♥
ISIN : INE949H01023
NSE : MANINFRA
BSE : 533169
Face Value : 2
Industry : Engineering - Construction
EPS : 8.06
EPS (TTM) : 7.89
Price to Earning (P/E) : 18.45
Book Value : 35.76
Price to Bookvalue (P/B) : 4.16
Dividend Yield : 0 %
Return on Equity (ROE) : 25.10 %
Return on Capital Employed (ROCE) : 29.93 %
Man Infraconstruction Limited
ISIN : INE949H01023
NSE : MANINFRA
BSE : 533169
Face Value : 2
Industry : Engineering - Construction
EPS : 8.06
EPS (TTM) : 7.89
Price to Earning (P/E) : 18.45
Book Value : 35.76
Price to Bookvalue (P/B) : 4.16
Dividend Yield : 0 %
Return on Equity (ROE) : 25.10 %
Return on Capital Employed (ROCE) : 29.93 %
Man Infraconstruction share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 85.11 - 85.36 0.3 % |
| Low / High | 80.59 - 86 6.7 % |
| Trade Volume | 28,189 |
| 52 Week Low / High | 77.75 - 191.9 146.8 % |
-
YOU MAY ALSO LIKE
- Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Share Market basics for beginners
Share Market jargons in simple terms - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Stock market course tutorial
Stock Market Investment Course explained in simple words.
CONSOLIDATED QUARTERLY RESULT FOR MAN INFRACONSTRUCTION LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 2642.6 | 3519.68 | 4012.55 | 4568.57 | 6802.68 | 5096.62 | 2152.94 | 2417.57 | 2967.43 | 3416.19 |
| Total Income | 2749.9 | 3600.3 | 4139.13 | 4717.77 | 6925.49 | 5237.63 | 2428.52 | 2613.44 | 3322.61 | 3684.21 |
| Total Expenditure | 2086.54 | 2852.41 | 3073.19 | 3279.83 | 5558.78 | 4005.85 | 1503.06 | 1390.75 | 2471.19 | 2580.89 |
| Other Income | 107.31 | 80.61 | 126.58 | 149.2 | 122.81 | 141.02 | 275.59 | 195.87 | 355.18 | 268.02 |
| Operating Profit | 663.36 | 747.89 | 1065.94 | 1437.94 | 1366.71 | 1231.78 | 925.46 | 1222.69 | 851.42 | 1103.32 |
| Interest | 140.07 | 145.9 | 147.59 | 152.11 | 138.77 | 92.7 | 64.62 | 74.43 | 119.48 | 39.36 |
| PBDT | 523.29 | 601.99 | 918.35 | 1285.83 | 1227.94 | 1139.08 | 860.84 | 1148.26 | 731.94 | 1063.96 |
| Depreciation | 26.57 | 23.06 | 28.44 | 30.23 | 30.63 | 24.02 | 23.28 | 25.6 | 26.64 | 18.81 |
| Profit Before Tax | 496.72 | 578.93 | 889.91 | 1255.6 | 1197.31 | 1115.06 | 837.56 | 1122.66 | 705.3 | 1045.15 |
| Tax | 80.91 | 142.46 | 268.52 | 360.6 | 308.98 | 267.02 | 177.61 | 368.55 | 125.55 | 288.34 |
| Profit After Tax | 415.81 | 436.47 | 621.39 | 895 | 888.33 | 848.04 | 659.95 | 754.11 | 579.75 | 756.81 |
| Net Profit | 415.81 | 436.47 | 621.39 | 895 | 888.33 | 848.04 | 659.95 | 754.11 | 579.75 | 756.81 |
| Equity Capital | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 1.01 | 1.05 | 1.44 | 2.28 | 2.2 | 2.22 | 1.88 | 2.24 | 1.76 | 2.09 |
| Diluted Eps After Extraordinary Items | 1.01 | 1.05 | 1.43 | 2.28 | 2.2 | 2.22 | 1.88 | 2.23 | 1.73 | 2.05 |
| Diluted Eps Before Extraordinary Items | 1.01 | 1.05 | 1.43 | 2.28 | 2.2 | 2.22 | 1.88 | 2.23 | 1.73 | 2.05 |
STANDALONE QUARTERLY RESULT FOR MAN INFRACONSTRUCTION LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 592.66 | 975.33 | 1224.2 | 2216.88 | 3561.49 | 3626.17 | 1130.6 | 1112.59 | 1213.95 | 1076.35 |
| Total Income | 738.02 | 1093.76 | 1621.9 | 2389.29 | 3704.73 | 3704.49 | 1239.05 | 1242.2 | 1862.23 | 1241.46 |
| Total Expenditure | 517.99 | 623.8 | 962.7 | 1739.36 | 3282.96 | 2831.22 | 614.7 | 926.2 | 1113.2 | 702.95 |
| Other Income | 145.37 | 118.43 | 397.7 | 172.41 | 143.24 | 78.32 | 108.45 | 129.62 | 648.29 | 165.11 |
| Operating Profit | 220.03 | 469.96 | 659.2 | 649.93 | 421.77 | 873.27 | 624.35 | 316 | 749.03 | 538.51 |
| Interest | 1.47 | 2.46 | 8.11 | 16.36 | 19.1 | 9.78 | 10.42 | 13.58 | 16.14 | 11.2 |
| PBDT | 218.56 | 467.5 | 651.09 | 633.57 | 402.67 | 863.49 | 613.93 | 302.42 | 732.89 | 527.31 |
| Depreciation | 12.02 | 11.8 | 16.91 | 18.97 | 19.64 | 16.42 | 15.6 | 17.98 | 19.71 | 16.42 |
| Profit Before Tax | 206.54 | 455.7 | 634.18 | 614.6 | 383.03 | 847.07 | 598.33 | 284.44 | 713.18 | 510.89 |
| Tax | 40.52 | 108.26 | 86.95 | 147.56 | 84.84 | 213.85 | 149.99 | 76.77 | 47.85 | 128.92 |
| Profit After Tax | 166.02 | 347.44 | 547.23 | 467.04 | 298.19 | 633.22 | 448.34 | 207.67 | 665.33 | 381.97 |
| Net Profit | 166.02 | 347.44 | 547.23 | 467.04 | 298.19 | 633.22 | 448.34 | 207.67 | 665.33 | 381.97 |
| Equity Capital | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 | 742.5 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 0.45 | 0.94 | 1.47 | 1.26 | 0.8 | 1.71 | 1.21 | 0.56 | 1.79 | 1.03 |
| Diluted Eps After Extraordinary Items | 0.45 | 0.93 | 1.47 | 1.26 | 0.8 | 1.71 | 1.2 | 0.56 | 1.76 | 1.01 |
| Diluted Eps Before Extraordinary Items | 0.45 | 0.93 | 1.47 | 1.26 | 0.8 | 1.71 | 1.2 | 0.56 | 1.76 | 1.01 |
CONSOLIDATED ANNUAL RESULT FOR MAN INFRACONSTRUCTION LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 9614.85 | 18903.5 | 12634.5 |
| Total Income | 11626.5 | 19382.7 | 13602.2 |
| Total Expenditure | 7139.97 | 14764.2 | 9370.84 |
| Other Income | 2011.7 | 479.2 | 967.66 |
| Operating Profit | 4486.58 | 4618.48 | 4231.37 |
| Interest | 617.5 | 584.36 | 351.22 |
| PBDT | 3869.08 | 4034.12 | 3880.15 |
| Depreciation | 93.34 | 112.36 | 99.52 |
| Profit Before Tax | 3775.74 | 3921.76 | 3780.63 |
| Tax | 803.7 | 1080.55 | 938.74 |
| Profit After Tax | 2972.04 | 2841.21 | 2841.89 |
| Net Profit | 2972.04 | 2841.21 | 2841.89 |
| Equity Capital | 742.5 | 742.5 | 742.5 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 7853.14 | 10151.3 | 13891.9 |
| Calculated EPS | 5.83 | 6.96 | 8.09 |
| Diluted Eps After Extraordinary Items | 5.83 | 6.96 | 8.06 |
| Diluted Eps Before Extraordinary Items | 5.83 | 6.96 | 8.06 |
