Nifty
Sensex
:
:
15752.20
52938.94
-46.90 (-0.30%)
-88.03 (-0.17%)

Steel & Iron Products

Rating :
63/99

BSE: 500265 | NSE: MAHSEAMLES

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,358.66
  • 11.35
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,214.92
  • 0.77%
  • 1.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.00%
  • 11.46%
  • 14.07%
  • FII
  • DII
  • Others
  • 1.15%
  • 2.89%
  • 3.43%

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
  • 15.97
  • 15.71
  • 11.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.85
  • 0.94
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.16
  • 7.50
  • 5.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,418.99
708.56
100.26%
1,139.40
562.17
102.68%
951.42
578.63
64.43%
690.48
458.98
50.44%
Expenses
1,244.29
560.37
122.05%
970.19
472.83
105.19%
809.87
451.70
79.29%
563.74
358.03
57.46%
EBITDA
174.70
148.19
17.89%
169.21
89.34
89.40%
141.55
126.93
11.52%
126.74
100.95
25.55%
EBIDTM
12.31%
20.91%
14.85%
15.89%
14.88%
21.94%
18.36%
21.99%
Other Income
24.96
12.42
100.97%
22.49
22.53
-0.18%
31.91
35.69
-10.59%
31.50
16.76
87.95%
Interest
17.43
11.85
47.09%
11.76
13.40
-12.24%
10.74
14.68
-26.84%
10.77
15.81
-31.88%
Depreciation
35.04
27.41
27.84%
34.42
36.15
-4.79%
33.84
29.05
16.49%
34.56
28.85
19.79%
PBT
147.19
-55.38
-
145.52
62.32
133.50%
128.88
118.89
8.40%
112.91
73.05
54.57%
Tax
31.56
-1.74
-
32.14
2.80
1,047.86%
27.30
28.63
-4.65%
10.19
21.44
-52.47%
PAT
115.63
-53.64
-
113.38
59.52
90.49%
101.58
90.26
12.54%
102.72
51.61
99.03%
PATM
8.15%
-7.57%
9.95%
10.59%
10.68%
15.60%
14.88%
11.24%
EPS
14.75
-8.59
-
14.13
7.89
79.09%
13.57
12.47
8.82%
14.30
2.86
400.00%

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
4,200.29
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
81.96%
-12.72%
-13.34%
41.93%
49.92%
40.79%
-24.80%
12.06%
-30.10%
-24.82%
 
Cost Of Goods Sold
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
1,515.38
Gross Profit
1,333.85
914.88
1,024.82
1,170.12
738.80
513.36
279.13
407.35
353.81
519.76
784.85
GP Margin
31.76%
39.63%
38.75%
38.34%
34.36%
35.79%
27.40%
30.07%
29.27%
30.06%
34.12%
Total Expenditure
3,588.09
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
612.20
465.42
525.29
667.92
310.18
224.90
38.45
105.48
89.97
171.73
392.01
EBITDA Margin
14.58%
20.16%
19.86%
21.89%
14.43%
15.68%
3.77%
7.79%
7.44%
9.93%
17.04%
Other Income
110.86
87.40
65.23
69.51
65.89
76.30
89.54
74.42
63.91
70.53
77.44
Interest
50.70
55.74
63.92
38.87
41.71
33.91
26.03
20.20
5.57
7.48
5.76
Depreciation
137.86
121.46
87.91
79.62
76.23
70.96
71.11
30.72
37.12
37.90
21.31
PBT
534.50
375.62
438.68
618.95
258.13
196.34
30.85
128.97
111.19
196.88
442.38
Tax
101.19
51.13
46.06
231.09
91.95
80.50
22.82
37.40
14.46
44.39
132.54
Tax Rate
18.93%
25.71%
24.01%
56.57%
35.62%
41.00%
73.97%
29.00%
13.00%
22.55%
30.06%
PAT
433.31
124.36
114.95
209.69
176.79
115.83
8.03
91.64
96.73
152.48
308.45
PAT before Minority Interest
409.48
147.76
145.77
177.42
166.18
115.83
8.03
91.57
96.73
152.48
308.45
Minority Interest
-23.83
-23.40
-30.82
32.27
10.61
0.00
0.00
0.07
0.00
0.00
0.00
PAT Margin
10.32%
5.39%
4.35%
6.87%
8.22%
8.08%
0.79%
6.76%
8.00%
8.82%
13.41%
PAT Growth
193.27%
8.19%
-45.18%
18.61%
52.63%
1,342.47%
-91.24%
-5.26%
-36.56%
-50.57%
 
EPS
64.67
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
172.02
71.43
29.50
25.71
39.86
36.83
30.64
31.76
21.70
28.35
Cash Conversion Cycle
30.94
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

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.