Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Steel & Iron Products

Rating :
46/99

BSE: 500265 | NSE: MAHSEAMLES

189.90
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  192.10
  •  193.00
  •  188.75
  •  191.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22516
  •  42.77
  •  485.20
  •  188.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,278.02
  • 4.96
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,275.39
  • 3.15%
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.82%
  • 11.84%
  • 12.10%
  • FII
  • DII
  • Others
  • 1.81%
  • 7.90%
  • 3.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.75
  • 17.70
  • 28.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.19
  • 43.34
  • 24.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.81
  • 16.44
  • 21.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.12
  • 15.90
  • 11.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.52
  • 0.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 7.80
  • 6.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
569.69
0.00
0
790.56
0.00
0
696.16
0.00
0
963.19
0.00
0
Expenses
452.99
0.00
0
625.09
0.00
0
541.78
0.00
0
726.82
0.00
0
EBITDA
116.70
0.00
0
165.47
0.00
0
154.38
0.00
0
236.37
0.00
0
EBIDTM
20.48%
0.00%
20.93%
0.00%
22.18%
0.00%
24.54%
0.00%
Other Income
15.02
0.00
0
19.32
0.00
0
18.55
0.00
0
-4.19
0.00
-
Interest
15.94
0.00
0
16.14
0.00
0
17.89
0.00
0
19.78
0.00
0
Depreciation
20.20
0.00
0
20.12
0.00
0
19.92
0.00
0
19.54
0.00
0
PBT
95.58
0.00
0
148.53
0.00
0
135.12
0.00
0
-17.59
0.00
-
Tax
24.04
0.00
0
-42.96
0.00
-
48.15
0.00
0
76.56
0.00
0
PAT
71.54
0.00
0
191.49
0.00
0
86.97
0.00
0
-94.15
0.00
-
PATM
12.56%
0.00%
24.22%
0.00%
12.49%
0.00%
-9.77%
0.00%
EPS
9.76
0.00
0
27.62
0.00
0
11.54
0.00
0
-10.44
0.00
-

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
3,019.60
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
0.00%
42.90%
49.92%
40.79%
-24.80%
12.06%
-30.10%
-24.82%
 
Cost Of Goods Sold
1,833.80
1,881.68
1,411.41
920.87
739.55
947.32
855.08
1,209.61
1,515.38
Gross Profit
1,185.80
1,191.03
738.80
513.36
279.13
407.35
353.81
519.76
784.85
GP Margin
39.27%
38.76%
34.36%
35.79%
27.40%
30.07%
29.27%
30.06%
34.12%
Total Expenditure
2,346.68
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
672.92
667.93
310.18
224.90
38.45
105.48
89.97
171.73
392.01
EBITDA Margin
22.29%
21.74%
14.43%
15.68%
3.77%
7.79%
7.44%
9.93%
17.04%
Other Income
48.70
69.51
65.89
76.30
89.54
74.42
63.91
70.53
77.44
Interest
69.75
38.87
41.71
33.91
26.03
20.20
5.57
7.48
5.76
Depreciation
79.78
79.62
76.23
70.96
71.11
30.72
37.12
37.90
21.31
PBT
361.64
618.95
258.13
196.34
30.85
128.97
111.19
196.88
442.38
Tax
105.79
231.09
91.95
80.50
22.82
37.40
14.46
44.39
132.54
Tax Rate
29.25%
56.57%
35.62%
41.00%
73.97%
29.00%
13.00%
22.55%
30.06%
PAT
255.85
209.69
176.79
115.83
8.03
91.64
96.73
152.48
308.45
PAT before Minority Interest
286.96
177.42
166.18
115.83
8.03
91.57
96.73
152.48
308.45
Minority Interest
31.11
32.27
10.61
0.00
0.00
0.07
0.00
0.00
0.00
PAT Margin
8.47%
6.82%
8.22%
8.08%
0.79%
6.76%
8.00%
8.82%
13.41%
PAT Growth
0.00%
18.61%
52.63%
1,342.47%
-91.24%
-5.26%
-36.56%
-50.57%
 
Unadjusted EPS
38.48
34.96
31.45
18.41
-3.63
17.41
14.61
21.61
43.73

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 acquires offshore jack up drilling rig
    27th Mar 2020, 09:02 AM

    The company has acquired an Offshore Jack Up Drilling Rig from Star Drilling, Singapore, an associate of the company for $100 million

    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.