STANDALONE ANNUAL RESULT FOR MAN INFRACONSTRUCTION LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 2365.76 | 7977.9 | 7083.3 |
| Total Income | 3119 | 8809.68 | 8047.98 |
| Total Expenditure | 1754.69 | 6608.81 | 5485.31 |
| Other Income | 753.25 | 831.77 | 964.68 |
| Operating Profit | 1364.31 | 2200.87 | 2562.67 |
| Interest | 4.17 | 46.03 | 49.92 |
| PBDT | 1360.14 | 2154.84 | 2512.75 |
| Depreciation | 48.09 | 67.32 | 69.71 |
| Profit Before Tax | 1312.05 | 2087.52 | 2443.04 |
| Tax | 255.68 | 427.63 | 488.48 |
| Profit After Tax | 1056.37 | 1659.89 | 1954.56 |
| Net Profit | 1056.37 | 1659.89 | 1954.56 |
| Equity Capital | 742.5 | 742.5 | 742.5 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 9297.65 | 10618.6 | 13255.2 |
| Calculated EPS | 2.85 | 4.47 | 5.26 |
| Diluted Eps After Extraordinary Items | 2.85 | 4.46 | 5.24 |
| Diluted Eps Before Extraordinary Items | 2.85 | 4.46 | 5.24 |
CONSOLIDATED PROFIT / LOSS FOR MAN INFRACONSTRUCTION LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 427.16 Cr | 961.48 Cr | 1890.35 Cr | 1263.45 Cr |
| Job Work/ Contract Receipts | 128.49 Cr | 218.68 Cr | 906.3 Cr | 713.93 Cr |
| Processing Charges / Service Income | 22.22 Cr | 14.27 Cr | 9.63 Cr | 16.67 Cr |
| Revenue from property development | 265.36 Cr | 638.96 Cr | 934.88 Cr | 501.54 Cr |
| Net Sales | 427.16 Cr | 961.48 Cr | 1890.35 Cr | 1263.45 Cr |
| Increase/Decrease in Stock | -24.59 Cr | -31.57 Cr | 67.76 Cr | -200.16 Cr |
| Raw Material Consumed | 119.24 Cr | 227.27 Cr | 678.79 Cr | 448.06 Cr |
| Opening Raw Materials | 7.78 Cr | 5.04 Cr | 8.83 Cr | 7.71 Cr |
| Purchases Raw Materials | 116.49 Cr | 231.07 Cr | 677.67 Cr | 447.3 Cr |
| Closing Raw Materials | 5.04 Cr | 8.83 Cr | 7.71 Cr | 6.94 Cr |
| Power & Fuel Cost | 7.9 Cr | 13.76 Cr | 20.65 Cr | 19.9 Cr |
| Electricity & Power | 7.3 Cr | 13.03 Cr | 19.74 Cr | 19.22 Cr |
| Employee Cost | 36.24 Cr | 57.77 Cr | 71.18 Cr | 78.92 Cr |
| Salaries, Wages & Bonus | 33.94 Cr | 54.42 Cr | 65.67 Cr | 72.66 Cr |
| Contributions to EPF & Pension Funds | 1.86 Cr | 2.45 Cr | 3.64 Cr | 4.16 Cr |
| Workmen and Staff Welfare Expenses | 44.24 Lk | 90.47 Lk | 1.87 Cr | 2.09 Cr |
| Other Manufacturing Expenses | 117.77 Cr | 261.22 Cr | 506.46 Cr | 488.76 Cr |
| Sub-contracted / Out sourced services | 67.3 Cr | 163.13 Cr | 305.97 Cr | 299.85 Cr |
| Repairs and Maintenance | 3.02 Cr | 3.88 Cr | 6.62 Cr | 6.5 Cr |
| General and Administration Expenses | 64.12 Cr | 169.56 Cr | 105.08 Cr | 76.43 Cr |
| Rent , Rates & Taxes | 8.33 Cr | 48.48 Cr | 77.22 Cr | 24.57 Cr |
| Insurance | 91.73 Lk | 1.06 Cr | 1.95 Cr | 2.51 Cr |
| Printing and stationery | 33.02 Lk | 48.54 Lk | 76.27 Lk | 64.84 Lk |
| Professional and legal fees | 51.14 Cr | 114.73 Cr | 16.63 Cr | 39.56 Cr |
| Traveling and conveyance | 1.25 Cr | 2.07 Cr | 1.96 Cr | 2.27 Cr |
| Selling and Distribution Expenses | 4.99 Cr | 11.24 Cr | 19.22 Cr | 12.38 Cr |
| Advertisement & Sales Promotion | 1.4 Cr | 4.21 Cr | 7.4 Cr | 7.58 Cr |
| Miscellaneous Expenses | 4.89 Cr | 4.72 Cr | 7.24 Cr | 12.75 Cr |
| Bad debts /advances written off | 0 | 0 | 1.08 Cr | 0 |
| Loss on sale of non-trade current investments | 39.7 Lk | 0 | 0 | 0 |
| Total Expenditure | 330.56 Cr | 713.98 Cr | 1476.39 Cr | 937.05 Cr |
| Other Income | 24.85 Cr | 201.17 Cr | 47.92 Cr | 96.77 Cr |
| Interest Received | 15.21 Cr | 189.76 Cr | 38.94 Cr | 77.09 Cr |
| Dividend Received | 0 | 0 | 0 | 42,000 |
| Profit on sale of Fixed Assets | 2.53 Cr | 2.38 Cr | 1.57 Cr | 11.69 Cr |
| Provision Written Back | 6.55 Cr | 15.04 Lk | 1.36 Cr | 1.17 Cr |
| Operating Profit | 121.45 Cr | 448.68 Cr | 461.88 Cr | 423.17 Cr |
| Interest | 58.41 Cr | 61.77 Cr | 58.47 Cr | 35.16 Cr |
| Interest on Term Loan | 51.56 Cr | 54.68 Cr | 48.2 Cr | 19.73 Cr |
| Bank Charges etc | 1.98 Cr | 2.12 Cr | 8.68 Cr | 13.52 Cr |
| PBDT | 63.05 Cr | 386.91 Cr | 403.41 Cr | 388.01 Cr |
| Depreciation | 9.16 Cr | 9.33 Cr | 11.24 Cr | 9.95 Cr |
| Profit Before Taxation & Exceptional Items | 53.89 Cr | 377.57 Cr | 392.18 Cr | 378.06 Cr |
| Profit Before Tax | 53.89 Cr | 377.57 Cr | 397.01 Cr | 397.22 Cr |
| Provision for Tax | 21.77 Cr | 80.37 Cr | 108.06 Cr | 93.87 Cr |
| Current Income Tax | 25.41 Cr | 93.86 Cr | 85.05 Cr | 68.14 Cr |
| Deferred Tax | -1.68 Cr | -13.24 Cr | 22.74 Cr | 26.1 Cr |
| Profit After Tax | 32.12 Cr | 297.2 Cr | 288.96 Cr | 303.34 Cr |
| Minority Interest | -1.33 Cr | -82.16 Cr | -30.38 Cr | -2.95 Cr |
| Share of Associate | 1.22 Cr | 1.31 Cr | 0 | 0 |
| Consolidated Net Profit | 32.02 Cr | 216.35 Cr | 258.57 Cr | 300.39 Cr |
| Profit Balance B/F | 349.4 Cr | 356.11 Cr | 540.01 Cr | 764.78 Cr |
| Appropriations | 381.42 Cr | 572.46 Cr | 798.58 Cr | 1065.17 Cr |
| Other Appropriation | 3.03 Cr | 1.27 Cr | 38.49 Lk | -15.08 Lk |
| Equity Dividend % | 45 | 63 | 45 | 81 |
| Earnings Per Share | 1.29 | 5.83 | 6.96 | 8.09 |
| Adjusted EPS | 1.29 | 5.83 | 6.96 | 8.09 |
STANDALONE PROFIT / LOSS FOR MAN INFRACONSTRUCTION LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 119.6 Cr | 236.58 Cr | 797.79 Cr | 708.33 Cr |
| Job Work/ Contract Receipts | 113.16 Cr | 219.1 Cr | 786 Cr | 682.36 Cr |
| Processing Charges / Service Income | 95.2 Lk | 14.39 Cr | 9.77 Cr | 16.85 Cr |
| Net Sales | 119.6 Cr | 236.58 Cr | 797.79 Cr | 708.33 Cr |
| Raw Material Consumed | 44.76 Cr | 51.23 Cr | 446.87 Cr | 326.59 Cr |
| Opening Raw Materials | 0 | 1.66 Cr | 2.99 Cr | 1.6 Cr |
| Purchases Raw Materials | 46.42 Cr | 52.57 Cr | 445.48 Cr | 328.37 Cr |
| Closing Raw Materials | 1.66 Cr | 2.99 Cr | 1.6 Cr | 3.38 Cr |
| Power & Fuel Cost | 2.17 Cr | 2.43 Cr | 7.2 Cr | 13.51 Cr |
| Electricity & Power | 2.08 Cr | 2.42 Cr | 7.18 Cr | 13.48 Cr |
