Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Shipping

Rating :
51/99

BSE: 526807 | NSE: SEAMECLTD

1062.30
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1099.00
  •  1099.00
  •  1037.00
  •  1071.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2033
  •  21.62
  •  1240.00
  •  586.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,671.91
  • 42.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,816.52
  • N/A
  • 3.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.04%
  • 5.21%
  • 10.34%
  • FII
  • DII
  • Others
  • 3.15%
  • 5.36%
  • 3.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.70
  • 6.87
  • 19.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.23
  • 2.51
  • 13.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.36
  • -16.61
  • -30.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.30
  • 21.79
  • 30.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.12
  • 2.65
  • 3.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 11.99
  • 14.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
213.31
100.68
111.87%
84.43
85.33
-1.05%
211.57
125.40
68.72%
125.84
85.29
47.54%
Expenses
122.68
80.89
51.66%
68.21
48.18
41.57%
163.56
82.78
97.58%
98.98
68.82
43.82%
EBITDA
90.63
19.79
357.96%
16.22
37.15
-56.34%
48.01
42.62
12.65%
26.86
16.47
63.08%
EBIDTM
42.49%
19.66%
-4.88%
-4.88%
22.69%
33.99%
21.34%
19.31%
Other Income
5.78
1.54
275.32%
13.81
15.12
-8.66%
12.80
4.60
178.26%
-1.28
12.64
-
Interest
4.49
2.20
104.09%
10.86
1.70
538.82%
2.48
1.70
45.88%
1.20
2.56
-53.12%
Depreciation
33.88
24.47
38.46%
33.42
31.47
6.20%
32.22
24.61
30.92%
31.44
24.00
31.00%
PBT
58.04
-5.34
-
-14.25
19.10
-
26.11
20.91
24.87%
-7.06
2.55
-
Tax
1.62
-3.68
-
0.21
2.00
-89.50%
0.21
-1.88
-
-2.41
-2.34
-
PAT
56.42
-1.66
-
-14.46
17.10
-
25.90
22.79
13.65%
-4.65
4.89
-
PATM
26.45%
-1.65%
-10.84%
-10.84%
12.24%
18.17%
-3.70%
5.73%
EPS
22.08
-0.70
-
-0.96
-0.96
-
10.07
8.91
13.02%
-1.90
1.87
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
635.15
437.24
349.62
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
Net Sales Growth
60.11%
25.06%
36.14%
-33.14%
22.44%
62.04%
-6.73%
-36.70%
-6.44%
-14.06%
 
Cost Of Goods Sold
1,001.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-366.34
437.24
349.62
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
GP Margin
-57.68%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
453.43
310.44
219.83
189.20
214.98
201.68
160.38
320.04
292.63
279.69
367.85
Power & Fuel Cost
-
41.65
17.53
28.93
11.06
7.99
11.76
20.06
35.01
16.55
7.78
% Of Sales
-
9.53%
5.01%
11.27%
2.88%
2.55%
6.07%
9.66%
10.68%
4.72%
1.91%
Employee Cost
-
76.06
60.12
53.18
63.11
64.47
61.11
63.56
80.56
96.19
102.78
% Of Sales
-
17.40%
17.20%
20.71%
16.43%
20.55%
31.57%
30.62%
24.57%
27.44%
25.20%
Manufacturing Exp.
-
148.67
102.22
86.73
118.45
94.21
65.21
80.64
160.99
145.43
227.85
% Of Sales
-
34.00%
29.24%
33.77%
30.84%
30.03%
33.68%
38.85%
49.09%
41.49%
55.87%
General & Admin Exp.
-
39.26
24.96
16.07
21.16
17.18
13.41
14.56
11.54
13.53
29.20
% Of Sales
-
8.98%
7.14%
6.26%
5.51%
5.48%
6.93%
7.01%
3.52%
3.86%
7.16%
Selling & Distn. Exp.
-
0.47
0.22
0.72
0.42
0.10
0.13
1.11
0.00
0.00
0.00
% Of Sales
-
0.11%
0.06%
0.28%
0.11%
0.03%
0.07%
0.53%
0%
0%
0%
Miscellaneous Exp.
-
4.33
14.79
3.58
0.78
17.73
8.76
140.11
4.52
8.00
0.00
% Of Sales
-
0.99%
4.23%
1.39%
0.20%
5.65%
4.52%
67.50%
1.38%
2.28%
0.06%
EBITDA
181.72
126.80
129.79
67.60
169.12
112.02
33.22
-112.47
35.29
70.80
39.99
EBITDA Margin
28.61%
29.00%
37.12%
26.32%
44.03%
35.71%
17.16%
-54.18%
10.76%
20.20%
9.81%
Other Income
31.11
19.98
46.02
39.04
29.88
29.64
19.75
18.87
24.22
103.70
12.84
Interest
19.03
7.19
7.13
5.71
5.71
4.05
1.07
3.13
0.91
1.02
0.96
Depreciation
130.96
111.98
83.88
56.56
54.60
51.91
48.92
48.01
47.44
45.45
49.85
PBT
62.84
27.61
84.80
44.36
138.69
85.70
2.98
-144.73
11.16
128.03
2.02
Tax
-0.37
-5.96
1.09
7.46
5.44
3.85
1.97
4.13
5.77
6.02
4.08
Tax Rate
-0.59%
-21.59%
1.29%
7.02%
3.92%
4.49%
66.11%
-2.85%
51.70%
4.70%
201.98%
PAT
63.21
33.00
83.21
98.56
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
PAT before Minority Interest
62.20
33.56
83.71
98.78
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
Minority Interest
-1.01
-0.56
-0.50
-0.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.95%
7.55%
23.80%
38.38%
34.69%
26.09%
0.52%
-71.72%
1.64%
34.81%
-0.51%
PAT Growth
46.59%
-60.34%
-15.57%
-26.03%
62.80%
8,085.00%
-
-
-95.58%
-
 
