MBL Infrastructure Ltd - Stock Valuation and Financial Performance

BSE: 533152 | NSE: MBLINFRA | Engineering - Construction | Small Cap

MBL Infrastructures Share Price

55.51 0.26 0.47%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on MBL Infrastructures

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

MBL Infrastructure stock performance -

mw4me loader
P/E Ratio (SA):
13.75
Market Cap:
661.6 Cr.
52-wk low:
36.4
52-wk high:
85

Is MBL Infrastructure Ltd an attractive stock to invest in?

1. Is MBL Infrastructure Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that MBL Infrastructure Ltd is a average quality company.

2. Is MBL Infrastructure Ltd undervalued or overvalued?

The key valuation ratios of MBL Infrastructure Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is MBL Infrastructure Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of MBL Infrastructure Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of MBL Infrastructures:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
MBL Infrastructure Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 18.8%15.7%1.7%25.7%-16.2%17.4%6.9%4.4%7.6%7%-
Value Creation
Index
0.30.1-0.90.8-2.20.2-0.5-0.7-0.5-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,9482,3142,27148714716614674.181.357.480
Sales YoY Gr.-18.8%-1.9%-78.6%-69.9%13.3%-12%-49.4%9.7%-29.4%-
Adj EPS 19.420.6-15.5-9.9-4.114.88.96.10.60.64
YoY Gr.-6.3%-175.5%NANANA-39.8%-31.9%-90.9%14.6%-
BVPS (₹) 156.1176.3158.8216.668.8102.6111.5117.6118.1118.8108.8
Adj Net
Profit
80.285.2-64.4-41.2-42.615593.363.65.86.648
Cash Flow from Ops. -152-15.9-31212.2155-1233.61.6-4.84.4-
Debt/CF from Ops. -4.7-57.1-4.366.86.2-6.5220.5501.2-165.1181.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -32.4%-17.1%-26.8%-29.4%
Adj EPS -31.7%NA-58.7%14.6%
BVPS-3%11.6%2.1%0.5%
Share Price -11.5% 63.8% 38.4% 17.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
14.512.4-9.3-5.3-5.317.38.35.30.50.53.5
Op. Profit
Mgn %
11.910.20.67-40-28.3481534.234.3-149.4
Net Profit
Mgn %
4.13.7-2.8-8.5-29.193.363.885.87.111.560.5
Debt to
Equity
1.11.22.10.91.30.80.70.60.60.60.5
Working Cap
Days
2612683031,5065,0354,2884,8869,8448,98712,793827
Cash Conv.
Cycle
179182111-8886-683429288814406

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 3.50%

Debt to equity has declined versus last 3 years average to 0.64

Sales growth is good in last 4 quarters at 156.81%

Sales growth has been subdued in last 3 years -26.78%

Net Profit has been subdued in last 3 years -58.65%

Latest Financials - MBL Infrastructure Ltd.

Standalone Consolidated
TTM EPS (₹) 4 19
TTM Sales (₹ Cr.) 79.6 123
BVPS (₹.) 108.8 84.3
Reserves (₹ Cr.) 1,184 890
P/BV 0.51 0.66
PE 13.75 2.91
From the Market
52 Week Low / High (₹) 36.36 / 85.00
All Time Low / High (₹) 2.42 / 329.50
Market Cap (₹ Cr.) 662
Equity (₹ Cr.) 119.8
Face Value (₹) 10
Industry PE 35.9

Management X-Ray of MBL Infrastructures:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *2.762.762.762.762.772.772.741.501.3322.36
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of MBL Infrastructures

