Manav Infra Projects Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 7, 2025, 12:05 pm

Market Cap	15.9 Cr.
Current Price	11.6
High / Low	21.5/10.8
Stock P/E	12.4
Book Value	1.36
Dividend Yield	0.00 %
ROCE	40.2 %
ROE	%
Face Value	10.0
PEG Ratio	0.27

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Manav Infra Projects Ltd

Competitors of Manav Infra Projects Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Modern Engineering and Projects Ltd	50.7 Cr.	32.8	87.3/26.8		32.5	0.00 %	98.7 %	%	10.0
Modis Navnirman Ltd	456 Cr.	233	311/220	54.3	50.0	0.00 %	13.9 %	11.4 %	10.0
Modulex Construction Technologies Ltd	165 Cr.	23.9	35.7/7.72	29.4	42.6	0.00 %	1.85 %	2.57 %	10.0
MPDL Ltd	37.7 Cr.	50.9	92.7/31.4		136	0.00 %	3.39 %	6.29 %	10.0
IITL Projects Ltd	31.8 Cr.	63.6	78.1/34.4	1,058	70.7	0.00 %	%	%	10.0
Industry Average	14,110.79 Cr	230.25		53.51	124.55	0.17%	23.71%	26.89%	21.15

All Competitor Stocks of Manav Infra Projects Ltd

Quarterly Result

Metric	Sep 2019	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024
Sales	4.41	4.23	2.48	2.57	2.19	3.20	4.40	8.57	5.52	8.80	6.35
Expenses	4.62	6.93	4.11	4.80	4.33	4.83	4.53	4.83	4.53	6.52	4.87
Operating Profit	-0.21	-2.70	-1.63	-2.23	-2.14	-1.63	-0.13	3.74	0.99	2.28	1.48
OPM %	-4.76%	-63.83%	-65.73%	-86.77%	-97.72%	-50.94%	-2.95%	43.64%	17.93%	25.91%	23.31%
Other Income	0.03	0.29	0.00	0.01	0.01	-0.01	0.00	0.12	0.00	0.00	0.00
Interest	0.73	0.68	0.70	0.63	0.46	0.77	0.71	0.75	0.63	0.56	0.71
Depreciation	1.07	1.08	0.81	0.78	0.54	0.53	0.37	0.71	0.24	0.26	0.54
Profit before tax	-1.98	-4.17	-3.14	-3.63	-3.13	-2.94	-1.21	2.40	0.12	1.46	0.23
Tax %	0.00%	-5.76%	0.00%	0.00%	0.00%	-3.06%	0.00%	24.17%	25.00%	26.03%	8.70%
Net Profit	-1.97	-3.93	-3.13	-3.63	-3.13	-2.85	-1.20	1.82	0.09	1.07	0.21
EPS in Rs	-1.44	-2.87	-2.28	-2.65	-2.28	-2.08	-0.88	1.33	0.07	0.78	0.15

