Manav Infra Peer Comparison

NSE: MANAV

₹34.40

₹1.60 (4.88%)

As on 28-Aug-2026IST

Market cap

₹45 Cr

Revenue (TTM)

₹42 Cr

P/E Ratio

11.2

P/B Ratio

3.7

Div. Yield

0 %

Edit

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Market cap (₹ Cr)	45	23,650	23,625	23,033	21,792
Revenue (₹ Cr)	42	27,380	12,752	7,686	10,185
Net Profit (₹ Cr)	4.03	1,128.57	765.12	954.14	601.20
Net Margin (%)	9.62	4.10	5.86	12.14	5.81
RoE (%)	39.79	14.91	24.04	4.76	27.06
Price to Earnings	11.25	20.81	31.81	24.14	36.23
Price-To-Book	3.73	2.92	7.44	1.05	8.58

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Operating Revenue	41.56	27,143.06	12,888.61	7,648.15	10,060.58
Total Income	41.84	27,247.93	13,414.63	7,853.98	10,243.41
Total Expenditure	34.90	24,710.68	12,334.87	3,665.52	9,044.89
EBITDA	6.66	2,432.38	553.74	3,982.63	1,015.69
Depreciation	1.43	510.12	13.07	1,142.04	165.89
EBIT	5.24	1,922.26	540.67	2,840.59	849.80
Interest	0.90	693.06	155.80	1,755.95	215.01
Other Income	0.29	104.87	526.02	205.83	182.83
Exceptional Items	--	36.58	80.16	-42.65	--
Profit before Tax	4.62	1,370.65	991.32	1,247.82	817.62
Provision for Tax	0.60	340.02	248.87	397.46	219.89
Profit after Tax	4.03	1,030.63	742.45	850.36	597.73

Liabilities (₹ Cr)

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Shareholder's Funds	12.13	7,776.55	3,017.26	20,948.78	2,399.59
Minority Interest	--	-43.95	198.23	--	--
Non-Current Liabilities	3.02	1,126.26	-102.73	29,269.84	417.73
Current Liabilities	7.54	18,581.86	12,938.93	3,849.72	4,561.87
Total Liabilities	23.99	27,701.73	16,273.78	54,068.33	7,430.53

Assets (₹ Cr)

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Non-Current Assets	9.13	4,195.03	825.22	49,316.51	1,693.98
Current Assets	13.56	22,942.21	15,226.44	4,751.82	5,685.21
Total Assets	23.99	27,701.73	16,273.78	54,068.33	7,430.53
Total Debt*	5.70	3,306.96	0.00	18,024.88	963.12
Net Current Assets	6.02	4,360.35	2,287.51	902.10	1,123.34
Contingent Liabilities	--	255.42	3,557.02	183.82	875.25

Cashflow (₹ Cr)

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Cash From Operating Activities	1.18	1,534.38	439.46	2,098.03	499.78
Cash Flow from Investing Activities	-5.71	-0.32	250.06	-909.58	-148.99
Cash from Financing Activities	-2.32	-1,636.40	-200.81	-2,701.67	-242.51
Net Cash Inflow / Outflow	-6.85	-102.34	488.71	-1,513.23	108.28

Ratios

Profitability Ratios

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
ROCE (%)	33.23	18.95	41.74	7.72	33.53
ROE (%)	39.79	14.42	27.02	4.17	28.24
ROA (%)	18.97	3.91	5.10	1.57	8.84
EBIT Margin (%)	16.72	9.35	8.38	54.76	11.91
Net Margin (%)	9.62	3.78	5.53	10.83	5.84
Cash Profit Margin (%)	13.12	5.68	5.86	26.05	7.59

Growth Ratios

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Revenue Growth (%)	69.64	21.63	7.01	0.46	8.81
EBIT Growth (%)	27.18	21.18	5.22	4.00	27.68
Net Profit Growth (%)	25.07	81.68	33.19	-86.88	60.34
EPS Growth (%)	25.07	77.57	33.06	-73.76	60.34
Book Value Growth (%)	49.67	19.39	21.71	5.66	30.88

Valuation Ratios

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Price / Earnings	13.08	17.36	29.06	15.70	14.68
Price / Book Value	4.34	2.32	6.94	0.64	3.66
Dividend Yield (%)	0.00	1.04	1.29	1.18	0.59
EV/EBITDA	8.38	7.70	13.35	7.04	7.33
Market Cap (₹ Cr)	52.64	18,060.99	20,927.24	13,352.14	8,771.82

Solvency Ratios

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debt to Equity	0.47	0.43	0.00	0.86	0.40
Short term debt to equity ratio	0.02	0.23	--	0.03	0.34
Current Ratio	1.80	1.23	1.18	1.23	1.25
Quick Ratio	1.80	1.14	1.08	1.14	1.08
Interest Coverage	6.13	2.98	7.36	1.71	4.80

Operating Efficiency Ratios

	Manav Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debtors to sales (%)	26.24	30.96	39.51	2.03	12.87
Asset Turnover	1.96	1.03	0.88	0.14	1.49
Receivable days	74.43	109.07	115.45	11.60	41.44
Inventory Days	0.00	21.55	30.70	16.84	25.30
Payable days	850.47	266.90	8,294.50	211.24	230.34
Cash Conversion Cycle	-776.04	-136.28	-8,148.35	-182.80	-163.60

Annual
Quarterly