Nifty
:
25966.40
Sensex
:
84929.36
150.85 (0.58%)
447.55 (0.53%)
Nifty
Sensex
:
:
25966.40
84929.36
150.85 (0.58%)
447.55 (0.53%)

Mahamaya Steel Industries Ltd.

Steel & Iron Products

Rating :
76/99

BSE: 513554 | NSE: MAHASTEEL

NSE BSE
829.00
19-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  834.3
  •  834.3
  •  829
  •  817.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4370
  •  3644127.65
  •  838
  •  179.53

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,368.99
  • 135.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,430.14
  • N/A
  • 8.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.80%
  • 1.04%
  • 22.55%
  • FII
  • DII
  • Others
  • 0.56%
  • 0.00%
  • 3.05%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.71
  • 26.16
  • 7.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.97
  • 8.16
  • 6.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 69.08
  • 22.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.52
  • 24.94
  • 29.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 1.77
  • 2.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.04
  • 17.44
  • 20.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
188.57
154.74
21.86%
207.05
211.03
-1.89%
236.17
197.62
19.51%
199.83
180.24
10.87%
Expenses
183.50
151.81
20.87%
202.16
207.01
-2.34%
228.46
194.30
17.58%
195.77
175.82
11.35%
EBITDA
5.07
2.92
73.63%
4.88
4.02
21.39%
7.72
3.32
132.53%
4.06
4.42
-8.14%
EBIDTM
2.69%
1.89%
2.36%
1.90%
3.27%
1.68%
2.03%
2.45%
Other Income
0.16
0.13
23.08%
0.07
0.03
133.33%
1.05
1.11
-5.41%
0.03
0.03
0.00%
Interest
1.15
1.00
15.00%
1.19
1.08
10.19%
1.09
1.27
-14.17%
0.72
1.51
-52.32%
Depreciation
2.21
1.92
15.10%
2.15
1.89
13.76%
2.02
1.74
16.09%
2.04
1.77
15.25%
PBT
1.92
0.42
357.14%
2.25
1.08
108.33%
5.65
1.43
295.10%
1.50
2.27
-33.92%
Tax
0.52
0.21
147.62%
0.59
0.32
84.38%
1.45
0.47
208.51%
0.47
0.60
-21.67%
PAT
1.40
0.21
566.67%
1.66
0.77
115.58%
4.19
0.96
336.46%
1.03
1.67
-38.32%
PATM
0.74%
0.14%
0.80%
0.36%
1.78%
0.49%
0.51%
0.93%
EPS
1.15
0.14
721.43%
1.06
0.53
100.00%
3.29
0.87
278.16%
0.67
1.27
-47.24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
831.62
801.76
783.83
649.77
495.32
250.91
357.75
465.17
296.94
253.93
317.33
Net Sales Growth
11.83%
2.29%
20.63%
31.18%
97.41%
-29.86%
-23.09%
56.65%
16.94%
-19.98%
 