EPS
24.89
12.99
32.76
38.80
52.46
32.22
0.39
-58.61
2.12
48.04
-0.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
790.33
748.47
662.09
561.12
429.70
343.22
341.62
491.93
589.93
470.72
Share Capital
25.43
25.43
25.43
25.43
25.43
25.43
25.43
25.43
33.90
33.90
Total Reserves
764.90
723.04
636.67
535.69
404.27
317.80
316.19
466.51
556.03
436.82
Non-Current Liabilities
65.78
124.00
87.46
100.44
57.48
7.14
5.31
20.67
14.65
14.58
Secured Loans
47.36
71.73
35.43
50.39
37.95
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
1.45
5.89
8.84
9.70
10.51
4.75
3.67
20.17
14.65
14.58
Current Liabilities
206.90
103.26
114.88
186.93
176.62
136.31
158.84
156.69
89.07
78.76
Trade Payables
60.10
24.26
35.32
150.39
123.24
101.65
118.48
114.53
42.04
66.11
Other Current Liabilities
72.03
52.13
39.02
27.67
25.52
26.83
22.14
12.94
29.33
11.41
Short Term Borrowings
74.05
23.29
40.27
8.17
27.19
7.32
17.91
28.11
12.73
0.00
Short Term Provisions
0.71
3.58
0.27
0.70
0.66
0.51
0.31
1.11
4.96
1.24
Total Liabilities
1,064.22
978.48
866.77
848.49
663.80
486.67
505.77
669.29
693.65
564.06
Net Block
584.89
410.72
290.84
248.16
235.70
168.47
206.05
173.57
216.53
232.66
Gross Block
1,013.63
742.97
537.90
484.35
417.29
298.25
299.34
220.07
562.70
578.05
Accumulated Depreciation
428.74
332.25
247.05
236.20
181.59
129.77
93.29
46.49
346.17
345.40
Non Current Assets
750.54
695.30
603.32
500.78
396.25
253.29
272.86
251.36
256.01
272.73
Capital Work in Progress
0.05
1.92
0.10
1.10
0.00
0.17
1.46
0.36
0.00
0.26
Non Current Investment
130.89
269.22
222.50
171.56
94.92
42.02
34.75
31.43
0.00
0.00
Long Term Loans & Adv.
30.79
13.18
14.34
16.03
17.15
14.25
10.34
26.16
18.34
20.62
Other Non Current Assets
3.92
0.27
75.53
63.93
48.47
28.37
20.26
19.84
21.14
19.19
Current Assets
313.68
283.18
263.46
347.71
267.55
233.38
232.91
417.93
437.63
291.32
Current Investments
0.00
0.00
0.00
7.01
22.18
19.30
0.00
0.00
7.01
0.00
Inventories
41.20
27.61
20.21
17.54
15.22
14.33
16.70
19.66
16.92
24.78
Sundry Debtors
105.86
39.52
78.82
155.57
163.37
117.40
108.79
186.55
124.44
148.69
Cash & Bank
154.60
23.76
27.65
28.08
62.46
69.71
97.94
160.28
269.91
102.36
Other Current Assets
12.02
15.96
17.06
9.30
4.32
12.64
9.49
51.44
19.35
15.49
Short Term Loans & Adv.
6.15
176.33
119.71
130.23
0.58
0.60
1.57
42.25
1.12
1.80
Net Current Assets
106.79
179.92
