Nifty
Sensex
:
:
11196.50
37892.36
101.25 (0.91%)
204.45 (0.54%)

Steel & Iron Products

Rating :
46/99

BSE: 500265 | NSE: MAHSEAMLES

199.30
04-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  201.40
  •  203.60
  •  198.30
  •  200.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44914
  •  89.95
  •  447.65
  •  184.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,332.29
  • 15.88
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,329.66
  • 3.02%
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.93%
  • 12.13%
  • 12.95%
  • FII
  • DII
  • Others
  • 1.07%
  • 7.09%
  • 3.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.75
  • 17.80
  • 28.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.19
  • 44.65
  • 24.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.81
  • 18.00
  • 21.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 15.83
  • 15.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.85
  • 0.91
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.20
  • 12.90
  • 8.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
588.42
963.19
-38.91%
569.69
783.75
-27.31%
790.56
699.08
13.09%
696.16
606.47
14.79%
Expenses
484.45
726.82
-33.35%
452.99
625.44
-27.57%
625.09
569.68
9.73%
541.78
461.91
17.29%
EBITDA
103.97
236.37
-56.01%
116.70
158.31
-26.28%
165.47
129.40
27.87%
154.38
144.56
6.79%
EBIDTM
17.67%
24.54%
20.48%
20.20%
20.93%
18.51%
22.18%
23.84%
Other Income
-2.90
-4.19
-
15.02
8.38
79.24%
19.32
29.42
-34.33%
18.55
35.19
-47.29%
Interest
13.94
19.78
-29.52%
15.94
5.17
208.32%
16.14
12.16
32.73%
17.89
1.76
916.48%
Depreciation
27.67
19.54
41.61%
20.20
20.02
0.90%
20.12
20.05
0.35%
19.92
20.01
-0.45%
PBT
-187.39
-17.59
-
95.58
141.50
-32.45%
148.53
126.61
17.31%
135.12
157.98
-14.47%
Tax
16.83
76.56
-78.02%
24.04
49.78
-51.71%
-42.96
47.16
-
48.15
57.58
-16.38%
PAT
-204.22
-94.15
-
71.54
91.72
-22.00%
191.49
79.45
141.02%
86.97
100.40
-13.38%
PATM
-34.71%
-9.77%
12.56%
11.70%
24.22%
11.36%
12.49%
16.55%
EPS
-30.48
-14.05
-
10.68
13.69
-21.99%
28.58
11.86
140.98%
12.98
14.99
-13.41%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,644.83
3,072.71
2,150.21
1,434.22
1,018.68
1,354.67
1,208.90
1,729.36
2,300.23
Net Sales Growth
-13.35%
42.90%
49.92%
40.79%
-24.80%
12.06%
-30.10%
-24.82%
 
Cost Of Goods Sold
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
1,024.82
1,191.03
738.80
513.36
279.13
407.35
353.81
519.76
784.85
GP Margin
38.75%
38.76%
34.36%
35.79%
27.40%
30.07%
29.27%
30.06%
34.12%
Total Expenditure
2,104.31
2,404.78
1,840.03
1,209.32
980.23
1,249.19
1,118.93
1,557.63
1,908.22
Power & Fuel Cost
-
234.26
170.03
109.36
94.10
154.60
134.47
188.41
198.43
% Of Sales
-
7.62%
7.91%
7.63%
9.24%
11.41%
11.12%
10.89%
8.63%
Employee Cost
-
71.33
63.16
52.73
46.71
42.92
40.05
44.64
41.16
% Of Sales
-
2.32%
2.94%
3.68%
4.59%
3.17%
3.31%
2.58%
1.79%
Manufacturing Exp.
-
148.72
141.56
85.22
66.28
62.88
51.56
81.53
93.24
% Of Sales
-
4.84%
6.58%
5.94%
6.51%
4.64%
4.27%
4.71%
4.05%
General & Admin Exp.
-
24.13
27.37
20.60
15.23
18.19
15.17
13.70
14.05
% Of Sales
-
0.79%
1.27%
1.44%
1.50%
1.34%
1.25%
0.79%
0.61%
Selling & Distn. Exp.
-
40.08
22.62
18.28
15.21
21.00
17.25
19.24
33.76
% Of Sales
-
1.30%
1.05%
1.27%
1.49%
1.55%
1.43%
1.11%
1.47%
Miscellaneous Exp.
-
4.58
3.88
2.26
3.15
2.27
5.35
0.51
12.20
% Of Sales
-
0.15%
0.18%
0.16%
0.31%
0.17%
0.44%
0.03%
0.53%
EBITDA
540.52
667.93
310.18
224.90
38.45
105.48
89.97
171.73
392.01
EBITDA Margin
20.44%
21.74%
14.43%
15.68%
3.77%
7.79%
7.44%
9.93%
17.04%
Other Income
49.99
69.51
65.89
76.30
89.54
74.42
63.91
70.53
77.44
Interest
63.91
38.87
41.71
33.91
26.03
20.20
5.57
7.48
5.76
Depreciation
87.91
79.62
76.23
70.96
71.11
30.72
37.12
37.90
21.31
PBT
191.84
618.95
258.13
196.34
30.85
128.97
111.19
196.88
442.38
Tax
46.06
231.09
91.95
80.50
22.82
37.40
14.46
44.39
132.54
Tax Rate
24.01%
56.57%
35.62%
41.00%
73.97%
29.00%
13.00%
22.55%
30.06%
PAT
145.78
209.69
176.79
115.83
8.03
91.64
96.73
152.48
308.45
PAT before Minority Interest
114.96
177.42
166.18
115.83
8.03
91.57
96.73
152.48
308.45
Minority Interest
-30.82
32.27
10.61
0.00
0.00
0.07
0.00
0.00
0.00
PAT Margin
5.51%
6.82%
8.22%
8.08%
0.79%
6.76%
8.00%
8.82%
13.41%
PAT Growth
-17.83%
18.61%
52.63%
1,342.47%
-91.24%
-5.26%
-36.56%
-50.57%
 
