MAN INFRA LTD
MANINFRA · Capital Goods · NSE
₹101
Current Market Price
Fair Value (DCF)
₹148
Margin of Safety
+46.7%
Updated 1d ago
YieldIQ Score
67/100
Piotroski F-Score
5/9
Economic Moat
Wide
Confidence
53%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹4,062 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.0%
Return on capital employed
EV / EBITDA
16.4×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
52.9×
EBIT covers interest
Current Ratio
6.00×
Short-term liquidity
Asset Turnover
0.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹100.62
Bear case
₹83.26
MoS -20.9%
Base case
₹147.61
MoS +31.8%
Bull case
₹170.1
MoS +40.8%
Ratio Trends
MANINFRA · last 8 annual periods
ROE
15.3%
ROCE
22.2%
Operating Margin
—
Debt / Equity
0.02×
PE
30.1×
EV / EBITDA
6.2×
Historical Financials
MANINFRA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹427 Cr | ₹961 Cr | ₹680 Cr | ₹297 Cr | ₹1100 Cr | +26.7% |
| EBITDA | — | ₹448 Cr | ₹459 Cr | ₹429 Cr | ₹417 Cr | -1.8% |
| EBIT | ₹112 Cr | ₹439 Cr | ₹134 Cr | ₹82.5 Cr | — | -7.4% |
| PAT | ₹33.3 Cr | ₹299 Cr | ₹91.5 Cr | ₹64.7 Cr | ₹283 Cr | +70.6% |
| EPS (diluted) | ₹1.29 | ₹5.83 | ₹2.20 | ₹1.73 | — | +7.6% |
| CFO | ₹78.3 Cr | ₹187 Cr | ₹448 Cr | ₹573 Cr | ₹133 Cr | +14.2% |
| CapEx | — | — | — | — | ₹-3.0 Cr | — |
| FCF | — | — | — | — | ₹130 Cr | +0.0% |
| Total Assets | — | ₹1717 Cr | ₹1781 Cr | ₹2155 Cr | ₹2177 Cr | +6.1% |
| Total Debt | — | — | ₹194 Cr | ₹67.4 Cr | ₹35.6 Cr | -34.5% |
| Shareholders' Equity | — | — | ₹1089 Cr | ₹1463 Cr | ₹1844 Cr | +14.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MANINFRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ASHOKA ASHOKA | — | — | Pending | 40.7% | — |
| JKIL JKIL | — | — | Pending | 13.0% | — |
| HGINFRA HGINFRA | — | — | Pending | 17.1% | — |
| EIEL EIEL | — | — | Pending | 17.7% | — |
| RAMKY RAMKY INFRA LTD | -2.5% | 46 | Fairly valued | 9.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MANINFRA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MANINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MANINFRA →
Compare
Head-to-head with peers
Compare MANINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MANINFRANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.