♥
ISIN : INE271B01025
NSE : MAHSEAMLES
BSE : 500265
Face Value : 5
Industry : Steel & Iron Products
EPS : 70.99
EPS (TTM) : 62.96
Price to Earning (P/E) : 9.62
Book Value : 427.36
Price to Bookvalue (P/B) : 1.60
Dividend Yield : 1 %
Return on Equity (ROE) : 18.13 %
Return on Capital Employed (ROCE) : 22.93 %
Maharashtra Seamless Limited
ISIN : INE271B01025
NSE : MAHSEAMLES
BSE : 500265
Face Value : 5
Industry : Steel & Iron Products
EPS : 70.99
EPS (TTM) : 62.96
Price to Earning (P/E) : 9.62
Book Value : 427.36
Price to Bookvalue (P/B) : 1.60
Dividend Yield : 1 %
Return on Equity (ROE) : 18.13 %
Return on Capital Employed (ROCE) : 22.93 %
Maharashtra Seamless share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 578 - 588.6 1.8 % |
| Low / High | 564.05 - 592.7 5.1 % |
| Trade Volume | 12,429 |
| 52 Week Low / High | 500 - 774 54.8 % |
-
YOU MAY ALSO LIKE
- How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Share Market basics for beginners
Share Market jargons in simple terms - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Stock market course tutorial
Stock Market Investment Course explained in simple words.
CONSOLIDATED QUARTERLY RESULT FOR MAHARASHTRA SEAMLESS LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 13343.7 | 14142.1 | 13385.5 | 16328.6 | 12229.4 | 15351.5 | 14311.3 | 12149 | 11509.8 | 12918.1 |
| Total Income | 13527.6 | 14357.7 | 13566.4 | 16600.7 | 12563.6 | 15651.2 | 14659.4 | 12589 | 12157.8 | 13825.4 |
| Total Expenditure | 11079.5 | 11643.4 | 10923.6 | 13114.4 | 9790.2 | 12027.6 | 10611.4 | 9397.9 | 10265.2 | 10607.7 |
| Other Income | 183.9 | 215.6 | 180.9 | 272.1 | 334.2 | 299.7 | 348.1 | 440 | 648 | 907.3 |
| Operating Profit | 2448.1 | 2714.3 | 2642.8 | 3486.3 | 2773.4 | 3623.6 | 4048 | 3191.1 | 1892.6 | 3217.7 |
| Interest | 107.3 | 125.1 | 93.9 | 56.9 | 66 | 7.2 | 6.9 | 4.6 | 9.3 | 8.1 |
| PBDT | 2340.8 | 2589.2 | 2548.9 | 3429.4 | 2707.4 | 3616.4 | 4041.1 | 3186.5 | 1883.3 | 3209.6 |
| Depreciation | 347.4 | 343.2 | 346.2 | 340.4 | 344.2 | 257.4 | 257.4 | 238.2 | 250.1 | 252.4 |
| Profit Before Tax | 1993.4 | 2246 | 2202.7 | 3089 | 2363.2 | 3359 | 3783.7 | 2948.3 | 1633.2 | 2957.2 |
| Tax | 393.5 | 408.7 | 406.8 | -717 | 209.8 | 805.6 | 981.6 | 714.5 | 289.3 | 716.5 |
| Profit After Tax | 1599.9 | 1837.3 | 1795.9 | 3806 | 2153.4 | 2553.4 | 2802.1 | 2233.8 | 1343.9 | 2240.7 |
| Net Profit | 1599.9 | 1837.3 | 1795.9 | 3806 | 2153.4 | 2553.4 | 2802.1 | 2233.8 | 1343.9 | 2240.7 |
| Equity Capital | 335 | 335 | 670 | 670 | 670 | 670 | 670 | 670 | 670 | 670 |
| Face Value (IN RS) | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Calculated EPS | 22.87 | 26.36 | 12.82 | 27.61 | 15.41 | 18.69 | 20.59 | 16.3 | 9.65 | 16.42 |
| Diluted Eps After Extraordinary Items | 22.87 | 26.36 | 12.82 | 27.61 | 15.41 | 18.69 | 20.59 | 16.3 | 9.65 | 16.42 |
