MBL Infrastructure Ltd

MBL Infrastructure Ltd

₹ 62.6 -5.01%
23 Dec - close price
About

Incorporated in 1995, MBL Infrastructure Ltd provides integrated engineering, procurement and construction services for civil construction and other infrastructure projects[1]

Key Points

Business Overview:[1]
MBL is a ISO 9001: 2015, 14001:2015, 45001:2018 certified company engaged in the execution of civil engineering projects in various business segments viz:
a) Roads & Highway Construction (EPC, BOT, O&M)
b) Building, Housing & Urban Infrastructure
c) Railways /Metro and Other Infrastructure.
MBL provides integrated engineering, procurement and construction (EPC) services
for civil construction and infrastructure sector projects

  • Market Cap 749 Cr.
  • Current Price 62.6
  • High / Low 85.1 / 36.2
  • Stock P/E
  • Book Value 84.3
  • Dividend Yield 0.00 %
  • ROCE 6.42 %
  • ROE -5.13 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.74 times its book value
  • Promoter holding has increased by 2.60% over last quarter.

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -4.51% over past five years.
  • Company has a low return on equity of -3.73% over last 3 years.
  • Earnings include an other income of Rs.418 Cr.
  • Company has high debtors of 344 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
53 45 35 24 52 39 43 45 21 33 24 34 33
52 45 73 48 53 36 109 61 42 56 43 60 68
Operating Profit 1 -1 -38 -24 -1 3 -66 -16 -21 -23 -19 -26 -35
OPM % 2% -2% -107% -97% -2% 8% -152% -36% -99% -70% -80% -77% -108%
20 30 20 34 9 21 77 35 31 36 29 272 82
Interest 9 9 9 9 8 8 8 8 7 7 7 7 8
Depreciation 15 16 20 19 15 18 20 19 15 15 14 16 14
Profit before tax -3 5 -47 -17 -16 -2 -17 -8 -11 -9 -11 224 24
Tax % -479% 83% -71% -0% 14% 517% -70% 0% -0% 0% -1% 0% -0%
13 1 -14 -17 -18 -11 -5 -8 -11 -9 -11 224 24
EPS in Rs 1.23 0.08 -1.30 -1.61 -1.68 -1.05 -0.48 -0.73 -1.06 -0.89 -1.08 20.39 1.99
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
1,356 1,766 1,962 2,343 2,281 511 154 213 203 164 159 122 123
1,209 1,574 1,718 2,079 2,259 454 224 267 99 133 102 70 227
Operating Profit 146 192 243 263 22 57 -70 -54 104 32 58 53 -103
OPM % 11% 11% 12% 11% 1% 11% -46% -25% 51% 19% 36% 43% -84%
1 4 3 19 38 230 -197 387 129 96 142 131 418
Interest 60 80 107 138 159 252 19 67 162 116 178 160 28
Depreciation 11 14 20 33 27 23 20 55 96 67 72 63 60
Profit before tax 76 103 119 112 -126 12 -306 212 -25 -55 -51 -39 227
Tax % 26% 25% 31% 22% -49% -58% -14% -25% -357% -100% -0% -0%
57 77 82 87 -64 19 -264 265 63 0 -51 -39 227
EPS in Rs 16.19 22.00 19.66 20.95 -15.48 5.47 -25.19 25.32 6.05 0.01 -4.82 -3.75 20.41
Dividend Payout % 9% 7% 8% 7% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -23%
5 Years: -5%
3 Years: -15%
TTM: -17%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -48%
Stock Price CAGR
10 Years: -11%
5 Years: 73%
3 Years: 28%
1 Year: 38%
Return on Equity
10 Years: -1%
5 Years: -1%
3 Years: -4%
Last Year: -5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 18 18 21 41 41 41 105 105 105 105 105 105 120
Reserves 380 451 636 700 633 654 387 652 715 732 681 642 890
678 828 1,104 1,433 1,934 1,379 1,437 1,253 1,248 1,204 1,139 1,088 957
248 381 458 460 299 770 1,035 993 955 975 1,031 1,055 1,084
Total Liabilities 1,323 1,677 2,219 2,635 2,907 2,844 2,963 3,003 3,023 3,016 2,956 2,890 3,050
189 214 217 247 224 180 964 910 837 770 698 683 660
CWIP 209 376 541 761 860 725 0 14 17 34 47 0 0
Investments 20 20 24 24 0 0 0 0 0 0 0 0 0
906 1,068 1,437 1,603 1,823 1,939 1,999 2,079 2,169 2,212 2,211 2,207 2,391
Total Assets 1,323 1,677 2,219 2,635 2,907 2,844 2,963 3,003 3,023 3,016 2,956 2,890 3,050

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
62 122 -63 102 -322 83 277 -6 34 -16 77 50
-191 -206 -193 -337 -78 -60 -78 -13 -26 -16 -11 1
142 78 265 164 392 -22 -203 27 3 52 -74 -57
Net Cash Flow 13 -6 9 -71 -8 0 -3 8 11 20 -8 -6

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 68 66 74 102 39 74 227 127 91 124 287 344
Inventory Days 188 148 195 152 5 62 51 94 38
Days Payable 37 48 55 63 22 444 551 915 519
Cash Conversion Cycle 219 166 213 191 21 -307 -273 -694 -389 124 287 344
Working Capital Days 166 135 171 166 23 -59 -643 -610 -395 -430 -611 -1,083
ROCE % 14% 15% 15% 13% 1% 4% -0% -0% 6% 3% 6% 6%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
68.49% 68.49% 68.49% 68.48% 68.48% 68.48% 68.27% 68.27% 68.25% 67.39% 68.84% 71.45%
0.00% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.04% 0.00%
31.51% 31.51% 31.50% 31.52% 31.51% 31.52% 31.73% 31.73% 31.74% 32.60% 31.11% 28.54%
No. of Shareholders 22,67621,84021,80122,08721,74621,28320,54918,97718,30119,88726,00325,932

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls