MAN INFRA LTD
MANINFRA · Capital Goods · NSE
₹110
Current Market Price
Fair Value (DCF)
₹94
Discount to FV
-14.8%
Updated just now
YieldIQ Score
34/100
Piotroski F-Score
2/9
Economic Moat
Moderate
Confidence
40%
ROE
8.9%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹4,448 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.2%
Return on capital employed
EV / EBITDA
31.6×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
52.9×
EBIT covers interest
Current Ratio
6.00×
Short-term liquidity
Asset Turnover
0.29×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-30.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹110.18
Bear case
Discount -86.5%
Base case
Discount -17.4%
Bull case
Discount +8.7%
Ratio Trends
MANINFRA · last 9 annual periods
ROE
8.9%
ROCE
13.2%
Operating Margin
—
Debt / Equity
0.03×
PE
9.5×
EV / EBITDA
6.2×
Historical Financials
MANINFRA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹961 Cr | ₹1890 Cr | ₹1263 Cr | ₹1108 Cr | ₹630 Cr | -10.0% |
| EBITDA | ₹448 Cr | ₹459 Cr | ₹429 Cr | ₹424 Cr | ₹308 Cr | -9.0% |
| EBIT | ₹439 Cr | ₹451 Cr | ₹413 Cr | — | — | -1.5% |
| PAT | ₹299 Cr | ₹289 Cr | ₹303 Cr | ₹283 Cr | ₹201 Cr | -9.5% |
| EPS (diluted) | ₹5.83 | ₹6.96 | ₹8.06 | — | — | +8.4% |
| CFO | ₹187 Cr | ₹448 Cr | ₹573 Cr | ₹133 Cr | ₹-49.7 Cr | — |
| CapEx | — | ₹-7.4 Cr | — | ₹-3.0 Cr | ₹-5.3 Cr | — |
| FCF | — | ₹441 Cr | — | ₹130 Cr | ₹-55.0 Cr | — |
| Total Assets | ₹1717 Cr | ₹1781 Cr | ₹2155 Cr | ₹2177 Cr | ₹2778 Cr | +12.8% |
| Total Debt | ₹557 Cr | ₹194 Cr | ₹67.4 Cr | ₹35.6 Cr | ₹64.0 Cr | -41.8% |
| Shareholders' Equity | ₹860 Cr | ₹1089 Cr | ₹1463 Cr | ₹1763 Cr | ₹2266 Cr | +27.4% |
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 | 38.8% | 1.1× |
 JKIL JKIL | — | — | Pending | 11.5% | 8.4× |
 HGINFRA HGINFRA | — | — | Pending | 17.1% | — |
EIEL EIEL | — | — | Pending | 17.7% | — |
 RAMKY RAMKY | — | — | Pending | 9.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
15 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.16/sh
Last payout
2025-11-18
₹0.45
Peak payout
₹0.90
Trailing yield
0.41%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MAN INFRA LTD (MANINFRA.NS) trades at 110.18 vs a model fair value of 93.82, a gap of -14.8%. Piotroski F-score: 2/9. Moat label: Moderat...
Read full AI analysis →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.