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,9482,3142,271487147166146748157
Operating Expenses 1,7182,0792,25945520521376635438
Manufacturing Costs14021313368382424221512
Material Costs1,5171,7672,02837412237201910
Employee Cost 3647369976776
Other Costs 2553623411171609141211
Operating Profit 2312351232-59-4770112820
Operating Profit Margin (%) 11.9%10.2%0.5%6.6%-40.0%-28.3%48.0%15.0%34.2%34.3%
Other Income 3163659828611487131127
Interest 1021271572467812780147135
Depreciation 151718151514531165
Exceptional Items 000402-2842850000
Profit Before Tax 117107-126232-2823015767
Tax 3723-61-7-41-53-88-5700
Profit After Tax 8085-65239-241354936467
PAT Margin (%) 4.1%3.7%-2.9%49.1%-164.0%213.2%63.8%85.8%7.1%11.5%
Adjusted EPS (₹)19.320.4-15.757.7-23.033.88.96.10.60.6
Dividend Payout Ratio (%)8%7%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 6477316588987201,0751,1681,2321,2371,244
Share Capital 21414141105105105105105105
Reserves 6266896178576159701,0631,1271,1331,139
Minority Interest0000000000
Debt6948871,321810965804791777781787
Long Term Debt10411598690881694704691695701
Short Term Debt5907721,2231208411087868686
Trade Payables227305120425853524372
Others Liabilities 412328253670688404371302340330
Total Liabilities 1,9792,2502,3522,4202,4312,3362,3822,3552,3662,364

Fixed Assets

Gross Block237205192192193193193193192193
Accumulated Depreciation631733486277129140146151
Net Fixed Assets17418815914513011664534642
CWIP 0000000000
Investments 200242218218303303303303303303
Inventories811738256664432
Trade Receivables49971523192107875863143124
Cash Equivalents 137104459837
Others Assets2833601,7081,9551,8811,8181,9451,9241,8671,886
Total Assets 1,9792,2502,3522,4202,4312,3362,3822,3552,3662,364

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -152-16-31212155-12342-54
PBT 117107-126-1701165767
Adjustment 111130164260-58-64-54-76-122-119
Changes in Working Capital -364-238-343-478210-765372113114
Tax Paid -16-15-7-220-1-1-12
Cash Flow From Investing Activity -90-66327-85-1000-1
Capex -24114000000-1
Net Investments -663-37-86-10000
Others 0-70210000000
Cash Flow From Financing Activity 24345299-3-731270000
Net Proceeds from Shares 1140006300000
Net Proceeds from Borrowing 4212-170-1361270000
Interest Paid -95-106-148-10-10000
Dividend Paid -6-7-70000000
Others 188147471-2000000
Net Cash Flow 1-371916-4241-54
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)14.4812.29-9.3830.71-29.8239.488.325.30.470.53
ROCE (%)18.815.651.6925.69-16.217.356.854.47.566.97
Asset Turnover Ratio1.111.090.990.20.060.070.060.030.030.02
PAT to CFO Conversion(x)-1.9-0.19N/A0.05N/A-0.350.040.03-0.830.57
Working Capital Days
Receivable Days859676121247213181298463850
Inventory Days1281226112151312181515
Payable Days394129772441912513872486177

MBL Infrastructure Ltd Stock News

MBL Infrastructure Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of MBL Infrastructures on 21-Nov-2024 16:59 is ₹55.51.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of MBL Infrastructures stood at ₹661.6.
The latest P/E ratio of MBL Infrastructures as of 21-Nov-2024 16:59 is 13.75.
The latest P/B ratio of MBL Infrastructures as of 21-Nov-2024 16:59 is 0.51.
The 52-week high of MBL Infrastructures is ₹85.00 and the 52-week low is ₹36.36.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of MBL Infrastructures is ₹79.63 ( Cr.) .

About MBL Infrastructure Ltd

MBL Infrastructures is engaged in the construction and maintenance of roads and highways, industrial infrastructure projects and other civil engineering projects for various government bodies and other clients. MBL has a fast growing business that provides integrated engineering, procurement and construction services for civil construction and infrastructure sector projects. The company has a pan India presence and has executed and undertaken a number of projects in the states of West Bengal, Madhya Pradesh, Uttarakhand, Orissa, Maharashtra, Rajasthan, Assam, Uttar Pradesh, Bihar, Delhi, Andhra Pradesh, Chattisgarh, Jharkhand, Haryana and Karnataka.

MBL has ready mix concrete (RMC) to ensure adequate and timely supply of high quality RMC and also sells RMC to third parties. MBL is also engaged in steel trading and waste management (ferrous scrap and slag recycling) at major steel plants. It has quarrying and mining division to ensure adequate and timely supply of bulk raw material of stone aggregates and also sells surplus stone aggregates to third parties.

