Nifty
:
16951.70
Sensex
:
57613.72
-34.00 (-0.20%)
-40.14 (-0.07%)
Nifty
Sensex
:
:
16951.70
57613.72
-34.00 (-0.20%)
-40.14 (-0.07%)

Seamec Ltd.

Shipping

Rating :
35/99

BSE: 526807 | NSE: SEAMECLTD

NSE BSE
591.60
28-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 615.00
  • 629.45
  • 568.05
  • 617.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63241
  •  371.90
  •  1424.90
  •  564.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,482.02
  • 34.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,580.77
  • N/A
  • 1.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.04%
  • 6.92%
  • 14.58%
  • FII
  • DII
  • Others
  • 2.82%
  • 0.02%
  • 3.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 12.55
  • -3.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 31.33
  • -5.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.49
  • 142.12
  • -14.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.82
  • 16.14
  • 21.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.84
  • 2.52
  • 2.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 11.03
  • 12.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
100.68
109.52
-8.07%
85.33
81.82
4.29%
125.40
72.99
71.80%
85.29
96.87
-11.95%
Expenses
80.89
52.62
53.72%
48.18
46.79
2.97%
82.78
52.31
58.25%
68.82
67.01
2.70%
EBITDA
19.79
56.90
-65.22%
37.15
35.03
6.05%
42.62
20.68
106.09%
16.47
29.86
-44.84%
EBIDTM
19.66%
51.95%
43.54%
42.81%
33.99%
28.33%
19.31%
30.82%
Other Income
1.54
7.48
-79.41%
15.12
14.58
3.70%
4.60
11.32
-59.36%
12.64
7.29
73.39%
Interest
2.20
1.37
60.58%
1.70
1.51
12.58%
1.70
0.99
71.72%
2.56
0.84
204.76%
Depreciation
24.47
22.41
9.19%
31.47
20.92
50.43%
24.61
16.55
48.70%
24.00
17.62
36.21%
PBT
-5.34
40.60
-
19.10
27.18
-29.73%
20.91
14.46
44.61%
2.55
18.69
-86.36%
Tax
-3.68
0.34
-
2.00
1.34
49.25%
-1.88
1.76
-
-2.34
0.92
-
PAT
-1.66
40.26
-
17.10
25.84
-33.82%
22.79
12.70
79.45%
4.89
17.77
-72.48%
PATM
-1.65%
36.76%
20.04%
31.58%
18.17%
17.40%
5.73%
18.34%
EPS
-0.70
15.78
-
6.67
10.11
-34.03%
8.91
4.95
80.00%
1.87
6.94
-73.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
396.70
349.62
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
Net Sales Growth
9.83%
36.14%
-33.14%
22.44%
62.04%
-6.73%
-36.70%
-6.44%
-14.06%
20.90%
 
Cost Of Goods Sold
-2.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
399.42
349.62
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
GP Margin
100.69%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
280.67
219.83
189.20
214.98
201.68
160.38
320.04
292.63
279.69
367.85
258.61
Power & Fuel Cost
-
17.53
28.93
11.06
7.99
11.76
20.06
35.01
16.55
7.78
4.92
% Of Sales
-
5.01%
11.27%
2.88%
2.55%
6.07%
9.66%
10.68%
4.72%
1.91%
1.46%
Employee Cost
-
60.12
53.18
63.11
64.47
61.11
63.56
80.56
96.19
102.78
88.60
% Of Sales
-
17.20%
20.71%
16.43%
20.55%
31.57%
30.62%
24.57%
27.44%
25.20%
26.27%
Manufacturing Exp.
-
99.15
86.73
118.45
94.21
65.21
80.64
160.99
145.43
227.85
128.90
% Of Sales
-
28.36%
33.77%
30.84%
30.03%
33.68%
38.85%
49.09%
41.49%
55.87%
38.21%
General & Admin Exp.
-
28.03
16.07
21.16
17.18
13.41
14.56
11.54
13.53
29.20
22.67
% Of Sales
-
8.02%
6.26%
5.51%
5.48%
6.93%
7.01%
3.52%
3.86%
7.16%
6.72%
Selling & Distn. Exp.
-
0.22
0.72
0.42
0.10
0.13
1.11
0.00
0.00
0.00
0.37
% Of Sales
-
0.06%
0.28%
0.11%
0.03%
0.07%
0.53%
0%
0%
0%
0.11%
Miscellaneous Exp.
-
14.79
3.58
0.78
17.73
8.76
140.11
4.52
8.00
0.24
0.37
% Of Sales
-
4.23%
1.39%
0.20%
5.65%
4.52%
67.50%
1.38%
2.28%
0.06%
3.90%
EBITDA
116.03
129.79
67.60
169.12
112.02
33.22
-112.47
35.29
70.80
39.99
78.72
EBITDA Margin
29.25%
37.12%
26.32%
44.03%
35.71%
17.16%
-54.18%
10.76%
20.20%
9.81%
23.34%
Other Income
33.90
46.02
39.04
29.88
29.64
19.75
18.87
24.22
103.70
12.84
21.42
Interest
8.16
7.13
5.71
5.71
4.05
1.07
3.13
0.91
1.02
0.96
0.52
Depreciation
104.55
83.88
56.56
54.60
51.91
48.92
48.01
47.44
45.45
49.85
47.44
PBT
37.22
84.80
44.36
138.69
85.70
2.98
-144.73
11.16
128.03
2.02
52.18
Tax
-5.90
1.09
7.46
5.44
3.85
1.97
4.13
5.77
6.02
4.08
11.78
Tax Rate
-15.85%
1.29%
7.02%
3.92%
4.49%
66.11%
-2.85%
51.70%
4.70%
201.98%
22.58%
PAT
43.12
83.21
98.56
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
PAT before Minority Interest
42.61
83.71
98.78
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
Minority Interest
-0.51
-0.50
-0.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.87%
23.80%
38.38%
34.69%
26.09%
0.52%
-71.72%
1.64%
34.81%
-0.51%
11.98%
PAT Growth
-55.35%
-15.57%
-26.03%
62.80%
8,085.00%
-
-
-95.58%
-
-
 
