Nifty
:
20937.70
Sensex
:
69653.73
82.60 (0.40%)
357.59 (0.52%)
Nifty
Sensex
:
:
20937.70
69653.73
82.60 (0.40%)
357.59 (0.52%)

Mahamaya Steel Industries Ltd.

Steel & Iron Products

Rating :
60/99

BSE: 513554 | NSE: MAHASTEEL

NSE BSE
77.95
06-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  77.80
  •  78.35
  •  77.00
  •  77.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18291
  •  14.22
  •  91.90
  •  48.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 128.12
  • 20.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 187.80
  • N/A
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.41%
  • 1.60%
  • 21.27%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.15
  • 6.91
  • 37.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.95
  • -9.40
  • 1.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.45
  • -7.33
  • 96.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.29
  • 21.29
  • 20.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.42
  • 1.26
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.74
  • 12.16
  • 12.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
185.77
164.16
13.16%
220.20
144.80
52.07%
188.38
141.82
32.83%
152.44
137.33
11.00%
Expenses
181.64
161.18
12.69%
215.77
141.12
52.90%
185.16
137.91
34.26%
148.50
132.99
11.66%
EBITDA
4.13
2.98
38.59%
4.43
3.67
20.71%
3.22
3.91
-17.65%
3.94
4.34
-9.22%
EBIDTM
2.23%
1.82%
2.01%
2.54%
1.71%
2.75%
2.58%
3.16%
Other Income
0.11
0.17
-35.29%
0.17
0.02
750.00%
0.66
0.35
88.57%
0.12
0.03
300.00%
Interest
0.95
0.50
90.00%
1.42
0.56
153.57%
1.34
1.17
14.53%
0.80
1.35
-40.74%
Depreciation
1.76
1.62
8.64%
1.73
1.53
13.07%
1.47
1.52
-3.29%
1.67
1.52
9.87%
PBT
1.53
1.76
-13.07%
1.50
1.60
-6.25%
1.07
1.56
-31.41%
1.58
1.50
5.33%
Tax
0.43
0.49
-12.24%
0.43
0.45
-4.44%
0.45
0.62
-27.42%
0.45
0.50
-10.00%
PAT
1.09
1.27
-14.17%
1.07
1.15
-6.96%
0.62
0.95
-34.74%
1.13
1.00
13.00%
PATM
0.59%
0.77%
0.49%
0.79%
0.33%
0.67%
0.74%
0.73%
EPS
0.94
0.84
11.90%
1.01
0.69
46.38%
0.74
1.06
-30.19%
1.04
1.34
-22.39%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
746.79
649.77
495.32
250.91
357.75
465.17
296.94
253.93
317.33
Net Sales Growth
26.98%
31.18%
97.41%
-29.86%
-23.09%
56.65%
16.94%
-19.98%
 
Cost Of Goods Sold
616.36
501.95
379.50
190.22
252.33
344.88
237.59
170.90
241.59
Gross Profit
130.43
147.83
115.83
60.69
105.42
120.29
59.34
83.03
75.75
GP Margin
17.47%
22.75%
23.38%
24.19%
29.47%
25.86%
19.98%
32.70%
23.87%
Total Expenditure
731.07
635.96
479.88
238.27
341.98
442.55
275.97
237.58
315.86
Power & Fuel Cost
-
73.99
54.75
27.03
55.99
52.41
25.69
42.24
53.35
% Of Sales
-
11.39%
11.05%
10.77%
15.65%
11.27%
8.65%
16.63%
16.81%
Employee Cost
-
6.74
5.06
5.66
11.05
10.77
7.88
6.18
5.73
% Of Sales
-
1.04%
1.02%
2.26%
3.09%
2.32%
2.65%
2.43%
1.81%
Manufacturing Exp.
-
42.31
30.26
12.67
18.89
27.27
2.14
15.61
3.51
% Of Sales
-
6.51%
6.11%
5.05%
5.28%
5.86%
0.72%
6.15%
1.11%
General & Admin Exp.
-
3.16
2.54
1.92
1.86
2.25
1.75
1.82
1.85
% Of Sales
-
0.49%
0.51%
0.77%
0.52%
0.48%
0.59%
0.72%
0.58%
Selling & Distn. Exp.
-
3.54
1.95
0.78
1.86
1.42
0.87
0.83
9.84
% Of Sales
-
0.54%
0.39%
0.31%
0.52%
0.31%
0.29%
0.33%
3.10%
Miscellaneous Exp.
-
4.28
5.82
0.00
0.00
3.55
0.06
0.00
0.00
% Of Sales
-
0.66%
1.17%
0%
0%
0.76%
0.02%
0%
0%
EBITDA
15.72
13.81
15.44
12.64
15.77
22.62
20.97
16.35
1.47
EBITDA Margin
2.11%
2.13%
3.12%
5.04%
4.41%
4.86%
7.06%
6.44%
0.46%
Other Income
1.06
0.97
0.44
0.45
0.62
2.12
1.73
1.65
1.11
Interest
4.51
3.20
5.03
6.46
9.07
11.19
11.58
11.15
9.45
Depreciation
6.63
6.30
5.93
5.54
6.10
6.33
6.69
5.98
6.66
PBT
5.68
5.28
4.92
1.08
1.23
7.23
4.42
0.88
-13.52
Tax
1.76
1.84
1.77
0.71
-2.02
1.11
1.85
-0.48
3.27
Tax Rate
30.99%
30.62%
35.98%
56.35%
-164.23%
15.37%
42.24%
-16.72%
-27.30%
PAT
3.91
4.17
3.15
0.55
3.25
6.10
2.53
3.35
-15.25
PAT before Minority Interest
3.91
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
PAT Margin
0.52%
0.64%
0.64%
0.22%
0.91%
1.31%
0.85%
1.32%
-4.81%
PAT Growth
-10.53%
32.38%
472.73%
-83.08%
-46.72%
141.11%
-24.48%
-
 
