Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Shipping

Rating :
65/99

BSE: 526807 | NSE: SEAMECLTD

1222.15
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1229.80
  •  1249.00
  •  1205.00
  •  1222.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  110631
  •  1352.74
  •  1262.50
  •  342.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,104.90
  • 27.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,166.65
  • 0.08%
  • 4.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.04%
  • 5.85%
  • 15.93%
  • FII
  • DII
  • Others
  • 2.34%
  • 0.04%
  • 3.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.52
  • 4.35
  • -6.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.34
  • -
  • -9.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.33
  • 12.41
  • 12.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 1.74
  • 2.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.64
  • 6.01
  • 9.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
72.99
36.92
97.70%
96.87
96.21
0.69%
64.73
105.96
-38.91%
58.28
79.53
-26.72%
Expenses
52.31
38.06
37.44%
67.01
61.96
8.15%
49.41
58.43
-15.44%
35.60
42.79
-16.80%
EBITDA
20.68
-1.14
-
29.86
34.25
-12.82%
15.32
47.53
-67.77%
22.68
36.74
-38.27%
EBIDTM
28.33%
-3.09%
30.82%
35.60%
23.67%
44.86%
38.92%
46.20%
Other Income
11.32
13.70
-17.37%
7.29
4.96
46.98%
10.52
8.57
22.75%
7.53
6.65
13.23%
Interest
0.99
1.41
-29.79%
0.84
1.24
-32.26%
1.35
1.40
-3.57%
1.24
1.30
-4.62%
Depreciation
16.55
11.77
40.61%
17.62
12.91
36.48%
15.45
13.62
13.44%
11.72
14.26
-17.81%
PBT
14.46
-0.62
-
18.69
25.06
-25.42%
70.92
41.08
72.64%
17.25
27.83
-38.02%
Tax
1.76
2.66
-33.83%
0.92
2.31
-60.17%
2.12
1.37
54.74%
1.75
1.01
73.27%
PAT
12.70
-3.28
-
17.77
22.75
-21.89%
68.80
39.71
73.26%
15.50
26.82
-42.21%
PATM
17.40%
-8.88%
18.34%
23.65%
106.29%
37.48%
26.60%
33.72%
EPS
4.95
-1.29
-
6.94
8.95
-22.46%
27.05
15.62
73.18%
6.10
10.55
-42.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
292.87
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
181.77
Net Sales Growth
-8.08%
-33.14%
22.44%
62.04%
-6.73%
-36.70%
-6.44%
-14.06%
20.90%
85.58%
 
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
292.87
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
181.77
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
204.33
189.20
214.98
201.68
160.38
320.04
292.63
279.69
367.85
258.61
170.23
Power & Fuel Cost
-
28.93
11.06
7.99
11.76
20.06
35.01
16.55
7.78
4.92
12.54
% Of Sales
-
11.27%
2.88%
2.55%
6.07%
9.66%
10.68%
4.72%
1.91%
1.46%
6.90%
Employee Cost
-
53.18
63.11
64.47
61.11
63.56
80.56
96.19
102.78
88.60
68.14
% Of Sales
-
20.71%
16.43%
20.55%
31.57%
30.62%
24.57%
27.44%
25.20%
26.27%
37.49%
Manufacturing Exp.
-
86.73
118.45
94.21
65.21
80.64
160.99
145.43
227.85
128.90
67.31
% Of Sales
-
33.77%
30.84%
30.03%
33.68%
38.85%
49.09%
41.49%
55.87%
38.21%
37.03%
General & Admin Exp.
-
16.07
21.16
17.18
13.41
14.56
11.54
13.53
29.20
22.67
11.75
% Of Sales
-
6.26%
5.51%
5.48%
6.93%
7.01%
3.52%
3.86%
7.16%
6.72%
6.46%
Selling & Distn. Exp.
-
0.72
0.42
0.10
0.13
1.11
0.00
0.00
0.00
0.37
0.00
% Of Sales
-
0.28%
0.11%
0.03%
0.07%
0.53%
0%
0%
0%
0.11%
0%
Miscellaneous Exp.
-
3.58
0.78
17.73
8.76
140.11
4.52
8.00
0.24
13.14
0.00
% Of Sales
-
1.39%
0.20%
5.65%
4.52%
67.50%
1.38%
2.28%
0.06%
3.90%
5.77%
EBITDA
88.54
67.60
169.12
112.02
33.22
-112.47
35.29
70.80
39.99
78.72
11.54
EBITDA Margin
30.23%
26.32%
44.03%
35.71%
17.16%
-54.18%
10.76%
20.20%
9.81%
23.34%
6.35%
Other Income
36.66
39.04
29.88
29.64
19.75
18.87
24.22
103.70
12.84
21.42
16.26
Interest
4.42
5.71
5.71
4.05
1.07
3.13
0.91
1.02
0.96
0.52
0.47
Depreciation
61.34
56.56
54.60
51.91
48.92
48.01
47.44
45.45
49.85
47.44
34.28
PBT
121.32
44.35
138.69
85.70
2.98
-144.73
11.16
128.03
2.02
52.18
-6.95
Tax
6.55
7.46
5.44
3.85
1.97
4.13
5.77
6.02
4.08
11.78
6.25
Tax Rate
5.40%
7.02%
3.92%
4.49%
66.11%
-2.85%
51.70%
4.70%
201.98%
22.58%
-89.93%
PAT
114.77
98.56
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
-13.19
PAT before Minority Interest
114.55
98.78
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
-13.19
Minority Interest
-0.22
-0.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
39.19%
38.38%
34.69%
26.09%
0.52%
-71.72%
1.64%
34.81%
-0.51%
11.98%
-7.26%
PAT Growth
33.45%
-26.03%
62.80%
8,085.00%
-
-
-95.58%
-
-
-
 