Cost Of Goods Sold
669.32
651.36
647.14
501.95
379.50
190.22
252.33
344.88
237.59
170.90
241.59
Gross Profit
162.30
150.40
136.69
147.83
115.83
60.69
105.42
120.29
59.34
83.03
75.75
GP Margin
19.52%
18.76%
17.44%
22.75%
23.38%
24.19%
29.47%
25.86%
19.98%
32.70%
23.87%
Total Expenditure
809.89
783.05
767.52
635.96
479.88
238.27
341.98
442.55
275.97
237.58
315.86
Power & Fuel Cost
-
101.87
98.35
73.99
54.75
27.03
55.99
52.41
25.69
42.24
53.35
% Of Sales
-
12.71%
12.55%
11.39%
11.05%
10.77%
15.65%
11.27%
8.65%
16.63%
16.81%
Employee Cost
-
14.13
9.88
6.74
5.06
5.66
11.05
10.77
7.88
6.18
5.73
% Of Sales
-
1.76%
1.26%
1.04%
1.02%
2.26%
3.09%
2.32%
2.65%
2.43%
1.81%
Manufacturing Exp.
-
9.08
5.67
42.31
30.26
12.67
18.89
27.27
2.14
15.61
3.51
% Of Sales
-
1.13%
0.72%
6.51%
6.11%
5.05%
5.28%
5.86%
0.72%
6.15%
1.11%
General & Admin Exp.
-
3.88
3.96
3.16
2.54
1.92
1.86
2.25
1.75
1.82
1.85
% Of Sales
-
0.48%
0.51%
0.49%
0.51%
0.77%
0.52%
0.48%
0.59%
0.72%
0.58%
Selling & Distn. Exp.
-
2.72
2.52
3.54
1.95
0.78
1.86
1.42
0.87
0.83
9.84
% Of Sales
-
0.34%
0.32%
0.54%
0.39%
0.31%
0.52%
0.31%
0.29%
0.33%
3.10%
Miscellaneous Exp.
-
0.00
0.00
4.28
5.82
0.00
0.00
3.55
0.06
0.00
9.84
% Of Sales
-
0%
0%
0.66%
1.17%
0%
0%
0.76%
0.02%
0%
0%
EBITDA
21.73
18.71
16.31
13.81
15.44
12.64
15.77
22.62
20.97
16.35
1.47
EBITDA Margin
2.61%
2.33%
2.08%
2.13%
3.12%
5.04%
4.41%
4.86%
7.06%
6.44%
0.46%
Other Income
1.31
1.23
1.42
0.97
0.44
0.45
0.62
2.12
1.73
1.65
1.11
Interest
4.15
3.89
5.15
3.20
5.03
6.46
9.07
11.19
11.58
11.15
9.45
Depreciation
8.42
7.87
7.00
6.30
5.93
5.54
6.10
6.33
6.69
5.98
6.66
PBT
11.32
8.20
5.59
5.28
4.92
1.08
1.23
7.23
4.42
0.88
-13.52
Tax
3.03
2.45
1.93
1.84
1.77
0.71
-2.02
1.11
1.85
-0.48
3.27
Tax Rate
26.77%
28.32%
28.68%
30.62%
35.98%
56.35%
-164.23%
15.37%
42.24%
-16.72%
-27.30%
PAT
8.28
7.60
6.72
4.17
3.15
0.55
3.25
6.10
2.53
3.35
-15.25
PAT before Minority Interest
8.28
7.60
6.72
4.17
3.15
0.55
3.25
6.10
2.53
3.35
-15.25
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.00%
0.95%
0.86%
0.64%
0.64%
0.22%
0.91%
1.31%
0.85%
1.32%
-4.81%
PAT Growth
129.36%
13.10%
61.15%
32.38%
472.73%
-83.08%
-46.72%
141.11%
-24.48%
-
 
