Man Infraconstruction Limited
NSE:MANINFRA.NS
193.02 (INR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,416.187 | 2,967.429 | 2,417.569 | 2,152.935 | 5,096.616 | 6,802.68 | 4,568.566 | 4,012.552 | 3,519.685 | 2,642.596 | 2,965.24 | 2,473.35 | 1,533.662 | 2,094.134 | 1,522.68 | 426.276 | 228.496 | 954.22 | 664.793 | 433.596 | 605.735 | 1,344.866 | 444.581 | 583.608 | 1,339.516 | 2,221.566 | 1,653.4 | 959.912 | 1,681.141 | 1,635.989 | 1,373.907 | 1,113.019 | 394.231 | 625.865 | 560.854 | 606.938 | 477.776 | 542.933 | 561.835 | 666.266 | 976.982 | 1,149.092 | 986.648 | 885.38 | 946.98 | 1,129.602 | 910.568 | 1,080.485 | 1,349.982 |
Kosten van de omzet
| 2,113.542 | 1,810.534 | 752.667 | 1,051.07 | 3,297.731 | 4,676.993 | 2,478.406 | 2,225.194 | 2,196.442 | 1,512.509 | 2,161.77 | 968.269 | 524.428 | 1,320.579 | 964.241 | 97.962 | -71.58 | 669.728 | 552.499 | 151.56 | 339.676 | 844.847 | 7.601 | 99.679 | 702.049 | 956.042 | 810.383 | 522.241 | 924.682 | 856.745 | 850.402 | 723.148 | 109.315 | 265.868 | -344.339 | -68.485 | 19.536 | 1,602.653 | -64.674 | 202.176 | 273.132 | 784.984 | 303.625 | 310.671 | 369.797 | -548.806 | 489.467 | 825.968 | 1,024.998 |
Brutowinst
| 1,302.645 | 1,156.895 | 1,664.902 | 1,101.865 | 1,798.885 | 2,125.687 | 2,090.16 | 1,787.358 | 1,323.243 | 1,130.087 | 803.47 | 1,505.081 | 1,009.234 | 773.555 | 558.439 | 328.314 | 300.076 | 284.492 | 112.294 | 282.036 | 266.059 | 500.019 | 436.98 | 483.929 | 637.467 | 1,265.524 | 843.017 | 437.671 | 756.459 | 779.244 | 523.505 | 389.871 | 284.916 | 359.997 | 905.193 | 675.423 | 458.24 | -1,059.72 | 626.509 | 464.09 | 703.85 | 364.108 | 683.023 | 574.709 | 577.183 | 1,678.408 | 421.101 | 254.517 | 324.984 |
Brutowinstmarge
| 0.381 | 0.39 | 0.689 | 0.512 | 0.353 | 0.312 | 0.458 | 0.445 | 0.376 | 0.428 | 0.271 | 0.609 | 0.658 | 0.369 | 0.367 | 0.77 | 1.313 | 0.298 | 0.169 | 0.65 | 0.439 | 0.372 | 0.983 | 0.829 | 0.476 | 0.57 | 0.51 | 0.456 | 0.45 | 0.476 | 0.381 | 0.35 | 0.723 | 0.575 | 1.614 | 1.113 | 0.959 | -1.952 | 1.115 | 0.697 | 0.72 | 0.317 | 0.692 | 0.649 | 0.609 | 1.486 | 0.462 | 0.236 | 0.241 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 611.531 | 0 | 0 | 0 | 811.619 | 0 | 0 | 0 | 361 | 0 | 0 | 0 | 237.424 | 0 | 0 | 0 | 116.723 | 0 | 0 | 0 | 130.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125.568 | 0 | 0 | 0 | 123.231 | 0 | 0 | 0 | 97.666 | 0 | 0 | 0 | 19.784 | 0 | 0 | 0 | 18.899 | 264.502 | 0 | 87.934 |
