestones:

  • 1996 - Took over Maheshwari Brothers, a partnership firm engaged in the business of trading in steel and waste management at steel plants.
  • 1999 - Was awarded the first batch of contracts for the north-south-east-west corridor projects by the National Highways Authority of India (NHAI)
  • 2000 - The plant and machinery of the company were revalued on Net Replacement Value based on reports submitted by an approved valuer. Net appreciation of Rs. 954.35 lakhs in the value of plant and machinery were credited to the Revaluation Reserve
  • 2001 - Completed four laning of Agra-Gwalior section of National Highway 3 from 41 Km to 51 Km near Dholpur, Rajasthan, for a project value of Rs. 2,052 lakhs, the first to be completed under the northsouth- east-west corridor project by NHAI. Completed the rehabilitation and maintenance of the Tumkur - Harihar section of National Highway 4 for NHAI for Rs. 1,161 lakhs. Also awarded the BOT Project of Seoni-Balaghat-Rajegaon state highway by the Madhya Pradesh Rajya Setu Nirman Nigam (now the Madhya Pradesh Road Development Corporation)
  • 2002- AAP Infrastructure was incorporated as a special purpose vehicle for the purposes of execution of the BOT project.
  • 2003 - Completed two projects for NHAI, a maintenance and toll operations project and a maintenance project
  • 2004 - Completed 60 Km to 70 Km of the four lane Agra-Gwalior section of National Highway in Madhya Pradesh
  • 2005 - Awarded contract for the comprehensive maintenance of Ring Road and Outer Ring Road at the National Capital Territory of Delhi. Also entered into a joint venture with Telecommunications Consultants India (Joint Venture). The joint venture was awarded the contract, valued at Rs 16,700 lakhs.
  • 2006 - AAP Infrastructure became a wholly owned subsidiary of the company.
  • 2007- Awarded the Industrial Infrastructure Development project by Steel Authority of India (SAIL) and Indian Iron and Steel Company (IISCO)
  • 2008 - Completed the development work of its first BOT project on the 114 Km Seoni-Balaghat-Rajegaon state highway.

Subsidiary:

  • AAP Infrastructure - AAP Infrastructure is a 100 % subsidiary company formed as a Special Purpose Vehicle to undertake the build-operate-transfer (BOT) project with the Madhya Pradesh Road Development Corporation on the Seoni-Balaghat-Gondia road in India’s heartland. The subsidiary will be responsible for toll collection for a total concession period of 15 years from project commencement.

Joint ventures:

  • Supreme Infrastructure India
  • Telecommunications Consultants India
  • Calcutta Industrial Supply Corporation
  • Lakeshwari Builders

Clients:

  • National Highways Authority of India (NHAI)
  • Uttar Pradesh Public Works Department, World Bank division
  • Public Works Department, NCT, New Delhi
  • Mumbai Metropolitan Region Development Authority
  • Madhya Pradesh Road Development Corporation
  • Steel Authority of India
  • BSRDC
  • Central Public Works Department
  • Public Works Department, West Bengal
  • Haryana Urban Development Authority
  • Municipal Corporation of Delhi
  • Public Works Department, Uttarkhand
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.