Nifty
Sensex
:
:
16041.55
53746.45
-83.60 (-0.52%)
-306.16 (-0.57%)

Shipping

Rating :
59/99

BSE: 526807 | NSE: SEAMECLTD

1138.95
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1087.00
  •  1159.90
  •  1085.75
  •  1082.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27968
  •  312.49
  •  1424.90
  •  449.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,906.20
  • 29.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,967.95
  • 0.09%
  • 3.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.04%
  • 6.67%
  • 15.30%
  • FII
  • DII
  • Others
  • 2.6%
  • 0.04%
  • 3.35%

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
  • 11.65
  • 12.48
  • 13.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 2.21
  • 2.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.09
  • 8.33
  • 10.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
109.52
64.73
69.20%
81.82
58.28
40.39%
72.99
36.92
97.70%
96.87
96.21
0.69%
Expenses
52.62
49.41
6.50%
46.79
35.60
31.43%
52.31
38.06
37.44%
67.01
61.96
8.15%
EBITDA
56.90
15.32
271.41%
35.03
22.68
54.45%
20.68
-1.14
-
29.86
34.25
-12.82%
EBIDTM
51.95%
23.67%
42.81%
38.92%
28.33%
-3.09%
30.82%
35.60%
Other Income
7.48
10.52
-28.90%
14.58
7.53
93.63%
11.32
13.70
-17.37%
7.29
4.96
46.98%
Interest
1.37
1.35
1.48%
1.51
1.24
21.77%
0.99
1.41
-29.79%
0.84
1.24
-32.26%
Depreciation
22.41
15.45
45.05%
20.92
11.72
78.50%
16.55
11.77
40.61%
17.62
12.91
36.48%
PBT
40.60
70.92
-42.75%
27.18
17.25
57.57%
14.46
-0.62
-
18.69
25.06
-25.42%
Tax
0.34
2.12
-83.96%
1.34
1.75
-23.43%
1.76
2.66
-33.83%
0.92
2.31
-60.17%
PAT
40.26
68.80
-41.48%
25.84
15.50
66.71%
12.70
-3.28
-
17.77
22.75
-21.89%
PATM
36.76%
106.29%
31.58%
26.60%
17.40%
-8.88%
18.34%
23.65%
EPS
15.78
27.02
-41.60%
10.11
6.10
65.74%
4.95
-1.29
-
6.94
8.95
-22.46%

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
361.20
256.80
384.10
313.70
193.60
207.57
327.92
350.49
407.84
337.33
181.77
Net Sales Growth
41.02%
-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
361.20
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
218.73
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
142.47
67.60
169.12
112.02
33.22
-112.47
35.29
70.80
39.99
78.72
11.54
EBITDA Margin
39.44%
26.32%
44.03%
35.71%
17.16%
-54.18%
10.76%
20.20%
9.81%
23.34%
6.35%
Other Income
40.67
39.04
29.88
29.64
19.75
18.87
24.22
103.70
12.84
21.42
16.26
Interest
4.71
5.71
5.71
4.05
1.07
3.13
0.91
1.02
0.96
0.52
0.47
Depreciation
77.50
56.56
54.60
51.91
48.92
48.01
47.44
45.45
49.85
47.44
34.28
PBT
100.93
44.35
138.69
85.70
2.98
-144.73
11.16
128.03
2.02
52.18
-6.95
Tax
4.36
7.46
5.44
3.85
1.97
4.13
5.77
6.02
4.08
11.78
6.25
Tax Rate
4.32%
7.02%
3.92%
4.49%
66.11%
-2.85%
51.70%
4.70%
201.98%
22.58%
-89.93%
PAT
96.57
98.56
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
-13.19
PAT before Minority Interest
96.08
98.78
133.25
81.85
1.00
-148.86
5.39
122.01
-2.06
40.40
-13.19
Minority Interest
-0.49
-0.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
26.74%
38.38%
34.69%
26.09%
0.52%
-71.72%
1.64%
34.81%
-0.51%
11.98%
-7.26%
PAT Growth
-6.94%
-26.03%
62.80%
8,085.00%
-
-
-95.58%
-
-
-
 
EPS
38.02
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
0.00
200.10
185.83
212.60
197.30
87.48
64.20
56.89
60.70
65.51
Cash Conversion Cycle
193.51
-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 along with consortium partner enters into understanding with Larsen & Toubro
    9th Apr 2022, 10:19 AM

    The total combined value of the contract to consortium is $101,007,325 exclusive of GST

    Read More
  • Seamec - Quarterly Results
    14th Feb 2022, 15:17 PM

    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.