Last Updated: February 28, 2025, 6:32 pm

Below is a detailed analysis of the quarterly data for Manav Infra Projects Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Sales, as of Sep 2024, the value is ₹6.35 Cr.. The value appears to be declining and may need further review. It has decreased from 8.80 Cr. (Mar 2024) to ₹6.35 Cr., marking a decrease of 2.45 Cr..
For Expenses, as of Sep 2024, the value is ₹4.87 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 6.52 Cr. (Mar 2024) to ₹4.87 Cr., marking a decrease of 1.65 Cr..
For Operating Profit, as of Sep 2024, the value is ₹1.48 Cr.. The value appears to be declining and may need further review. It has decreased from 2.28 Cr. (Mar 2024) to ₹1.48 Cr., marking a decrease of 0.80 Cr..
For OPM %, as of Sep 2024, the value is 23.31%. The value appears to be declining and may need further review. It has decreased from 25.91% (Mar 2024) to 23.31%, marking a decrease of 2.60%.
For Other Income, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Interest, as of Sep 2024, the value is ₹0.71 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.56 Cr. (Mar 2024) to ₹0.71 Cr., marking an increase of ₹0.15 Cr..
For Depreciation, as of Sep 2024, the value is ₹0.54 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.26 Cr. (Mar 2024) to ₹0.54 Cr., marking an increase of ₹0.28 Cr..
For Profit before tax, as of Sep 2024, the value is ₹0.23 Cr.. The value appears to be declining and may need further review. It has decreased from 1.46 Cr. (Mar 2024) to ₹0.23 Cr., marking a decrease of 1.23 Cr..
For Tax %, as of Sep 2024, the value is 8.70%. The value appears to be improving (decreasing) as expected. It has decreased from 26.03% (Mar 2024) to 8.70%, marking a decrease of 17.33%.
For Net Profit, as of Sep 2024, the value is ₹0.21 Cr.. The value appears to be declining and may need further review. It has decreased from 1.07 Cr. (Mar 2024) to ₹0.21 Cr., marking a decrease of 0.86 Cr..
For EPS in Rs, as of Sep 2024, the value is 0.15. The value appears to be declining and may need further review. It has decreased from ₹0.78 (Mar 2024) to 0.15, marking a decrease of ₹0.63.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 7:34 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	12.00	11.97	14.84	16.44	18.08	20.87	15.53	8.62	5.05	5.39	11.95	14.31	15.15
Expenses	8.79	9.03	14.39	14.50	15.89	17.64	11.99	11.34	7.93	7.23	9.13	11.01	11.39
Operating Profit	3.21	2.94	0.45	1.94	2.19	3.23	3.54	-2.72	-2.88	-1.84	2.82	3.30	3.76
OPM %	26.75%	24.56%	3.03%	11.80%	12.11%	15.48%	22.79%	-31.55%	-57.03%	-34.14%	23.60%	23.06%	24.82%
Other Income	0.11	0.00	1.39	-0.03	0.22	0.26	0.02	0.14	-0.95	-0.07	0.10	-0.03	0.00
Interest	1.19	1.48	0.65	0.89	1.05	1.20	1.38	1.41	1.34	1.24	1.46	1.19	1.27
Depreciation	1.52	1.06	0.82	0.60	0.57	1.03	1.80	2.15	1.59	1.07	0.71	0.50	0.80
Profit before tax	0.61	0.40	0.37	0.42	0.79	1.26	0.38	-6.14	-6.76	-4.22	0.75	1.58	1.69
Tax %	36.07%	50.00%	100.00%	-45.24%	-30.38%	-0.79%	-15.79%	-3.91%	-2.51%	-2.13%	21.33%	26.58%
Net Profit	0.39	0.21	0.00	0.61	1.03	1.27	0.44	-5.90	-6.59	-4.13	0.60	1.16	1.28
EPS in Rs	0.98	0.52	0.00	1.52	2.58	0.93	0.32	-4.31	-4.81	-3.01	0.44	0.85	0.93
Dividend Payout %	0.00%	0.00%		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-46.15%	-100.00%	68.85%	23.30%	-65.35%	-1440.91%	-11.69%	37.33%	114.53%	93.33%
Change in YoY Net Profit Growth (%)	0.00%	-53.85%	168.85%	-45.55%	-88.66%	-1375.55%	1429.21%	49.02%	77.20%	-21.19%

Manav Infra Projects Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	2%
5 Years:	-2%
3 Years:	42%
TTM:	8%

Compounded Profit Growth
10 Years:	19%
5 Years:	21%
3 Years:	30%
TTM:	-33%

Stock Price CAGR
10 Years:	%
5 Years:	21%
3 Years:	26%
1 Year:	-40%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 8:34 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	2.00	2.00	2.00	2.00	2.00	6.84	6.84	6.84	6.84	6.84	6.84	6.84	6.84
Reserves	2.04	2.24	2.25	2.82	3.85	5.79	6.22	0.06	-6.53	-10.66	-10.06	-8.91	-8.70
Borrowings	7.80	7.34	2.58	3.31	3.63	6.62	11.26	11.59	11.36	11.97	9.83	9.38	11.49
Other Liabilities	3.41	3.52	4.27	5.70	3.55	2.97	3.13	2.70	2.52	2.07	2.98	3.90	2.77
Total Liabilities	15.25	15.10	11.10	13.83	13.03	22.22	27.45	21.19	14.19	10.22	9.59	11.21	12.40
Fixed Assets	3.54	2.48	1.87	1.37	2.30	3.74	7.01	5.55	3.79	2.48	1.67	1.66	3.15
CWIP	2.17	2.31	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.07	0.06	0.06	0.06	0.06	0.06	0.00	0.15	0.00
Other Assets	9.54	10.31	9.23	12.46	10.66	18.42	20.38	15.58	10.34	7.68	7.92	9.40	9.25
Total Assets	15.25	15.10	11.10	13.83	13.03	22.22	27.45	21.19	14.19	10.22	9.59	11.21	12.40