EPS
21.76
31.30
26.39
17.29
1.20
13.68
14.44
22.76
46.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
96.09
96.09
171.20
34.14
35.27
35.27
Total Reserves
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
1,122.70
748.99
442.02
536.47
550.40
126.23
131.84
126.22
Secured Loans
270.10
356.12
58.35
271.96
425.62
0.00
0.00
0.00
Unsecured Loans
563.13
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
0.04
0.04
Current Liabilities
602.05
360.52
667.80
501.72
541.35
363.47
294.69
339.81
Trade Payables
274.07
130.08
139.17
132.01
72.62
146.70
41.56
149.81
Other Current Liabilities
53.44
48.42
56.95
57.59
91.71
83.53
102.82
97.70
Short Term Borrowings
225.48
154.14
460.18
298.80
349.03
127.17
140.80
82.76
Short Term Provisions
49.05
27.88
11.49
13.32
27.99
6.07
9.52
9.54
Total Liabilities
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
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
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
842.70
762.57
674.19
603.48
534.01
458.40
389.21
310.86
Non Current Assets
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
22.93
17.40
119.03
30.97
37.46
34.38
150.29
13.95
Non Current Investment
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.
18.88
24.83
31.47
47.98
45.03
89.92
87.59
56.75
Other Non Current Assets
4.07
9.35
2.93
0.02
0.00
0.00
0.00
0.00
Current Assets
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
89.07
174.32
358.87
395.75
310.72
588.01
566.14
327.44
Inventories
771.35
509.56
484.21
498.91
489.52
435.21
514.01
721.62
Sundry Debtors
492.29
391.57
308.62
266.61
298.20
338.45
318.47
360.77
Cash & Bank
61.34
17.47
7.12
5.78
39.83
35.92
12.67
22.70
Other Current Assets
974.38
82.70
36.76
65.43
270.59
289.98
157.99
197.67
Short Term Loans & Adv.
893.00
290.14
241.60
203.07
269.06
289.21
156.84
196.50
Net Current Assets
1,786.40
1,105.24
769.38
933.83
867.50
1,324.09
1,274.59
1,290.39
Total Assets
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

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-182.69
92.70
241.37
122.41
104.39
108.86
300.23
85.97
PBT
433.97
292.49
196.51
-1.49
128.97
111.19
196.88
440.99
Adjustment
251.41
44.59
48.05
68.20
4.22
-11.08
-11.00
-34.07
Changes in Working Capital
-693.37
-160.69
67.66
78.72
5.91
27.21
160.48
-184.34
Cash after chg. in Working capital
-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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-155.60
12.23
-101.08
54.96
-626.70
-63.25
-309.37
-95.85
Net Fixed Assets
-22.90
-109.41
-132.13
-11.60
-24.08
-20.10
-49.72
Net Investments
-39.48
116.43
-173.68
-41.45
77.35
-0.64
-223.57
Others
-93.22
5.21
204.73
108.01
-679.97
-42.51
-36.08
Cash from Financing Activity
387.45
-95.42
-132.94
-140.78
527.09
-26.26
2.86
22.34
Net Cash Inflow / Outflow
49.16
9.50
7.35
36.59
4.78
19.34
-6.28
12.46
Opening Cash & Equivalents
14.83
4.44
2.76
9.03
35.92
12.67
22.70
10.22
Closing Cash & Equivalent
58.73
14.83
4.44
2.76
37.87
35.92
12.67
22.70

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
458.23
437.31
320.30
305.25
337.12
325.11
311.21
297.14
ROA
4.02%
4.21%
3.07%
0.21%
2.50%
2.96%
4.72%
9.57%
ROE
5.91%
6.55%
5.53%
0.37%
4.09%
4.38%
7.11%
14.72%
ROCE
11.64%
9.36%
8.33%
1.94%
5.40%
4.98%
9.04%
20.47%
Fixed Asset Turnover
1.53
1.16
0.90
0.60
0.79
0.79
1.12
1.49
Receivable days
52.50
58.58
66.62
92.63
79.82
91.48
67.18
54.04
Inventory Days
76.08
83.14
113.85
162.10
115.94
132.19
122.21
108.09
Payable days
29.26
25.71
39.86
36.83
30.64
31.76
21.70
28.35
Cash Conversion Cycle
99.32
116.01
140.61
217.90
165.13
191.92
167.69
133.78
Total Debt/Equity
0.34
0.21
0.29
0.27
0.32
0.06
0.07
0.04
Interest Cover
11.51
7.19
6.79
2.19
7.38
20.97
27.32
77.51

News Update:


  • Maharashtra Seamless resumes full operations at manufacturing facilities
    15th Jun 2020, 14:06 PM

    The company has taken all due precautions to safeguard its employees, their family members and proper sanitation of its facilities, work places etc

    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.