| Employee Cost | 19.63 Cr | 27.97 Cr | 32.39 Cr | 37.69 Cr |
| Salaries, Wages & Bonus | 18.34 Cr | 26.32 Cr | 29.62 Cr | 34.16 Cr |
| Contributions to EPF & Pension Funds | 1.07 Cr | 1.24 Cr | 1.66 Cr | 2.07 Cr |
| Workmen and Staff Welfare Expenses | 21.42 Lk | 41.67 Lk | 1.11 Cr | 1.47 Cr |
| Other Manufacturing Expenses | 40.81 Cr | 87.64 Cr | 161.51 Cr | 157.52 Cr |
| Sub-contracted / Out sourced services | 36.44 Cr | 83.07 Cr | 135.32 Cr | 122.54 Cr |
| Repairs and Maintenance | 1.56 Cr | 1.54 Cr | 2.35 Cr | 2.64 Cr |
| General and Administration Expenses | 4.36 Cr | 4.1 Cr | 6.54 Cr | 8.97 Cr |
| Rent , Rates & Taxes | 1.14 Cr | 74.75 Lk | 1.57 Cr | 1.31 Cr |
| Insurance | 34.41 Lk | 31.96 Lk | 1.16 Cr | 1.51 Cr |
| Printing and stationery | 18.57 Lk | 23.45 Lk | 42.67 Lk | 34.13 Lk |
| Professional and legal fees | 1.28 Cr | 1.25 Cr | 1.54 Cr | 3.65 Cr |
| Traveling and conveyance | 71.93 Lk | 97.99 Lk | 79.32 Lk | 97.56 Lk |
| Selling and Distribution Expenses | 3.61 Lk | 2.29 Lk | 13.14 Lk | 99.56 Lk |
| Advertisement & Sales Promotion | 3.61 Lk | 2.29 Lk | 13.14 Lk | 99.56 Lk |
| Miscellaneous Expenses | 4.08 Cr | 2.08 Cr | 6.22 Cr | 3.23 Cr |
| Bad debts /advances written off | 0 | 0 | 79.83 Lk | 0 |
| Loss on sale of non-trade current investments | 74.42 Lk | 0 | 0 | 0 |
| Total Expenditure | 115.85 Cr | 175.46 Cr | 660.86 Cr | 548.51 Cr |
| Other Income | 113.76 Cr | 75.32 Cr | 83.18 Cr | 96.47 Cr |
| Interest Received | 88.26 Cr | 47.73 Cr | 42.5 Cr | 32.04 Cr |
| Dividend Received | 2.67 Cr | 12.85 Cr | 0 | 56.06 Cr |
| Profit on sale of Fixed Assets | 84.76 Lk | 93.58 Lk | 1.47 Cr | 1.28 Cr |
| Profits on sale of Investments | 14.73 Cr | 3.22 Cr | 30.21 Cr | 0 |
| Provision Written Back | 5.21 Cr | 9.17 Lk | 27.46 Lk | 28.43 Lk |
| Foreign Exchange Gains | 15,000 | 0 | 0 | 0 |
| Operating Profit | 117.52 Cr | 136.44 Cr | 220.1 Cr | 256.28 Cr |
| Interest | 1.23 Cr | 42.58 Lk | 4.62 Cr | 5.01 Cr |
| Bank Charges etc | 68.22 Lk | 19.34 Lk | 4.08 Cr | 4.13 Cr |
| PBDT | 116.29 Cr | 136.01 Cr | 215.48 Cr | 251.28 Cr |
| Depreciation | 6.48 Cr | 4.81 Cr | 6.73 Cr | 6.97 Cr |
| Profit Before Taxation & Exceptional Items | 109.81 Cr | 131.2 Cr | 208.75 Cr | 244.3 Cr |
| Profit Before Tax | 109.81 Cr | 131.2 Cr | 208.75 Cr | 244.3 Cr |
| Provision for Tax | 17.39 Cr | 25.57 Cr | 42.76 Cr | 48.85 Cr |
| Current Income Tax | 19.6 Cr | 24.58 Cr | 42.69 Cr | 48.55 Cr |
| Deferred Tax | -32.84 Lk | 1.19 Cr | 8.28 Lk | 67.08 Lk |
| Profit After Tax | 92.42 Cr | 105.64 Cr | 165.99 Cr | 195.46 Cr |
| Consolidated Net Profit | 92.42 Cr | 105.64 Cr | 165.99 Cr | 195.46 Cr |
| Profit Balance B/F | 550.07 Cr | 619.99 Cr | 693.35 Cr | 825.45 Cr |
| Appropriations | 642.49 Cr | 725.63 Cr | 859.34 Cr | 1020.91 Cr |
| Other Appropriation | 22.64 Lk | 1.09 Cr | 48.24 Lk | -14.56 Lk |
| Equity Dividend % | 45 | 63 | 45 | 81 |
| Earnings Per Share | 3.73 | 2.85 | 4.47 | 5.26 |
| Adjusted EPS | 3.73 | 2.85 | 4.47 | 5.26 |
CONSOLIDATED CASH FLOW FOR MAN INFRACONSTRUCTION LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 53.89 Cr | 378.89 Cr | 397.01 Cr | 397.22 Cr |
| Adjustment | 35.15 Cr | -131.16 Cr | 23.53 Cr | -62.04 Cr |
| Changes In working Capital | 14.26 Cr | 33.85 Cr | 103.15 Cr | 312.86 Cr |
| Cash Flow after changes in Working Capital | 103.3 Cr | 281.59 Cr | 523.69 Cr | 648.04 Cr |
| Cash Flow from Operating Activities | 78.3 Cr | 186.8 Cr | 448.04 Cr | 572.59 Cr |
| Cash Flow from Investing Activities | -84.21 Cr | 27.51 Cr | -101.63 Cr | -396.65 Cr |
| Cash Flow from Financing Activitie | 20.01 Cr | -82.2 Cr | -457.81 Cr | -27.86 Cr |
| Net Cash Inflow / Outflow | 14.1 Cr | 132.11 Cr | -111.4 Cr | 148.09 Cr |
| Opening Cash & Cash Equivalents | 63.34 Cr | 77.43 Cr | 200.54 Cr | 89.14 Cr |
| Cash & Cash Equivalent of Subsidiaries under liquidations | 0 | 8.8 Lk | 0 | -23.86 Lk |
| Closing Cash & Cash Equivalent | 77.43 Cr | 209.64 Cr | 89.14 Cr | 236.99 Cr |
STANDALONE CASH FLOW FOR MAN INFRACONSTRUCTION LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 109.81 Cr | 131.2 Cr | 208.75 Cr | 244.3 Cr |
| Adjustment | -106.4 Cr | -66.66 Cr | -64.45 Cr | -82.99 Cr |
| Changes In working Capital | 38.64 Cr | -23.01 Cr | -82.97 Cr | 128.81 Cr |
| Cash Flow after changes in Working Capital | 42.06 Cr | 41.53 Cr | 61.33 Cr | 290.13 Cr |
| Cash Flow from Operating Activities | 22.96 Cr | 15.87 Cr | 24.77 Cr | 241.57 Cr |
| Cash Flow from Investing Activities | -11.18 Cr | 41.18 Cr | -31.2 Cr | -216.18 Cr |
| Cash Flow from Financing Activitie | -23.35 Cr | -31.52 Cr | -37.01 Cr | 63.61 Cr |
| Net Cash Inflow / Outflow | -11.57 Cr | 25.53 Cr | -43.43 Cr | 88.99 Cr |
| Opening Cash & Cash Equivalents | 18.88 Cr | 7.31 Cr | 32.84 Cr | -10.59 Cr |
| Closing Cash & Cash Equivalent | 7.31 Cr | 32.84 Cr | -10.59 Cr | 78.4 Cr |
CONSOLIDATED BALANCE SHEET FOR MAN INFRACONSTRUCTION LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 49.5 Cr | 74.25 Cr | 74.25 Cr | 74.25 Cr |
| Equity - Authorised | 63 Cr | 90 Cr | 90 Cr | 90 Cr |
| Equity - Issued | 49.5 Cr | 74.25 Cr | 74.25 Cr | 74.25 Cr |
| Equity Paid Up | 49.5 Cr | 74.25 Cr | 74.25 Cr | 74.25 Cr |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 625.34 Cr | 785.32 Cr | 1015.13 Cr | 1253.39 Cr |
| Securities Premium | 225.58 Cr | 200.83 Cr | 200.83 Cr | 193.23 Cr |
| Capital Reserves | 4.58 Cr | 4.58 Cr | 4.58 Cr | 8.03 Cr |
| Profit & Loss Account Balance | 356.11 Cr | 540.01 Cr | 764.78 Cr | 1005.18 Cr |
| General Reserves | 39.07 Cr | 39.07 Cr | 39.07 Cr | 39.07 Cr |
| Reserve excluding Revaluation Reserve | 625.34 Cr | 785.32 Cr | 1015.13 Cr | 1253.39 Cr |