Below is a detailed analysis of the balance sheet data for Manav Infra Projects Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹6.84 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹6.84 Cr..
For Reserves, as of Sep 2024, the value is ₹-8.70 Cr.. The value appears to be improving (becoming less negative). It has improved from ₹-8.91 Cr. (Mar 2024) to ₹-8.70 Cr., marking an improvement of ₹0.21 Cr..
For Borrowings, as of Sep 2024, the value is ₹11.49 Cr.. The value appears to be increasing, which may not be favorable. However, Reserves are negative, which is a major warning sign. It has increased from ₹9.38 Cr. (Mar 2024) to ₹11.49 Cr., marking an increase of 2.11 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹2.77 Cr.. The value appears to be improving (decreasing). It has decreased from ₹3.90 Cr. (Mar 2024) to ₹2.77 Cr., marking a decrease of 1.13 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹12.40 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹11.21 Cr. (Mar 2024) to ₹12.40 Cr., marking an increase of 1.19 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹3.15 Cr.. The value appears strong and on an upward trend. It has increased from ₹1.66 Cr. (Mar 2024) to ₹3.15 Cr., marking an increase of 1.49 Cr..
For CWIP, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹0.00 Cr..
For Investments, as of Sep 2024, the value is ₹0.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹0.15 Cr. (Mar 2024) to ₹0.00 Cr., marking a decrease of 0.15 Cr..
For Other Assets, as of Sep 2024, the value is ₹9.25 Cr.. The value appears to be declining and may need further review. It has decreased from ₹9.40 Cr. (Mar 2024) to ₹9.25 Cr., marking a decrease of 0.15 Cr..
For Total Assets, as of Sep 2024, the value is ₹12.40 Cr.. The value appears strong and on an upward trend. It has increased from ₹11.21 Cr. (Mar 2024) to ₹12.40 Cr., marking an increase of 1.19 Cr..

However, the Borrowings (11.49 Cr.) are higher than the Reserves (₹-8.70 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	2.29	3.74	2.92	0.23	-0.49	-3.43	3.90	1.75	1.03	1.12	3.37	0.36
Cash from Investing Activity +	-2.12	-0.13	3.48	-0.13	-1.96	-2.96	-5.87	-0.68	1.61	0.59	0.06	-0.61
Cash from Financing Activity +	1.22	-1.97	-5.79	0.34	-1.47	6.12	1.95	-1.11	-2.37	-1.93	-3.47	0.33
Net Cash Flow	1.38	1.63	0.61	0.45	-3.92	-0.26	-0.02	-0.04	0.27	-0.22	-0.04	0.08

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-4.59	-4.40	-2.13	-1.37	-1.44	-3.39	-7.72	-14.31	-14.24	-13.81	-7.01	-6.08

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	201.97	78.98	71.82	116.78	107.40	159.85	253.36	269.30	256.58	242.43	104.15	116.82
Inventory Days			0.00	0.00	155.61	242.15		641.34	385.76	0.00	0.00	0.00
Days Payable					254.20	106.83		252.69	256.02
Cash Conversion Cycle	201.97	78.98	71.82	116.78	8.82	295.17	253.36	657.95	386.32	242.43	104.15	116.82
Working Capital Days	128.36	128.38	8.85	38.63	108.61	239.60	342.44	416.66	346.93	201.80	61.70	63.00
ROCE %	16.28%	16.05%	-3.91%	17.91%	20.90%	15.45%	8.17%	-21.35%	-29.58%	-29.26%	28.73%	40.23%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2019	Dec 2019	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024
Promoters	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%	73.13%
Public	26.88%	26.87%	26.86%	26.88%	26.87%	26.87%	26.87%	26.87%	26.87%	26.87%	26.87%	26.87%
No. of Shareholders	304	298	293	284	270	267	281	273	259	248	232	224

