Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Steel & Iron Products

Rating :
65/99

BSE: 500265 | NSE: MAHSEAMLES

387.95
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 374.00
  • 389.95
  • 372.05
  • 373.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  245480
  •  936.11
  •  455.00
  •  225.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,004.87
  • 9.59
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,664.04
  • 0.67%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.25%
  • 9.94%
  • 13.62%
  • FII
  • DII
  • Others
  • 2.67%
  • 3.08%
  • 3.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.28
  • 14.33
  • 16.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.55
  • 14.57
  • 3.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.38
  • 18.29
  • 52.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.51
  • 14.49
  • 11.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.87
  • 0.95
  • 0.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 7.15
  • 5.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,414.21
951.42
48.64%
1,334.37
690.48
93.25%
1,418.99
708.56
100.26%
1,139.40
562.17
102.68%
Expenses
1,164.34
809.87
43.77%
1,107.95
563.74
96.54%
1,244.29
560.37
122.05%
970.19
472.83
105.19%
EBITDA
249.87
141.55
76.52%
226.42
126.74
78.65%
174.70
148.19
17.89%
169.21
89.34
89.40%
EBIDTM
17.67%
14.88%
16.97%
18.36%
12.31%
20.91%
14.85%
15.89%
Other Income
21.56
31.91
-32.43%
18.39
31.50
-41.62%
24.96
12.42
100.97%
22.49
22.53
-0.18%
Interest
12.51
10.74
16.48%
10.73
10.77
-0.37%
17.43
11.85
47.09%
11.76
13.40
-12.24%
Depreciation
34.32
33.84
1.42%
34.74
34.56
0.52%
35.04
27.41
27.84%
34.42
36.15
-4.79%
PBT
224.60
128.88
74.27%
199.34
112.91
76.55%
147.19
-55.38
-
145.52
62.32
133.50%
Tax
40.87
27.30
49.71%
39.35
10.19
286.16%
31.56
-1.74
-
32.14
2.80
1,047.86%
PAT
183.73
101.58
80.87%
159.99
102.72
55.75%
115.63
-53.64
-
113.38
59.52
90.49%
PATM
12.99%
10.68%
11.99%
14.88%
8.15%
-7.57%
9.95%
10.59%
EPS
13.18
6.78
94.40%
11.44
7.15
60.00%
7.37
-4.29
-
7.07
3.94
79.44%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,306.97
4,200.28
2,308.34
2,644.83
3,051.79
2,150.21
1,434.22
1,018.68
1,354.67
1,208.90
1,729.36
Net Sales Growth
82.21%
81.96%
-12.72%
-13.34%
41.93%
49.92%
40.79%
-24.80%
12.06%
-30.10%
 
Cost Of Goods Sold
3,588.01
2,866.44
1,393.47
1,620.01
1,881.68
1,411.41
920.87
739.55
947.32
855.08
1,209.61
Gross Profit
1,718.96
1,333.84
914.88
1,024.82
1,170.12
738.80
513.36
279.13
407.35
353.81
519.76
GP Margin
32.39%
31.76%
39.63%
38.75%
38.34%
34.36%
35.79%
27.40%
30.07%
29.27%
30.06%
Total Expenditure
4,486.77
3,588.10
1,842.92
2,119.54
2,383.87
1,840.03
1,209.32
980.23
1,249.19
1,118.93
1,557.63
Power & Fuel Cost
-
258.45
157.30
193.03
214.01
170.03
109.36
94.10
154.60
134.47
188.41
% Of Sales
-
6.15%
6.81%
7.30%
7.01%
7.91%
7.63%
9.24%
11.41%
11.12%
10.89%
Employee Cost
-
81.80
72.34
75.52
71.33
63.16
52.73
46.71
42.92
40.05
44.64
% Of Sales
-
1.95%
3.13%
2.86%
2.34%
2.94%
3.68%
4.59%
3.17%
3.31%
2.58%
Manufacturing Exp.
-
247.76
136.47
148.35
148.72
141.56
85.22
66.28
62.88
51.56
81.53
% Of Sales
-
5.90%
5.91%
5.61%
4.87%
6.58%
5.94%
6.51%
4.64%
4.27%
4.71%
General & Admin Exp.
-
25.44
24.94
35.01
24.13
27.37
20.60
15.23
18.19
15.17
13.70
% Of Sales
-
0.61%
1.08%
1.32%
0.79%
1.27%
1.44%
1.50%
1.34%
1.25%
0.79%
Selling & Distn. Exp.
-
105.96
51.16
27.52
39.42
22.62
18.28
15.21
21.00
17.25
19.24
% Of Sales
-
2.52%
2.22%
1.04%
1.29%
1.05%
1.27%
1.49%
1.55%
1.43%
1.11%
Miscellaneous Exp.
-
2.24
7.23
20.10
4.58
3.88
2.26
3.15
2.27
5.35
19.24
% Of Sales
-
0.05%
0.31%
0.76%
0.15%
0.18%
0.16%
0.31%
0.17%
0.44%
0.03%
EBITDA
820.20
612.18
465.42
525.29
667.92
310.18
224.90
38.45
105.48
89.97
171.73
EBITDA Margin
15.46%
14.57%
20.16%
19.86%
21.89%
14.43%
15.68%
3.77%
7.79%
7.44%
9.93%
Other Income
87.40
110.87
87.40
65.23
69.51
65.89
76.30
89.54
74.42
63.91
70.53
Interest
52.43
50.70
55.74
63.92
38.87
41.71
33.91
26.03
20.20
5.57
7.48
Depreciation
138.52
137.85
121.46
87.91
79.62
76.23
70.96
71.11
30.72
37.12
37.90
PBT
716.65
534.50
375.62
438.68
618.95
258.13
196.34
30.85
128.97
111.19
196.88
Tax
143.92
101.19
51.13
46.06
231.09
91.95
80.50
22.82
37.40
14.46
44.39
Tax Rate
20.08%
18.93%
25.71%
24.01%
56.57%
35.62%
41.00%
73.97%
29.00%
13.00%
22.55%
PAT
572.73
409.48
124.36
114.95
209.69
176.79
115.83
8.03
91.64
96.73
152.48
PAT before Minority Interest
553.32
433.31
147.76
145.77
177.42
166.18
115.83
8.03
91.57
96.73
152.48
Minority Interest
-19.41
-23.83
-23.40
-30.82
32.27
10.61
0.00
0.00
0.07
0.00
0.00
PAT Margin
10.79%
9.75%
5.39%
4.35%
6.87%
8.22%
8.08%
0.79%
6.76%
8.00%
8.82%
PAT Growth
172.50%
229.27%
8.19%
-45.18%
18.61%
52.63%
1,342.47%
-91.24%
-5.26%
-36.56%
 
EPS
85.48
61.12
18.56
17.16
31.30
26.39
17.29
1.20
13.68
14.44
22.76

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,696.61
3,298.80
3,204.68
3,070.12
2,929.97
2,746.36
2,645.56
2,934.16
2,798.69
2,814.67
Share Capital
33.50
33.50
33.50
33.50
33.50
96.09
96.09
171.20
34.14
35.27
Total Reserves
3,663.11
3,265.30
3,171.18
3,036.62
2,896.47
2,650.27
2,549.47
2,762.96
2,764.55
2,779.40
Non-Current Liabilities
850.44
1,007.41
1,070.28
1,122.70
748.99
442.02
536.47
550.40
126.23
131.84
Secured Loans
223.06
694.11
779.16
641.64
356.12
58.35
271.96
425.62
0.00
0.00
Unsecured Loans
291.83
0.00
29.60
191.59
116.17
121.43
0.00
3.64
3.39
3.67
Long Term Provisions
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
Current Liabilities
840.59
1,049.41
964.41
602.05
360.52
667.80
501.72
541.35
363.47
294.69
Trade Payables
487.55
741.85
571.61
274.07
130.08
139.17
132.01
72.62
146.70
41.56
Other Current Liabilities
263.70
295.65
43.44
53.44
48.42
56.95
57.59
91.71
83.53
102.82
Short Term Borrowings
0.00
0.00
336.67
225.48
154.14
460.18
298.80
349.03
127.17
140.80
Short Term Provisions
89.34
11.91
12.68
49.05
27.88
11.49
13.32
27.99
6.07
9.52
Total Liabilities
5,387.64
5,355.62
5,239.37
4,794.87
4,039.48
3,856.18
3,683.75
4,025.91
3,288.39
3,241.20
Net Block
2,135.33
2,268.33
2,364.30
1,173.44
1,235.10
1,095.02
1,121.00
1,472.06
1,231.05
1,260.06
Gross Block
3,684.47
3,682.53
3,650.61
2,016.14
1,997.67
1,769.21
1,724.48
2,006.07
1,689.44
1,649.27
Accumulated Depreciation
1,357.34
1,222.40
1,155.98
842.70
762.57
674.19
603.48
534.01
458.40
389.21
Non Current Assets
2,740.55
3,207.67
3,419.02
2,406.42
2,573.73
2,419.00
2,248.21
2,617.06
1,600.83
1,671.92
Capital Work in Progress
13.44
8.83
28.53
22.93
17.40
119.03
30.97
37.46
34.38
150.29
Non Current Investment
566.41
891.61
996.66
1,187.10
1,287.05
1,170.56
1,048.23
1,062.51
245.49
173.98
Long Term Loans & Adv.
20.84
19.15
20.30
18.88
24.83
31.47
47.98
45.03
89.92
87.59
Other Non Current Assets
4.54
19.74
9.23
4.07
9.35
2.93
0.02
0.00
0.00
0.00
Current Assets
2,647.10
2,147.95
1,820.35
2,388.44
1,465.76
1,437.19
1,435.55
1,408.86
1,687.56
1,569.28
Current Investments
79.88
179.09
10.16
89.07
174.32
358.87
395.75
310.72
588.01
566.14
Inventories
1,434.62
973.15
761.76
771.35
509.56
484.21
498.91
489.52
435.21
514.01
Sundry Debtors
556.83
471.35
360.85
492.29
391.57
308.62
266.61
298.20
338.45
318.47
Cash & Bank
49.46
65.30
86.37
61.34
17.47
7.12
5.78
39.83
35.92
12.67
Other Current Assets
526.30
73.34
94.61
81.38
372.84
278.36
268.50
270.59
289.98
157.99
Short Term Loans & Adv.
392.75
385.73
506.60
893.00
290.14
241.60
203.07
269.06
289.21
156.84
Net Current Assets
1,806.50
1,098.54
855.94
1,786.40
1,105.24
769.38
933.83
867.50
1,324.09
1,274.59
Total Assets
5,387.65
5,355.62
5,239.37
4,794.86
4,039.49
3,856.19
3,683.76
4,025.92
3,288.39
3,241.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-287.10
447.41
747.95
-182.69
92.70
241.37
122.41
104.39
108.86
300.23
PBT
527.01
174.51
160.52
433.97
292.49
196.51
-1.49
128.97
111.19
196.88
Adjustment
132.89
333.27
391.18
251.41
44.59
48.05
68.20
4.22
-11.08
-11.00
Changes in Working Capital
-964.33
-38.65
327.09
-693.37
-160.69
67.66
78.72
5.91
27.21
160.48
Cash after chg. in Working capital
-304.42
469.13
878.79
-7.99
176.39
312.21
145.43
139.10
127.32
346.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
17.33
-21.71
-130.84
-174.70
-83.69
-70.85
-23.02
-34.71
-18.46
-46.13
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
565.27
-178.35
-743.84
-155.60
12.23
-101.08
54.96
-626.70
-63.25
-309.37
Net Fixed Assets
-3.60
-0.21
-845.09
-22.90
-109.41
-132.13
-11.60
-24.08
-20.10
-49.72
Net Investments
-164.43
-85.64
-37.72
-39.48
116.43
-173.68
-41.45
77.35
-0.64
-223.57
Others
733.30
-92.50
138.97
-93.22
5.21
204.73
108.01
-679.97
-42.51
-36.08
Cash from Financing Activity
-291.38
-284.79
7.35
387.45
-95.42
-132.94
-140.78
527.09
-26.26
2.86
Net Cash Inflow / Outflow
-13.21
-15.73
11.46
49.16
9.50
7.35
36.59
4.78
19.34
-6.28
Opening Cash & Equivalents
63.11
83.94
58.73
14.83
4.44
2.76
9.03
35.92
12.67
22.70
Closing Cash & Equivalent
47.48
63.11
83.94
58.73
14.83
4.44
2.76
37.87
35.92
12.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
275.56
245.87
478.31
458.23
437.31
320.30
305.25
337.12
325.11
311.21
ROA
8.07%
2.79%
2.91%
4.02%
4.21%
3.07%
0.21%
2.50%
2.96%
4.72%
ROE
12.40%
4.55%
4.65%
5.91%
6.55%
5.53%
0.37%
4.09%
4.38%
7.11%
ROCE
13.58%
5.94%
6.03%
11.64%
9.36%
8.33%
1.94%
5.40%
4.98%
9.04%
Fixed Asset Turnover
1.14
0.63
0.93
1.52
1.16
0.90
0.60
0.79
0.79
1.12
Receivable days
44.67
65.79
58.87
52.86
58.58
66.62
92.63
79.82
91.48
67.18
Inventory Days
104.62
137.16
105.79
76.60
83.14
113.85
162.10
115.94
132.19
122.21
Payable days
78.27
172.02
71.43
29.50
25.71
39.86
36.83
30.64
31.76
21.70
Cash Conversion Cycle
71.02
30.94
93.23
99.95
116.01
140.61
217.90
165.13
191.92
167.69
Total Debt/Equity
0.19
0.28
0.36
0.34
0.21
0.29
0.27
0.32
0.06
0.07
Interest Cover
11.54
4.57
4.00
11.51
7.19
6.79
2.19
7.38
20.97
27.32

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.