Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Shipping

Rating :
48/99

BSE: 526807 | NSE: SEAMECLTD

1105.25
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1119.50
  • 1125.00
  • 1086.05
  • 1077.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2463
  •  27.12
  •  1424.90
  •  818.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,711.19
  • 29.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,809.94
  • N/A
  • 3.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.04%
  • 6.85%
  • 15.16%
  • FII
  • DII
  • Others
  • 2.65%
  • 0.04%
  • 3.26%

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
  • 12.48
  • 14.38
  • 14.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.72
  • 2.37
  • 2.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.48
  • 9.45
  • 11.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
125.40
72.99
71.80%
85.29
96.87
-11.95%
109.52
64.73
69.20%
81.82
58.28
40.39%
Expenses
82.78
52.31
58.25%
68.82
67.01
2.70%
52.62
49.41
6.50%
46.79
35.60
31.43%
EBITDA
42.62
20.68
106.09%
16.47
29.86
-44.84%
56.90
15.32
271.41%
35.03
22.68
54.45%
EBIDTM
33.99%
28.33%
19.31%
30.82%
51.95%
23.67%
42.81%
38.92%
Other Income
4.60
11.32
-59.36%
12.64
7.29
73.39%
7.48
10.52
-28.90%
14.58
7.53
93.63%
Interest
1.70
0.99
71.72%
2.56
0.84
204.76%
1.37
1.35
1.48%
1.51
1.24
21.77%
Depreciation
24.61
16.55
48.70%
24.00
17.62
36.21%
22.41
15.45
45.05%
20.92
11.72
78.50%
PBT
20.91
14.46
44.61%
2.55
18.69
-86.36%
40.60
70.92
-42.75%
27.18
17.25
57.57%
Tax
-1.88
1.76
-
-2.34
0.92
-
0.34
2.12
-83.96%
1.34
1.75
-23.43%
PAT
22.79
12.70
79.45%
4.89
17.77
-72.48%
40.26
68.80
-41.48%
25.84
15.50
66.71%
PATM
18.17%
17.40%
5.73%
18.34%
36.76%
106.29%
31.58%
26.60%
EPS
8.91
4.95
80.00%
1.87
6.94
-73.05%
15.78
27.02
-41.60%
10.11
6.10
65.74%

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
402.03
349.62
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
Net Sales Growth
37.27%
36.14%
-33.14%
22.44%
62.04%
-6.73%
-36.70%
-6.44%
-14.06%
20.90%
 
Cost Of Goods Sold
-0.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
402.48
349.62
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
GP Margin
100.11%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
251.01
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
151.02
129.79
67.60
169.12
112.02
33.22
-112.47
35.29
70.80
39.99
78.72
EBITDA Margin
37.56%
37.12%
26.32%
44.03%
35.71%
17.16%
-54.18%
10.76%
20.20%
9.81%
23.34%
Other Income
39.30
46.02
39.04
29.88
29.64
19.75
18.87
24.22
103.70
12.84
21.42
Interest
7.14
7.13
5.71
5.71
4.05
1.07
3.13
0.91
1.02
0.96
0.52
Depreciation
91.94
83.88
56.56
54.60
51.91
48.92
48.01
47.44
45.45
49.85
47.44
PBT
91.24
84.80
44.36
138.69
85.70
2.98
-144.73
11.16
128.03
2.02
52.18
Tax
-2.54
1.09
7.46
5.44
3.85
1.97
4.13
5.77
6.02
4.08
11.78
Tax Rate
-2.78%
1.29%
7.02%
3.92%
4.49%
66.11%
-2.85%
51.70%
4.70%
201.98%
22.58%
PAT
93.78
83.21
98.56
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
PAT before Minority Interest
93.24
83.71
98.78
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
Minority Interest
-0.54
-0.50
-0.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
23.33%
23.80%
38.38%
34.69%
26.09%
0.52%
-71.72%
1.64%
34.81%
-0.51%
11.98%
PAT Growth
-18.29%
-15.57%
-26.03%
62.80%
8,085.00%
-
-
-95.58%
-
-
 
EPS
36.92
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

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.