Financials Maharashtra Seamless Limited

Equities

MAHSEAMLES

INE271B01025

Iron & Steel

Market Closed - Bombay S.E. 06:00:51 2024-05-31 am EDT 5-day change 1st Jan Change
655.4 INR -3.71% Intraday chart for Maharashtra Seamless Limited -14.10% -29.06%

Valuation

Fiscal Period: March 2019 2020 2022 2023 2024 2025 2026
Capitalization 1 33,299 12,954 36,950 47,918 87,816 - -
Enterprise Value (EV) 1 33,299 12,954 36,950 47,918 113,357 87,816 87,816
P/E ratio 14.2 x 15.4 x 9.72 x 6.27 x 11.9 x 10.7 x 8.45 x
Yield 1.21% 1.29% - 1.4% 0.76% 0.76% 0.76%
Capitalization / Revenue 1.08 x 0.49 x - 0.84 x 2.1 x 1.6 x 1.39 x
EV / Revenue 1.08 x 0.49 x - 0.84 x 2.1 x 1.6 x 1.39 x
EV / EBITDA 4.98 x 2.4 x - 4.61 x 9.28 x 8.43 x 6.72 x
EV / FCF -15,915,587 x - - - - - -
FCF Yield -0% - - - - - -
Price to Book 1.08 x 0.4 x - - 1.57 x 1.39 x 1.21 x
Nbr of stocks (in thousands) 133,999 133,999 133,999 133,999 133,999 - -
Reference price 2 248.5 96.68 275.8 357.6 655.4 655.4 655.4
Announcement Date 5/29/19 7/27/20 5/27/22 5/26/23 5/21/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2019 2020 2022 2023 2024 2025 2026
Net sales 1 30,727 26,448 - 57,164 54,041 54,922 63,197
EBITDA 1 6,686 5,405 - 10,403 12,214 10,414 13,074
EBIT 1 6,578 5,026 - 9,025 11,117 9,266 11,812
Operating Margin 21.41% 19% - 15.79% 20.57% 16.87% 18.69%
Earnings before Tax (EBT) 1 4,330 1,608 - 9,531 12,454 10,927 13,865
Net income 1 2,342 838.8 3,802 7,648 9,513 8,195 10,399
Net margin 7.62% 3.17% - 13.38% 17.6% 14.92% 16.45%
EPS 2 17.48 6.260 28.38 57.07 70.99 61.20 77.60
Free Cash Flow -2,092 - - - - - -
FCF margin -6.81% - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 3.000 1.250 - 5.000 5.000 5.000 5.000
Announcement Date 5/29/19 7/27/20 5/27/22 5/26/23 5/21/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3
Net sales 1 13,344 14,142 13,386 16,329 12,229 13,770 15,108
EBITDA 1 2,264 2,499 2,462 3,214 2,352 2,560 2,952
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) 1 - - - - 2,363 - -
Net income 1 - - - - 2,066 - -
Net margin - - - - 16.89% - -
EPS 2 - - - - 15.41 - -
Dividend per Share - - - - - - -
Announcement Date 7/25/22 10/17/22 1/23/23 5/26/23 8/1/23 - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow -2,092 - - - - - -
ROE (net income / shareholders' equity) 11.1% 8.29% - 17.5% 17.2% 13% 14.3%
ROA (Net income/ Total Assets) - - - 13.6% 15.7% 11.9% 13.4%
Assets 1 - - - 56,233 61,280 68,866 77,604
Book Value Per Share 2 229.0 239.0 - - 417.0 472.0 543.0
Cash Flow per Share 2 - - - 68.40 70.60 68.40 52.70
Capex 1 265 8,457 - 188 2,100 4,800 3,000
Capex / Sales 0.86% 31.97% - 0.33% 3.63% 8.74% 4.75%
Announcement Date 5/29/19 7/27/20 5/27/22 5/26/23 5/21/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
655.4 INR
Average target price
1,030 INR
Spread / Average Target
+57.17%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. MAHSEAMLES Stock
  4. Financials Maharashtra Seamless Limited