Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Steel & Iron Products

Rating :
54/99

BSE: 500265 | NSE: MAHSEAMLES

685.75
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  690.50
  •  691.25
  •  675.30
  •  685.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  213718
  •  1459.14
  •  1097.00
  •  444.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,193.69
  • 9.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,137.42
  • 1.46%
  • 1.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.00%
  • 4.54%
  • 9.81%
  • FII
  • DII
  • Others
  • 11.96%
  • 2.54%
  • 3.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.81
  • 13.37
  • 35.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.69
  • 9.20
  • 17.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.97
  • 29.54
  • 83.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.13
  • 10.60
  • 11.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.06
  • 1.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 6.13
  • 7.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,214.90
1,632.86
-25.60%
1,431.13
1,338.55
6.92%
1,535.15
1,414.21
8.55%
1,222.94
1,334.37
-8.35%
Expenses
939.79
1,311.44
-28.34%
1,061.14
1,092.37
-2.86%
1,202.76
1,164.33
3.30%
979.02
1,107.96
-11.64%
EBITDA
275.11
321.42
-14.41%
369.99
246.18
50.29%
332.39
249.88
33.02%
243.92
226.41
7.73%
EBIDTM
22.64%
19.68%
25.85%
18.39%
21.65%
17.67%
19.95%
16.97%
Other Income
44.00
27.21
61.71%
34.81
18.10
92.32%
29.97
21.56
39.01%
33.42
18.39
81.73%
Interest
0.46
5.69
-91.92%
0.69
9.40
-92.66%
0.72
12.50
-94.24%
6.60
10.74
-38.55%
Depreciation
23.82
34.04
-30.02%
25.74
34.63
-25.67%
25.74
34.32
-25.00%
34.42
34.74
-0.92%
PBT
294.83
308.90
-4.55%
378.37
220.25
71.79%
335.90
224.62
49.54%
236.32
199.32
18.56%
Tax
71.45
-71.70
-
98.16
52.85
85.73%
80.56
56.34
42.99%
20.98
53.06
-60.46%
PAT
223.38
380.60
-41.31%
280.21
167.40
67.39%
255.34
168.28
51.74%
215.34
146.26
47.23%
PATM
18.39%
23.31%
19.58%
12.51%
16.63%
11.90%
17.61%
10.96%
EPS
16.30
27.61
-40.96%
20.59
11.91
72.88%
18.69
12.02
55.49%
15.41
10.41
48.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,404.12
5,716.37
4,210.80
2,308.34
2,644.83
3,051.79
2,150.21
1,434.22
1,018.68
1,354.67
1,208.90
Net Sales Growth
-5.52%
35.75%
82.42%
-12.72%
-13.34%
41.93%
49.92%
40.79%
-24.80%
12.06%
 