MBL has successfully completed the execution of BOT project of 114 kilometers (Km) of Seoni- Balaghat- Rajegaon State Highway under the Public Private Partnership (PPP) arrangements. MBL was among the first batch of contractors to be awarded the contracts of prestigious North South East MBLst Corridor by NHAI and was the first to complete the project.  Moreover, it was also the first to be awarded the comprehensive maintenance of Ring Road and outer Ring Road, the most important corridors of Delhi. MBL also have early mover advantage for maintenance and operation of National Highways. It has successfully completed the work of construction of additional length of service road and side drains from 146 Km to 156 Km including 2-lane flyover on Guwahati Bypass section of NH-37 in the state of Assam.

MBL is managed by a qualified team having prior experience in construction activity. It owns a fleet of equipments, including hot mix plants, sensor pavers, tandom rollers, soil compactors, stone crushers, tippers, loaders, excavators, motorgraders, concrete batching plants, transit mixers, concrete pumps, reversible drum mixers, dozers and cranes.

Milestones:

  • 1996 - Took over Maheshwari Brothers, a partnership firm engaged in the business of trading in steel and waste management at steel plants.
  • 1999 - Was awarded the first batch of contracts for the north-south-east-west corridor projects by the National Highways Authority of India (NHAI)
  • 2000 - The plant and machinery of the company were revalued on Net Replacement Value based on reports submitted by an approved valuer. Net appreciation of Rs. 954.35 lakhs in the value of plant and machinery were credited to the Revaluation Reserve
  • 2001 - Completed four laning of Agra-Gwalior section of National Highway 3 from 41 Km to 51 Km near Dholpur, Rajasthan, for a project value of Rs. 2,052 lakhs, the first to be completed under the northsouth- east-west corridor project by NHAI. Completed the rehabilitation and maintenance of the Tumkur - Harihar section of National Highway 4 for NHAI for Rs. 1,161 lakhs. Also awarded the BOT Project of Seoni-Balaghat-Rajegaon state highway by the Madhya Pradesh Rajya Setu Nirman Nigam (now the Madhya Pradesh Road Development Corporation)
  • 2002- AAP Infrastructure was incorporated as a special purpose vehicle for the purposes of execution of the BOT project.
  • 2003 - Completed two projects for NHAI, a maintenance and toll operations project and a maintenance project
  • 2004 - Completed 60 Km to 70 Km of the four lane Agra-Gwalior section of National Highway in Madhya Pradesh
  • 2005 - Awarded contract for the comprehensive maintenance of Ring Road and Outer Ring Road at the National Capital Territory of Delhi. Also entered into a joint venture with Telecommunications Consultants India (Joint Venture). The joint venture was awarded the contract, valued at Rs 16,700 lakhs.
  • 2006 - AAP Infrastructure became a wholly owned subsidiary of the company.
  • 2007- Awarded the Industrial Infrastructure Development project by Steel Authority of India (SAIL) and Indian Iron and Steel Company (IISCO)
  • 2008 - Completed the development work of its first BOT project on the 114 Km Seoni-Balaghat-Rajegaon state highway.

Subsidiary:

  • AAP Infrastructure - AAP Infrastructure is a 100 % subsidiary company formed as a Special Purpose Vehicle to undertake the build-operate-transfer (BOT) project with the Madhya Pradesh Road Development Corporation on the Seoni-Balaghat-Gondia road in India’s heartland. The subsidiary will be responsible for toll collection for a total concession period of 15 years from project commencement.

Joint ventures:

  • Supreme Infrastructure India
  • Telecommunications Consultants India
  • Calcutta Industrial Supply Corporation
  • Lakeshwari Builders

Clients:

  • National Highways Authority of India (NHAI)
  • Uttar Pradesh Public Works Department, World Bank division
  • Public Works Department, NCT, New Delhi
  • Mumbai Metropolitan Region Development Authority
  • Madhya Pradesh Road Development Corporation
  • Steel Authority of India
  • BSRDC
  • Central Public Works Department
  • Public Works Department, West Bengal
  • Haryana Urban Development Authority
  • Municipal Corporation of Delhi
  • Public Works Department, Uttarkhand
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.