EPS
45.19
38.80
52.46
32.22
0.39
-58.61
2.12
48.04
-0.81
15.91
-5.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
662.09
561.12
429.70
343.22
341.62
491.93
589.93
470.72
473.62
433.52
Share Capital
25.43
25.43
25.43
25.43
25.43
25.43
33.90
33.90
33.90
33.90
Total Reserves
636.66
535.69
404.27
317.80
316.19
466.51
556.03
436.82
439.72
399.62
Non-Current Liabilities
87.46
100.44
57.48
7.14
5.31
20.67
14.65
14.58
0.80
1.04
Secured Loans
35.43
50.39
37.95
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
8.84
9.70
10.51
4.75
3.67
20.17
14.65
14.58
0.80
1.04
Current Liabilities
114.88
186.93
176.62
136.31
158.84
156.69
89.07
78.76
62.79
41.01
Trade Payables
35.32
150.39
123.24
101.65
118.48
114.53
42.04
66.11
56.20
35.22
Other Current Liabilities
39.02
27.67
25.52
26.83
22.14
12.94
29.33
11.41
5.63
5.17
Short Term Borrowings
40.27
8.17
27.19
7.32
17.91
28.11
12.73
0.00
0.00
0.00
Short Term Provisions
0.27
0.70
0.66
0.51
0.31
1.11
4.96
1.24
0.97
0.63
Total Liabilities
866.77
848.49
663.80
486.67
505.77
669.29
693.65
564.06
537.21
475.57
Net Block
290.84
248.16
235.70
168.47
206.05
173.57
216.53
232.66
256.60
298.21
Gross Block
537.89
484.35
417.29
298.25
299.34
220.07
562.70
578.05
551.40
549.38
Accumulated Depreciation
247.06
236.20
181.59
129.77
93.29
46.49
346.17
345.40
294.81
251.17
Non Current Assets
603.32
500.78
396.25
253.29
272.86
251.36
256.01
272.73
281.23
301.17
Capital Work in Progress
0.10
1.10
0.00
0.17
1.46
0.36
0.00
0.26
0.26
0.00
Non Current Investment
222.50
171.56
94.92
42.02
34.75
31.43
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
13.90
16.03
17.15
14.25
10.34
26.16
18.34
20.62
6.05
2.96
Other Non Current Assets
75.97
63.93
48.47
28.37
20.26
19.84
21.14
19.19
18.32
0.00
Current Assets
263.45
347.71
267.55
233.38
232.91
417.93
437.63
291.32
255.97
174.40
Current Investments
0.00
7.01
22.18
19.30
0.00
0.00
7.01
0.00
0.00
0.00
Inventories
20.21
17.54
15.22
14.33
16.70
19.66
16.92
24.78
22.21
18.73
Sundry Debtors
78.97
155.57
163.37
117.40
108.79
186.55
124.44
148.69
131.06
101.42
Cash & Bank
27.65
28.08
62.46
69.71
97.94
160.28
269.91
102.36
85.22
42.68
Other Current Assets
136.61
9.30
3.74
12.04
9.49
51.44
19.35
15.49
17.49
11.57
Short Term Loans & Adv.
118.10
130.23
0.58
0.60
1.57
42.25
1.12
1.80
4.37
1.94
Net Current Assets
148.57
160.78
90.93
97.08
74.07
261.24
348.57
212.57
193.19
133.39
Total Assets
866.77
848.49
663.80
486.67
505.77
669.29
693.64
564.05
537.20
475.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
106.31
233.58
96.84
29.32
12.55
10.51
90.79
29.04
56.20
-44.61
PBT
106.24
138.69
85.70
2.98
-144.73
8.80
128.03
2.01
46.33
-8.67
Adjustment
30.33
38.64
45.10
39.60
143.78
35.51
-41.48
45.87
33.33
27.07
Changes in Working Capital
-26.73
59.39
-31.32
-9.10
32.26
-25.66
5.26
-13.95
-23.17
-65.86
Cash after chg. in Working capital
109.84
236.72
99.48
33.48
