Man InfraConstruction Ltd - Stock Valuation and Financial Performance

BSE: 533169 | NSE: MANINFRA | Engineering - Construction | Small Cap

Man InfraConstruct Share Price

206.25 -4.80 -2.27%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Man InfraConstruct

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Man InfraConstruction stock performance -

mw4me loader
P/E Ratio (SA):
47.78
Market Cap:
7,584.7 Cr.
52-wk low:
66.3
52-wk high:
249.4

Is Man InfraConstruction Ltd an attractive stock to invest in?

1. Is Man InfraConstruction Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Man InfraConstruction Ltd is a average quality company.

2. Is Man InfraConstruction Ltd undervalued or overvalued?

The key valuation ratios of Man InfraConstruction Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Man InfraConstruction Ltd a good buy now?

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

10 Year X-Ray of Man InfraConstruct:

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.
Man InfraConstruction Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 4.9%6%6.8%7.8%9.2%14.2%8.4%10.4%10.9%15.6%-
Value Creation
Index
-0.7-0.6-0.5-0.5-0.30.0-0.4-0.3-0.20.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 267192212158193166107120237798943
Sales YoY Gr.--28.2%10.4%-25.2%21.8%-13.7%-35.7%11.8%97.8%237.2%-
Adj EPS 0.811.11.41.72.91.92.52.84.44.3
YoY Gr.-30.7%15.3%19.5%28.9%67.8%-35.6%32.5%13.7%56.9%-
BVPS (₹) 15.91716.818.419.621.723.225.12730.633.4
Adj Net
Profit
27.936.341.95064.410869.992.4105165159
Cash Flow from Ops. 37.7-14.220.335.226.7-9.715.42315.924.8-
Debt/CF from Ops. 0.2-0.2000-1.10000.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 12.9%32.8%95.4%237.2%
Adj EPS 21.9%20.6%33.2%56.9%
BVPS7.6%9.3%9.7%13.2%
Share Price 32.9% 50.1% 99.9% 205.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
4.866.77.79.114.18.410.310.915.413.4
Op. Profit
Mgn %
-0.58.45.416.8924.4-0.13.825.817.218.8
Net Profit
Mgn %
10.41919.831.633.465.165.377.244.420.716.9
Debt to
Equity
0000000000-
Working Cap
Days
7749057089859431,3402,3862,1981,146380260
Cash Conv.
Cycle
10516816320411271108595132201

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 13.40%

Sales growth is growing at healthy rate in last 3 years 95.37%

Net Profit is growing at healthy rate in last 3 years 33.17%

Sales growth is good in last 4 quarters at 178.81%

No data to display

Latest Financials - Man InfraConstruction Ltd.

Standalone Consolidated
TTM EPS (₹) 4.3 8.5
TTM Sales (₹ Cr.) 943 1,647
BVPS (₹.) 33.4 34.9
Reserves (₹ Cr.) 1,164 1,221
P/BV 6.13 5.86
PE 47.78 23.95
From the Market
52 Week Low / High (₹) 66.31 / 249.40
All Time Low / High (₹) 9.67 / 249.40
Market Cap (₹ Cr.) 7,585
Equity (₹ Cr.) 74.3
Face Value (₹) 2
Industry PE 43.2

Management X-Ray of Man InfraConstruct:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Man InfraConstruct

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
Sales267192212158193166107120237798
Operating Expenses 270181200132176126109116175661
Manufacturing Costs1077378607041334390169
Material Costs1046474404644424551447
Employee Cost 26242321242325202832
Other Costs 32202511361898613
Operating Profit -31111271741-2461137
Operating Profit Margin (%) -1.0%5.5%5.4%16.8%9.0%24.4%-1.6%3.1%25.8%17.2%
Other Income 5574626991108961147583
Interest 1111121105
Depreciation 101075545657
Exceptional Items 0000000000
Profit Before Tax 4173658910214389110131209
Tax 13232229293420172643
Profit After Tax 29514360741096992106166
PAT Margin (%) 10.7%26.3%20.3%37.6%38.2%65.2%64.2%77.3%44.7%20.8%
Adjusted EPS (₹)0.81.41.21.62.02.91.92.52.94.5
Dividend Payout Ratio (%)23%13%88%22%18%29%20%24%44%20%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 5896316236837288068619311,0041,136
Share Capital 50505050505050507474
Reserves 5395815746346787578118819301,062
Minority Interest0000000000
Debt730001000011
Long Term Debt0000000000
Short Term Debt730001000011
Trade Payables513028272218182120107
Others Liabilities 773334634231468081141
Total Liabilities 7246976867737928659251,0321,1051,395