Verkoop- en marketingkosten
| 0 | 75.753 | 0 | 0 | 0 | 74.01 | 0 | 0 | 0 | 42.062 | 0 | 0 | 0 | 14.013 | 0 | 0 | 0 | 41.862 | 0 | 0 | 0 | 76.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.474 | 0 | 0 | 0 | 5.323 | 0 | 0 | 0 | 13.533 | 0 | 0 | 0 | 2.061 | 0 | 0 | 0 | 2.606 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 486.16 | 687.284 | 449.962 | 277.906 | 183.987 | 885.629 | 625.038 | 684.874 | 482.399 | 403.062 | 212.853 | 592.153 | 187.189 | 251.437 | 97.326 | 67.363 | 73.855 | 158.585 | 102.027 | 89.505 | 95.602 | 206.654 | 91.694 | 91.619 | 122.619 | 190.869 | 116.992 | 104.998 | 114.014 | 137.042 | 96.57 | 90.576 | 83.597 | 128.554 | 81.028 | 79.94 | 81.886 | 111.199 | 75.975 | 74.023 | 80.25 | 251.325 | 80.925 | 83.88 | 94.943 | 231.791 | 264.502 | 112.679 | 87.934 |
Overige kosten
| 268.02 | 355.178 | 195.872 | 275.589 | 141.018 | 122.809 | 149.2 | 126.582 | 80.612 | -1,894.089 | 82.794 | 1,756.14 | 65.461 | -92.088 | 35.103 | 65.428 | 58.095 | -161.925 | 67.559 | 74.51 | 67.63 | -217.7 | 78.379 | 73.817 | 82.278 | 73.428 | 306.092 | 100.516 | 195.726 | 217.048 | 251.921 | -0.061 | 51.783 | 162.118 | 767.762 | 636.614 | 397.191 | -785.269 | 592.314 | 237.222 | 564.252 | 453.952 | 609.221 | 544.824 | 563.192 | -17.322 | 8.614 | 9.128 | 7.196 |
Bedrijfskosten
| 486.16 | 687.284 | 663.686 | 475.26 | 732.135 | 912.414 | 831.644 | 876.447 | 679.035 | 599.376 | 385.131 | 750.475 | 330.122 | 411.335 | 272.204 | 210.625 | 176.6 | 235.365 | 293.478 | 277.098 | 233.152 | 265.633 | 292.507 | 202.005 | 312.737 | 418.298 | 306.092 | 100.516 | 195.726 | 217.048 | 251.921 | -0.061 | 51.783 | 162.118 | 767.762 | 636.614 | 397.191 | -785.269 | 592.314 | 237.222 | 564.252 | 453.952 | 609.221 | 544.824 | 563.192 | 1,824.252 | 383.11 | 125.885 | 144.059 |
Bedrijfsresultaat
| 816.485 | 469.611 | 1,308.107 | 893.417 | 1,066.75 | 1,363.015 | 1,418.757 | 1,046.646 | 644.208 | 529.487 | 418.339 | 754.606 | 679.112 | 362.22 | 286.235 | 117.689 | 123.476 | 49.127 | -181.184 | 4.938 | 32.907 | 234.386 | 144.473 | 281.924 | 324.73 | 847.226 | 536.925 | 337.155 | 560.733 | 562.196 | 271.584 | 389.932 | 233.133 | 197.879 | 137.431 | 38.809 | 61.049 | -274.451 | 34.195 | 226.868 | 139.598 | -89.844 | 73.802 | 29.885 | 13.991 | -145.844 | 37.991 | 128.632 | 180.925 |
Bedrijfsresultaat ratio
