Nifty
Sensex
:
:
15811.85
52551.53
12.50 (0.08%)
76.77 (0.15%)

Shipping

Rating :
56/99

BSE: 526807 | NSE: SEAMECLTD

460.15
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  472.80
  •  472.80
  •  449.00
  •  462.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18917
  •  86.42
  •  537.50
  •  342.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,172.86
  • 11.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,217.39
  • 0.22%
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.96%
  • 5.87%
  • 17.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.04%
  • 4.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.14
  • 3.21
  • 25.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 36.81
  • 38.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 89.94
  • 410.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.67
  • 13.05
  • 12.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.61
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 5.21
  • 8.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
96.87
96.21
0.69%
64.73
105.96
-38.91%
58.28
79.53
-26.72%
36.92
102.40
-63.95%
Expenses
67.01
61.96
8.15%
49.41
58.43
-15.44%
35.60
42.79
-16.80%
38.06
52.44
-27.42%
EBITDA
29.86
34.25
-12.82%
15.32
47.53
-67.77%
22.68
36.74
-38.27%
-1.14
49.96
-
EBIDTM
30.82%
35.60%
23.67%
44.86%
38.92%
46.20%
-3.09%
48.79%
Other Income
7.29
4.96
46.98%
10.52
8.57
22.75%
7.53
6.65
13.23%
13.70
9.70
41.24%
Interest
0.84
1.24
-32.26%
1.35
1.40
-3.57%
1.24
1.30
-4.62%
1.41
1.13
24.78%
Depreciation
17.62
12.91
36.48%
15.45
13.62
13.44%
11.72
14.26
-17.81%
11.77
13.81
-14.77%
PBT
18.69
25.06
-25.42%
70.92
41.08
72.64%
17.25
27.83
-38.02%
-0.62
44.72
-
Tax
0.92
2.31
-60.17%
2.12
1.37
54.74%
1.75
1.01
73.27%
2.66
0.75
254.67%
PAT
17.77
22.75
-21.89%
68.80
39.71
73.26%
15.50
26.82
-42.21%
-3.28
43.97
-
PATM
18.34%
23.65%
106.29%
37.48%
26.60%
33.72%
-8.88%
42.94%
EPS
6.94
8.95
-22.46%
27.05
15.62
73.18%
6.10
10.55
-42.18%
-1.29
17.29
-

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
Mar 11
Net Sales
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
181.77
102.38
Net Sales Growth
-33.14%
22.44%
62.04%
-6.73%
-36.70%
-6.44%
-14.06%
20.90%
85.58%
77.54%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
181.77
102.38
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
190.08
214.98
201.68
160.38
320.04
292.63
279.69
367.85
258.61
170.23
157.16
Power & Fuel Cost
-
11.06
7.99
11.76
20.06
35.01
16.55
7.78
4.92
12.54
11.43
% Of Sales
-
2.88%
2.55%
6.07%
9.66%
10.68%
4.72%
1.91%
1.46%
6.90%
11.16%
Employee Cost
-
63.11
64.47
61.11
63.56
80.56
96.19
102.78
88.60
68.14
61.08
% Of Sales
-
16.43%
20.55%
31.57%
30.62%
24.57%
27.44%
25.20%
26.27%
37.49%
59.66%
Manufacturing Exp.
-
122.38
94.21
65.21
80.64
160.99
145.43
227.85
128.90
67.31
59.79
% Of Sales
-
31.86%
30.03%
33.68%
38.85%
49.09%
41.49%
55.87%
38.21%
37.03%
58.40%
General & Admin Exp.
-
16.51
17.18
13.41
14.56
11.54
13.53
29.20
22.67
11.75
15.99
% Of Sales
-
4.30%
5.48%
6.93%
7.01%
3.52%
3.86%
7.16%
6.72%
6.46%
15.62%
Selling & Distn. Exp.
-
0.42
0.10
0.13
1.11
0.00
0.00
0.00
0.37
0.00
0.00
% Of Sales
-
0.11%
0.03%
0.07%
0.53%
0%
0%
0%
0.11%
0%
0%
Miscellaneous Exp.
-
1.49
17.73
8.76
140.11
4.52
8.00
0.24
13.14
10.49
0.00
% Of Sales
-
0.39%
5.65%
4.52%
67.50%
1.38%
2.28%
0.06%
3.90%
5.77%
8.66%
EBITDA
66.72
169.12
112.02
33.22
-112.47
35.29
70.80
39.99
78.72
11.54
-54.78
EBITDA Margin
25.98%
44.03%
35.71%
17.16%
-54.18%
10.76%
20.20%
9.81%
23.34%
6.35%
-53.51%
Other Income
39.04
29.88
29.64
19.75
18.87
24.22
103.70
12.84
21.42
16.26
13.34
Interest
4.84
5.71
4.05
1.07
3.13
0.91
1.02
0.96
0.52
0.47
0.39
Depreciation
56.56
54.60
51.91
48.92
48.01
47.44
45.45
49.85
47.44
34.28
26.47
PBT
106.24
138.69
85.70
2.98
-144.73
11.16
128.03
2.02
52.18
-6.95
-68.30
Tax
7.45
5.44
3.85
1.97
4.13
5.77
6.02
4.08
11.78
6.25
3.31
Tax Rate
7.01%
3.92%
4.49%
66.11%
-2.85%
51.70%
4.70%
201.98%
22.58%
-89.93%
-5.18%
PAT
98.79
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
-13.19
-67.17
PAT before Minority Interest
98.67
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
-13.19
-67.17
Minority Interest
-0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
38.47%
34.69%
26.09%
0.52%
-71.72%
1.64%
34.81%
-0.51%
11.98%
-7.26%
-65.61%
PAT Growth
-25.86%
62.80%
8,085.00%
-
-
-95.58%
-
-
-
-
 