Cost Of Goods Sold
3,285.97
3,725.80
2,876.81
1,393.47
1,620.01
1,881.68
1,411.41
920.87
739.55
947.32
855.08
Gross Profit
2,118.15
1,990.56
1,333.99
914.88
1,024.82
1,170.12
738.80
513.36
279.13
407.35
353.81
GP Margin
39.20%
34.82%
31.68%
39.63%
38.75%
38.34%
34.36%
35.79%
27.40%
30.07%
29.27%
Total Expenditure
4,182.71
4,679.46
3,598.45
1,842.92
2,119.54
2,383.87
1,840.03
1,209.32
980.23
1,249.19
1,118.93
Power & Fuel Cost
-
343.46
257.87
157.30
193.03
214.01
170.03
109.36
94.10
154.60
134.47
% Of Sales
-
6.01%
6.12%
6.81%
7.30%
7.01%
7.91%
7.63%
9.24%
11.41%
11.12%
Employee Cost
-
96.38
81.81
72.34
75.52
71.33
63.16
52.73
46.71
42.92
40.05
% Of Sales
-
1.69%
1.94%
3.13%
2.86%
2.34%
2.94%
3.68%
4.59%
3.17%
3.31%
Manufacturing Exp.
-
263.58
248.34
136.47
148.35
148.72
141.56
85.22
66.28
62.88
51.56
% Of Sales
-
4.61%
5.90%
5.91%
5.61%
4.87%
6.58%
5.94%
6.51%
4.64%
4.27%
General & Admin Exp.
-
33.16
25.44
24.94
35.01
24.13
27.37
20.60
15.23
18.19
15.17
% Of Sales
-
0.58%
0.60%
1.08%
1.32%
0.79%
1.27%
1.44%
1.50%
1.34%
1.25%
Selling & Distn. Exp.
-
185.14
105.96
51.16
27.52
39.42
22.62
18.28
15.21
21.00
17.25
% Of Sales
-
3.24%
2.52%
2.22%
1.04%
1.29%
1.05%
1.27%
1.49%
1.55%
1.43%
Miscellaneous Exp.
-
31.94
2.23
7.23
20.10
4.58
3.88
2.26
3.15
2.27
17.25
% Of Sales
-
0.56%
0.05%
0.31%
0.76%
0.15%
0.18%
0.16%
0.31%
0.17%
0.44%
EBITDA
1,221.41
1,036.91
612.35
465.42
525.29
667.92
310.18
224.90
38.45
105.48
89.97
EBITDA Margin
22.60%
18.14%
14.54%
20.16%
19.86%
21.89%
14.43%
15.68%
3.77%
7.79%
7.44%
Other Income
142.20
92.24
110.85
87.40
65.23
69.51
65.89
76.30
89.54
74.42
63.91
Interest
8.47
38.33
44.89
55.74
63.92
38.87
41.71
33.91
26.03
20.20
5.57
Depreciation
109.72
137.73
137.85
121.46
87.91
79.62
76.23
70.96
71.11
30.72
37.12
PBT
1,245.42
953.09
540.46
375.62
438.68
618.95
258.13
196.34
30.85
128.97
111.19
Tax
271.15
156.04
-180.46
51.13
46.06
231.09
91.95
80.50
22.82
37.40
14.46
Tax Rate
21.77%
16.37%
-33.39%
25.71%
24.01%
56.57%
35.62%
41.00%
73.97%
29.00%
13.00%
PAT
974.27
764.75
691.72
124.36
114.95
209.69
176.79
115.83
8.03
91.64
96.73
PAT before Minority Interest
973.91
767.62
691.64
147.76
145.77
177.42
166.18
115.83
8.03
91.57
96.73
Minority Interest
-0.36
-2.87
0.08
-23.40
-30.82
32.27
10.61
0.00
0.00
0.07
0.00
PAT Margin
18.03%
13.38%
16.43%
5.39%
4.35%
6.87%
8.22%
8.08%
0.79%
6.76%
8.00%
PAT Growth
12.95%
10.56%
456.22%
8.19%
-45.18%
18.61%
52.63%
1,342.47%
-91.24%
-5.26%
 
