Financials Maharashtra Seamless Limited

Equities

MAHSEAMLES

INE271B01025

Iron & Steel

Market Closed - Bombay S.E. 12:09:42 2024-04-29 am EDT 5-day change 1st Jan Change
900 INR +1.08% Intraday chart for Maharashtra Seamless Limited +2.20% -2.58%

Valuation

Fiscal Period: March 2019 2020 2022 2023 2024 2025 2026
Capitalization 1 33,299 12,954 36,950 47,918 119,300 - -
Enterprise Value (EV) 1 33,299 12,954 36,950 47,918 119,300 119,300 119,300
P/E ratio 14.2 x 15.4 x 9.72 x 6.27 x 12.4 x 13.4 x 10.6 x
Yield 1.21% 1.29% - 1.4% 0.56% 0.56% 0.56%
Capitalization / Revenue 1.08 x 0.49 x - 0.84 x 2.06 x 1.97 x 1.71 x
EV / Revenue 1.08 x 0.49 x - 0.84 x 2.06 x 1.97 x 1.71 x
EV / EBITDA 4.98 x 2.4 x - 4.61 x 9.39 x 10.4 x 8.38 x
EV / FCF -15,915,587 x - - - - - -
FCF Yield -0% - - - - - -
Price to Book 1.08 x 0.4 x - - 2.14 x 1.86 x 1.6 x
Nbr of stocks (in thousands) 133,999 133,999 133,999 133,999 133,999 - -
Reference price 2 248.5 96.68 275.8 357.6 890.3 890.3 890.3
Announcement Date 5/29/19 7/27/20 5/27/22 5/26/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2022 2023 2024 2025 2026
Net sales 1 30,727 26,448 - 57,164 57,851 60,440 69,963
EBITDA 1 6,686 5,405 - 10,403 12,704 11,467 14,239
EBIT 1 6,578 5,026 - 9,025 11,481 10,183 12,827
Operating Margin 21.41% 19% - 15.79% 19.85% 16.85% 18.33%
Earnings before Tax (EBT) 1 4,330 1,608 - 9,531 12,778 11,835 14,965
Net income 1 2,342 838.8 3,802 7,648 9,621 8,876 11,224
Net margin 7.62% 3.17% - 13.38% 16.63% 14.69% 16.04%
EPS 2 17.48 6.260 28.38 57.07 71.80 66.20 83.80
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 - - -
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% 13.9% 15.1%
ROA (Net income/ Total Assets) - - - 13.6% 15.7% 12.8% 14.1%
Assets 1 - - - 56,233 61,280 69,344 79,603
Book Value Per Share 2 229.0 239.0 - - 417.0 477.0 555.0
Cash Flow per Share 2 - - - 68.40 70.60 58.50 55.90
Capex 1 265 8,457 - 188 2,100 3,800 2,700
Capex / Sales 0.86% 31.97% - 0.33% 3.63% 6.29% 3.86%
Announcement Date 5/29/19 7/27/20 5/27/22 5/26/23 - - -
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
890.3 INR
Average target price
1,230 INR
Spread / Average Target
+38.16%
Consensus

Quarterly revenue - Rate of surprise

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