Nifty
Sensex
:
:
11896.45
40558.49
-41.20 (-0.35%)
-148.82 (-0.37%)

Steel & Iron Products

Rating :
41/99

BSE: 500265 | NSE: MAHSEAMLES

222.10
22-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  221.75
  •  223.75
  •  220.25
  •  220.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10792
  •  23.99
  •  447.65
  •  184.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,487.06
  • 57.86
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,546.12
  • 1.13%
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.04%
  • 11.82%
  • 13.56%
  • FII
  • DII
  • Others
  • 1.01%
  • 6.92%
  • 3.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.04
  • 21.02
  • 7.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.39
  • 68.69
  • 11.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 70.28
  • -13.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.32
  • 16.26
  • 15.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.91
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.18
  • 12.65
  • 7.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
458.98
696.16
-34.07%
588.42
963.19
-38.91%
569.69
783.75
-27.31%
790.56
699.08
13.09%
Expenses
358.03
541.78
-33.92%
484.45
726.82
-33.35%
452.99
625.44
-27.57%
625.09
569.68
9.73%
EBITDA
100.95
154.38
-34.61%
103.97
236.37
-56.01%
116.70
158.31
-26.28%
165.47
129.40
27.87%
EBIDTM
21.99%
22.18%
17.67%
24.54%
20.48%
20.20%
20.93%
18.51%
Other Income
16.76
18.55
-9.65%
-2.90
-4.19
-
15.02
8.38
79.24%
19.32
29.42
-34.33%
Interest
15.81
17.89
-11.63%
13.94
19.78
-29.52%
15.94
5.17
208.32%
16.14
12.16
32.73%
Depreciation
28.85
19.92
44.83%
27.67
19.54
41.61%
20.20
20.02
0.90%
20.12
20.05
0.35%
PBT
73.05
135.12
-45.94%
-187.39
-17.59
-
95.58
141.50
-32.45%
148.53
126.61
17.31%
Tax
21.44
48.15
-55.47%
16.83
76.56
-78.02%
24.04
49.78
-51.71%
-42.96
47.16
-
PAT
51.61
86.97
-40.66%
-204.22
-94.15
-
71.54
91.72
-22.00%
191.49
79.45
141.02%
PATM
11.24%
12.49%
-34.71%
-9.77%
12.56%
11.70%
24.22%
11.36%
EPS
7.70
12.98
-40.68%
-30.48
-14.05
-
10.68
13.69
-21.99%
28.58
11.86
140.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,407.65
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
-23.38%
-13.34%
41.93%
49.92%
40.79%
-24.80%
12.06%
-30.10%
-24.82%
 
Cost Of Goods Sold
1,468.37
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
939.28
1,024.82
1,170.12
738.80
513.36
279.13
407.35
353.81
519.76
784.85
GP Margin
39.01%
38.75%
38.34%
34.36%
35.79%
27.40%
30.07%
29.27%
30.06%
34.12%
Total Expenditure
1,920.56
2,119.57
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
-
193.03
214.01
170.03
109.36
94.10
154.60
134.47
188.41
198.43
% Of Sales
-
7.30%
7.01%
7.91%
7.63%
9.24%
11.41%
11.12%
10.89%
8.63%
Employee Cost
-
75.52
71.33
63.16
52.73
46.71
42.92
40.05
44.64
41.16
% Of Sales
-
2.86%
2.34%
2.94%
3.68%
4.59%
3.17%
3.31%
2.58%
1.79%
Manufacturing Exp.
-
148.35
148.72
141.56
85.22
66.28
62.88
51.56
81.53
93.24
% Of Sales
-
5.61%
4.87%
6.58%
5.94%
6.51%
4.64%
4.27%
4.71%
4.05%
General & Admin Exp.
-
35.01
24.13
27.37
20.60
15.23
18.19
15.17
13.70
14.05
% Of Sales
-
1.32%
0.79%
1.27%
1.44%
1.50%
1.34%
1.25%
0.79%
0.61%
Selling & Distn. Exp.
-
27.52
39.42
22.62
18.28
15.21
21.00
17.25
19.24
33.76
% Of Sales
-
1.04%
1.29%
1.05%
1.27%
1.49%
1.55%
1.43%
1.11%
1.47%
Miscellaneous Exp.
-
20.13
4.58
3.88
2.26
3.15
2.27
5.35
0.51
12.20
% Of Sales
-
0.76%
0.15%
0.18%
0.16%
0.31%
0.17%
0.44%
0.03%
0.53%
EBITDA
487.09
525.26
667.92
310.18
224.90
38.45
105.48
89.97
171.73
392.01
EBITDA Margin
20.23%
19.86%
21.89%
14.43%
15.68%
3.77%
7.79%
7.44%
9.93%
17.04%
Other Income
48.20
65.26
69.51
65.89
76.30
89.54
74.42
63.91
70.53
77.44
Interest
61.83
63.92
38.87
41.71
33.91
26.03
20.20
5.57
7.48
5.76
Depreciation
96.84
87.91
79.62
76.23
70.96
71.11
30.72
37.12
37.90
21.31
PBT
129.77
438.68
618.95
258.13
196.34
30.85
128.97
111.19
196.88
442.38
Tax
19.35
46.06
231.09
91.95
80.50
22.82
37.40
14.46
44.39
132.54
Tax Rate
14.91%
24.01%
56.57%
35.62%
41.00%
73.97%
29.00%
13.00%
22.55%
30.06%
PAT
110.42
114.95
209.69
176.79
115.83
8.03
91.64
96.73
152.48
308.45
PAT before Minority Interest
52.89
145.77
177.42
166.18
115.83
8.03
91.57
96.73
152.48
308.45
Minority Interest
-57.53
-30.82
32.27
10.61
0.00
0.00
0.07
0.00
0.00
0.00
PAT Margin
4.59%
4.35%
6.87%
8.22%
8.08%
0.79%
6.76%
8.00%
8.82%
13.41%
PAT Growth
-32.67%
-45.18%
18.61%
52.63%
1,342.47%
-91.24%
-5.26%
-36.56%
-50.57%
 
