Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Engineering - Construction

Rating :
N/A

BSE: 533169 | NSE: MANINFRA

194.42
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  199.90
  •  199.90
  •  192.90
  •  200.04
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  498138
  •  972.32
  •  262.80
  •  135.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,833.88
  • 21.45
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,400.04
  • 1.04%
  • 3.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.62%
  • 3.95%
  • 20.54%
  • FII
  • DII
  • Others
  • 4.56%
  • 2.15%
  • 2.18%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 36.46
  • 9.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.57
  • -
  • 5.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.28
  • 23.25
  • 11.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.02
  • 23.07
  • 18.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.80
  • 3.50
  • 4.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.62
  • 14.69
  • 12.48

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
5.26
P/E Ratio
37.73
Revenue
706
EBITDA
160
Net Income
195
ROA
13.1
P/B Ratio
5.26
ROE
15.42
FCFF
613.73
FCFF Yield
8.9

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
242.33
241.76
0.24%
230.32
215.29
6.98%
341.62
509.66
-32.97%
296.74
680.27
-56.38%
Expenses
135.71
139.07
-2.42%
202.75
150.31
34.89%
258.09
400.58
-35.57%
247.12
555.88
-55.54%
EBITDA
106.62
102.68
3.84%
27.57
64.99
-57.58%
83.53
109.08
-23.42%
49.62
124.39
-60.11%
EBIDTM
44.00%
42.47%
11.97%
30.19%
24.45%
21.40%
16.72%
18.29%
Other Income
32.67
19.59
66.77%
29.65
27.56
7.58%
26.80
14.10
90.07%
35.52
12.28
189.25%
Interest
2.56
7.44
-65.59%
3.09
6.46
-52.17%
3.94
9.27
-57.50%
11.95
13.88
-13.90%
Depreciation
2.10
2.56
-17.97%
2.00
2.33
-14.16%
1.88
2.40
-21.67%
2.66
3.06
-13.07%
PBT
134.63
112.27
19.92%
52.13
83.76
-37.76%
104.52
111.51
-6.27%
70.53
119.73
-41.09%
Tax
4.88
36.86
-86.76%
15.75
17.76
-11.32%
28.83
26.70
7.98%
12.55
30.90
-59.39%
PAT
129.75
75.41
72.06%
36.38
66.00
-44.88%
75.68
84.80
-10.75%
57.98
88.83
-34.73%
PATM
53.54%
31.19%
15.79%
30.65%
22.15%
16.64%
19.54%
13.06%
EPS
2.23
2.24
-0.45%
1.20
1.88
-36.17%
2.09
2.22
-5.86%
1.76
2.20
-20.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,111.01
1,263.45
1,890.35
961.48
427.16
266.98
371.36
651.60
451.71
226.43
274.80
Net Sales Growth
-32.54%
-33.16%
96.61%
125.09%
60.00%
-28.11%
-43.01%
44.25%
99.49%
-17.60%
 