| 0.239 | 0.158 | 0.541 | 0.415 | 0.209 | 0.2 | 0.311 | 0.261 | 0.183 | 0.2 | 0.141 | 0.305 | 0.443 | 0.173 | 0.188 | 0.276 | 0.54 | 0.051 | -0.273 | 0.011 | 0.054 | 0.174 | 0.325 | 0.483 | 0.242 | 0.381 | 0.325 | 0.351 | 0.334 | 0.344 | 0.198 | 0.35 | 0.591 | 0.316 | 0.245 | 0.064 | 0.128 | -0.505 | 0.061 | 0.341 | 0.143 | -0.078 | 0.075 | 0.034 | 0.015 | -0.129 | 0.042 | 0.119 | 0.134 |
Totaal overige inkomsten en kosten netto
| 228.663 | 235.7 | -74.429 | -64.617 | 70.858 | -138.771 | -152.107 | -147.588 | -64.052 | -34.444 | -27.368 | 1,577.259 | -108.103 | -107.794 | -96.525 | -67.871 | -66.328 | -59.938 | -68.431 | -74.575 | -46.71 | -11.928 | -44.453 | -58.813 | -15.783 | -86.187 | -204.682 | -108.121 | -95.389 | -103.763 | -91.944 | -101.257 | -92.394 | -92.382 | 10.387 | -10.59 | 28.626 | 344.077 | 52.258 | 116.134 | 115.22 | 156.063 | 119.44 | 92.304 | 87.319 | 192.002 | 88.153 | 91.96 | 97.813 |
Inkomen voor belasting
| 1,045.148 | 705.311 | 1,233.678 | 828.8 | 1,137.608 | 1,224.244 | 1,266.65 | 899.058 | 580.156 | 495.043 | 390.971 | 2,331.865 | 571.009 | 254.426 | 189.71 | 49.818 | 57.148 | -10.811 | -249.615 | -69.637 | -13.803 | 222.458 | 100.02 | 223.111 | 308.947 | 761.039 | 332.243 | 229.034 | 465.344 | 458.433 | 179.64 | 288.675 | 140.739 | 105.497 | 147.818 | 28.219 | 89.675 | 69.626 | 86.453 | 343.002 | 254.818 | 66.219 | 193.242 | 122.189 | 101.31 | 46.158 | 126.144 | 220.592 | 278.738 |
Inkomen voor belasting ratio
| 0.306 | 0.238 | 0.51 | 0.385 | 0.223 | 0.18 | 0.277 | 0.224 | 0.165 | 0.187 | 0.132 | 0.943 | 0.372 | 0.121 | 0.125 | 0.117 | 0.25 | -0.011 | -0.375 | -0.161 | -0.023 | 0.165 | 0.225 | 0.382 | 0.231 | 0.343 | 0.201 | 0.239 | 0.277 | 0.28 | 0.131 | 0.259 | 0.357 | 0.169 | 0.264 | 0.046 | 0.188 | 0.128 | 0.154 | 0.515 | 0.261 | 0.058 | 0.196 | 0.138 | 0.107 | 0.041 | 0.139 | 0.204 | 0.206 |
Belastingkosten
| 288.33 | 125.548 | 368.552 | 177.615 | 267.021 | 308.975 | 360.699 | 268.526 | 142.421 | 80.92 | -9.278 | 610.003 | 122.05 | 55.346 | 64.489 | 53.687 | 44.135 | 4.296 | -235.05 | -61.348 | 70.524 | 84.774 | 88.136 | 94.757 | 161.29 | 315.59 | 155.857 | 82.372 | 142.255 | 194.715 | 89.422 | 130.863 | 52.664 | 64.111 | 75.272 | 45.435 | 50.6 | 38.147 | 30.078 | 111.389 | 87.447 | 29.644 | 64.838 | 45.157 | 36.314 | 5.749 | 40.248 | 73.953 | 61.542 |
Nettowinst
