Man Infraconstruction Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth (59) 44.30 99.50 (18)
Op profit growth (101) 88.30 203 40.70
EBIT growth (93) 55.20 153 (28)
Net profit growth (111) 25.50 201 (63)
Profitability ratios (%)        
OPM (1) 30.60 23.40 15.40
EBIT margin 6.52 36 33.40 26.40
Net profit margin (2.70) 10.20 11.70 7.77
RoCE 1.52 21.30 15.80 6.97
RoNW (0.30) 2.46 2.11 0.71
RoA (0.20) 1.51 1.39 0.51
Per share ratios ()        
EPS -- 4.41 2.65 0.62
Dividend per share 0.55 0.54 0.54 1.53
Cash EPS (0.60) 2.36 1.83 0.39
Book value per share 27.50 28.10 26.40 24.30
Valuation ratios        
P/E -- 11.30 17.70 64.20
P/CEPS (29) 21.20 25.60 102
P/B 0.62 1.80 1.77 1.64
EV/EBIDTA 27.20 6.30 8.06 17
Payout (%)        
Dividend payout (230) 28.30 25.20 215
Tax payout (56) (39) (42) (60)
Liquidity ratios        
Debtor days 122 53.50 88.30 210
Inventory days 478 155 161 237
Creditor days (64) (45) (48) (66)
Leverage ratios        
Interest coverage (0.30) (4.20) (3.90) (2.80)
Net debt / equity 0.37 0.41 0.19 0.28
Net debt / op. profit (93) 1.44 1.15 4.75
Cost breakup ()        
Material costs (23) (12) (13) 21
Employee costs (14) (7) (8.50) (14)
Other costs (64) (50) (55) (92)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 267 652 452 226
yoy growth (%) (59) 44.30 99.50 (18)
Raw materials (63) (78) (61) 47.50
As % of sales 23.50 12 13.50 21
Employee costs (37) (45) (39) (31)
As % of sales 13.70 6.96 8.54 13.80
Other costs (170) (328) (246) (208)
As % of sales 63.80 50.40 54.50 91.70
Operating profit (2.70) 199 106 35
OPM (1) 30.60 23.40 15.40
Depreciation (7.10) (8) (7.70) (7.90)
Interest expense (57) (56) (39) (21)
Other income 27.20 42.90 52.80 32.60
Profit before tax (39) 179 112 38.70
Taxes 22.20 (70) (47) (23)
Tax rate (56) (39) (42) (60)
Minorities and other 5.10 (43) (13) 2.23
Adj. profit (12) 66.50 53 17.60
Exceptional items -- -- -- --
Net profit (7.10) 66.50 53 17.60
yoy growth (%) (111) 25.50 201 (63)
NPM (2.70) 10.20 11.70 7.77
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax (39) 179 112 38.70
Depreciation (7.10) (8) (7.70) (7.90)
Tax paid 22.20 (70) (47) (23)
Working capital 431 145 20.40 (15)
Other operating items -- -- -- --
Operating cashflow 406 246 78.20 (7.60)
Capital expenditure (60) (99) (97) (96)
Free cash flow 346 147 (19) (104)
Equity raised 1,113 1,081 1,095 1,121
Investments (135) 95.30 166 84
Debt financing/disposal 408 467 298 219
Dividends paid 13.60 13.40 13.40 37.90
Other items -- -- -- --
Net in cash 1,745 1,804 1,554 1,359
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 49.50 49.50 49.50 49.50
Preference capital 11.80 8.14 6.78 --
Reserves 620 644 639 605
Net worth 682 702 695 654
Minority interest
Debt 393 442 430 305
Deferred tax liabilities (net) 0.04 -- 0.10 0.89
Total liabilities 1,093 1,187 1,199 1,003
Fixed assets 80.90 214 164 170
Intangible assets
Investments 22.20 24.10 97 168
Deferred tax asset (net) 49.40 8.22 8.21 9.36
Net working capital 800 803 787 473
Inventories 380 385 320 233
Inventory Days 519 -- 179 188
Sundry debtors 81.90 135 95.90 95
Debtor days 112 -- 53.70 76.70
Other current assets 542 443 524 341
Sundry creditors (41) (30) (53) (58)
Creditor days 56.30 -- 29.60 46.70
Other current liabilities (163) (130) (100) (139)
Cash 141 137 143 183
Total assets 1,094 1,187 1,199 1,003
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 172 237 429 288 163
Excise Duty -- -- -- -- --
Net Sales 172 237 429 288 163
Other Operating Income -- -- -- -- 1.14
Other Income 23.30 27.60 36.80 45.20 29.30
Total Income 195 264 466 333 193
Total Expenditure ** 180 156 317 233 143
PBIDT 15.10 109 149 100 49.80
Interest 43.50 39.50 40.70 28.60 12.30
PBDT (28) 69 109 71.60 37.40
Depreciation 4.91 5.81 5.98 5.19 5.86
Minority Interest Before NP -- -- -- -- --
Tax 14.60 33.70 38.60 24.30 16.90
Deferred Tax (37) 0.69 (0.60) 2.96 --
Reported Profit After Tax (11) 28.80 64.60 39.10 14.70
Minority Interest After NP (4.10) (1) 20.80 5.13 (3.20)
Net Profit after Minority Interest (6.60) 29.80 43.90 34 14.40
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (6.60) 29.80 43.90 34 14.40
EPS (Unit Curr.) (0.30) 1.20 1.77 1.37 0.58
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- 27 -- --
Equity 49.50 49.50 49.50 49.50 49.50
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 8.78 45.80 34.80 34.80 30.60
PBDTM(%) (17) 29.20 25.30 24.90 23
PATM(%) (6.20) 12.20 15 13.60 9.02