EPS
72.71
57.07
51.62
9.28
8.58
15.65
13.19
8.64
0.60
6.84
7.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
4,773.96
3,984.22
3,298.80
3,204.68
3,070.12
2,929.97
2,746.36
2,645.56
2,934.16
2,798.69
Share Capital
67.00
33.50
33.50
33.50
33.50
33.50
96.09
96.09
171.20
34.14
Total Reserves
4,706.96
3,950.72
3,265.30
3,171.18
3,036.62
2,896.47
2,650.27
2,549.47
2,762.96
2,764.55
Non-Current Liabilities
541.52
619.34
1,007.41
1,070.28
1,122.70
748.99
442.02
536.47
550.40
126.23
Secured Loans
161.83
223.06
694.11
779.16
641.64
356.12
58.35
271.96
425.62
0.00
Unsecured Loans
0.00
291.83
0.00
29.60
191.59
116.17
121.43
0.00
3.64
3.39
Long Term Provisions
0.12
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
543.29
784.25
1,049.41
964.41
602.05
360.52
667.80
501.72
541.35
363.47
Trade Payables
296.23
481.74
741.85
571.61
274.07
130.08
139.17
132.01
72.62
146.70
Other Current Liabilities
152.82
263.70
295.65
43.44
53.44
48.42
56.95
57.59
91.71
83.53
Short Term Borrowings
0.00
0.00
0.00
336.67
225.48
154.14
460.18
298.80
349.03
127.17
Short Term Provisions
94.23
38.80
11.91
12.68
49.05
27.88
11.49
13.32
27.99
6.07
Total Liabilities
5,858.77
5,387.81
5,355.62
5,239.37
4,794.87
4,039.48
3,856.18
3,683.75
4,025.91
3,288.39
Net Block
2,015.68
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
Gross Block
3,703.04
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
Accumulated Depreciation
1,495.56
1,357.34
1,222.40
1,155.98
842.70
762.57
674.19
603.48
534.01
458.40
Non Current Assets
2,651.24
2,740.45
3,207.67
3,419.02
2,406.42
2,573.73
2,419.00
2,248.21
2,617.06
1,600.83
Capital Work in Progress
14.33
13.44
8.83
28.53
22.93
17.40
119.03
30.97
37.46
34.38
Non Current Investment
601.14
566.41
891.61
996.66
1,187.10
1,287.05
1,170.56
1,048.23
1,062.51
245.49
Long Term Loans & Adv.
16.07
20.84
19.15
20.30
18.88
24.83
31.47
47.98
45.03
89.92
Other Non Current Assets
4.01
4.44
19.74
9.23
4.07
9.35
2.93
0.02
0.00
0.00
Current Assets
3,207.54
2,647.35
2,147.95
1,820.35
2,388.44
1,465.76
1,437.19
1,435.55
1,408.86
1,687.56
Current Investments
576.29
79.88
179.09
10.16
89.07
174.32
358.87
395.75
310.72
588.01
Inventories
1,505.84
1,434.77
973.15
761.76
771.35
509.56
484.21
498.91
489.52
435.21
Sundry Debtors
642.47
556.83
471.35
360.85
492.29
391.57
308.62
266.61
298.20
338.45
Cash & Bank
56.17
72.96
65.30
86.37
61.34
17.47
7.12
5.78
39.83
35.92
Other Current Assets
426.77
66.81
73.34
94.61
974.38
372.84
278.36
268.50
270.59
289.98
Short Term Loans & Adv.
339.18
436.09
385.73
506.60
893.00
290.14
241.60
203.07
269.06
289.21
Net Current Assets
2,664.25
1,863.10
1,098.54
855.94
1,786.40
1,105.24
769.38
933.83
867.50
1,324.09
Total Assets
5,858.78
5,387.80
5,355.62
5,239.37
4,794.86
4,039.49
3,856.19
3,683.76
4,025.92
3,288.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
911.80
-269.41
447.41
747.95
-182.69
92.70
241.37
122.41
104.39
108.86
PBT
990.48
532.97
174.51
160.52
433.97
292.49
196.51
-1.49
128.97
111.19
Adjustment
79.57
127.08
333.27
391.18
251.41
44.59
48.05
68.20
4.22
-11.08
Changes in Working Capital
-90.97
-946.79
-38.65
327.09
-693.37
-160.69
67.66
78.72
5.91
27.21
Cash after chg. in Working capital
979.09
-286.74
469.13
878.79
-7.99
176.39
312.21
145.43
139.10
127.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-67.28
17.34
-21.71
-130.84
-174.70
-83.69
-70.85
-23.02
-34.71
-18.46
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
-382.14
553.68
-178.35
-743.84
-155.60
12.23
-101.08
54.96
-626.70
-63.25
Net Fixed Assets
-18.01
-812.23
-0.21
-845.09
-22.90
-109.41
-132.13
-11.60
-24.08
-20.10
Net Investments
-573.45
334.07
-85.64
-37.72
-39.48
116.43
-173.68
-41.45
77.35
-0.64
Others
209.32
1,031.84
-92.50
138.97
-93.22
5.21
204.73
108.01
-679.97
-42.51
Cash from Financing Activity
-542.08
-285.57
-284.79
7.35
387.45
-95.42
-132.94
-140.78
527.09
-26.26
Net Cash Inflow / Outflow
-12.42
-1.30
-15.73
11.46
49.16
9.50
7.35
36.59
4.78
19.34
Opening Cash & Equivalents
70.98
63.11
83.94
58.73
14.83
4.44
2.76
9.03
35.92
12.67
Closing Cash & Equivalent
54.42
70.98
63.11
83.94
58.73
14.83
4.44
2.76
37.87
35.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
355.96
297.03
245.87
478.31
458.23
437.31
320.30
305.25
337.12
325.11
ROA
13.65%
12.88%
2.79%
2.91%
4.02%
4.21%
3.07%
0.21%
2.50%
2.96%
ROE
17.55%
19.01%
4.55%
4.65%
5.91%
6.55%
5.53%
0.37%
4.09%
4.38%
ROCE
19.83%
12.49%
5.94%
6.03%
11.64%
9.36%
8.33%
1.94%
5.40%
4.98%
Fixed Asset Turnover
1.55
1.14
0.63
0.93
1.52
1.16
0.90
0.60
0.79
0.79
Receivable days
38.29
44.56
65.79
58.87
52.86
58.58
66.62
92.63
79.82
91.48
Inventory Days
93.88
104.36
137.16
105.79
76.60
83.14
113.85
162.10
115.94
132.19
Payable days
38.11
77.62
172.02
71.43
29.50
25.71
39.86
36.83
30.64
31.76
Cash Conversion Cycle
94.06
71.30
30.94
93.23
99.95
116.01
140.61
217.90
165.13
191.92
Total Debt/Equity
0.05
0.18
0.28
0.36
0.34
0.21
0.29
0.27
0.32
0.06
Interest Cover
25.10
12.39
4.57
4.00
11.51
7.19
6.79
2.19
7.38
20.97

News Update:


  • Maharashtra Seamless - Quarterly Results
    21st May 2024, 19:33 PM

    Read More
  • Maharashtra Seamless bags order worth Rs 674 crore from ONGC
    11th Apr 2024, 15:13 PM

    The order is for supply of casing seamless pipes

    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.