FREE Equity Delivery and MF
Flat ₹20/trade Intra-day/F&O
|
Review By Share India on August 31, 2017
Issue Open: |
04-Sep-17 |
Face value: |
10.0 |
Issue Close: |
08-Sep-17 |
Issue size: |
1,836,000 |
Price: |
30.0 |
Fresh Issue: |
1,836,000 |
Bid Lot : |
4,000 |
Lead Manager: |
Navigant |
Listing: |
NSE EMERGE |
Registrar: |
Karvy |
Strategic movement into piling related to improve margins: Manav Infra (MIL) reported EBITDA/PAT margin of 13.1%/5.6% over FY17. Post starting operations in 2009 with excavation, MIL has strategically moved into higher premium job-work like piling which is expected to continue to uplift margins to mid-teens over FY18-FY20E. This expansion of margins will provide a natural entry barrier in segment, improve return ratios and deepen client relationship for MIL.
Purchase of equipments in auction rather than using equipments on lease: MIL has changed its strategy, to purchase second-hand equipment from developed countries – where equipments are sold as per regulatory concerns even though they have significant life span remaining from operations perspective. This strategy leads to saving on lease expense for non-operating hours and effective capital management. Demand forecast from infrastructure development and urbanization assures efficient utilization for new equipments.
Technical knowhow, domain expertise and client relationship to ensure order flow: MIL enjoys strong relationship with clients like Kanakia, JKIL, ACC, Man Infra, Nirmal Lifestyle etc. and as such possesses technical knowhow to deliver specific projects in a time bound manner making it a preferred partner for execution. This deep understanding of business and client relationship will continue to drive top line for MIL.
MIL is bringing an issue of INR 55.1mn at pre issue and post issue P/E(x) of 14.5 and 19.9 respectively vs. an industry P/E(x) of 32.4. MIL is a low debt company with Total D/E of 0.32 and high ROCE of 19.9%. Book value of per share is INR 16.6.
Concern: For detailed risk factors, refer to final prospectus
Objects of the Issue:
1) to part finance incremental working capital requirements of the Company
2) to meet general corporate purposes
3) to meet the expenses of the Issue
Company is engaged into the business of civil construction services such as piling, excavation, road construction, land leveling. They also provide a complete range of earth moving machines and construction equipments on rent for all type of infrastructure and construction related work. Its customers include medium to large size of construction and infrastructure companies like Kanakia Spaces Realty Private Limited, J Kumar Infra Projects Limited, ACC Limited, J P Infra Constructions, Simplex Infrastructure Limited, Man Infra Constructions Limited, Nirmal Lifestyle Limited amongst others.
Company Name: |
Face Value |
NAV/share |
RONW(%) |
EPS |
PE Ratio |
Net Profit(MN) |
Total Income(MN) |
J Kumar Infra |
5 |
183.6 |
10.0 |
13.9 |
20.6 |
1,055.0 |
14,375.0 |
RPP Infra |
10 |
76.8 |
14.9 |
10.6 |
23.1 |
240.0 |
3,663.0 |
Manav Infra Projects Ltd. |
10 |
24.3 |
21.2 |
5.2 |
5.8 |
240.0 |
183.0 |
Financial Statement |
(INR MN) |
|||
Particulars : |
FY 2014 |
FY 2015 |
FY 2016 |
FY 2017 |
Revenue |
119.71 |
148.38 |
164.41 |
180.77 |
Expenditure |
90.23 |
143.77 |
145.33 |
158.98 |
Operating Profit |
29.48 |
4.61 |
19.08 |
21.79 |
OPM(%) |
24.62 |
3.10 |
11.61 |
12.05 |
Other Income |
0.01 |
13.87 |
0.02 |
2.20 |
Depriciation |
10.61 |
8.19 |
5.97 |
5.69 |
EBIT |
18.87 |
10.29 |
13.14 |
18.29 |
Interest |
14.82 |
6.53 |
8.89 |
10.32 |
PBT |
4.05 |
3.75 |
4.25 |
7.97 |
Tax |
1.95 |
3.66 |
(1.80) |
(2.36) |
PAT |
2.10 |
0.09 |
6.05 |
10.33 |
NPM(%) |
1.76 |
0.06 |
3.68 |
5.71 |
Eq Cap |
42.44 |
42.46 |
48.16 |
58.46 |
Net worth |
42.36 |
42.42 |
43.47 |
48.61 |
Eq Share (No.'s) |
2000000.00 |
2000000.00 |
2000000.00 |
2000000.00 |
Weighted Avg. |
2000000.00 |
2000000.00 |
2000000.00 |
2000000.00 |
EPS |
1.05 |
0.05 |
3.02 |
5.16 |
RONW(%) |
0.05 |
0.00 |
0.14 |
0.21 |
Review By Share India on August 31, 2017
Share India Securities Ltd.
Share India is a leading broking house of India with more than 25 years of experience. Share India have a retail client base of over 8,000 active clients spread across Punjab, Haryana, Delhi, Uttar Pradesh, Rajasthan, Maharashtra and Andhra Pradesh. Company constitute ~2-3% of total volume at NSE on daily basis. Share India regularly suggest its clients for investment opportunities in SME segment.
FREE Intraday Trading (Eq, F&O)
Flat ₹20 Per Trade in F&O
|