148.57
160.78
90.93
97.08
74.07
261.24
348.57
212.57
Total Assets
1,064.22
978.48
866.78
848.49
663.80
486.67
505.77
669.29
693.64
564.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
53.28
93.94
106.31
233.58
96.84
29.32
12.55
10.51
90.79
29.04
PBT
27.61
84.80
106.24
138.69
85.70
2.98
-144.73
8.80
128.03
2.01
Adjustment
106.53
65.90
30.33
38.64
45.10
39.60
143.78
35.51
-41.48
45.87
Changes in Working Capital
-84.94
-50.73
-26.72
59.39
-31.32
-9.10
32.26
-25.66
5.26
-13.95
Cash after chg. in Working capital
49.20
99.97
109.84
236.72
99.48
33.48
31.30
18.65
91.81
33.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
4.08
-6.03
-3.54
-3.14
-2.64
-4.16
-18.76
-8.14
-1.02
-4.88
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
-4.98
-126.89
-124.58
-192.54
-169.20
-20.45
-1.52
69.55
-171.91
14.90
Net Fixed Assets
-287.51
-198.99
-3.80
-24.13
-36.20
2.38
-80.37
340.96
-66.75
-16.89
Net Investments
112.57
-46.78
-46.85
-82.68
-52.91
-7.26
-3.32
-24.42
-7.01
0.00
Others
169.96
118.88
-73.93
-85.73
-80.09
-15.57
82.17
-246.99
-98.15
31.79
Cash from Financing Activity
-41.77
42.88
-21.59
5.76
48.48
-1.98
-11.26
-94.75
12.50
-0.13
Net Cash Inflow / Outflow
6.53
9.93
-39.86
46.80
-23.87
6.90
-0.23
-14.70
-68.62
43.81
Opening Cash & Equivalents
0.38
-12.72
19.86
-25.19
-6.00
-0.94
4.63
19.26
87.49
42.47
Closing Cash & Equivalent
7.38
0.38
-12.72
19.86
-25.19
6.00
4.92
4.78
19.26
87.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
310.85
294.38
260.41
220.70
169.01
134.99
134.36
193.48
174.02
138.86
ROA
3.29%
9.07%
11.52%
17.62%
14.23%
0.20%
-25.34%
0.79%
19.40%
-0.38%
ROE
4.36%
11.87%
16.15%
26.90%
21.18%
0.29%
-35.72%
1.00%
23.01%
-0.44%
ROCE
3.87%
11.33%
16.16%
25.43%
21.06%
1.14%
-32.20%
2.15%
24.05%
0.63%
Fixed Asset Turnover
0.50
0.55
0.50
0.85
0.88
0.65
0.80
0.84
0.61
0.72
Receivable days
60.68
61.77
166.57
151.54
163.34
213.22
259.66
173.08
142.22
125.18
Inventory Days
28.72
24.97
26.83
15.56
17.19
29.25
31.97
20.36
21.71
21.03
Payable days
0.00
0.00
0.00
200.10
185.83
212.60
197.30
87.48
64.20
56.89
Cash Conversion Cycle
89.40
86.74
193.40
-33.00
-5.29
29.87
94.33
105.95
99.73
89.31
Total Debt/Equity
0.17
0.16
0.14
0.13
0.17
0.02
0.05
0.06
0.02
0.00
Interest Cover
4.84
12.90
19.59
25.28
22.18
3.77
-45.17
13.26
126.52
3.09

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.