Cost Of Goods Sold
187.95
247.90
746.55
195.70
95.12
62.14
25.09
75.48
58.35
-49.49
51.54
Gross Profit
923.06
1,015.55
1,143.80
765.78
332.03
204.84
346.26
576.12
393.36
275.92
223.26
GP Margin
83.08%
80.38%
60.51%
79.65%
77.73%
76.72%
93.24%
88.42%
87.08%
121.86%
81.24%
Total Expenditure
843.67
937.05
1,476.39
713.98
330.56
269.33
270.91
451.73
346.87
205.09
250.33
Power & Fuel Cost
-
19.89
20.65
13.76
7.90
5.38
6.48
9.29
4.60
5.08
7.90
% Of Sales
-
1.57%
1.09%
1.43%
1.85%
2.02%
1.74%
1.43%
1.02%
2.24%
2.87%
Employee Cost
-
78.92
71.18
57.77
36.24
36.68
39.73
45.32
38.57
31.34
31.26
% Of Sales
-
6.25%
3.77%
6.01%
8.48%
13.74%
10.70%
6.96%
8.54%
13.84%
11.38%
Manufacturing Exp.
-
488.76
506.47
261.22
117.29
102.54
148.64
272.87
211.92
139.78
134.01
% Of Sales
-
38.68%
26.79%
27.17%
27.46%
38.41%
40.03%
41.88%
46.92%
61.73%
48.77%
General & Admin Exp.
-
76.43
105.08
169.57
64.12
49.37
35.26
16.31
19.54
58.11
12.90
% Of Sales
-
6.05%
5.56%
17.64%
15.01%
18.49%
9.49%
2.50%
4.33%
25.66%
4.69%
Selling & Distn. Exp.
-
12.38
19.22
11.24
4.99
7.55
7.74
2.19
1.25
0.54
2.42
% Of Sales
-
0.98%
1.02%
1.17%
1.17%
2.83%
2.08%
0.34%
0.28%
0.24%
0.88%
Miscellaneous Exp.
-
12.75
7.24
4.71
4.89
5.67
7.98
30.26
12.64
19.73
2.42
% Of Sales
-
1.01%
0.38%
0.49%
1.14%
2.12%
2.15%
4.64%
2.80%
8.71%
3.75%
EBITDA
267.34
326.40
413.96
247.50
96.60
-2.35
100.45
199.87
104.84
21.34
24.47
EBITDA Margin
24.06%
25.83%
21.90%
25.74%
22.61%
-0.88%
27.05%
30.67%
23.21%
9.42%
8.90%
Other Income
124.64
96.77
47.92
201.17
24.85
27.21
31.69
44.59
49.46
46.40
70.63
Interest
21.54
35.16
58.47
61.77
58.41
57.27
54.32
56.45
39.61
21.16
7.48
Depreciation
8.64
9.95
11.24
9.33
9.16
7.07
7.45
8.00
7.70
7.91
12.23
PBT
361.81
378.06
392.17
377.57
53.89
-39.48
70.38
180.02
107.00
38.66
75.39
Tax
62.01
93.87
108.06
80.37
21.77
-22.16
42.90
69.61
46.77
23.31
26.71
Tax Rate
17.14%
24.83%
27.55%
21.29%
40.40%
56.13%
60.95%
38.67%
43.71%
60.29%
35.43%
PAT
299.79
300.39
258.58
216.36
30.79
-12.23
26.71
67.78
47.74
17.58
47.41
PAT before Minority Interest
290.54
303.34
288.96
298.52
32.12
-17.33
27.48
110.41
60.24
15.35
48.68
Minority Interest
-9.25
-2.95
-30.38
-82.16
-1.33
5.10
-0.77
-42.63
-12.50
2.23
-1.27
PAT Margin
26.98%
23.78%
13.68%
22.50%
7.21%
-4.58%
7.19%
10.40%
10.57%
7.76%
17.25%
PAT Growth
-4.84%
16.17%
19.51%
602.70%
-
-
-60.59%
41.98%
171.56%
-62.92%
 