| Shareholder's Funds | 674.84 Cr | 859.56 Cr | 1089.38 Cr | 1463.44 Cr |
| Minority Interest | 18.67 Cr | 70.23 Cr | 55.79 Cr | 53.24 Cr |
| Secured Loans | 310.28 Cr | 377.35 Cr | 12.31 Cr | 63.43 Cr |
| Term Loans - Banks | 80.81 Cr | 103.35 Cr | 12.31 Cr | 63.43 Cr |
| Term Loans - Institutions | 274 Cr | 274 Cr | 0 | 0 |
| Unsecured Loans | 13.24 Cr | 0 | 0 | 0 |
| Deferred Tax Assets / Liabilities | -51.06 Cr | -64.4 Cr | -41.66 Cr | -15.61 Cr |
| Deferred Tax Assets | 51.2 Cr | 64.79 Cr | 41.66 Cr | 16.14 Cr |
| Deferred Tax Liability | 14.16 Lk | 38.61 Lk | 0 | 52.89 Lk |
| Other Long Term Liabilities | 2.28 Cr | 5.67 Cr | 7.82 Cr | 14.45 Cr |
| Long Term Provisions | 3.44 Cr | 6.03 Cr | 7.69 Cr | 8.14 Cr |
| Total Non-Current Liabilities | 278.2 Cr | 324.64 Cr | -13.84 Cr | 70.4 Cr |
| Trade Payables | 78.87 Cr | 104.34 Cr | 198.7 Cr | 123.09 Cr |
| Sundry Creditors | 78.87 Cr | 104.34 Cr | 198.7 Cr | 123.09 Cr |
| Other Current Liabilities | 211.87 Cr | 108.61 Cr | 196.08 Cr | 344.57 Cr |
| Advances received from customers | 141 Cr | 81.22 Cr | 110.22 Cr | 273.08 Cr |
| Interest Accrued But Not Due | 3.91 Cr | 1.27 Cr | 1.64 Cr | 1.58 Cr |
| Short Term Borrowings | 138.41 Cr | 179.92 Cr | 193.57 Cr | 67.42 Cr |
| Secured ST Loans repayable on Demands | 0 | 26.55 Cr | 78.85 Cr | 59.82 Cr |
| Working Capital Loans- Sec | 0 | 9.1 Cr | 25.73 Cr | 8.56 Cr |
| Short Term Provisions | 4.24 Cr | 4.79 Cr | 19.49 Cr | 16.35 Cr |
| Provision for Tax | 2.14 Cr | 1.65 Cr | 12.17 Cr | 6.87 Cr |
| Total Current Liabilities | 433.38 Cr | 397.66 Cr | 607.84 Cr | 551.43 Cr |
| Total Liabilities | 1405.09 Cr | 1652.1 Cr | 1739.17 Cr | 2138.51 Cr |
| Gross Block | 77.5 Cr | 89.23 Cr | 97.37 Cr | 88.17 Cr |
| Less: Accumulated Depreciation | 34.37 Cr | 37.76 Cr | 42.37 Cr | 43.63 Cr |
| Net Block | 43.14 Cr | 51.47 Cr | 55 Cr | 44.54 Cr |
| Capital Work in Progress | 94 Lk | 1.99 Cr | 0 | 0 |
| Non Current Investments | 27.67 Cr | 22.59 Cr | 110.73 Cr | 163.48 Cr |
| Long Term Investment | 27.67 Cr | 22.59 Cr | 110.73 Cr | 163.48 Cr |
| Unquoted | 27.67 Cr | 22.59 Cr | 110.73 Cr | 163.48 Cr |
| Long Term Loans & Advances | 210.6 Cr | 162.41 Cr | 162.95 Cr | 22.06 Cr |
| Other Non Current Assets | 5.16 Cr | 4.96 Cr | 8.14 Cr | 13.74 Cr |
| Total Non-Current Assets | 287.51 Cr | 243.42 Cr | 342.42 Cr | 252.29 Cr |
| Currents Investments | 51.76 Cr | 136.24 Cr | 2.64 Cr | 113.9 Cr |
| Unquoted | 27.67 Cr | 22.59 Cr | 110.73 Cr | 163.48 Cr |
| Inventories | 402.74 Cr | 449.02 Cr | 380.31 Cr | 504.7 Cr |
| Raw Materials | 5.04 Cr | 8.83 Cr | 7.71 Cr | 6.94 Cr |
| Work-in Progress | 397.66 Cr | 440.15 Cr | 372.56 Cr | 497.72 Cr |
| Finished Goods | 3.84 Lk | 3.84 Lk | 3.84 Lk | 3.84 Lk |
| Sundry Debtors | 104.47 Cr | 125.43 Cr | 332.56 Cr | 144.17 Cr |
| Debtors more than Six months | 0 | 22.47 Cr | 30.35 Cr | 21.3 Cr |
| Debtors Others | 108.29 Cr | 103 Cr | 302.25 Cr | 128.07 Cr |
| Cash and Bank | 212.76 Cr | 360.39 Cr | 297.52 Cr | 548.52 Cr |
| Cash in hand | 12.04 Lk | 14.89 Lk | 10.07 Lk | 12.97 Lk |
| Balances at Bank | 212.64 Cr | 359.7 Cr | 297.36 Cr | 548 Cr |
| Other Current Assets | 168.72 Cr | 19.99 Cr | 15.63 Cr | 27.08 Cr |
| Interest accrued on Investments | 0 | 0 | 1.56 Cr | 0 |
| Interest accrued and or due on loans | 2.57 Cr | 4.58 Cr | 1.73 Cr | 11.94 Cr |
| Prepaid Expenses | 8.21 Cr | 8.19 Cr | 9.2 Cr | 10.3 Cr |
| Short Term Loans and Advances | 177.14 Cr | 317.6 Cr | 368.09 Cr | 545.21 Cr |
| Advances recoverable in cash or in kind | 16.98 Cr | 63.74 Cr | 76.49 Cr | 27.83 Cr |
| Advance income tax and TDS | 31.19 Lk | 49.93 Lk | 1.11 Cr | 8.72 Cr |
| Total Current Assets | 1117.59 Cr | 1408.67 Cr | 1396.75 Cr | 1883.58 Cr |
| Net Current Assets (Including Current Investments) | 684.2 Cr | 1011.02 Cr | 788.9 Cr | 1332.14 Cr |
| Total Assets | 1405.09 Cr | 1652.1 Cr | 1739.17 Cr | 2138.51 Cr |
| Contingent Liabilities | 89.05 Cr | 89.05 Cr | 89.05 Cr | 80.96 Lk |
| Total Debt | 506.46 Cr | 557.27 Cr | 205.88 Cr | 130.85 Cr |
| Book Value | 27.27 | 0 | 29.34 | 0 |
| Adjusted Book Value | 27.27 | 23.15 | 29.34 | 35.76 |
STANDALONE BALANCE SHEET FOR MAN INFRACONSTRUCTION LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 49.5 Cr | 74.25 Cr | 74.25 Cr | 74.25 Cr |
| Equity - Authorised | 63 Cr | 90 Cr | 90 Cr | 90 Cr |
| Equity - Issued | 49.5 Cr | 74.25 Cr | 74.25 Cr | 74.25 Cr |
| Equity Paid Up | 49.5 Cr | 74.25 Cr | 74.25 Cr | 74.25 Cr |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 881.15 Cr | 929.76 Cr | 1061.86 Cr | 1189.72 Cr |
| Securities Premium | 225.58 Cr | 200.83 Cr | 200.83 Cr | 193.23 Cr |
| Capital Reserves | 2.33 Lk | 2.33 Lk | 2.33 Lk | 2.33 Lk |
| Profit & Loss Account Balance | 619.99 Cr | 693.35 Cr | 825.45 Cr | 960.91 Cr |
| General Reserves | 35.56 Cr | 35.56 Cr | 35.56 Cr | 35.56 Cr |
| Reserve excluding Revaluation Reserve | 881.15 Cr | 929.76 Cr | 1061.86 Cr | 1189.72 Cr |
| Shareholder's Funds | 930.65 Cr | 1004.02 Cr | 1136.11 Cr | 1399.77 Cr |
| Deferred Tax Assets / Liabilities | -4.78 Cr | -3.59 Cr | -3.51 Cr | -2.84 Cr |
| Deferred Tax Assets | 4.78 Cr | 3.59 Cr | 3.51 Cr | 2.84 Cr |
| Other Long Term Liabilities | 59.78 Lk | 1.85 Cr | 2.67 Cr | 6.5 Cr |
| Long Term Provisions | 2.04 Cr | 3.22 Cr | 4.12 Cr | 4.13 Cr |
| Total Non-Current Liabilities | -2.14 Cr | 1.48 Cr | 3.28 Cr | 7.79 Cr |
| Trade Payables | 21.11 Cr | 20.27 Cr | 106.99 Cr | 48.91 Cr |
| Sundry Creditors | 21.11 Cr | 20.27 Cr | 106.99 Cr | 48.91 Cr |
| Other Current Liabilities | 80.69 Cr | 77.73 Cr | 129.73 Cr | 102.97 Cr |
| Bank Overdraft / Short term credit | 14.05 Cr | 4.23 Cr | 3.29 Cr | 3.29 Cr |