Fixed Assets

Gross Block1131023944454449515768
Accumulated Depreciation6467712151720242630
Net Fixed Assets48363132302728283238
CWIP 0000020120
Investments 591391482201429090136152293
Inventories5422224232
Trade Receivables1291281221205962334276216
Cash Equivalents 781109873724860136139166
Others Assets403281284326488635709688701680
Total Assets 7246976867737928659251,0321,1051,395

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 38-14203527-1015231625
PBT 4173658910214389110131209
Adjustment -30-56-41-56-63-92-92-106-67-64
Changes in Working Capital 35-11142520-303939-23-83
Tax Paid -9-21-18-23-32-31-20-19-26-37
Cash Flow From Investing Activity -75031-5872222-1141-31
Capex 2214-2507-2051010-8
Net Investments 6-7619-5888658-12951-172
Others -3511214-50-89-239108-20149
Cash Flow From Financing Activity -22-20-460-30-32-15-23-32-37
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -1-100-1-1-1-10-4
Dividend Paid -11-13-380-27-31-14-22-31-33
Others -10-6-70-200000
Net Cash Flow 9166-234-2022-1226-43
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)4.948.296.879.1310.4414.158.2510.3210.9215.51
ROCE (%)7.212.1210.5713.7314.6118.710.712.413.6119.84
Asset Turnover Ratio0.360.270.310.220.250.20.120.120.220.64
PAT to CFO Conversion(x)1.31-0.270.470.580.36-0.090.220.250.150.15
Working Capital Days
Receivable Days1802442152781691331611139167
Inventory Days119653410941
Payable Days20522914525119216815815814752

Man InfraConstruction Ltd Stock News

Man InfraConstruction Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Man InfraConstruct on 28-Mar-2024 16:01 is ₹206.2.
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 Man InfraConstruct stood at ₹7,584.7.
The latest P/E ratio of Man InfraConstruct as of 28-Mar-2024 16:01 is 47.78.
The latest P/B ratio of Man InfraConstruct as of 28-Mar-2024 16:01 is 6.13.
The 52-week high of Man InfraConstruct is ₹249.4 and the 52-week low is ₹66.31.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Man InfraConstruct is ₹943.1 ( Cr.) .

About Man InfraConstruction Ltd

The company was incorporated as Man Construction Private Limited on August 16, 2002. The name was changed to “Man Construction Limited” on July 15, 2004, reflecting the change in the constitution of the company from a private limited company to a public limited company under the Companies Act, 1956. The name was further changed to “Man Infraconstruction Limited” on November 3, 2006 pursuant to a special resolution of the shareholders of the company at an extraordinary general meeting held on September 18, 2006 to reflect the change in the primary business focus of the company. The fresh certificate of incorporation consequent upon the change of name was granted on November 3, 2006 by the RoC.

The promoters of the company are Parag K. Shah and Mansi P. Shah, who along with the promoter group, hold 71.61% of the pre-issue share capital of the company. Pursuant to share subscription agreements dated August 14, 2008 and February 16, 2009, SA 1 Holding Infrastructure Company Private Limited, Standard Chartered Private Equity (Mauritius) II Limited and Standard Chartered Private Equity (Mauritius) III Limited hold 9.23%, 1.71% and 5.20%, respectively, of the equity share capital of the company

It is a construction company headquartered in Mumbai. It has undertaken projects in the six states including Maharashtra, Kerala, Gujarat, West Bengal, Goa and Tamil Nadu. It provides construction services for port infrastructure, residential, industrial, commercial and road infrastructure projects. The company has executed significant onshore port infrastructure projects in the following ports in India: Jawaharlal Nehru Port Trust, Mundra Port, Chennai Port, Vallarpadam Port and Pipavav Port. Port infrastructure projects are complex and their execution generally requires strict adherence to exacting international quality standards and tight timelines.

In the residential sector, the company works with real estate developers in Mumbai and Pune in Maharashtra and is in the process of constructing a residential complex in the western suburbs of Mumbai with an aggregate area of 1.95 million square feet, a slum rehabilitation authority project in Mumbai consisting of the construction of a township aggregating 5.16 million square feet and the construction of 5,166 tenements at a mass housing project at Pune.

