MBL INFRASTRUCTURE LTD
MBLINFRA · General/Diversified · NSE
₹26
Current Market Price
Fair Value (DCF)
₹6
Margin of Safety
-76.8%
Updated 14h ago
YieldIQ Score
41/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
24%
ROE
—
Debt/Equity
0.98
WACC
11.1%
Market Cap
₹394 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.4%
Return on capital employed
EV / EBITDA
7.7×
Enterprise multiple
Debt / EBITDA
6.1×
Leverage vs earnings
Interest Coverage
1.8×
EBIT covers interest
Current Ratio
0.39×
Short-term liquidity
Asset Turnover
0.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-7.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹25.5
Bear case
₹0
MoS -Infinity%
Base case
₹5.91
MoS -331.5%
Bull case
₹54.12
MoS +52.9%
Ratio Trends
MBLINFRA · last 8 annual periods
ROE
17.9%
ROCE
23.3%
Operating Margin
—
Debt / Equity
1.01×
PE
—
EV / EBITDA
1.9×
Historical Financials
MBLINFRA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹203 Cr | ₹164 Cr | ₹43.1 Cr | ₹24.0 Cr | ₹128 Cr | -10.8% |
| EBITDA | — | ₹127 Cr | ₹199 Cr | ₹184 Cr | ₹443 Cr | +36.6% |
| EBIT | ₹17.6 Cr | ₹-19.3 Cr | ₹-8.6 Cr | ₹-4.8 Cr | — | — |
| PAT | ₹63.4 Cr | ₹-13.7 Cr | ₹-5.0 Cr | ₹-11.3 Cr | ₹169 Cr | +27.9% |
| EPS (diluted) | ₹6.05 | ₹1.31 | ₹-0.48 | ₹-1.08 | — | — |
| CFO | ₹45.8 Cr | ₹-13.5 Cr | ₹76.8 Cr | ₹49.5 Cr | ₹46.4 Cr | +0.3% |
| CapEx | — | — | — | — | ₹-2.8 Cr | — |
| FCF | — | — | — | — | ₹43.6 Cr | +0.0% |
| Total Assets | — | ₹3016 Cr | ₹2956 Cr | ₹2890 Cr | ₹3000 Cr | -0.1% |
| Total Debt | — | — | ₹178 Cr | ₹184 Cr | ₹955 Cr | +52.3% |
| Shareholders' Equity | — | — | ₹786 Cr | ₹747 Cr | ₹948 Cr | +4.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MBLINFRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MOLDTECH MOLD-TEK TECHNOLOGIES LTD | -23.9% | 38 | Overvalued | 10.3% | — |
| RPPINFRA R.P.P INFRA PROJECTS LTD | +57.1% | 42 | Undervalued | 12.3% | — |
| GAYAPROJ GAYATRI PROJECTS LTD | +222.1% | 40 | Data Limited | -8.6% | — |
| IL&FSENGG IL&FS ENG AND CONS CO LTD | -100.0% | 38 | Data Limited | 0.2% | — |
| DBEIL DBEIL | — | — | Pending | 13.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MBLINFRA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MBLINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MBLINFRA →
Compare
Head-to-head with peers
Compare MBLINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MBLINFRANow →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.