EPS
7.99
8.00
6.89
5.76
0.82
-0.33
0.71
1.81
1.27
0.47
1.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,463.44
1,089.38
859.56
674.84
669.76
693.99
688.38
654.41
601.09
637.10
Share Capital
74.25
74.25
74.25
49.50
49.50
49.50
49.50
49.50
49.50
49.50
Total Reserves
1,253.39
1,015.13
785.31
625.34
620.26
644.49
638.88
604.91
551.59
587.60
Non-Current Liabilities
70.40
-13.84
324.64
278.19
320.33
398.35
395.81
251.31
234.37
129.57
Secured Loans
63.43
12.31
377.35
310.28
353.30
394.66
382.00
242.73
224.00
110.26
Unsecured Loans
0.00
0.00
0.00
13.24
11.82
8.14
6.78
5.78
7.40
0.00
Long Term Provisions
8.14
7.69
6.03
3.44
2.86
2.55
4.13
3.11
3.46
2.86
Current Liabilities
551.43
607.84
397.66
433.38
239.49
203.42
185.22
241.16
150.64
157.19
Trade Payables
123.09
198.70
104.34
78.49
44.09
28.52
51.70
56.71
33.05
35.60
Other Current Liabilities
344.57
196.08
108.61
212.25
159.09
121.59
79.10
125.83
60.58
67.08
Short Term Borrowings
67.42
193.57
179.92
138.41
33.19
47.37
47.74
47.11
51.57
47.74
Short Term Provisions
16.35
19.49
4.79
4.24
3.12
5.93
6.68
11.51
5.44
6.77
Total Liabilities
2,138.51
1,739.17
1,652.09
1,405.08
1,248.65
1,338.30
1,343.23
1,190.02
1,011.96
931.70
Net Block
44.54
55.00
51.47
43.14
36.30
31.89
34.22
39.74
37.47
42.63
Gross Block
88.17
97.37
89.23
77.50
64.91
55.85
55.36
54.69
45.19
129.87
Accumulated Depreciation
43.63
42.37
37.76
34.37
28.61
23.96
21.14
14.96
7.72
87.24
Non Current Assets
252.29
342.42
243.42
287.51
384.93
569.79
531.77
376.22
402.45
246.55
Capital Work in Progress
0.00
0.00
1.99
0.94
0.01
131.67
129.93
129.93
129.93
125.36
Non Current Investment
163.48
110.73
13.64
27.67
66.06
67.18
12.67
14.04
41.99
11.21
Long Term Loans & Adv.
22.06
162.95
162.41
210.60
278.30
329.24
345.37
189.43
193.05
65.81
Other Non Current Assets
13.74
8.14
4.96
5.16
4.26
9.81
9.58
3.08
0.00
1.54
Current Assets
1,883.58
1,396.75
1,408.67
1,117.59
863.72
768.50
811.46
813.80
609.51
685.15
Current Investments
113.91
2.64
136.24
51.76
0.73
7.61
84.36
153.48
73.09
108.80
Inventories
504.70
380.31
449.02
402.74
379.92
385.09
319.85
233.08
164.92
129.22
Sundry Debtors
144.17
332.56
125.43
104.47
81.85
134.69
95.91
94.96
123.55
136.82
Cash & Bank
548.52
297.52
360.39
212.76
141.46
137.29
142.78
183.36
117.22
135.50
Other Current Assets
572.29
15.63
19.99
168.72
259.76
103.81
168.57
148.92
130.73
174.80
Short Term Loans & Adv.
545.21
368.09
317.61
177.14
79.36
91.05
101.10
116.29
115.74
141.88
Net Current Assets
1,332.14
788.90
1,011.02
684.20
624.23
565.09
626.24
572.64
458.87
527.97
Total Assets
2,135.87
1,739.17
1,652.09
1,405.10
1,248.65
1,338.29
1,343.23
1,190.02
1,011.96
931.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
572.59
448.04
186.80
78.30
88.06
16.14
-169.44
93.87
-169.06
-44.77
PBT
397.21
397.01
378.89
55.11
-39.48
70.38
180.02
112.28
38.66
75.39
Adjustment
-62.04
23.53
-131.16
33.93
31.96
34.57
35.97
5.60
-1.62
-43.33
Changes in Working Capital
312.86
103.15
33.85
14.26
119.42
-46.68
-312.30
16.55
-188.21
-53.17
Cash after chg. in Working capital
648.04
523.69
281.59
103.30
111.90
58.26
-96.31
134.43
-151.17
-21.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.45
-75.65
-94.79
-25.00
-23.84
-42.13
-73.13
-40.56
-17.89
-23.66
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-396.65
-101.63
27.51
-84.21
84.12
118.54
86.85
-58.64
-3.78
24.27
Net Fixed Assets
-2.42
-8.52
-7.03
-3.72
-2.83
-1.23
-0.37
-5.61
63.61
10.68
Net Investments
-240.58
-141.12
-0.17
-41.50
5.11
26.69
77.78
-71.92
-8.86
-79.64
Others
-153.65
48.01
34.71
-38.99
81.84
93.08
9.44
18.89
-58.53
93.23
Cash from Financing Activity
-27.86
-457.81
-91.30
20.01
-137.06
-128.52
43.73
-17.16
118.10
5.90
Net Cash Inflow / Outflow
148.09
-111.39
123.01
14.10
35.12
6.16
-38.85
18.07
-54.74
-14.60
Opening Cash & Equivalents
89.14
200.53
77.43
63.34
29.45
23.30
62.15
44.09
31.81
30.60
Closing Cash & Equivalent
236.99
89.14
200.53
77.43
63.34
29.45
23.30
62.15
44.09
41.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
35.76
29.34
23.15
18.18
18.04
28.04
27.81
26.44
24.29
25.74
ROA
15.65%
17.04%
19.53%
2.42%
-1.34%
2.05%
8.72%
5.47%
1.58%
5.39%
ROE
25.10%
29.65%
38.91%
4.78%
-2.54%
3.98%
16.45%
9.60%
2.48%
7.88%
ROCE
29.93%
33.59%
33.92%
9.96%
1.60%
10.99%
22.69%
15.90%
7.12%
11.23%
Fixed Asset Turnover
13.62
20.26
11.53
6.00
4.42
6.68
11.84
9.04
2.59
2.03
Receivable days
68.86
44.22
43.64
79.60
148.02
113.33
53.46
88.28
209.86
185.71
Inventory Days
127.83
80.07
161.67
334.38
522.94
346.43
154.86
160.80
237.08
107.51
Payable days
236.89
74.08
170.49
235.16
213.26
60.45
47.93
50.39
92.15
106.57
Cash Conversion Cycle
-40.19
50.20
34.82
178.83
457.71
399.32
160.39
198.68
354.78
186.65
Total Debt/Equity
0.10
0.19
0.65
0.75
0.60
0.65
0.63
0.47
0.47
0.25
Interest Cover
12.30
7.79
7.13
1.92
0.31
2.30
4.19
3.70
2.83
11.08

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.