EPS
16.98
32.76
38.80
52.46
32.22
0.39
-58.61
2.12
48.04
-0.81
15.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
748.47
662.09
561.12
429.70
343.22
341.62
491.93
589.93
470.72
473.62
Share Capital
25.43
25.43
25.43
25.43
25.43
25.43
25.43
33.90
33.90
33.90
Total Reserves
723.04
636.67
535.69
404.27
317.80
316.19
466.51
556.03
436.82
439.72
Non-Current Liabilities
124.00
87.46
100.44
57.48
7.14
5.31
20.67
14.65
14.58
0.80
Secured Loans
71.73
35.43
50.39
37.95
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
5.89
8.84
9.70
10.51
4.75
3.67
20.17
14.65
14.58
0.80
Current Liabilities
103.26
114.88
186.93
176.62
136.31
158.84
156.69
89.07
78.76
62.79
Trade Payables
24.26
35.32
150.39
123.24
101.65
118.48
114.53
42.04
66.11
56.20
Other Current Liabilities
52.13
39.02
27.67
25.52
26.83
22.14
12.94
29.33
11.41
5.63
Short Term Borrowings
23.29
40.27
8.17
27.19
7.32
17.91
28.11
12.73
0.00
0.00
Short Term Provisions
3.58
0.27
0.70
0.66
0.51
0.31
1.11
4.96
1.24
0.97
Total Liabilities
978.48
866.77
848.49
663.80
486.67
505.77
669.29
693.65
564.06
537.21
Net Block
410.72
290.84
248.16
235.70
168.47
206.05
173.57
216.53
232.66
256.60
Gross Block
742.97
537.90
484.35
417.29
298.25
299.34
220.07
562.70
578.05
551.40
Accumulated Depreciation
332.25
247.05
236.20
181.59
129.77
93.29
46.49
346.17
345.40
294.81
Non Current Assets
695.30
603.32
500.78
396.25
253.29
272.86
251.36
256.01
272.73
281.23
Capital Work in Progress
1.92
0.10
1.10
0.00
0.17
1.46
0.36
0.00
0.26
0.26
Non Current Investment
269.22
222.50
171.56
94.92
42.02
34.75
31.43
0.00
0.00
0.00
Long Term Loans & Adv.
13.18
14.34
16.03
17.15
14.25
10.34
26.16
18.34
20.62
6.05
Other Non Current Assets
0.27
75.53
63.93
48.47
28.37
20.26
19.84
21.14
19.19
18.32
Current Assets
283.18
263.46
347.71
267.55
233.38
232.91
417.93
437.63
291.32
255.97
Current Investments
0.00
0.00
7.01
22.18
19.30
0.00
0.00
7.01
0.00
0.00
Inventories
27.61
20.21
17.54
15.22
14.33
16.70
19.66
16.92
24.78
22.21
Sundry Debtors
39.52
78.82
155.57
163.37
117.40
108.79
186.55
124.44
148.69
131.06
Cash & Bank
23.76
27.65
28.08
62.46
69.71
97.94
160.28
269.91
102.36
85.22
Other Current Assets
192.29
17.06
9.30
3.74
12.64
9.49
51.44
19.35
15.49
17.49
Short Term Loans & Adv.
176.33
119.71
130.23
0.58
0.60
1.57
42.25
1.12
1.80
4.37
Net Current Assets
179.92
148.57
160.78
90.93
97.08
74.07
261.24
348.57
212.57
193.19
Total Assets
978.48
866.78
848.49
663.80
486.67
505.77
669.29
693.64
564.05
537.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
93.94
106.31
233.58
96.84
29.32
12.55
10.51
90.79
29.04
56.20
PBT
84.80
106.24
138.69
85.70
2.98
-144.73
8.80
128.03
2.01
46.33
Adjustment
65.90
30.33
38.64
45.10
39.60
143.78
35.51
-41.48
45.87
33.33
Changes in Working Capital
-50.73
-26.72
59.39
-31.32
-9.10
32.26
-25.66
5.26
-13.95
-23.17
Cash after chg. in Working capital
99.97
109.84
236.72
99.48
33.48
31.30
18.65
91.81
33.92
56.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.03
-3.54
-3.14
-2.64