| Diluted Eps Before Extraordinary Items | 22.87 | 26.36 | 12.82 | 27.61 | 15.41 | 18.69 | 20.59 | 16.3 | 9.65 | 16.42 |
STANDALONE QUARTERLY RESULT FOR MAHARASHTRA SEAMLESS LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 10576 | 11480.8 | 11146.3 | 16231.3 | 12226 | 15353.5 | 14303.6 | 12147.9 | 11508.5 | 12912.5 |
| Total Income | 10677.4 | 11676.3 | 11313.2 | 16535.3 | 12560 | 15644.5 | 14651.4 | 12586.8 | 12155.6 | 13819.9 |
| Total Expenditure | 8776.4 | 9669.5 | 9328.9 | 13111 | 9787.2 | 12023.3 | 10607.5 | 9386.5 | 10249.1 | 10602.4 |
| Other Income | 101.4 | 195.5 | 166.9 | 304 | 334 | 291 | 347.8 | 438.9 | 647.1 | 907.4 |
| Operating Profit | 1901 | 2006.8 | 1984.3 | 3424.3 | 2772.8 | 3621.2 | 4043.9 | 3200.3 | 1906.5 | 3217.5 |
| Interest | 98.2 | 103.2 | 74.3 | 51.5 | 65.9 | 7.2 | 6.8 | 4.5 | 8.7 | 8.4 |
| PBDT | 1802.8 | 1903.6 | 1910 | 3372.8 | 2706.9 | 3614 | 4037.1 | 3195.8 | 1897.8 | 3209.1 |
| Depreciation | 268.6 | 263.3 | 266.5 | 335.8 | 339.4 | 252.6 | 252.6 | 248.3 | 249 | 250.6 |
| Profit Before Tax | 1534.2 | 1640.3 | 1643.5 | 3037 | 2367.5 | 3361.4 | 3784.5 | 2947.5 | 1648.8 | 2958.5 |
| Tax | 393.5 | 409.8 | 406.8 | -62.8 | 209.8 | 805.6 | 981.6 | 714.6 | 289.3 | 716.5 |
| Profit After Tax | 1140.7 | 1230.5 | 1236.7 | 3099.8 | 2157.7 | 2555.8 | 2802.9 | 2232.9 | 1359.5 | 2242 |
| Net Profit | 1140.7 | 1230.5 | 1236.7 | 3099.8 | 2157.7 | 2555.8 | 2802.9 | 2232.9 | 1359.5 | 2242 |
| Equity Capital | 335 | 335 | 670 | 670 | 670 | 670 | 670 | 670 | 670 | 670 |
| Face Value (IN RS) | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Calculated EPS | 17.03 | 18.37 | 9.23 | 23.13 | 16.1 | 19.07 | 20.92 | 16.66 | 10.15 | 16.73 |
| Diluted Eps After Extraordinary Items | 17.03 | 18.37 | 9.23 | 23.13 | 16.1 | 19.07 | 20.92 | 16.66 | 10.15 | 16.73 |
| Diluted Eps Before Extraordinary Items | 17.03 | 18.37 | 9.23 | 23.13 | 16.1 | 19.07 | 20.92 | 16.66 | 10.15 | 16.73 |
CONSOLIDATED ANNUAL RESULT FOR MAHARASHTRA SEAMLESS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 42002.9 | 57163.7 | 54041.2 |
| Total Income | 43111.5 | 58052.4 | 55463.2 |
| Total Expenditure | 35880.9 | 46761 | 41827.1 |
| Other Income | 1108.6 | 888.7 | 1422 |
| Operating Profit | 7230.6 | 11291.4 | 13636.1 |
| Interest | 507 | 383.2 | 84.7 |
| PBDT | 6723.6 | 10908.2 | 13551.4 |
| Depreciation | 1378.6 | 1377.3 | 1097.2 |
| Profit Before Tax | 5345 | 9530.9 | 12454.2 |
| Tax | 1011.9 | 1560.4 | 2711.5 |
| Profit After Tax | 4333.1 | 7970.5 | 9742.7 |
| Net Profit | 4333.1 | 7970.5 | 9742.7 |
| Equity Capital | 335 | 670 | 670 |
| Face Value (IN RS) | 5 | 5 | 5 |
| Reserves | 36631.1 | 47069.7 | 56637 |
| Calculated EPS | 56.75 | 57.07 | 70.99 |
| Diluted Eps After Extraordinary Items | 56.75 | 57.07 | 70.99 |
| Diluted Eps Before Extraordinary Items | 56.75 | 57.07 | 70.99 |