EPS
38.89
52.46
32.22
0.39
-58.61
2.12
48.04
-0.81
15.91
-5.19
-26.44

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
Mar 11
Shareholder's Funds
561.12
429.70
343.22
341.62
491.93
589.93
470.72
473.62
433.52
446.65
Share Capital
25.43
25.43
25.43
25.43
25.43
33.90
33.90
33.90
33.90
33.90
Total Reserves
535.69
404.27
317.80
316.19
466.51
556.03
436.82
439.72
399.62
412.75
Non-Current Liabilities
100.47
57.48
7.14
5.31
20.67
14.65
14.58
0.80
1.04
1.10
Secured Loans
50.39
37.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
9.70
10.51
4.75
3.67
20.17
14.65
14.58
0.80
1.04
1.10
Current Liabilities
186.90
176.62
136.31
158.84
156.69
89.07
78.76
62.79
41.01
36.94
Trade Payables
150.39
123.24
101.65
118.48
114.53
42.04
66.11
56.20
35.22
31.42
Other Current Liabilities
27.64
25.52
26.83
22.14
12.94
29.33
11.41
5.63
5.17
5.39
Short Term Borrowings
8.17
27.19
7.32
17.91
28.11
12.73
0.00
0.00
0.00
0.00
Short Term Provisions
0.70
0.66
0.51
0.31
1.11
4.96
1.24
0.97
0.63
0.12
Total Liabilities
848.49
663.80
486.67
505.77
669.29
693.65
564.06
537.21
475.57
484.69
Net Block
248.16
235.70
168.47
206.05
173.57
216.53
232.66
256.60
298.21
201.86
Gross Block
484.35
417.29
298.25
299.34
220.07
562.70
578.05
551.40
549.38
419.56
Accumulated Depreciation
236.20
181.59
129.77
93.29
46.49
346.17
345.40
294.81
251.17
217.70
Non Current Assets
500.78
396.25
253.29
272.86
251.36
256.01
272.73
281.23
301.17
216.68
Capital Work in Progress
1.10
0.00
0.17
1.46
0.36
0.00
0.26
0.26
0.00
9.57
Non Current Investment
171.56
94.92
42.02
34.75
31.43
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
16.03
17.15
14.25
10.34
26.16
18.34
20.62
6.05
2.96
5.25
Other Non Current Assets
63.93
48.47
28.37
20.26
19.84
21.14
19.19
18.32
0.00
0.00
Current Assets
347.71
267.55
233.38
232.91
417.93
437.63
291.32
255.97
174.40
268.02
Current Investments
7.01
22.18
19.30
0.00
0.00
7.01
0.00
0.00
0.00
0.00
Inventories
17.54
15.22
14.33
16.70
19.66
16.92
24.78
22.21
18.73
19.17
Sundry Debtors
155.57
163.37
117.40
108.79
186.55
124.44
148.69
131.06
101.42
38.58
Cash & Bank
28.08
62.46
69.71
97.94
160.28
269.91
102.36
85.22
42.68
203.00
Other Current Assets
139.53
3.74
12.04
7.92
51.44
19.35
15.49
17.49
11.57
7.28
Short Term Loans & Adv.
130.23
0.58
0.60
1.57
42.25
1.12
1.80
4.37
1.94
0.50
Net Current Assets
160.81
90.93
97.08
74.07
261.24
348.57
212.57
193.19
133.39
231.07
Total Assets
848.49
663.80
486.67
505.77
669.29
693.64
564.05
537.20
475.57
484.70