-4.16
-18.76
-8.14
-1.02
-4.88
-6.86
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
-126.89
-124.58
-192.54
-169.20
-20.45
-1.52
69.55
-171.91
14.90
-43.32
Net Fixed Assets
-198.99
-3.80
-24.13
-36.20
2.38
-80.37
340.96
-66.75
-16.89
2.30
Net Investments
-46.78
-46.85
-82.68
-52.91
-7.26
-3.32
-24.42
-7.01
0.00
0.00
Others
118.88
-73.93
-85.73
-80.09
-15.57
82.17
-246.99
-98.15
31.79
-45.62
Cash from Financing Activity
42.88
-21.59
5.76
48.48
-1.98
-11.26
-94.75
12.50
-0.13
-0.03
Net Cash Inflow / Outflow
9.93
-39.86
46.80
-23.87
6.90
-0.23
-14.70
-68.62
43.81
12.84
Opening Cash & Equivalents
-12.72
19.86
-25.19
-6.00
-0.94
4.63
19.26
87.49
42.47
29.36
Closing Cash & Equivalent
0.38
-12.72
19.86
-25.19
6.00
4.92
4.78
19.26
87.49
42.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
294.38
260.41
220.70
169.01
134.99
134.36
193.48
174.02
138.86
139.71
ROA
9.07%
11.52%
17.62%
14.23%
0.20%
-25.34%
0.79%
19.40%
-0.38%
7.98%
ROE
11.87%
16.15%
26.90%
21.18%
0.29%
-35.72%
1.00%
23.01%
-0.44%
8.91%
ROCE
11.33%
16.16%
25.43%
21.06%
1.14%
-32.20%
2.15%
24.05%
0.63%
11.62%
Fixed Asset Turnover
0.55
0.50
0.85
0.88
0.65
0.80
0.84
0.61
0.72
0.61
Receivable days
61.77
166.57
151.54
163.34
213.22
259.66
173.08
142.22
125.18
125.78
Inventory Days
24.97
26.83
15.56
17.19
29.25
31.97
20.36
21.71
21.03
22.15
Payable days
0.00
0.00
200.10
185.83
212.60
197.30
87.48
64.20
56.89
60.70
Cash Conversion Cycle
86.74
193.40
-33.00
-5.29
29.87
94.33
105.95
99.73
89.31
87.22
Total Debt/Equity
0.16
0.14
0.13
0.17
0.02
0.05
0.06
0.02
0.00
0.00
Interest Cover
12.90
19.59
25.28
22.18
3.77
-45.17
13.26
126.52
3.09
101.73

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Seamec’s arm incorporates two new subsidiaries in London
    25th Mar 2023, 15:33 PM

    The new subsidiaries will be engaged in ship related activities for purchase, sale, repair, maintenance etc.

    Read More
  • Seamec incorporates wholly owned subsidiary in London
    24th Mar 2023, 10:09 AM

    SEAMEC UK Investments is yet to commence business

    Read More
  • Seamec gets nod to set up wholly owned subsidiary in UK
    20th Mar 2023, 10:23 AM

    The proposed wholly owned subsidiary company to be incorporated in UK will be an Investment Company

    Read More
  • Seamec inks subcontract with consortium partner in pipeline replacement project
    10th Mar 2023, 15:35 PM

    The work scope is to be executed over two working season i.e. till May 2024

    Read More
  • Seamec inks charter party agreement with HAL Offshore for Seamec Paladin Vessel
    1st Mar 2023, 12:27 PM

    The total contract value for 5 years will be around $64 million, exclusive of GST

    Read More
  • Seamec - Quarterly Results
    9th Feb 2023, 15:59 PM

    Read More
  • Seamec completes process of purchase of ‘Subtech Swordfish’ vessel
    14th Jan 2023, 12:16 PM

    The charter hire for the firm period is $798,000

    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.