Business area:

The company provides construction services for the five sectors-

Port Infrastructure: In the port infrastructure sector, it provides the following services: (i) Construction of onshore container terminals, which consist of reclamation, soil consolidation, paving and operational services that include fire fighting systems, sewerage and drainage services; (ii) construction of container freight stations, which consist of the preparation of sub-base, paving and operational services that include fire fighting systems, sewerage and drainage services; (iii) repair and maintenance services at onshore container terminal; and (iv) construction of operational buildings and workshops.

Residential: In the residential sector, it provides the following services: (i) Construction of townships including the construction of infrastructural facilities and the construction of residential housing; and (ii) construction of high-rise buildings

Commercial: In the commercial sector, its services consist of the construction of structures such as shopping malls and multiplexes, IT parks, warehouse facilities, hospitals and schools.

Industrial: In the industrial sector, our services consist of the construction of manufacturing facilities such as industrial factories and workshops.

Road Infrastructure: In the road infrastructure sector, it provides the following services: earthwork, paving, sewerage, storm water drainage, electrification, landscaping and arboriculture.

Projects undertaken:

The construction of an onshore container terminal and the provision of reclamation and soil consolidation services and strengthening and ground improvement work for NSICT;

  • The construction of a CFS for MICT;
  • The construction of an onshore container terminal, a railway network and an administrative office building, and the provision of paving work, for Gateway;
  • The construction of a self contained township and club house spread over a land area of 2.87 million square feet for MICT;
  • Reclamation work for Simplex for a port at Navi Mumbai, Maharashtra.

Milestones:

  • August 16, 2002 - Man Construction Private Limited was incorporated.
  • July 15, 2004 - The name of Man Construction Private Limited was changed to Man Construction Limited reflecting the change in the constitution of the company from a private limited company to a public limited company under the Companies Act, 1956.
  • May 12, 2006 - Pathare Real Estate and Developers Limited became a 100% subsidiary of the company.
  • June 1, 2006 - Pathare Real Estate and Developers Limited, a wholly-owned subsidiary, merged with and into the company.
  • August 23, 2006 - The company signed an MoU with Neelkanth Mansions and Infrastructure Limited for “most-favored customer”.
  • September 19, 2006 - Man Infraproject Limited became a subsidiary of the company.
  • November 3, 2006 - The name of the company was changed from Man Construction Limited to Man Infraconstruction Limited to reflect the change in the primary business focus of the company.
  • November 9, 2006 - Man Infraproject Limited became a 100% subsidiary of the company.
  • November 29, 2006 - The company signed a MoU with Dynamix Group of Companies for “most-favored customer”. December 1, 2006 - Man Infraproject Limited, a wholly owned subsidiary of the company, merged with and into the company effective December 1, 2006.
  • August 30, 2007 - Man Projects Limited was acquired as a subsidiary of the Company.
  • August 14, 2008 - The company and the promoters entered into a Share Subscription, Share Purchase and Shareholders’ Agreement with SA 1 Holding Infrastructure Company Private Limited pursuant to which SA 1 Holding subscribed to 1,800,000 equity shares and purchased a further 900,000 equity shares from Indira K. Shah.
  • February 16, 2009 - The company and the promoters entered into a Share Subscription, Share Purchase and Shareholders’ Agreement with SA1 Holding, Standard Chartered Private Equity (Mauritius) II Limited and Standard Chartered Private Equity (Mauritius) III Limited pursuant to which SCPE II subscribed to 500,000 Equity Shares and SCPE III purchased 950,000 equity shares from Indira K Shah.
  • March 24, 2009 - Man Ajwani Infraconstruction Limited was incorporated as a subsidiary of the company, pursuant to a memorandum of understanding with Ajwani Infrastructure Private Limited.
  • October 1, 2009 - Man Nirmal Infraconstruction Limited was incorporated as a subsidiary of the company.

Awards/ Achievements

  • The company’s experience in the execution of port infrastructure projects and residential projects has given us the expertise to provide quality services in both basic as well as complex construction projects.
  • It has also been awarded an ISO 9001:2008 certification in respect of its construction services in July 2009 by SGS United Kingdom Limited Systems and Services Certification.
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.