Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹53Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
81.98%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MANAV
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -52.8 | -43.8 | -39.2 | -11.7 | 24.5 | 100.9 | 167.8 | 25.4 | 2.7 | 15.0 | 106.1 | 48.5 |
| 7 | 4 | 5 | 4 | 5 | 5 | 5 | 5 | 7 | 5 | 14 | 8 |
Operating Profit Operating ProfitCr |
| -63.6 | -65.3 | -86.8 | -97.7 | -50.9 | -3.0 | 43.8 | 17.9 | 25.9 | 23.1 | 21.1 | 12.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 1 |
| -3 | -2 | -3 | -3 | -2 | -1 | 3 | 0 | 2 | 1 | 3 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -1,290.9 | -58.9 | 7.6 | 0.0 | 21.5 | 61.7 | 163.9 | 107.5 | -41.2 | 133.3 | 181.3 | 95.2 |
| -92.9 | -126.2 | -141.3 | -142.9 | -89.1 | -27.3 | 21.2 | 1.6 | 12.2 | 3.3 | 16.6 | 4.3 |
| -4.9 | -3.9 | -4.6 | 0.0 | 0.0 | -1.5 | 2.3 | 0.1 | 1.4 | 0.3 | 4.3 | 0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 10.8 | 9.9 | 15.5 | -25.6 | -44.4 | -41.5 | 6.8 | 121.6 | 19.8 | 71.2 | 12.5 |
| 14 | 15 | 16 | 18 | 12 | 12 | 9 | 7 | 9 | 11 | 19 | 23 |
Operating Profit Operating ProfitCr |
| 3.1 | 11.6 | 12.0 | 15.4 | 22.5 | -33.6 | -76.2 | -35.6 | 23.4 | 22.8 | 21.7 | 18.1 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 1 | 1 | 0 | -6 | -7 | -4 | 1 | 2 | 3 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 13,701.8 | 69.5 | 22.9 | -65.7 | -1,457.1 | -11.6 | 37.4 | 114.5 | 93.2 | 178.4 | 6.3 |
| 0.0 | 3.7 | 5.7 | 6.1 | 2.8 | -68.3 | -130.5 | -76.5 | 5.0 | 8.1 | 13.1 | 12.4 |
| 0.0 | 3.0 | 5.2 | 1.6 | 0.6 | -7.4 | -0.8 | -6.0 | 0.8 | 1.4 | 4.7 | 4.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 13 |
| 2 | 3 | 4 | 6 | 6 | 0 | -7 | -11 | -10 | -9 | -5 |
Current Liabilities Current LiabilitiesCr | 6 | 7 | 6 | 6 | 8 | 8 | 8 | 9 | 10 | 9 | 8 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 2 | 1 | 3 | 6 | 7 | 6 | 5 | 3 | 5 | 6 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 8 | 12 | 9 | 17 | 18 | 13 | 8 | 5 | 5 | 6 | 15 |
Non Current Assets Non Current AssetsCr | 3 | 2 | 4 | 5 | 10 | 9 | 7 | 5 | 5 | 5 | 7 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | -3 | 4 | 2 | 1 | 1 | 3 | 0 | 3 |
Investing Cash Flow Investing Cash FlowCr | -2 | -3 | -6 | -1 | 2 | 1 | 0 | -1 | -2 |
Financing Cash Flow Financing Cash FlowCr | -1 | 6 | 2 | -1 | -2 | -2 | -3 | 0 | 7 |
|
Free Cash Flow Free Cash FlowCr | -2 | -6 | -1 | 1 | 1 | 1 | 3 | 0 | 0 |
| -47.5 | -270.1 | 897.6 | -29.7 | -15.6 | -27.2 | 562.4 | 31.5 | 82.3 |
CFO To EBITDA CFO To EBITDA% | -22.5 | -106.3 | 111.7 | -60.4 | -26.7 | -58.4 | 120.3 | 11.2 | 49.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 9 | 4 | 3 | 3 | 0 | 8 | 15 | 14 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 6.8 | 8.4 | 0.0 | 0.0 | 0.0 | 13.3 | 13.3 | 4.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.4 | 0.2 | 0.4 | 0.7 | 0.0 | 0.7 | 1.1 | 0.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.7 | 0.3 | 0.5 | 11.6 | 0.0 | -2.5 | -7.4 | 1.7 |
| -2.7 | -0.5 | 1.5 | 4.7 | 4.3 | -5.1 | -3.8 | -6.2 | 6.4 | 7.6 | 2.7 |
Profitability Ratios Profitability Ratios |