| Advances received from customers | 59.23 Cr | 65.43 Cr | 90.29 Cr | 87.73 Cr |
| Short Term Borrowings | 0 | 0 | 10.83 Cr | 8.56 Cr |
| Secured ST Loans repayable on Demands | 0 | 0 | 10.83 Cr | 8.56 Cr |
| Working Capital Loans- Sec | 0 | 0 | 10.83 Cr | 8.56 Cr |
| Short Term Provisions | 1.5 Cr | 1.6 Cr | 8.08 Cr | 8.64 Cr |
| Provision for Tax | 31.77 Lk | 0 | 5.64 Cr | 5.78 Cr |
| Total Current Liabilities | 103.31 Cr | 99.59 Cr | 255.63 Cr | 169.08 Cr |
| Total Liabilities | 1031.82 Cr | 1105.09 Cr | 1395.02 Cr | 1576.65 Cr |
| Gross Block | 51.37 Cr | 57.35 Cr | 67.86 Cr | 70.28 Cr |
| Less: Accumulated Depreciation | 23.66 Cr | 25.64 Cr | 29.93 Cr | 32.82 Cr |
| Net Block | 27.71 Cr | 31.71 Cr | 37.93 Cr | 37.46 Cr |
| Capital Work in Progress | 94 Lk | 1.99 Cr | 0 | 0 |
| Non Current Investments | 107.56 Cr | 130.54 Cr | 290.49 Cr | 430.04 Cr |
| Long Term Investment | 107.56 Cr | 130.54 Cr | 290.49 Cr | 430.04 Cr |
| Unquoted | 107.56 Cr | 130.54 Cr | 290.49 Cr | 430.04 Cr |
| Long Term Loans & Advances | 124.66 Cr | 125.54 Cr | 66.82 Cr | 5.94 Cr |
| Other Non Current Assets | 1 Cr | 1.13 Cr | 5.71 Cr | 11.47 Cr |
| Total Non-Current Assets | 261.87 Cr | 290.9 Cr | 406.56 Cr | 493.38 Cr |
| Currents Investments | 44.19 Cr | 30.33 Cr | 2.55 Cr | 103.58 Cr |
| Unquoted | 107.56 Cr | 130.54 Cr | 290.49 Cr | 430.04 Cr |
| Inventories | 1.69 Cr | 3.03 Cr | 1.64 Cr | 3.42 Cr |
| Raw Materials | 1.66 Cr | 2.99 Cr | 1.6 Cr | 3.38 Cr |
| Work-in Progress | 0 | 0 | 0 | 3.84 Lk |
| Finished Goods | 3.84 Lk | 3.84 Lk | 3.84 Lk | 0 |
| Sundry Debtors | 41.54 Cr | 76.4 Cr | 215.59 Cr | 61.81 Cr |
| Debtors more than Six months | 0 | 86.39 Lk | 1.12 Cr | 2.44 Lk |
| Debtors Others | 45.37 Cr | 75.58 Cr | 214.51 Cr | 61.79 Cr |
| Cash and Bank | 136.47 Cr | 139.5 Cr | 166.33 Cr | 354.57 Cr |
| Cash in hand | 4.43 Lk | 4.12 Lk | 3.19 Lk | 4.56 Lk |
| Balances at Bank | 136.42 Cr | 138.92 Cr | 166.24 Cr | 354.32 Cr |
| Other Current Assets | 69.03 Cr | 7.19 Cr | 11.09 Cr | 11.07 Cr |
| Interest accrued and or due on loans | 58.27 Cr | 5.66 Cr | 6.93 Cr | 7.18 Cr |
| Prepaid Expenses | 27 Lk | 30.98 Lk | 3.26 Cr | 3.83 Cr |
| Short Term Loans and Advances | 477.02 Cr | 557.74 Cr | 591.25 Cr | 548.82 Cr |
| Advances recoverable in cash or in kind | 31.58 Lk | 53.6 Lk | 16.97 Cr | 12.29 Cr |
| Advance income tax and TDS | 1.4 Lk | 1.4 Lk | 1.4 Lk | 0 |
| Total Current Assets | 769.94 Cr | 814.19 Cr | 988.47 Cr | 1083.27 Cr |
| Net Current Assets (Including Current Investments) | 666.64 Cr | 714.6 Cr | 732.83 Cr | 914.18 Cr |
| Total Assets | 1031.82 Cr | 1105.09 Cr | 1395.02 Cr | 1576.65 Cr |
| Contingent Liabilities | 458.61 Cr | 505.45 Cr | 174.21 Cr | 139.45 Cr |
| Total Debt | 0 | 0 | 10.83 Cr | 8.56 Cr |
| Book Value | 37.6 | 0 | 30.6 | 34.05 |
| Adjusted Book Value | 37.6 | 27.04 | 30.6 | 34.05 |
FINANCIAL RATIOS (CONSOLIDATED) FOR MAN INFRACONSTRUCTION LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 1.29 | 5.83 | 6.96 | 8.09 |
| CEPS(Rs) | 1.67 | 8.26 | 8.09 | 8.44 |
| DPS(Rs) | 0.9 | 1.26 | 0.9 | 1.62 |
| Book NAV/Share(Rs) | 27.27 | 23.15 | 29.34 | 35.76 |
| Tax Rate(%) | 40.39 | 21.29 | 27.22 | 23.63 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 22.62 | 25.74 | 21.9 | 25.83 |
| EBIT Margin(%) | 26.29 | 45.69 | 24.1 | 34.22 |
| Pre Tax Margin(%) | 12.62 | 39.27 | 21 | 31.44 |
| PAT Margin (%) | 7.52 | 30.91 | 15.29 | 24.01 |
| Cash Profit Margin (%) | 9.66 | 31.88 | 15.88 | 24.8 |
| Performance Ratios | ||||
| ROA(%) | 2.42 | 19.44 | 17.04 | 15.65 |
| ROE(%) | 4.78 | 38.74 | 29.65 | 25.1 |
| ROCE(%) | 9.96 | 33.82 | 33.59 | 29.93 |
| Asset Turnover(x) | 0.32 | 0.63 | 1.11 | 0.65 |
| Sales/Fixed Asset(x) | 6 | 11.53 | 20.26 | 13.62 |
| Working Capital/Sales(x) | 0.62 | 0.95 | 2.4 | 0.95 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.17 | 0.09 | 0.05 | 0.07 |
| Receivable days | 79.6 | 43.64 | 44.22 | 68.86 |
| Inventory Days | 334.38 | 161.67 | 80.07 | 127.83 |
| Payable days | 83.01 | 170.49 | 74.08 | 236.89 |
| Valuation Parameters | ||||
| PER(x) | 32.24 | 17.88 | 9.78 | 25.25 |
| PCE(x) | 25 | 12.62 | 8.42 | 24.21 |
| Price/Book(x) | 1.53 | 4.5 | 2.32 | 5.71 |
| Yield(%) | 2.16 | 1.21 | 1.32 | 0.79 |
| EV/Net Sales(x) | 3.1 | 4.23 | 1.29 | 5.67 |
| EV/Core EBITDA(x) | 10.92 | 9.06 | 5.27 | 16.94 |
| EV/EBIT(x) | 11.81 | 9.25 | 5.35 | 16.58 |
| EV/CE(x) | 0.94 | 2.46 | 1.4 | 4.5 |
| M Cap / Sales | 2.42 | 4.02 | 1.34 | 6 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 60 | 125.09 | 96.61 | -33.16 |
| Core EBITDA Growth(%) | 388.55 | 269.43 | 2.94 | -8.38 |
| EBIT Growth(%) | 531.32 | 291.25 | 3.36 | -5.07 |
| PAT Growth(%) | 285.41 | 825.24 | -3.2 | 4.98 |
| EPS Growth(%) | 549.34 | 350.54 | 19.51 | 16.17 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.75 | 0.65 | 0.19 | 0.1 |
| Current Ratio(x) | 2.58 | 3.54 | 2.3 | 3.42 |
| Quick Ratio(x) | 1.65 | 2.41 | 1.67 | 2.5 |
| Interest Cover(x) | 1.92 | 7.11 | 7.79 | 12.3 |
| Total Debt/Mcap(x) | 0.49 | 0.14 | 0.08 | 0.02 |
FINANCIAL RATIOS (STANDALONE) FOR MAN INFRACONSTRUCTION LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 3.73 | 2.85 | 4.47 | 5.26 |
| CEPS(Rs) | 4 | 2.97 | 4.65 | 5.45 |
| DPS(Rs) | 0.9 | 1.26 | 0.9 | 1.62 |
| Book NAV/Share(Rs) | 37.6 | 27.04 | 30.6 | 34.05 |
| Tax Rate(%) | 15.84 | 19.49 | 20.48 | 19.99 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 3.14 | 25.83 | 17.16 | 22.56 |
| EBIT Margin(%) | 92.84 | 55.64 | 26.75 | 35.2 |
| Pre Tax Margin(%) | 91.81 | 55.46 | 26.17 | 34.49 |
| PAT Margin (%) | 77.27 | 44.65 | 20.81 | 27.59 |
| Cash Profit Margin (%) | 82.69 | 46.69 | 21.65 | 28.58 |