| 774.939 | 652.705 | 830.306 | 696.53 | 824.4 | 815.759 | 847.741 | 532.8 | 389.421 | 373.632 | 348.13 | 1,113.466 | 328.316 | 155.42 | 127.276 | 14.432 | 23.025 | -5.057 | 15.541 | -30.768 | -50.963 | 120.266 | 20.763 | 116.78 | 160.09 | 226.688 | 105.396 | 109.943 | 223.228 | 190.022 | 94.08 | 122.423 | 123.615 | 32.212 | 81.495 | -7.176 | 47.875 | 30.799 | 54.199 | 228.167 | 160.936 | 36.623 | 119.586 | 71.463 | 61.363 | 40.156 | 81.086 | 142.452 | 217.59 |
Nettowinstmarge
| 0.227 | 0.22 | 0.343 | 0.324 | 0.162 | 0.12 | 0.186 | 0.133 | 0.111 | 0.141 | 0.117 | 0.45 | 0.214 | 0.074 | 0.084 | 0.034 | 0.101 | -0.005 | 0.023 | -0.071 | -0.084 | 0.089 | 0.047 | 0.2 | 0.12 | 0.102 | 0.064 | 0.115 | 0.133 | 0.116 | 0.068 | 0.11 | 0.314 | 0.051 | 0.145 | -0.012 | 0.1 | 0.057 | 0.096 | 0.342 | 0.165 | 0.032 | 0.121 | 0.081 | 0.065 | 0.036 | 0.089 | 0.132 | 0.161 |
WPA (Winst Per Aandeel)
| 2.09 | 1.76 | 2.24 | 1.88 | 2.22 | 2.2 | 2.28 | 1.44 | 1.05 | 1.01 | 0.94 | 3 | 0.88 | 0.42 | 0.34 | 0.04 | 0.06 | -0.015 | 0.04 | -0.08 | -0.14 | 0.33 | 0.053 | 0.31 | 0.43 | 0.61 | 0.29 | 0.3 | 0.6 | 0.51 | 0.25 | 0.33 | 0.33 | 0.087 | 0.2 | -0.02 | 0.002 | 0.085 | 0.15 | 0.61 | 0.43 | 0.1 | 0.32 | 0.19 | 0.17 | 0.11 | 0.22 | 0.38 | 0.59 |
Verwaterde WPA
| 2.05 | 1.73 | 2.24 | 1.88 | 2.22 | 2.2 | 2.28 | 1.43 | 1.05 | 1.01 | 0.94 | 3 | 0.88 | 0.42 | 0.34 | 0.04 | 0.06 | -0.014 | 0.04 | -0.08 | -0.14 | 0.33 | 0.053 | 0.31 | 0.43 | 0.61 | 0.29 | 0.3 | 0.6 | 0.51 | 0.25 | 0.33 | 0.33 | 0.087 | 0.2 | -0.02 | 0.002 | 0.085 | 0.15 | 0.61 | 0.43 | 0.1 | 0.32 | 0.19 | 0.17 | 0.11 | 0.22 | 0.38 | 0.59 |
EBITDA
| 835.296 | 496.247 | 1,333.702 | 916.693 | 1,254.322 | 1,393.642 | 1,448.985 | 1,075.088 | 749.115 | 640.686 | 558.795 | 2,521.35 | 757.906 | 446.18 | 350.872 | 199.776 | 195.456 | 125.799 | -79.857 | 91.505 | 138.935 | 355.492 | 242.422 | 375.509 | 467.276 | 928.962 | 554.563 | 353.625 | 585.711 | 584.739 | 292.609 | 406.682 | 247.223 | 212.941 | 248.656 | 106.105 | 80.464 | 402.708 | 64.656 | 258.64 | 171.462 | -63.513 | 101.449 | 60.369 | 52.886 | -403.575 | 180.045 | 274.615 | 330.299 |
EBITDA ratio
| 0.245 | 0.167 | 0.552 | 0.426 | 0.246 | 0.205 | 0.317 | 0.268 | 0.213 | 0.242 | 0.188 | 1.019 | 0.494 | 0.213 | 0.23 | 0.469 | 0.855 | 0.132 | -0.12 | 0.211 | 0.229 | 0.264 | 0.545 | 0.643 | 0.349 | 0.418 | 0.335 | 0.368 | 0.348 | 0.357 | 0.213 | 0.365 | 0.627 | 0.34 | 0.443 | 0.175 | 0.168 | 0.742 | 0.115 | 0.388 | 0.176 | -0.055 | 0.103 | 0.068 | 0.056 | -0.357 | 0.198 | 0.254 | 0.245 |