EPS
5.05
4.63
4.10
2.54
1.92
0.34
1.98
3.72
1.54
2.04
-9.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
148.98
141.26
134.40
128.79
111.45
98.40
95.89
89.96
87.93
113.29
Share Capital
16.43
16.43
16.43
16.43
14.77
13.57
13.57
13.57
13.57
45.57
Total Reserves
132.55
124.82
117.97
112.35
96.68
84.83
82.32
76.39
74.36
67.72
Non-Current Liabilities
16.26
26.63
30.87
34.04
40.35
38.42
46.70
48.70
47.23
15.75
Secured Loans
1.89
4.21
6.98
7.04
1.42
2.12
3.38
3.80
4.80
0.21
Unsecured Loans
6.93
14.69
16.10
19.02
30.43
27.26
30.97
32.30
31.67
5.69
Long Term Provisions
0.71
0.69
0.62
0.64
0.69
0.67
0.50
0.37
0.33
0.40
Current Liabilities
78.86
65.24
59.58
42.46
72.44
73.98
94.95
92.74
75.53
85.23
Trade Payables
24.15
13.86
18.38
5.76
15.45
17.65
19.24
22.01
1.59
6.92
Other Current Liabilities
13.13
22.91
13.53
13.72
5.11
2.43
4.29
4.17
17.80
13.28
Short Term Borrowings
34.90
19.83
20.14
18.02
45.58
48.26
65.18
63.68
55.24
64.19
Short Term Provisions
6.69
8.64
7.54
4.95
6.30
5.64
6.24
2.88
0.90
0.84
Total Liabilities
244.10
233.13
224.85
205.29
224.24
210.80
237.54
231.40
210.69
214.27
Net Block
70.31
68.54
65.27
59.63
60.63
63.40
65.72
68.92
73.83
68.91
Gross Block
123.77
115.17
106.70
96.08
91.15
88.38
84.60
81.51
79.73
121.43
Accumulated Depreciation
53.46
46.63
41.43
36.45
30.52
24.98
18.88
12.59
5.90
52.53
Non Current Assets
126.30
121.32
118.70
111.59
109.02
114.25
116.29
114.82
122.47
122.74
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.38
Non Current Investment
27.38
25.98
30.05
30.78
31.03
30.70
31.54
31.75
31.58
33.45
Long Term Loans & Adv.
17.55
15.74
12.32
10.13
6.31
9.09
7.97
4.16
7.53
9.18
Other Non Current Assets
11.06
11.06
11.06
11.06
11.06
11.06
11.06
9.99
9.54
8.82
Current Assets
117.80
111.80
106.15
93.70
115.22
96.55
121.26
116.57
88.23
91.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
80.88
87.34
80.49
46.60
71.98
63.26
83.74
61.00
40.36
37.01
Sundry Debtors
24.81
14.63
18.16
21.24
20.03
16.88
17.28
23.70
26.88
42.22
Cash & Bank
0.76
1.43
0.30
15.04
2.35
3.06
4.39
5.10
4.24
6.02
Other Current Assets
11.36
1.25
0.83
0.66
20.86
13.34
15.84
26.77
16.75
6.27
Short Term Loans & Adv.
10.03
7.16
6.38
10.15
18.20
12.58
15.33
26.56
15.74
4.10
Net Current Assets
38.94
46.57
46.57
51.24
42.78
22.57
26.31
23.83
12.70
6.30
Total Assets
244.10
233.12
224.85
205.29
224.24
210.80
237.55
231.39
210.70
214.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
8.85
14.28
1.77
44.01
-4.22
34.58
17.83
2.87
13.37
25.19
PBT
8.65
6.72
6.01
4.92
1.27
1.23
7.21
4.38
0.76
-11.98
Adjustment
11.45
11.22
8.92
8.87
12.02
15.43
17.70
18.38
12.24
15.77
Changes in Working Capital
-8.85
-1.12
-11.63
33.38
-16.50
19.13
-5.99
-18.92
0.57
21.40
Cash after chg. in Working capital
11.25
16.82
3.30
47.17
-3.21
35.79
18.92
3.84
13.57
25.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.40
-2.54
-1.53
-3.16
-1.00
-1.21
-1.10
-0.97
-0.20
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.82
-5.63
-11.24
-5.06
0.53
-3.10
-7.22
1.41
2.40
-16.13
Net Fixed Assets
-8.60
-8.47
-10.62
-4.93
-2.77
-3.78
-3.09
-1.78
44.08
Net Investments
0.00
6.00
2.00
2.00
0.00
0.00
0.00
0.05
2.07
Others
-2.22
-3.16
-2.62
-2.13
3.30
0.68
-4.13
3.14
-43.75
Cash from Financing Activity
1.30
-7.52
-5.28
-26.26
5.32
-30.95
-11.44
-3.51
-16.23
-10.27
Net Cash Inflow / Outflow
-0.67
1.13
-14.75
12.69
1.64
0.53
-0.83
0.77
-0.46
-1.22
Opening Cash & Equivalents
1.43
0.30
15.04
2.35
0.71
0.18
1.02
0.25
0.71
7.24
Closing Cash & Equivalent
0.76
1.43
0.30
15.04
2.35
0.71
0.18
1.02
0.25
6.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
90.65
85.95
81.78
78.37
75.46
72.51
70.66
66.29
64.80
59.90
ROA
3.19%
2.93%
1.94%
1.47%
0.25%
1.45%
2.60%
1.15%
1.58%
-7.12%
ROE
5.24%
4.87%
3.17%
2.62%
0.52%
3.35%
6.57%
2.85%
3.96%
-18.76%
ROCE
7.39%
7.67%
5.24%
5.43%
4.18%
5.51%
9.48%
8.56%
7.64%
-1.37%
Fixed Asset Turnover
6.71
7.07
6.41
5.29
2.80
4.14
5.60
3.76
2.84
2.93
Receivable days
8.98
7.63
11.06
15.20
26.84
17.43
16.08
30.47
44.15
43.35
Inventory Days
38.29
39.08
35.70
43.69
98.37
74.99
56.79
61.06
49.42
38.00
Payable days
10.65
9.09
8.78
10.20
31.75
19.80
16.62
14.84
6.38
7.95
Cash Conversion Cycle
36.62
37.62
37.98
48.69
93.46
72.62
56.24
76.70
87.19
73.40
Total Debt/Equity
0.31
0.29
0.32
0.35
0.73
0.80
1.05
1.12
1.07
0.63
Interest Cover
3.59
2.68
2.88
1.98
1.20
1.14
1.64
1.38
1.26
-0.27

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.