| 52.7 | 93.3 | 75.2 | 70.6 | 102.1 | 71.5 | 58.1 | 51.8 | 87.7 | 93.2 | 93.9 |
| 3.1 | 11.6 | 12.0 | 15.4 | 22.5 | -33.6 | -76.2 | -35.6 | 23.4 | 22.8 | 21.7 |
| 0.0 | 3.7 | 5.7 | 6.1 | 2.8 | -68.3 | -130.5 | -76.5 | 5.0 | 8.1 | 13.1 |
| 15.0 | 16.1 | 19.3 | 12.7 | 7.1 | -25.6 | -46.5 | -36.6 | 33.5 | 37.8 | 30.1 |
| 0.1 | 12.6 | 17.6 | 10.1 | 3.3 | -85.7 | -2,184.1 | 107.9 | -18.5 | -55.8 | 39.7 |
| 0.0 | 4.4 | 7.9 | 5.7 | 1.6 | -27.9 | -46.5 | -40.4 | 6.2 | 10.3 | 14.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Manav Infra Projects Limited is an Indian infrastructure development company specializing in site preparation and specialized civil engineering. Primarily serving the Mumbai Metropolitan Region (MMR), the company is currently transitioning from a family-owned structure to a professionally managed entity. By leveraging an outsourcing-heavy operational model, MIP maintains scalability while focusing on high-growth sectors including residential real estate, metro rail, and national highways.
---
### **Core Competencies and Specialized Engineering Services**
MIP operates within a single reportable segment—**Infrastructural Services**—providing a comprehensive suite of site-clearance and foundational works. Its technical expertise includes:
* **Civil Construction & Site Preparation:** Piling, shore piling, excavation, road construction, and land leveling.
* **Specialized Engineering:** Rock anchoring (passive, inclined, and tie-back), waller beams, and capping beams.
* **Equipment Rental:** Provision of a full fleet of earth-moving machinery and construction equipment on a rental basis.
* **Real Estate Contracting:** Serving as a specialized contractor for both residential and commercial site clearance and foundational engineering.
---
### **Financial Performance and Growth Trajectory**
The company has demonstrated aggressive growth in both top-line revenue and bottom-line profitability over the most recent fiscal periods, driven by high-value contract wins in the infrastructure space.
| Metric (Rs. in Lacs) | FY 2024-25 | FY 2023-24 | Growth (%) |
| :--- | :--- | :--- | :--- |
| **Total Income** | **2,449.73** | **1,431.12** | **~71%** |
| **Net Profit** | **321.87** | **115.62** | **~178%** |
**Key Financial Indicators:**
* **Revenue Concentration:** The **Top 5 customers** accounted for approximately **71% of total revenue** as of **March 31, 2024**.
* **Debt Profile:** As of **March 31, 2024**, the company carried **Long-term debts** of **Rs. 3,222.31 Lacs** and **Short-term debts** of **Rs. 3,731.31 Lacs**.
* **Asset Security:** Lenders hold a charge over movable properties for loans totaling **Rs. 1,137.44 Lacs**.
---
### **Capital Structure and Recent Fundraising**
MIP has recently undergone a significant capital expansion to fund its working capital requirements and scale its operational capacity.
* **Rights Issue (March 2025/2026):** The company successfully completed a **Rights Issue** at an entitlement ratio of **1:1**.
* **Issue Details:** Allotted **63,24,000 shares** at **Rs. 11.00 per share** (including a **Rs. 1 premium**), raising approximately **Rs. 7.52 Crores**.