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	1.69	0.88	-6.04	-0.96	-8.64
Diluted EPS (Rs.)	1.69	0.88	-6.04	-0.96	-8.64
Cash EPS (Rs.)	2.42	1.91	-4.47	-7.32	-5.49
Book Value[Excl.RevalReserv]/Share (Rs.)	-3.03	-4.72	-5.59	0.44	10.08
Book Value[Incl.RevalReserv]/Share (Rs.)	-3.03	-4.72	-5.59	0.44	10.08
Revenue From Operations / Share (Rs.)	20.93	17.48	7.89	7.39	12.64
PBDIT / Share (Rs.)	4.78	4.27	-2.79	-5.61	-3.78
PBIT / Share (Rs.)	4.04	3.23	-4.36	-7.93	-6.92
PBT / Share (Rs.)	2.30	1.10	-6.17	-9.89	-8.98
Net Profit / Share (Rs.)	1.69	0.87	-6.04	-9.64	-8.63
PBDIT Margin (%)	22.82	24.43	-35.42	-75.92	-29.91
PBIT Margin (%)	19.31	18.50	-55.32	-107.34	-54.80
PBT Margin (%)	11.00	6.31	-78.27	-133.83	-71.10
Net Profit Margin (%)	8.07	5.00	-76.53	-130.47	-68.34
Return on Networth / Equity (%)	-55.83	-18.54	0.00	-2184.14	-85.65
Return on Capital Employeed (%)	112.23	-1028.97	-249.43	-90.18	-34.73
Return On Assets (%)	10.31	6.23	-40.36	-46.45	-27.85
Long Term Debt / Equity (X)	-2.19	-0.93	-1.31	18.92	0.97
Total Debt / Equity (X)	-4.53	-1.40	-3.13	37.63	1.68
Asset Turnover Ratio (%)	1.38	1.21	0.44	0.28	0.35
Current Ratio (X)	0.68	0.51	0.56	0.93	1.66
Quick Ratio (X)	0.68	0.51	0.56	0.65	1.09
Interest Coverage Ratio (X)	2.75	2.00	-1.54	-2.87	-1.84
Interest Coverage Ratio (Post Tax) (X)	1.97	1.41	-2.34	-3.92	-3.19
Enterprise Value (Cr.)	24.66	12.48	16.49	14.57	14.80
EV / Net Operating Revenue (X)	1.72	1.04	3.06	2.88	1.71
EV / EBITDA (X)	7.55	4.28	-8.63	-3.80	-5.73
MarketCap / Net Operating Revenue (X)	1.07	0.66	0.84	0.69	0.37
Price / BV (X)	-7.43	-2.48	-1.20	11.56	0.46
Price / Net Operating Revenue (X)	1.07	0.66	0.84	0.69	0.37
EarningsYield	0.07	0.07	-0.90	-1.89	-1.84