| Performance Ratios | ||||
| ROA(%) | 9.45 | 9.89 | 13.28 | 13.15 |
| ROE(%) | 10.32 | 10.92 | 15.51 | 16.29 |
| ROCE(%) | 12.4 | 13.61 | 19.84 | 19.51 |
| Asset Turnover(x) | 0.12 | 0.22 | 0.64 | 0.48 |
| Sales/Fixed Asset(x) | 2.39 | 4.35 | 12.74 | 10.26 |
| Working Capital/Sales(x) | 0.18 | 0.33 | 1.09 | 0.77 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.42 | 0.23 | 0.08 | 0.1 |
| Receivable days | 113.11 | 90.99 | 66.8 | 71.47 |
| Inventory Days | 8.53 | 3.65 | 1.07 | 1.3 |
| Payable days | 62.58 | 147.4 | 51.97 | 87.12 |
| Valuation Parameters | ||||
| PER(x) | 11.17 | 36.62 | 15.23 | 38.8 |
| PCE(x) | 10.44 | 35.03 | 14.64 | 37.47 |
| Price/Book(x) | 1.11 | 3.85 | 2.23 | 6 |
| Yield(%) | 2.16 | 1.21 | 1.32 | 0.79 |
| EV/Net Sales(x) | 7.49 | 15.76 | 2.97 | 10.22 |
| EV/Core EBITDA(x) | 7.62 | 27.33 | 10.78 | 28.24 |
| EV/EBIT(x) | 8.07 | 28.33 | 11.12 | 29.03 |
| EV/CE(x) | 0.87 | 3.37 | 1.7 | 5.14 |
| M Cap / Sales | 8.63 | 16.35 | 3.17 | 10.71 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 11.81 | 97.8 | 237.22 | -11.21 |
| Core EBITDA Growth(%) | 24.27 | 16.1 | 61.32 | 16.44 |
| EBIT Growth(%) | 23.7 | 18.54 | 62.1 | 16.84 |
| PAT Growth(%) | 34.48 | 14.3 | 57.13 | 17.75 |
| EPS Growth(%) | 34.47 | -23.8 | 57.13 | 17.75 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0 | 0 | 0.01 | 0.01 |
| Current Ratio(x) | 7.45 | 8.18 | 3.87 | 6.41 |
| Quick Ratio(x) | 8.61 | 8.51 | 3.91 | 6.51 |
| Interest Cover(x) | 89.99 | 309.14 | 46.18 | 49.77 |
SHARE HOLDING PATTERN FOR MAN INFRACONSTRUCTION LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 60.62 | 60.78 | 60.87 | 60.87 | 60.87 | 60.90 | 60.94 | 61.06 | 61.06 | 57.63 |
| FII % | 0.83 | 0.57 | 0.41 | 0.44 | 2.39 | 3.72 | 3.50 | 3.55 | 3.57 | 3.71 |
| DII % | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.06 | 0.01 | 0.01 | 0.00 | 0.00 |
| Public % | 30.67 | 30.78 | 30.85 | 30.82 | 28.82 | 27.04 | 27.21 | 27.04 | 27.04 | 27.43 |
PEER COMPARISON FOR MAN INFRACONSTRUCTION LIMITED
CORPORATE ACTIONS FOR MAN INFRACONSTRUCTION
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 19-Aug-2024 | Dividend - Rs.0.4500 per share(22.5%)Interim Dividend | |
| BSE 12-Jul-2024 | Book Closure - A.G.M. | 31-Jul-2024 06-Aug-2024 |
| BSE 12-Jul-2024 | AGM - A.G.M. | 06-Aug-2024 06-Aug-2024 |
| BSE 11-Jul-2024 | Board Meeting - Quarterly Results & Interim Dividend | 06-Aug-2024 |
| BSE 03-May-2024 | Board Meeting - Audited Results | 14-May-2024 |
| BSE 15-Feb-2024 | Dividend - Rs.0.5400 per share(27%)Interim Dividend | |
| BSE 24-Jan-2024 | Board Meeting - Quarterly Results & Interim Dividend | 05-Feb-2024 |
| BSE 23-Nov-2023 | Board Meeting - Preferential Issue of shares & Issue Of Warrants Inter alia, to consider and approve:- 1. Proposal for raising of funds by way of issue of one or more of instruments comprising of equity shares, convertible securities of any other description or warrants or debt securities, through Private Placement/Preferential Issue/Qualified Institutions Placement or such other methods or combinations thereof a... | 29-Nov-2023 |
| BSE 17-Nov-2023 | Dividend - Rs.0.3600 per share(18%)Interim Dividend | |
| BSE 25-Sep-2023 | Board Meeting - Quarterly Results & Third Interim Dividend | 06-Nov-2023 |
| BSE 10-Aug-2023 | Dividend - Rs.0.3600 per share(18%)Interim Dividend | |
| BSE 30-Jun-2023 | Book Closure - A.G.M. | 03-Aug-2023 09-Aug-2023 |
| BSE 30-Jun-2023 | AGM - A.G.M. | 09-Aug-2023 09-Aug-2023 |
| BSE 22-Jun-2023 | Board Meeting - Interim Dividend & Quarterly Results | 25-Jul-2023 |
| BSE 19-May-2023 | Dividend - Rs.0.3600 per share(18%)Interim Dividend | |
| BSE 27-Apr-2023 | Board Meeting - Interim Dividend & Audited Results | 09-May-2023 |
| BSE 31-Mar-2023 | SAST - We wish to inform you that the Company has acquired 2,45,000 Equity Shares (representing 49% of the paid up equity share capital), of Man Projects Limited ('MPL') and accordingly, MPL has become wholly owned subsidiary of the Company w.e.f. March 29, 2023. The details as required under the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 read with SEBI Circular CIR/CFD/CMD/... | |
| BSE 25-Jan-2023 | Board Meeting - Quarterly Results | 02-Feb-2023 |
| BSE 10-Nov-2022 | Dividend - Rs.0.9000 per share(45%)Interim Dividend | |
| BSE 03-Nov-2022 | Board Meeting - Interim Dividend & Quarterly Results | 10-Nov-2022 |
| BSE 04-Aug-2022 | Book Closure - A.G.M. | 01-Sep-2022 07-Sep-2022 |
| BSE 04-Aug-2022 | AGM - A.G.M. | 07-Sep-2022 07-Sep-2022 |
| BSE 27-Jul-2022 | Board Meeting - Quarterly Results | 04-Aug-2022 |
| BSE 12-May-2022 | Board Meeting - Audited Results | 19-May-2022 |
| BSE 01-Feb-2022 | Board Meeting - Quarterly Results Inter alia, to consider and approve: If considered appropriate, to pass enabling resolution/s for fund raising by various mode(s); including by way of issue of Equity Shares and/ or any other securities convertible into equity or non-convertible debentures; subject to approval of the shareholders; wherever required. | 11-Feb-2022 |
| BSE 25-Oct-2021 | Board Meeting - Quarterly Results | 01-Nov-2021 |
| BSE 13-Oct-2021 | Dividend - Rs.1.2600 per share(63%)Interim Dividend | |
| BSE 04-Oct-2021 | Bonus issue - Bonus issue | |
| BSE 28-Sep-2021 | Bonus issue - Interim Dividend & Bonus issue | 04-Oct-2021 |
| BSE 28-Sep-2021 | Board Meeting - Interim Dividend & Bonus issue | 04-Oct-2021 |
CORPORATE ANNOUNCEMENTS FOR MAN INFRACONSTRUCTION
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 28-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Credit Rating Pursuant to provision of Regulation 30(6) of SEBI LODR Regulations 2015 please note that CARE Ratings Limited has upgraded its rating for Bank Facilities as enclosed. |