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
Mar 11
Cash From Operating Activity
233.48
96.84
29.32
12.55
10.51
90.79
29.04
56.20
-44.61
-55.69
PBT
138.69
85.70
2.98
-144.73
8.80
128.03
2.01
46.33
-8.67
-63.85
Adjustment
38.55
45.10
39.60
143.78
35.51
-41.48
45.87
33.33
27.07
17.48
Changes in Working Capital
59.39
-31.32
-9.10
32.26
-25.66
5.26
-13.95
-23.17
-65.86
-7.70
Cash after chg. in Working capital
236.62
99.48
33.48
31.30
18.65
91.81
33.92
56.49
-47.46
-54.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.14
-2.64
-4.16
-18.76
-8.14
-1.02
-4.88
-6.86
2.86
-1.62
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
-192.44
-169.20
-20.45
-1.52
69.55
-171.91
14.90
-43.32
42.84
-5.89
Net Fixed Assets
-24.13
-36.20
2.38
-80.37
340.96
-66.75
-16.89
2.30
-51.24
Net Investments
-82.68
-52.91
-7.26
-3.32
-24.42
-7.01
0.00
0.00
-1.35
Others
-85.63
-80.09
-15.57
82.17
-246.99
-98.15
31.79
-45.62
95.43
Cash from Financing Activity
5.76
48.48
-1.98
-11.26
-94.75
12.50
-0.13
-0.03
0.01
-0.39
Net Cash Inflow / Outflow
46.80
-23.87
6.90
-0.23
-14.70
-68.62
43.81
12.84
-1.76
-61.97
Opening Cash & Equivalents
-25.19
-6.00
-0.94
4.63
19.26
87.49
42.47
29.36
31.24
92.86
Closing Cash & Equivalent
19.86
-25.19
6.00
4.92
4.78
19.26
87.49
42.47
29.36
31.24

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
220.70
169.01
134.99
134.36
193.48
174.02
138.86
139.71
127.88
131.76
ROA
17.62%
14.23%
0.20%
-25.34%
0.79%
19.40%
-0.38%
7.98%
-2.75%
-13.86%
ROE
26.90%
21.18%
0.29%
-35.72%
1.00%
23.01%
-0.44%
8.91%
-3.00%
-15.04%
ROCE
25.43%
21.06%
1.14%
-32.20%
2.15%
24.05%
0.63%
11.62%
-1.47%
-14.21%
Fixed Asset Turnover
0.85
0.88
0.65
0.80
0.84
0.61
0.72
0.61
0.38
0.24
Receivable days
151.54
163.34
213.22
259.66
173.08
142.22
125.18
125.78
140.56
137.54
Inventory Days
15.56
17.19
29.25
31.97
20.36
21.71
21.03
22.15
38.04
68.34
Payable days
196.99
185.83
212.60
197.30
87.48
64.20
56.89
60.70
65.51
70.74
Cash Conversion Cycle
-29.90
-5.29
29.87
94.33
105.95
99.73
89.31
87.22
113.09
135.14
Total Debt/Equity
0.13
0.17
0.02
0.05
0.06
0.02
0.00
0.00
0.00
0.00
Interest Cover
25.28
22.18
3.77
-45.17
13.26
126.52
3.09
101.73
-13.84
-164.85

News Update:


  • Seamec incorporates subsidiary
    22nd Apr 2021, 13:28 PM

    The Certificate of Incorporation in this regard has been received from Ministry of Corporate Affairs (MCA) on April 21, 2021

    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.