31.30
18.65
91.81
33.92
56.49
-47.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.54
-3.14
-2.64
-4.16
-18.76
-8.14
-1.02
-4.88
-6.86
2.86
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
-124.58
-192.54
-169.20
-20.45
-1.52
69.55
-171.91
14.90
-43.32
42.84
Net Fixed Assets
-3.80
-24.13
-36.20
2.38
-80.37
340.96
-66.75
-16.89
2.30
-51.24
Net Investments
-46.85
-82.68
-52.91
-7.26
-3.32
-24.42
-7.01
0.00
0.00
-1.35
Others
-73.93
-85.73
-80.09
-15.57
82.17
-246.99
-98.15
31.79
-45.62
95.43
Cash from Financing Activity
-21.59
5.76
48.48
-1.98
-11.26
-94.75
12.50
-0.13
-0.03
0.01
Net Cash Inflow / Outflow
-39.86
46.80
-23.87
6.90
-0.23
-14.70
-68.62
43.81
12.84
-1.76
Opening Cash & Equivalents
19.86
-25.19
-6.00
-0.94
4.63
19.26
87.49
42.47
29.36
31.24
Closing Cash & Equivalent
-12.72
19.86
-25.19
6.00
4.92
4.78
19.26
87.49
42.47
29.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
260.41
220.70
169.01
134.99
134.36
193.48
174.02
138.86
139.71
127.88
ROA
11.52%
17.62%
14.23%
0.20%
-25.34%
0.79%
19.40%
-0.38%
7.98%
-2.75%
ROE
16.15%
26.90%
21.18%
0.29%
-35.72%
1.00%
23.01%
-0.44%
8.91%
-3.00%
ROCE
16.16%
25.43%
21.06%
1.14%
-32.20%
2.15%
24.05%
0.63%
11.62%
-1.47%
Fixed Asset Turnover
0.50
0.85
0.88
0.65
0.80
0.84
0.61
0.72
0.61
0.38
Receivable days
166.68
151.54
163.34
213.22
259.66
173.08
142.22
125.18
125.78
140.56
Inventory Days
26.83
15.56
17.19
29.25
31.97
20.36
21.71
21.03
22.15
38.04
Payable days
148.09
200.10
185.83
212.60
197.30
87.48
64.20
56.89
60.70
65.51
Cash Conversion Cycle
45.43
-33.00
-5.29
29.87
94.33
105.95
99.73
89.31
87.22
113.09
Total Debt/Equity
0.14
0.13
0.17
0.02
0.05
0.06
0.02
0.00
0.00
0.00
Interest Cover
19.59
25.28
22.18
3.77
-45.17
13.26
126.52
3.09
101.73
-13.84

News Update:


  • Seamec purchases Barge Kreuz Glorious
    7th Sep 2021, 12:04 PM

    The company has purchased Barge Kreuz Glorious at a price of $3,372,500

    Read More
  • Seamec enters into Charter Party with Fastfreight
    14th Jul 2021, 10:31 AM

    The estimated Charter Value is about $5.22 million

    Read More
  • Seamec completes process of purchase of vessel ‘Subtech Paladin’
    1st Jul 2021, 14:09 PM

    On completion of takeover, the vessel was put on deployment on bareboat charter with James Fisher Marine Services with multiple options during charter period

    Read More
  • Seamec to acquire diving vessel ‘Subtech Paladin’
    28th Jun 2021, 09:19 AM

    The company is in process of acquisition of a diving vessel –‘Subtech Paladin’ from James Fisher Marine Services, London, United Kingdom, at a price of $17,300,000

    Read More
  • Seamec enters into agreement with Jawandamal Dhannamal
    22nd Jun 2021, 10:21 AM

    The delivery will be by July 15, 2021 upon receipt of approval from appropriate government authorities

    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.