| BSE 07-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 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 Intime India Private Limited Registrar and Share Transfer Agent of the Company for the quarter and half year ended September 30 2024. |
| BSE 01-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Pursuant to Regulation 30 of SEBI LODR Regulations 2015 please find enclosed herewith Press Release titled "MICL Group soon to unveil its Uber-Luxurious Vile Parle Project." |
| BSE 27-Sep-2024 | General Announcements FILE | Update On Analyst/ Institutional Investors Meeting In Continuation to the Intimation made on September 24 2024 this is to inform you that at an Analysts / Institutional Investors Conference meeting held on September 27 2024 the Companys officials had a meeting with various Analysts / Representatives as enclosed. |
| BSE 27-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Pursuant to Regulation 30 of the SEBI LODR Regulations 2015 please find enclosed herewith Press Release titled "MICL Groups Visionary Leader Manan Shah Honored in 2024 Hurun India Under 35 List of Pioneering Entrepreneurs." |
| BSE 26-Sep-2024 | Intimation FILE | Closure of Trading Window Please find enclosed herewith intimation for closure of Trading Window w.e.f. Tuesday October 1 2024 for the quarter and half year ended September 30 2024. |
| BSE 26-Sep-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Mansi P Shah & Others |
| BSE 25-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Pursuant to Regulation 30 of the SEBI LODR Regulations 2015 please find enclosed herewith Press Release titled "MICL Group Completes 7.2 Lakh Sq. Ft. Atmosphere O2 Project Ahead of Schedule and Achieves Near Full Sales" The copy of the same is enclosed herewith for your records. The same will also be placed on Companys website. |
| BSE 24-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Pursuant to Regulation 30 of SEBI LODR Regulations 2015 we hereby inform you that the Company Man Infraconstruction Limited will be interacting with select group of analysts / investors. Please note it is an invite only event. The details of meeting are as enclosed. |
| BSE 19-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Resignation of Director Intimation under Reg 30 of SEBI LODR Regulations 2015 - Cessation of Mr. Sudhir H. Kapadia as an Additional Independent Director of the Company with effect from 19th September 2024 |
| BSE 17-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Pursuant to Regulation 30 of SEBI LODR Regulations 2015 please find enclosed herewith the Press Release titled "MICL Group Completes 19th Real Estate Project Ahead of Schedule: Delivers Aaradhya Evoq in Juhu within 2.5 Years." |
| BSE 09-Sep-2024 | General Announcements FILE | Update On Analyst/ Institutional Investors Meeting In Continuation to the Intimation made on September 04 2024 this is to inform you that at an Analysts/Institutional Investors Conference Meeting held on September 09 2024 the Companys official had a meeting with analysts /representatives of the enclosed entities. |
| BSE 04-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Pursuant to Regulation 30 of SEBI LODR Regulations 2015 please be informed that the officials of the Company will be participating in the event named " India Real Estate Investor Day 2024" hosted by Investec on September 09 2024. |
| BSE 02-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Allotment Please find enclosed herewith Intimation under Reg 30 of SEBI LODR Regulations 2015 w.r.t Conversion of 9 37 760 Warrants and Allotment of Equity Shares. |
| BSE 28-Aug-2024 | General Announcements FILE | Announcement Under Regulation 30 Of SEBI (Listing ObligationsAnd Disclosure Requirements) Regulations 2015 - Cessation OfSubsidiary We wish to inform you that MICL Estates LLP (wherein the Companys holding was 99.99%) has ceased to be subsidiary of the Company w.e.f. August 27 2024 on account of Disposal of entire partnership interest by the Company in the said LLP. The details as required under SEBI LODR Regulations 2015 is enclosed. |
| BSE 21-Aug-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Mansi P Shah & Others |
| BSE 14-Aug-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Mansi P Shah & Others |
| BSE 13-Aug-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Mansi P Shah & Others |
| BSE 12-Aug-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Mansi P Shah & Others |
| BSE 07-Aug-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Please find enclosed herewith the details of results of e-voting in respect of 22nd Annual General Meeting held on 6th August 2024 along with Scrutinizers Report and Reg 44. |
| BSE 07-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Please find enclosed newspaper advertisements published on 07th August 2024 in Business Standard (in English) and Mumbai Lakshadeep (in Marathi) newspapers regarding the notice on information of First Interim Dividend for F.Y. 2024-25. |
| BSE 06-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate The Board of Directors at their meeting held today i.e Tuesday 6th August 2024 On recommendation of Nomination and remuneration committee considered and approved the appointment of Mr. Sudhir Kapadia (DIN: 05307843) as an Additional and Independent Director effective from August 06 2024 for a period of 5 Years subject to approval of Shareholders. |