EPS
16.48
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
96.09
96.09
171.20
34.14
35.27
35.27
Total Reserves
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
1,070.28
1,122.70
748.99
442.02
536.47
550.40
126.23
131.84
126.22
Secured Loans
779.16
641.64
356.12
58.35
271.96
425.62
0.00
0.00
0.00
Unsecured Loans
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
0.04
0.04
Current Liabilities
964.41
602.05
360.52
667.80
501.72
541.35
363.47
294.69
339.81
Trade Payables
571.61
274.07
130.08
139.17
132.01
72.62
146.70
41.56
149.81
Other Current Liabilities
43.44
53.44
48.42
56.95
57.59
91.71
83.53
102.82
97.70
Short Term Borrowings
336.67
225.48
154.14
460.18
298.80
349.03
127.17
140.80
82.76
Short Term Provisions
12.68
49.05
27.88
11.49
13.32
27.99
6.07
9.52
9.54
Total Liabilities
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
2,364.30
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
3,650.61
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
1,155.98
842.70
762.57
674.19
603.48
534.01
458.40
389.21
310.86
Non Current Assets
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
28.53
22.93
17.40
119.03
30.97
37.46
34.38
150.29
13.95
Non Current Investment
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.
20.30
18.88
24.83
31.47
47.98
45.03
89.92
87.59
56.75
Other Non Current Assets
9.23
4.07
9.35
2.93
0.02
0.00
0.00
0.00
0.00
Current Assets
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
10.16
89.07
174.32
358.87
395.75
310.72
588.01
566.14
327.44
Inventories
761.76
771.35
509.56
484.21
498.91
489.52
435.21
514.01
721.62
Sundry Debtors
360.85
492.29
391.57
308.62
266.61
298.20
338.45
318.47
360.77
Cash & Bank
86.37
61.34
17.47
7.12
5.78
39.83
35.92
12.67
22.70
Other Current Assets
601.21
81.38
82.70
36.76
268.50
270.59
289.98
157.99
197.67
Short Term Loans & Adv.
532.98
893.00
290.14
241.60
203.07
269.06
289.21
156.84
196.50
Net Current Assets
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
5,239.37
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
747.95
-182.69
92.70
241.37
122.41
104.39
108.86
300.23
85.97
PBT
160.52
433.97
292.49
196.51
-1.49
128.97
111.19
196.88
440.99
Adjustment
391.18
251.41
44.59
48.05
68.20
4.22
-11.08
-11.00
-34.07
Changes in Working Capital
327.09
-693.37
-160.69
67.66
78.72
5.91
27.21
160.48
-184.34
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-743.84
-155.60
12.23
-101.08
54.96
-626.70
-63.25
-309.37
-95.85
Net Fixed Assets
-845.09
-22.90
-109.41
-132.13
-11.60
-24.08
-20.10
-49.72
Net Investments
-37.72
-39.48
116.43
-173.68
-41.45
77.35
-0.64
-223.57
Others
138.97
-93.22
5.21
204.73
108.01
-679.97
-42.51
-36.08
Cash from Financing Activity
7.35
387.45
-95.42
-132.94
-140.78
527.09
-26.26
2.86
22.34
Net Cash Inflow / Outflow
11.46
49.16
9.50
7.35
36.59
4.78
19.34
-6.28
12.46
Opening Cash & Equivalents
58.73
14.83
4.44
2.76
9.03
35.92
12.67
22.70
10.22
Closing Cash & Equivalent
83.94
58.73
14.83
4.44
2.76
37.87
35.92
12.67
22.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
478.31
458.23
437.31
320.30
305.25
337.12
325.11
311.21
297.14
ROA
2.91%
4.02%
4.21%
3.07%
0.21%
2.50%
2.96%
4.72%
9.57%
ROE
4.65%
5.91%
6.55%
5.53%
0.37%
4.09%
4.38%
7.11%
14.72%
ROCE
6.03%
11.64%
9.36%
8.33%
1.94%
5.40%
4.98%
9.04%
20.47%
Fixed Asset Turnover
0.93
1.52
1.16
0.90
0.60
0.79
0.79
1.12
1.49
Receivable days
58.87
52.86
58.58
66.62
92.63
79.82
91.48
67.18
54.04
Inventory Days
105.79
76.60
83.14
113.85
162.10
115.94
132.19
122.21
108.09
Payable days
71.25
29.50
25.71
39.86
36.83
30.64
31.76
21.70
28.35
Cash Conversion Cycle
93.41
99.95
116.01
140.61
217.90
165.13
191.92
167.69
133.78
Total Debt/Equity
0.36
0.34
0.21
0.29
0.27
0.32
0.06
0.07
0.04
Interest Cover
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.