EPS
2.38
2.54
1.92
0.34
1.98
3.72
1.54
2.04
-9.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
134.40
128.79
111.45
98.40
95.89
89.96
87.93
113.29
Share Capital
16.43
16.43
14.77
13.57
13.57
13.57
13.57
45.57
Total Reserves
117.97
112.35
96.68
84.83
82.32
76.39
74.36
67.72
Non-Current Liabilities
30.87
34.04
40.35
38.42
46.70
48.70
47.23
15.75
Secured Loans
6.98
7.04
1.42
2.12
3.38
3.80
4.80
0.21
Unsecured Loans
16.10
19.02
30.43
27.26
30.97
32.30
31.67
5.69
Long Term Provisions
0.62
0.64
0.69
0.67
0.50
0.37
0.33
0.40
Current Liabilities
59.58
42.46
72.44
73.98
94.95
92.74
75.53
85.23
Trade Payables
18.38
5.76
15.45
17.65
19.24
22.01
1.59
6.92
Other Current Liabilities
13.53
13.72
5.11
2.43
4.29
4.17
17.80
13.28
Short Term Borrowings
20.14
18.02
45.58
48.26
65.18
63.68
55.24
64.19
Short Term Provisions
7.54
4.95
6.30
5.64
6.24
2.88
0.90
0.84
Total Liabilities
224.85
205.29
224.24
210.80
237.54
231.40
210.69
214.27
Net Block
65.27
59.63
60.63
63.40
65.72
68.92
73.83
68.91
Gross Block
106.70
96.08
91.15
88.38
84.60
81.51
79.73
121.43
Accumulated Depreciation
41.43
36.45
30.52
24.98
18.88
12.59
5.90
52.53
Non Current Assets
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
2.38
Non Current Investment
30.05
30.78
31.03
30.70
31.54
31.75
31.58
33.45
Long Term Loans & Adv.
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
9.99
9.54
8.82
Current Assets
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
Inventories
80.49
46.60
71.98
63.26
83.74
61.00
40.36
37.01
Sundry Debtors
18.16
21.24
20.03
16.88
17.28
23.70
26.88
42.22
Cash & Bank
0.30
15.04
2.35
3.06
4.39
5.10
4.24
6.02
Other Current Assets
7.21
0.66
2.66
0.76
15.84
26.77
16.75
6.27
Short Term Loans & Adv.
6.38
10.15
18.20
12.58
15.33
26.56
15.74
4.10
Net Current Assets
46.57
51.24
42.78
22.57
26.31
23.83
12.70
6.30
Total Assets
224.85
205.29
224.24
210.80
237.55
231.39
210.70
214.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
1.77
44.01
-4.22
34.58
17.83
2.87
13.37
25.19
PBT
6.01
4.92
1.27
1.23
7.21
4.38
0.76
-11.98
Adjustment
8.92
8.87
12.02
15.43
17.70
18.38
12.24
15.77
Changes in Working Capital
-11.63
33.38
-16.50
19.13
-5.99
-18.92
0.57
21.40
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11.24
-5.06
0.53
-3.10
-7.22
1.41
2.40
-16.13
Net Fixed Assets
-10.62
-4.93
-2.77
-3.78
-3.09
-1.78
44.08
Net Investments
2.00
2.00
0.00
0.00
0.00
0.05
2.07
Others
-2.62
-2.13
3.30
0.68
-4.13
3.14
-43.75
Cash from Financing Activity
-5.28
-26.26
5.32
-30.95
-11.44
-3.51
-16.23
-10.27
Net Cash Inflow / Outflow
-14.75
12.69
1.64
0.53
-0.83
0.77
-0.46
-1.22
Opening Cash & Equivalents
15.04
2.35
0.71
0.18
1.02
0.25
0.71
7.24
Closing Cash & Equivalent
0.30
15.04
2.35
0.71
0.18
1.02
0.25
6.02

Financial Ratios

Standalone /

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

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

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.