* **Current Capital Base:** Post-issue, the paid-up equity capital stands at **Rs. 13,16,00,000** (comprising **1,31,60,000 shares** at **Rs. 10 face value**).
* **Promoter Stake:** Promoters maintain a strong majority holding of **68.84%** (**90,59,000 shares**).
* **Borrowing Capacity:** In **September 2024**, the company’s borrowing limit was increased to **Rs. 20 Crores** to support larger project bids.
---
### **Strategic Execution and Project Pipeline**
MIP employs an **outsourcing model**, utilizing third-party architects and independent contractors for on-site labor. This allows the in-house management team to focus on project oversight, resource mobilization, and specialized engineering.
**Recent High-Value Work Orders (2024–2025):**
The company has secured a diverse range of contracts, notably expanding into public infrastructure (Metro) alongside private retail and residential projects.
| Date | Client / Project | Nature of Work | Value (INR) |
| :--- | :--- | :--- | :--- |
| **Nov 2024** | **Rithwik Projects (MMRDA)** | Piling for Metro Line 4 & 5 Depot | **11.82 Crores** |
| **Sep 2024** | Jade Park, Vile Parle | Shore Piling & Rock Anchoring | **3.26 Crores** |
| **Dec 2025** | Marine Lines East, Mumbai | Piling Work | **2.58 Crores** |
| **Apr 2024** | Srishti, Mira Road | Shore Piling & Capping Beam | **2.14 Crores** |
| **Sep 2024** | Goregaon West, Mumbai | Inclined Rock Anchoring | **1.42 Crores** |
| **Dec 2025** | **Avenue Supermarts (DMart)** | Waller Beam & Tie Back Anchoring | **83.78 Lakhs** |
| **Feb 2025** | Jade Park, Vile Parle | Passive Rock Anchoring | **40.47 Lakhs** |
---
### **Sectoral Tailwinds and Market Positioning**
MIP is positioning itself to capitalize on the massive expansion of Indian transport and urban infrastructure:
* **Metro Expansion:** India’s **810 km** metro network across **20 cities** is set to become the world's third-largest; MIP’s recent **MMRDA** contract aligns with this trend.
* **Railways:** With Indian Railways revenue reaching **Rs. 2.40 Lakh Crore** in **March 2024**, MIP is targeting heavy civil works within this vertical.
* **Government Initiatives:** The company is aligning its growth strategy with national programs such as **PM GatiShakti** and **Bharatmala Pariyojana** to increase its footprint in road and highway construction.
---
### **Risk Factors and Operational Mitigation**
Investors should consider the following risks inherent to MIP’s business model and the broader Indian infrastructure landscape:
**1. Geographic and Client Concentration:**
* Operations are heavily concentrated in **Maharashtra** (specifically Mumbai).
* High dependency on a limited number of high-value clients; most contracts are **short-term** rather than long-term recurring agreements.
**2. Financial and Regulatory Constraints:**
* **Restrictive Covenants:** Existing debt agreements require lender consent for issuing new shares, incurring further debt, or declaring dividends.
* **Compliance History:** The company has previously noted issues with late **GST return** submissions.
* **Land & Permits:** Infrastructure projects are subject to delays in land acquisition and the renewal of **statutory permits**.
**3. Operational Volatility:**
* **Input Costs:** Vulnerability to fluctuations in **fuel prices** and raw materials.
* **Labor:** Subject to the **Contract Labour Act**; performance is dependent on the availability of skilled labor and the absence of industrial action.
* **Infrastructure Dependency:** Business continuity relies on the reliability of India’s power, port, and road networks.
**4. Integrity and Legal Status:**
* MIP is **not** identified as a **Willful Defaulter** or **Fraudulent Borrower**.
* No directors or promoters are debarred by **SEBI** or declared as **Fugitive Economic Offenders**.
* **Related Party Transactions** are conducted at **arm's length**, though future terms are not guaranteed.