STANDALONE ANNUAL RESULT FOR MAHARASHTRA SEAMLESS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 35560.9 | 57071.3 | 54031.2 |
| Total Income | 36443.3 | 57900.6 | 55442.9 |
| Total Expenditure | 30166.1 | 46693.6 | 41804.8 |
| Other Income | 882.4 | 829.3 | 1411.7 |
| Operating Profit | 6277.2 | 11207 | 13638.1 |
| Interest | 399.1 | 357.5 | 84.4 |
| PBDT | 5878.1 | 10849.5 | 13553.7 |
| Depreciation | 1063 | 1358.8 | 1092.8 |
| Profit Before Tax | 4815.1 | 9490.7 | 12460.9 |
| Tax | 1010.6 | 1560.8 | 2711.6 |
| Profit After Tax | 3804.5 | 7929.9 | 9749.3 |
| Net Profit | 3804.5 | 7929.9 | 9749.3 |
| Equity Capital | 335 | 670 | 670 |
| Face Value (IN RS) | 5 | 5 | 5 |
| Reserves | 35687 | 46388.6 | 55468.6 |
| Calculated EPS | 56.78 | 59.18 | 72.76 |
| Diluted Eps After Extraordinary Items | 56.78 | 59.18 | 72.76 |
| Diluted Eps Before Extraordinary Items | 56.78 | 59.18 | 72.76 |
CONSOLIDATED PROFIT / LOSS FOR MAHARASHTRA SEAMLESS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 2308.34 Cr | 4200.28 Cr | 5716.37 Cr | 5404.12 Cr |
| Sales | 2241.66 Cr | 4086.13 Cr | 5572.45 Cr | 5271.4 Cr |
| Job Work/ Contract Receipts | 0 | 0 | 0 | 25 Lk |
| Processing Charges / Service Income | 2.72 Cr | 2.72 Cr | 2.64 Cr | 0 |
| Net Sales | 2308.34 Cr | 4200.28 Cr | 5716.37 Cr | 5404.12 Cr |
| Increase/Decrease in Stock | -70.51 Cr | -152.88 Cr | -2.7 Cr | 36.23 Cr |
| Raw Material Consumed | 1463.98 Cr | 3019.32 Cr | 3728.5 Cr | 3249.74 Cr |
| Opening Raw Materials | 297.22 Cr | 343.9 Cr | 610.93 Cr | 712.77 Cr |
| Purchases Raw Materials | 1510.66 Cr | 3286.35 Cr | 3830.34 Cr | 3323.87 Cr |
| Closing Raw Materials | 343.9 Cr | 610.93 Cr | 712.77 Cr | 786.9 Cr |
| Power & Fuel Cost | 157.3 Cr | 258.45 Cr | 343.46 Cr | 329.89 Cr |
| Electricity & Power | 156.27 Cr | 257.3 Cr | 342.23 Cr | 328.33 Cr |
| Employee Cost | 72.34 Cr | 81.8 Cr | 96.38 Cr | 109.33 Cr |
| Salaries, Wages & Bonus | 68.61 Cr | 77.2 Cr | 91.2 Cr | 103.52 Cr |
| Contributions to EPF & Pension Funds | 3.23 Cr | 3.69 Cr | 3.89 Cr | 4.14 Cr |
| Workmen and Staff Welfare Expenses | 50.82 Lk | 91.33 Lk | 1.29 Cr | 1.67 Cr |
| Other Manufacturing Expenses | 136.47 Cr | 247.76 Cr | 263.58 Cr | 287.05 Cr |
| Processing Charges | 8.56 Cr | 39.42 Cr | 24.58 Cr | 28.27 Cr |
| Repairs and Maintenance | 21.41 Cr | 21.63 Cr | 54.14 Cr | 53.02 Cr |
| General and Administration Expenses | 24.94 Cr | 25.44 Cr | 33.16 Cr | 33.7 Cr |
| Rent , Rates & Taxes | 3.86 Cr | 2.51 Cr | 2.81 Cr | 3.26 Cr |
| Insurance | 2.38 Cr | 3.6 Cr | 5.01 Cr | 4.99 Cr |
| Printing and stationery | 63.1 Lk | 68.74 Lk | 88.46 Lk | 95 Lk |
| Professional and legal fees | 6.92 Cr | 6.28 Cr | 7.87 Cr | 6.73 Cr |
| Traveling and conveyance | 2.16 Cr | 1.92 Cr | 5.16 Cr | 6.05 Cr |
| Selling and Distribution Expenses | 51.16 Cr | 105.96 Cr | 185.14 Cr | 129.31 Cr |