| BSE 06-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Monitoring Agency Report Pursuant to Reg 32 (6) of SEBI LODR REgulations 2015 Please find enclosed Monitoring Agency Report for Quarter ended 30th June 2024. |
| BSE 06-Aug-2024 | Compliance FILE | Compliances - Statement Of Deviation And Variation Pursuant to Reg 32 of SEBI LODR Regulations 2015 please find enclosed Statement of Deviation & Variation for the quarter ended 30th June 2024. |
| BSE 06-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Date of payment of Dividend The Board of Director at their meeting held today i.e Tuesday 6th August 2024 declared First Interim Dividend of Rs. 0.45 per equity share i.e 22.5%. The Payment date for the said Dividend has been fixed as Friday 30th August 2024. |
| BSE 06-Aug-2024 | Intimation FILE | Corporate Action Board Fixes Record Date For First Interim Dividend For FY 2024-25 The Board of Directors at their meeting held today i.e Tuesday 6th August 2024 declared First Interim Dividend of Rs.0.45 per Equity Shares i.e (22.5%). The Record Date for the same is Monday 19th August 2024. |
| BSE 06-Aug-2024 | Outcome FILE | Corporate Action-Board approves Dividend The Board of DIrectors at their meeting held today i.e 6th August 2024 declared First interim dividend of Rs.0.45 per Equity Share (i.e 22.5%). The Record Date for the purpose of determinig the entitlment of the Shareholders for the said Dividend has been fixed as Monday 19th August 2024 and the said Dividend shall be paid on Friday 30th August 2024. |
| BSE 06-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Please find enclosed Investor Presentation- Q1 FY25 for your records. |
| BSE 06-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Plesae find enclosed the Press Release on the Un-Audited Financial Results for the Quarter ended 30th June 2024. |
| BSE 06-Aug-2024 | Outcome FILE | Board Meeting Outcome for Outcome Of Board Meeting Pursuant to SEBI LODR Regulations 2015 please find enclosed Outcome of Board Meeting held on 6th August 2024. |
INSIDER TRADING FOR MAN INFRACONSTRUCTION
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 25-Sep-2024 25-Sep-2024 | Buy Inter-Se Transfer | 12,333,200 @ 0.00 (3.32 %) | Vatsal P Shah |
| BSE 24-Sep-2024 24-Sep-2024 | Buy Gift | 13,900,000 @ 0.00 (3.74 %) | Manan P Shah |
| BSE 23-Sep-2024 23-Sep-2024 | Buy Market | 53,000 @ 0.00 (0.01 %) | Mansi P Shah |
| BSE 24-Sep-2024 24-Sep-2024 | Sell Gift | 13,900,000 @ 0.00 (3.73 %) | Parag K Shah |
| BSE 23-Sep-2024 23-Sep-2024 | Sell Market | 53,000 @ 0.00 (0.01 %) | Parag K Shah HUF |
| BSE 25-Sep-2024 25-Sep-2024 | Sell Inter-Se Transfer | 12,333,200 @ 0.00 (0.00 %) | Parag K Shah HUF |
| BSE 20-Aug-2024 20-Aug-2024 | Buy Market | 50,000 @ 0.00 (0.01 %) | Mansi P Shah |
| BSE 13-Aug-2024 13-Aug-2024 | Buy Market | 25,000 @ 0.00 (0.01 %) | Mansi P Shah |
| BSE 12-Aug-2024 12-Aug-2024 | Buy Market | 20,000 @ 0.00 (0.01 %) | Mansi P Shah |
| BSE 09-Aug-2024 09-Aug-2024 | Buy Market | 50,000 @ 0.00 (0.01 %) | Mansi P Shah |
| BSE 15-Mar-2024 15-Mar-2024 | Buy Market | 231,230 @ 0.00 (0.07 %) | Mansi P Shah |
| BSE 14-Mar-2024 14-Mar-2024 | Buy Market | 200,000 @ 0.00 (0.05 %) | Mansi P Shah |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 5,400,000 @ 0.00 (0.00 %) | Berjis Minoo Desai |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 33,900 @ 0.00 (0.00 %) | Ashok Manharlal Mehta |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 25,000 @ 0.00 (0.00 %) | Vishant Manish Shah |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 25,000 @ 0.00 (0.00 %) | Ayush Manish Shah |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 15,000 @ 0.00 (0.00 %) | Jay Navinchandra Desai |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 11,600 @ 0.00 (0.00 %) | Amit Pravinchandra Bhansali |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 10,320 @ 0.00 (0.00 %) | Ashish Nanchand Vora |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 8,100 @ 0.00 (0.00 %) | Sameer Satish Aurangabadwalla |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 7,200 @ 0.00 (0.00 %) | Rajnish Golecha |
| BSE 23-Jan-2024 23-Jan-2024 | Buy Preferential Offer | 7,040 @ 0.00 (0.00 %) | Nikunj Vipinchandra Bhatt |
| BSE 24-Aug-2023 24-Aug-2023 | Buy Market | 25,000 @ 0.00 (0.01 %) | Mansi P Shah |
| BSE 23-Aug-2023 23-Aug-2023 | Buy Market | 30,000 @ 0.00 (0.00 %) | Mansi P Shah |
| BSE 23-Aug-2023 23-Aug-2023 | Buy Market | 70,000 @ 0.00 (0.02 %) | Mansi P Shah |
| BSE 01-Aug-2023 01-Aug-2023 | Buy Market | 25,000 @ 0.00 (0.00 %) | Berjis M Desai |
| BSE 02-Aug-2023 02-Aug-2023 | Buy Market | 60,000 @ 0.00 (0.02 %) | Berjis M Desai |
| BSE 28-Jul-2023 28-Jul-2023 | Buy Market | 120,000 @ 0.00 (0.04 %) | Berjis M Desai |
| BSE 28-Jul-2023 28-Jul-2023 | Buy Market | 30,000 @ 0.00 (0.00 %) | Berjis M Desai |
| BSE 06-Dec-2022 06-Dec-2022 | Buy Market | 20,981 @ 0.00 (0.01 %) | Parag K Shah |
BULK BLOCK DEALS FOR MAN INFRACONSTRUCTION LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 12-Jun-2023 | Buy BULK | 3,931,744 @ 102.00 | SOCIETE GENERALE |
DIVIDEND BY MAN INFRACONSTRUCTION LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 19-Aug-2024 | INTERIM DIVIDEND | 0.45 |
| 15-Feb-2024 | INTERIM DIVIDEND | 0.54 |
| 17-Nov-2023 | INTERIM DIVIDEND | 0.36 |
| 10-Aug-2023 | INTERIM DIVIDEND | 0.36 |
| 19-May-2023 | INTERIM DIVIDEND | 0.36 |
| 21-Nov-2022 | INTERIM DIVIDEND | 0.9 |
| 13-Oct-2021 | INTERIM DIVIDEND | 1.26 |
| 18-Feb-2021 | INTERIM DIVIDEND | 0.9 |
SPLIT / BONUS BY MAN INFRACONSTRUCTION LIMITED
| Ex Date | Type | Detail |
|---|---|---|
| 17-Nov-2021 | BONUS | 1:2 |
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed