Nifty
Sensex
:
:
17149.10
57491.51
-468.05 (-2.66%)
-1545.67 (-2.62%)

Steel & Iron Products

Rating :
56/99

BSE: 500265 | NSE: MAHSEAMLES

533.70
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  544.00
  •  553.00
  •  510.05
  •  550.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  93669
  •  500.11
  •  594.85
  •  265.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,563.38
  • 19.51
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,419.63
  • 0.66%
  • 1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.90%
  • 13.20%
  • 14.66%
  • FII
  • DII
  • Others
  • 1%
  • 2.82%
  • 3.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.04
  • 9.99
  • -8.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.73
  • 15.66
  • -6.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.68
  • 1.43
  • -15.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.86
  • 15.87
  • 11.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.93
  • 0.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.30
  • 9.25
  • 5.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
951.42
578.63
64.43%
690.48
458.98
50.44%
708.56
588.42
20.42%
562.17
569.69
-1.32%
Expenses
809.87
451.70
79.29%
563.74
358.03
57.46%
560.37
484.45
15.67%
472.83
452.99
4.38%
EBITDA
141.55
126.93
11.52%
126.74
100.95
25.55%
148.19
103.97
42.53%
89.34
116.70
-23.44%
EBIDTM
14.88%
21.94%
18.36%
21.99%
20.91%
17.67%
15.89%
20.48%
Other Income
31.91
35.69
-10.59%
31.50
16.76
87.95%
12.42
-2.90
-
22.53
15.02
50.00%
Interest
10.74
14.68
-26.84%
10.77
15.81
-31.88%
11.85
13.94
-14.99%
13.40
15.94
-15.93%
Depreciation
33.84
29.05
16.49%
34.56
28.85
19.79%
27.41
27.67
-0.94%
36.15
20.20
78.96%
PBT
128.88
118.89
8.40%
112.91
73.05
54.57%
-55.38
-187.39
-
62.32
95.58
-34.80%
Tax
27.30
28.63
-4.65%
10.19
21.44
-52.47%
-1.74
16.83
-
2.80
24.04
-88.35%
PAT
101.58
90.26
12.54%
102.72
51.61
99.03%
-53.64
-204.22
-
59.52
71.54
-16.80%
PATM
10.68%
15.60%
14.88%
11.24%
-7.57%
-34.71%
10.59%
12.56%
EPS
13.57
12.47
8.82%
14.30
2.86
400.00%
-8.59
-36.40
-
7.89
9.76
-19.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,912.63
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
2,300.23
Net Sales Growth
32.65%
-12.72%
-13.34%
41.93%
49.92%
40.79%
-24.80%
12.06%
-30.10%
-24.82%
 
Cost Of Goods Sold
1,844.75
1,393.47
1,620.01
1,881.68
1,411.41
920.87
739.55
947.32
855.08
1,209.61
1,515.38
Gross Profit
1,067.88
914.88
1,024.82
1,170.12
738.80
513.36
279.13
407.35
353.81
519.76
784.85
GP Margin
36.66%
39.63%
38.75%
38.34%
34.36%
35.79%
27.40%
30.07%
29.27%
30.06%
34.12%
Total Expenditure
2,406.81
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
1,908.22
Power & Fuel Cost
-
157.30
193.03
214.01
170.03
109.36
94.10
154.60
134.47
188.41
198.43
% Of Sales
-
6.81%
7.30%
7.01%
7.91%
7.63%
9.24%
11.41%
11.12%
10.89%
8.63%
Employee Cost
-
72.34
75.52
71.33
63.16
52.73
46.71
42.92
40.05
44.64
41.16
% Of Sales
-
3.13%
2.86%
2.34%
2.94%
3.68%
4.59%
3.17%
3.31%
2.58%
1.79%
Manufacturing Exp.
-
136.47
148.35
148.72
141.56
85.22
66.28
62.88
51.56
81.53
93.24
% Of Sales
-
5.91%
5.61%
4.87%
6.58%
5.94%
6.51%
4.64%
4.27%
4.71%
4.05%
General & Admin Exp.
-
24.94
35.01
24.13
27.37
20.60
15.23
18.19
15.17
13.70
14.05
% Of Sales
-
1.08%
1.32%
0.79%
1.27%
1.44%
1.50%
1.34%
1.25%
0.79%
0.61%
Selling & Distn. Exp.
-
51.16
27.52
39.42
22.62
18.28
15.21
21.00
17.25
19.24
33.76
% Of Sales
-
2.22%
1.04%
1.29%
1.05%
1.27%
1.49%
1.55%
1.43%
1.11%
1.47%
Miscellaneous Exp.
-
7.23
20.10
4.58
3.88
2.26
3.15
2.27
5.35
0.51
33.76
% Of Sales
-
0.31%
0.76%
0.15%
0.18%
0.16%
0.31%
0.17%
0.44%
0.03%
0.53%
EBITDA
505.82
465.42
525.29
667.92
310.18
224.90
38.45
105.48
89.97
171.73
392.01
EBITDA Margin
17.37%
20.16%
19.86%
21.89%
14.43%
15.68%
3.77%
7.79%
7.44%
9.93%
17.04%
Other Income
98.36
87.40
65.23
69.51
65.89
76.30
89.54
74.42
63.91
70.53
77.44
Interest
46.76
55.74
63.92
38.87
41.71
33.91
26.03
20.20
5.57
7.48
5.76
Depreciation
131.96
121.46
87.91
79.62
76.23
70.96
71.11
30.72
37.12
37.90
21.31
PBT
248.73
375.62
438.68
618.95
258.13
196.34
30.85
128.97
111.19
196.88
442.38
Tax
38.55
51.13
46.06
231.09
91.95
80.50
22.82
37.40
14.46
44.39
132.54
Tax Rate
15.50%
25.71%
24.01%
56.57%
35.62%
41.00%
73.97%
29.00%
13.00%
22.55%
30.06%
PAT
210.18
124.36
114.95
209.69
176.79
115.83
8.03
91.64
96.73
152.48
308.45
PAT before Minority Interest
207.91
147.76
145.77
177.42
166.18
115.83
8.03
91.57
96.73
152.48
308.45
Minority Interest
-2.27
-23.40
-30.82
32.27
10.61
0.00
0.00
0.07
0.00
0.00
0.00
PAT Margin
7.22%
5.39%
4.35%
6.87%
8.22%
8.08%
0.79%
6.76%
8.00%
8.82%
13.41%
PAT Growth
2,187.05%
8.19%
-45.18%
18.61%
52.63%
1,342.47%
-91.24%
-5.26%
-36.56%
-50.57%
 
EPS
31.37
18.56
17.16
31.30
26.39
17.29
1.20
13.68
14.44
22.76
46.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
2,756.39
Share Capital
33.50
33.50
33.50
33.50
96.09
96.09
171.20
34.14
35.27
35.27
Total Reserves
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
2,721.13
Non-Current Liabilities
1,007.41
1,070.28
1,122.70
748.99
442.02
536.47
550.40
126.23
131.84
126.22
Secured Loans
694.11
779.16
641.64
356.12
58.35
271.96
425.62
0.00
0.00
0.00
Unsecured Loans
0.00
29.60
191.59
116.17
121.43
0.00
3.64
3.39
3.67
3.72
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.04
Current Liabilities
1,049.41
964.41
602.05
360.52
667.80
501.72
541.35
363.47
294.69
339.81
Trade Payables
741.85
571.61
274.07
130.08
139.17
132.01
72.62
146.70
41.56
149.81
Other Current Liabilities
68.21
43.44
53.44
48.42
56.95
57.59
91.71
83.53
102.82
97.70
Short Term Borrowings
227.44
336.67
225.48
154.14
460.18
298.80
349.03
127.17
140.80
82.76
Short Term Provisions
11.91
12.68
49.05
27.88
11.49
13.32
27.99
6.07
9.52
9.54
Total Liabilities
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
3,222.42
Net Block
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
1,329.02
Gross Block
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
1,639.88
Accumulated Depreciation
1,222.40
1,155.98
842.70
762.57
674.19
603.48
534.01
458.40
389.21
310.86
Non Current Assets
3,219.10
3,419.02
2,406.42
2,573.73
2,419.00
2,248.21
2,617.06
1,600.83
1,671.92
1,592.22
Capital Work in Progress
8.83
28.53
22.93
17.40
119.03
30.97
37.46
34.38
150.29
13.95
Non Current Investment
903.04
996.66
1,187.10
1,287.05
1,170.56
1,048.23
1,062.51
245.49
173.98
192.50
Long Term Loans & Adv.
19.15
20.30
18.88
24.83
31.47
47.98
45.03
89.92
87.59
56.75
Other Non Current Assets
19.74
9.23
4.07
9.35
2.93
0.02
0.00
0.00
0.00
0.00
Current Assets
2,136.52
1,820.35
2,388.44
1,465.76
1,437.19
1,435.55
1,408.86
1,687.56
1,569.28
1,630.20
Current Investments
167.66
10.16
89.07
174.32
358.87
395.75
310.72
588.01
566.14
327.44
Inventories
973.15
761.76
771.35
509.56
484.21
498.91
489.52
435.21
514.01
721.62
Sundry Debtors
471.35
360.85
492.29
391.57
308.62
266.61
298.20
338.45
318.47
360.77
Cash & Bank
65.30
86.37
61.34
17.47
7.12
5.78
39.83
35.92
12.67
22.70
Other Current Assets
459.07
94.61
81.38
82.70
278.36
268.50
270.59
289.98
157.99
197.67
Short Term Loans & Adv.
385.73
506.60
893.00
290.14
241.60
203.07
269.06
289.21
156.84
196.50
Net Current Assets
1,087.11
855.94
1,786.40
1,105.24
769.38
933.83
867.50
1,324.09
1,274.59
1,290.39
Total Assets
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
3,222.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
447.41
747.95
-182.69
92.70
241.37
122.41
104.39
108.86
300.23
85.97
PBT
174.51
160.52
433.97
292.49
196.51
-1.49
128.97
111.19
196.88
440.99
Adjustment
333.27
391.18
251.41
44.59
48.05
68.20
4.22
-11.08
-11.00
-34.07
Changes in Working Capital
-38.65
327.09
-693.37
-160.69
67.66
78.72
5.91
27.21
160.48
-184.34
Cash after chg. in Working capital
469.13
878.79
-7.99
176.39
312.21
145.43
139.10
127.32
346.36
222.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.71
-130.84
-174.70
-83.69
-70.85
-23.02
-34.71
-18.46
-46.13
-136.62
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
-178.35
-743.84
-155.60
12.23
-101.08
54.96
-626.70
-63.25
-309.37
-95.85
Net Fixed Assets
-0.21
-845.09
-22.90
-109.41
-132.13
-11.60
-24.08
-20.10
-49.72
Net Investments
-85.65
-37.72
-39.48
116.43
-173.68
-41.45
77.35
-0.64
-223.57
Others
-92.49
138.97
-93.22
5.21
204.73
108.01
-679.97
-42.51
-36.08
Cash from Financing Activity
-284.79
7.35
387.45
-95.42
-132.94
-140.78
527.09
-26.26
2.86
22.34
Net Cash Inflow / Outflow
-15.73
11.46
49.16
9.50
7.35
36.59
4.78
19.34
-6.28
12.46
Opening Cash & Equivalents
83.94
58.73
14.83
4.44
2.76
9.03
35.92
12.67
22.70
10.22
Closing Cash & Equivalent
63.11
83.94
58.73
14.83
4.44
2.76
37.87
35.92
12.67
22.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
492.36
478.31
458.23
437.31
320.30
305.25
337.12
325.11
311.21
297.14
ROA
2.79%
2.91%
4.02%
4.21%
3.07%
0.21%
2.50%
2.96%
4.72%
9.57%
ROE
4.54%
4.65%
5.91%
6.55%
5.53%
0.37%
4.09%
4.38%
7.11%
14.72%
ROCE
5.94%
6.03%
11.64%
9.36%
8.33%
1.94%
5.40%
4.98%
9.04%
20.47%
Fixed Asset Turnover
0.63
0.93
1.52
1.16
0.90
0.60
0.79
0.79
1.12
1.49
Receivable days
65.79
58.87
52.86
58.58
66.62
92.63
79.82
91.48
67.18
54.04
Inventory Days
137.16
105.79
76.60
83.14
113.85
162.10
115.94
132.19
122.21
108.09
Payable days
116.54
71.43
29.50
25.71
39.86
36.83
30.64
31.76
21.70
28.35
Cash Conversion Cycle
86.42
93.23
99.95
116.01
140.61
217.90
165.13
191.92
167.69
133.78
Total Debt/Equity
0.28
0.36
0.34
0.21
0.29
0.27
0.32
0.06
0.07
0.04
Interest Cover
4.57
4.00
11.51
7.19
6.79
2.19
7.38
20.97
27.32
77.51

News Update:


  • Maharashtra Seamless bags orders for Rs 150.70 crore
    28th Dec 2021, 09:13 AM

    The company has bagged orders from PSU Companies for supply of ERW and Seamless pipes

    Read More
  • Maharashtra Seamless - Quarterly Results
    30th Oct 2021, 14:46 PM

    Read More

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.