Nifty

:

26205.30

Sensex

:

85609.51

320.50 (1.24%)
1022.50 (1.21%)

Login

Nifty
Sensex

:
:

26205.30
85609.51

320.50 (1.24%)
1022.50 (1.21%)

Maiden Forgings Ltd.

Steel & Iron Products

Rating :

56/99

BSE: 543874 | NSE: Not Listed

Watchlist

NSE BSE

85.00

26-Nov-2025

Open
High
Low
Previous Close

85
86
85
85.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

20000
1704630
86
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

120.80
19.97
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

187.45
N/A
1.58

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales - 212.91 236.10 220.82 210.51 Net Sales Growth - -9.82% 6.92% 4.90% Cost Of Goods Sold - 180.89 199.65 185.16 186.45 Gross Profit - 32.02 36.45 35.66 24.06 GP Margin - 15.04% 15.44% 16.15% 11.43% Total Expenditure - 193.66 213.08 198.85 198.31 Power & Fuel Cost - 3.50 3.44 3.33 3.32 % Of Sales - 1.64% 1.46% 1.51% 1.58% Employee Cost - 2.95 2.99 3.13 1.81 % Of Sales - 1.39% 1.27% 1.42% 0.86% Manufacturing Exp. - 3.36 3.41 3.87 3.29 % Of Sales - 1.58% 1.44% 1.75% 1.56% General & Admin Exp. - 1.63 1.87 1.94 1.48 % Of Sales - 0.77% 0.79% 0.88% 0.70% Selling & Distn. Exp. - 1.23 1.42 1.32 1.90 % Of Sales - 0.58% 0.60% 0.60% 0.90% Miscellaneous Exp. - 0.10 0.30 0.09 0.06 % Of Sales - 0.05% 0.13% 0.04% 0.03% EBITDA - 19.25 23.02 21.97 12.20 EBITDA Margin - 9.04% 9.75% 9.95% 5.80% Other Income - 0.66 1.21 0.33 0.33 Interest - 7.32 6.07 5.48 6.10 Depreciation - 4.05 4.45 3.52 3.41 PBT - 8.54 13.71 13.31 3.02 Tax - 2.49 3.99 3.70 0.82 Tax Rate - 29.16% 29.10% 27.80% 27.15% PAT - 6.05 9.72 9.61 2.19 PAT before Minority Interest - 6.05 9.72 9.61 2.19 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 2.84% 4.12% 4.35% 1.04% PAT Growth - -37.76% 1.14% 338.81% EPS - 4.26 6.85 6.77 1.54

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 76.47 70.97 40.72 31.21 Share Capital 14.21 14.21 10.43 5.21 Total Reserves 62.26 56.75 30.29 25.99 Non-Current Liabilities 20.53 15.86 17.75 19.59 Secured Loans 12.35 6.50 8.90 10.69 Unsecured Loans 7.55 8.71 8.27 8.58 Long Term Provisions 0.17 0.15 0.23 0.00 Current Liabilities 67.24 61.79 68.34 59.34 Trade Payables 12.71 9.47 12.65 7.31 Other Current Liabilities 7.08 4.49 6.33 8.67 Short Term Borrowings 44.91 43.99 45.69 42.44 Short Term Provisions 2.53 3.84 3.68 0.93 Total Liabilities 164.24 148.62 126.81 110.14 Net Block 37.17 29.38 29.21 24.49 Gross Block 68.70 56.92 52.30 44.07 Accumulated Depreciation 31.53 27.54 23.09 19.58 Non Current Assets 41.64 36.60 33.76 28.77 Capital Work in Progress 0.25 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 4.22 7.22 4.55 4.29 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 122.38 112.01 92.33 81.36 Current Investments 0.00 0.00 0.00 0.00 Inventories 75.80 67.68 50.38 41.43 Sundry Debtors 29.69 22.26 24.99 27.15 Cash & Bank 2.65 2.48 3.19 3.00 Other Current Assets 14.23 0.81 0.00 0.00 Short Term Loans & Adv. 13.25 18.79 13.77 9.77 Net Current Assets 55.14 50.23 23.98 22.01 Total Assets 164.24 148.61 126.82 110.14

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 4.52 -11.99 11.49 2.57 PBT 8.54 13.71 13.31 3.02 Adjustment -0.39 0.77 2.72 2.54 Changes in Working Capital -3.63 -26.47 -4.54 -2.98 Cash after chg. in Working capital 4.52 -11.99 11.49 2.57 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -9.03 -7.29 -9.21 -2.33 Net Fixed Assets -12.03 -4.62 -8.23 Net Investments 0.00 0.00 0.00 Others 3.00 -2.67 -0.98 Cash from Financing Activity 4.69 18.57 -2.09 -0.87 Net Cash Inflow / Outflow 0.17 -0.71 0.18 -0.63 Opening Cash & Equivalents 2.48 3.19 3.00 3.63 Closing Cash & Equivalent 2.65 2.48 3.19 3.00

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 53.65 49.93 38.35 29.92 ROA 3.87% 7.06% 8.11% 2.04% ROE 8.22% 17.52% 26.99% 7.28% ROCE 11.36% 16.40% 18.04% 9.57% Fixed Asset Turnover 3.39 4.32 4.58 4.91 Receivable days 44.53 36.53 43.09 52.19 Inventory Days 122.99 91.26 75.88 67.60 Payable days 22.38 20.22 19.67 19.55 Cash Conversion Cycle 145.14 107.57 99.31 100.25 Total Debt/Equity 0.91 0.88 1.69 2.23 Interest Cover 2.17 3.26 3.43 1.49

Top Investors:

Annual Reports:

News Update:

Maiden Forgings registered with Centre for Military Airworthiness & Certification
12th Nov 2025, 15:09 PM

The company is now eligible to supply products for use in defence applications thereby strengthening its participation in India’s growing indigenous defence supply chain
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.

Feedback