After reviewing the key financial ratios for Manav Infra Projects Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 1.69. This value is below the healthy minimum of 5. It has increased from 0.88 (Mar 23) to 1.69, marking an increase of 0.81.
For Diluted EPS (Rs.), as of Mar 24, the value is 1.69. This value is below the healthy minimum of 5. It has increased from 0.88 (Mar 23) to 1.69, marking an increase of 0.81.
For Cash EPS (Rs.), as of Mar 24, the value is 2.42. This value is below the healthy minimum of 3. It has increased from 1.91 (Mar 23) to 2.42, marking an increase of 0.51.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is -3.03. It has increased from -4.72 (Mar 23) to -3.03, marking an increase of 1.69.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is -3.03. It has increased from -4.72 (Mar 23) to -3.03, marking an increase of 1.69.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 20.93. It has increased from 17.48 (Mar 23) to 20.93, marking an increase of 3.45.
For PBDIT / Share (Rs.), as of Mar 24, the value is 4.78. This value is within the healthy range. It has increased from 4.27 (Mar 23) to 4.78, marking an increase of 0.51.
For PBIT / Share (Rs.), as of Mar 24, the value is 4.04. This value is within the healthy range. It has increased from 3.23 (Mar 23) to 4.04, marking an increase of 0.81.
For PBT / Share (Rs.), as of Mar 24, the value is 2.30. This value is within the healthy range. It has increased from 1.10 (Mar 23) to 2.30, marking an increase of 1.20.
For Net Profit / Share (Rs.), as of Mar 24, the value is 1.69. This value is below the healthy minimum of 2. It has increased from 0.87 (Mar 23) to 1.69, marking an increase of 0.82.
For PBDIT Margin (%), as of Mar 24, the value is 22.82. This value is within the healthy range. It has decreased from 24.43 (Mar 23) to 22.82, marking a decrease of 1.61.
For PBIT Margin (%), as of Mar 24, the value is 19.31. This value is within the healthy range. It has increased from 18.50 (Mar 23) to 19.31, marking an increase of 0.81.
For PBT Margin (%), as of Mar 24, the value is 11.00. This value is within the healthy range. It has increased from 6.31 (Mar 23) to 11.00, marking an increase of 4.69.
For Net Profit Margin (%), as of Mar 24, the value is 8.07. This value is within the healthy range. It has increased from 5.00 (Mar 23) to 8.07, marking an increase of 3.07.
For Return on Networth / Equity (%), as of Mar 24, the value is -55.83. This value is below the healthy minimum of 15. It has decreased from -18.54 (Mar 23) to -55.83, marking a decrease of 37.29.
For Return on Capital Employeed (%), as of Mar 24, the value is 112.23. This value is within the healthy range. It has increased from -1,028.97 (Mar 23) to 112.23, marking an increase of 1,141.20.
For Return On Assets (%), as of Mar 24, the value is 10.31. This value is within the healthy range. It has increased from 6.23 (Mar 23) to 10.31, marking an increase of 4.08.
For Long Term Debt / Equity (X), as of Mar 24, the value is -2.19. This value is below the healthy minimum of 0.2. It has decreased from -0.93 (Mar 23) to -2.19, marking a decrease of 1.26.
For Total Debt / Equity (X), as of Mar 24, the value is -4.53. This value is within the healthy range. It has decreased from -1.40 (Mar 23) to -4.53, marking a decrease of 3.13.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.38. It has increased from 1.21 (Mar 23) to 1.38, marking an increase of 0.17.
For Current Ratio (X), as of Mar 24, the value is 0.68. This value is below the healthy minimum of 1.5. It has increased from 0.51 (Mar 23) to 0.68, marking an increase of 0.17.
For Quick Ratio (X), as of Mar 24, the value is 0.68. This value is below the healthy minimum of 1. It has increased from 0.51 (Mar 23) to 0.68, marking an increase of 0.17.
For Interest Coverage Ratio (X), as of Mar 24, the value is 2.75. This value is below the healthy minimum of 3. It has increased from 2.00 (Mar 23) to 2.75, marking an increase of 0.75.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 1.97. This value is below the healthy minimum of 3. It has increased from 1.41 (Mar 23) to 1.97, marking an increase of 0.56.
For Enterprise Value (Cr.), as of Mar 24, the value is 24.66. It has increased from 12.48 (Mar 23) to 24.66, marking an increase of 12.18.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.72. This value is within the healthy range. It has increased from 1.04 (Mar 23) to 1.72, marking an increase of 0.68.
For EV / EBITDA (X), as of Mar 24, the value is 7.55. This value is within the healthy range. It has increased from 4.28 (Mar 23) to 7.55, marking an increase of 3.27.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.07. This value is within the healthy range. It has increased from 0.66 (Mar 23) to 1.07, marking an increase of 0.41.
For Price / BV (X), as of Mar 24, the value is -7.43. This value is below the healthy minimum of 1. It has decreased from -2.48 (Mar 23) to -7.43, marking a decrease of 4.95.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.07. This value is within the healthy range. It has increased from 0.66 (Mar 23) to 1.07, marking an increase of 0.41.
For EarningsYield, as of Mar 24, the value is 0.07. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 23) which recorded 0.07.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Manav Infra Projects Ltd as of March 10, 2025 is: ₹2.06

