Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Steel & Iron Products

Rating :
56/99

BSE: 500265 | NSE: MAHSEAMLES

487.50
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  466.65
  •  494.95
  •  455.45
  •  456.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1201412
  •  5714.53
  •  494.95
  •  214.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,250.15
  • 18.61
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,106.41
  • 0.72%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.82%
  • 13.71%
  • 13.92%
  • FII
  • DII
  • Others
  • 1.05%
  • 3.81%
  • 3.69%

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
  • 15.58
  • 15.86
  • 11.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 0.92
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 10.28
  • 5.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
690.48
458.98
50.44%
708.56
588.42
20.42%
562.17
569.69
-1.32%
578.63
790.56
-26.81%
Expenses
563.74
358.03
57.46%
560.37
484.45
15.67%
472.83
452.99
4.38%
451.70
625.09
-27.74%
EBITDA
126.74
100.95
25.55%
148.19
103.97
42.53%
89.34
116.70
-23.44%
126.93
165.47
-23.29%
EBIDTM
18.36%
21.99%
20.91%
17.67%
15.89%
20.48%
21.94%
20.93%
Other Income
31.50
16.76
87.95%
12.42
-2.90
-
22.53
15.02
50.00%
35.69
19.32
84.73%
Interest
10.77
15.81
-31.88%
11.85
13.94
-14.99%
13.40
15.94
-15.93%
14.68
16.14
-9.05%
Depreciation
34.56
28.85
19.79%
27.41
27.67
-0.94%
36.15
20.20
78.96%
29.05
20.12
44.38%
PBT
112.91
73.05
54.57%
-55.38
-187.39
-
62.32
95.58
-34.80%
118.89
148.53
-19.96%
Tax
10.19
21.44
-52.47%
-1.74
16.83
-
2.80
24.04
-88.35%
28.63
-42.96
-
PAT
102.72
51.61
99.03%
-53.64
-204.22
-
59.52
71.54
-16.80%
90.26
191.49
-52.86%
PATM
14.88%
11.24%
-7.57%
-34.71%
10.59%
12.56%
15.60%
24.22%
EPS
14.30
2.86
400.00%
-8.59
-36.40
-
7.89
9.76
-19.16%
12.47
27.62
-54.85%

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
2,539.84
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
5.49%
-12.72%
-13.34%
41.93%
49.92%
40.79%
-24.80%
12.06%
-30.10%
-24.82%
 
Cost Of Goods Sold
1,567.31
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
972.53
914.88
1,024.82
1,170.12
738.80
513.36
279.13
407.35
353.81
519.76
784.85
GP Margin
38.29%
39.63%
38.75%
38.34%
34.36%
35.79%
27.40%
30.07%
29.27%
30.06%
34.12%
Total Expenditure
2,048.64
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
491.20
465.42
525.29
667.92
310.18
224.90
38.45
105.48
89.97
171.73
392.01
EBITDA Margin
19.34%
20.16%
19.86%
21.89%
14.43%
15.68%
3.77%
7.79%
7.44%
9.93%
17.04%
Other Income
102.14
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
127.17
121.46
87.91
79.62
76.23
70.96
71.11
30.72
37.12
37.90
21.31
PBT
238.74
375.62
438.68
618.95
258.13
196.34
30.85
128.97
111.19
196.88
442.38
Tax
39.88
51.13
46.06
231.09
91.95
80.50
22.82
37.40
14.46
44.39
132.54
Tax Rate
16.70%
25.71%
24.01%
56.57%
35.62%
41.00%
73.97%
29.00%
13.00%
22.55%
30.06%
PAT
198.86
124.36
114.95
209.69
176.79
115.83
8.03
91.64
96.73
152.48
308.45
PAT before Minority Interest
200.95
147.76
145.77
177.42
166.18
115.83
8.03
91.57
96.73
152.48
308.45
Minority Interest
2.09
-23.40
-30.82
32.27
10.61
0.00
0.00
0.07
0.00
0.00
0.00
PAT Margin
7.83%
5.39%
4.35%
6.87%
8.22%
8.08%
0.79%
6.76%
8.00%
8.82%
13.41%
PAT Growth
80.09%
8.19%
-45.18%
18.61%
52.63%
1,342.47%
-91.24%
-5.26%
-36.56%
-50.57%
 
EPS
29.68
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

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.