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 10, 2025, Manav Infra Projects Ltd is Overvalued by 82.24% compared to the current share price 11.60

Default values used*: Default value of 15% for ROE is used

Intrinsic Value of Manav Infra Projects Ltd as of March 10, 2025 is: 3.02

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 10, 2025, Manav Infra Projects Ltd is Overvalued by 73.97% compared to the current share price 11.60

Default values used*: Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 46.46%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
	The stock has a low average ROCE of 6.64%, which may not be favorable. The stock has a high average Working Capital Days of 173.75, which may not be favorable. The stock has a high average Cash Conversion Cycle of 211.21, which may not be favorable. The company has higher borrowings (8.32) compared to reserves (-1.51), which may suggest financial risk. The company has not shown consistent growth in sales (13.09) and profit (-0.68).

Strength

Weakness

The stock has a low average ROCE of 6.64%, which may not be favorable.
The stock has a high average Working Capital Days of 173.75, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 211.21, which may not be favorable.
The company has higher borrowings (8.32) compared to reserves (-1.51), which may suggest financial risk.
The company has not shown consistent growth in sales (13.09) and profit (-0.68).

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Manav Infra Projects Ltd:
1. Net Profit Margin: 8.07%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 112.23% (Industry Average ROCE: 23.71%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: -55.83% (Industry Average ROE: 26.89%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 1.97
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.68
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 12.4 (Industry average Stock P/E: 53.51)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: -4.53
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Manav Infra Projects Ltd. is a Public Limited Listed company incorporated on 08/06/2009 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L45200MH2009PLC193084 and registration number is 193084. Currently company belongs to the Industry of Construction, Contracting & Engineering. Company's Total Operating Revenue is Rs. 14.31 Cr. and Equity Capital is Rs. 6.84 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Construction, Contracting & Engineering	226, Gundecha Industrial-Complex, Akurli Road, Mumbai Maharashtra 400101	mip@manavinfra.com http://www.manavinfra.com

Management
Name	Position Held
Mr. Mahendra Raju	Chairman & Managing Director
Mr. Dinesh Yadav	Executive Director
Ms. Mahalakshmi Raju	Non Executive Director
Mr. Mohan Pai	Independent Director
Mr. Atul Purohit	Independent Director

FAQ

What is the latest intrinsic value of Manav Infra Projects Ltd?

The latest intrinsic value of Manav Infra Projects Ltd as on 10 March 2025 is ₹2.06, which is 82.24% lower than the current market price of 11.60, indicating the stock is overvalued by 82.24%. The intrinsic value of Manav Infra Projects Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹15.9 Cr. and recorded a high/low of ₹21.5/10.8 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-8.70 Cr and total liabilities of ₹12.40 Cr.

What is the Market Cap of Manav Infra Projects Ltd?

The Market Cap of Manav Infra Projects Ltd is 15.9 Cr..

What is the current Stock Price of Manav Infra Projects Ltd as on 10 March 2025?

The current stock price of Manav Infra Projects Ltd as on 10 March 2025 is ₹11.6.

What is the High / Low of Manav Infra Projects Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Manav Infra Projects Ltd stocks is ₹21.5/10.8.

What is the Stock P/E of Manav Infra Projects Ltd?

The Stock P/E of Manav Infra Projects Ltd is 12.4.

What is the Book Value of Manav Infra Projects Ltd?

The Book Value of Manav Infra Projects Ltd is 1.36.

What is the Dividend Yield of Manav Infra Projects Ltd?

The Dividend Yield of Manav Infra Projects Ltd is 0.00 %.

What is the ROCE of Manav Infra Projects Ltd?

The ROCE of Manav Infra Projects Ltd is 40.2 %.

What is the ROE of Manav Infra Projects Ltd?

The ROE of Manav Infra Projects Ltd is %.

What is the Face Value of Manav Infra Projects Ltd?

The Face Value of Manav Infra Projects Ltd is 10.0.