| Advertisement & Sales Promotion | 62.96 Lk | 1.44 Cr | 5.29 Cr | 7.55 Cr |
| Sales Commissions & Incentives | 9.09 Cr | 41.44 Cr | 16.47 Cr | 27.63 Cr |
| Freight and Forwarding | 41.44 Cr | 63.08 Cr | 163.39 Cr | 94.13 Cr |
| Miscellaneous Expenses | 7.23 Cr | 2.24 Cr | 31.94 Cr | 7.46 Cr |
| Loss on disposal of fixed assets(net) | 1.77 Cr | 0 | 0 | 0 |
| Loss on foreign exchange fluctuations | 0 | 1.54 Lk | 17.67 Cr | 82 Lk |
| Loss on sale of non-trade current investments | 0 | 0 | 51.46 Lk | 50 Lk |
| Total Expenditure | 1842.92 Cr | 3588.1 Cr | 4679.46 Cr | 4182.71 Cr |
| Other Income | 87.4 Cr | 110.86 Cr | 92.24 Cr | 142.18 Cr |
| Interest Received | 42.03 Cr | 43.74 Cr | 47.83 Cr | 40.31 Cr |
| Dividend Received | 4.06 Lk | 18.32 Lk | 16.26 Lk | 14 Lk |
| Profit on sale of Fixed Assets | 14.09 Lk | 2.83 Lk | 2.28 Lk | 1 Lk |
| Profits on sale of Investments | 3.37 Cr | 4.74 Cr | 0 | 25.4 Cr |
| Foreign Exchange Gains | 28.17 Cr | 4.89 Cr | 3.92 Lk | 2 Lk |
| Operating Profit | 552.83 Cr | 723.05 Cr | 1129.14 Cr | 1363.59 Cr |
| Interest | 55.74 Cr | 50.7 Cr | 38.33 Cr | 8.47 Cr |
| Interest on Term Loan | 42.13 Cr | 30.53 Cr | 25.46 Cr | 3.32 Cr |
| Bank Charges etc | 4.16 Cr | 6.24 Cr | 6.17 Cr | 4.82 Cr |
| PBDT | 497.08 Cr | 672.35 Cr | 1090.81 Cr | 1355.12 Cr |
| Depreciation | 121.46 Cr | 137.85 Cr | 137.73 Cr | 109.72 Cr |
| Profit Before Taxation & Exceptional Items | 375.62 Cr | 534.5 Cr | 953.09 Cr | 1245.4 Cr |
| Exceptional Income / Expenses | -176.73 Cr | 0 | 0 | 0 |
| Profit Before Tax | 198.89 Cr | 534.5 Cr | 923.66 Cr | 1222.81 Cr |
| Provision for Tax | 51.13 Cr | 101.2 Cr | 156.04 Cr | 271.15 Cr |
| Current Income Tax | 6.71 Lk | 77.44 Cr | 0 | 219.62 Cr |
| Deferred Tax | -2.67 Lk | 13.28 Lk | 239.25 Cr | 51.53 Cr |
| Profit After Tax | 147.76 Cr | 433.31 Cr | 767.62 Cr | 951.66 Cr |
| Minority Interest | -23.4 Cr | -23.83 Cr | -2.87 Cr | -36 Lk |
| Share of Associate | -26.31 Cr | -29.27 Cr | 0 | 0 |
| Consolidated Net Profit | 98.04 Cr | 380.2 Cr | 764.75 Cr | 951.3 Cr |
| Profit Balance B/F | 2880.88 Cr | 2489.98 Cr | 2916.6 Cr | 3650.72 Cr |
| Appropriations | 2978.92 Cr | 2870.18 Cr | 3681.35 Cr | 4602.02 Cr |
| Other Appropriation | 484.85 Cr | -1.36 Cr | 30.63 Cr | 66.64 Cr |
| Equity Dividend % | 70 | 100 | 100 | 200 |
| Earnings Per Share | 14.63 | 56.75 | 57.07 | 70.99 |
| Adjusted EPS | 14.63 | 56.75 | 57.07 | 70.99 |
STANDALONE PROFIT / LOSS FOR MAHARASHTRA SEAMLESS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 2225.08 Cr | 3556.08 Cr | 5707.13 Cr | 5403.12 Cr |
| Sales | 2162.76 Cr | 3455.2 Cr | 5565.85 Cr | 5270.65 Cr |
| Net Sales | 2225.08 Cr | 3556.08 Cr | 5707.13 Cr | 5403.12 Cr |
| Increase/Decrease in Stock | -38 Cr | -146.87 Cr | -2.7 Cr | 36.24 Cr |
| Raw Material Consumed | 1398.33 Cr | 2569.5 Cr | 3728.21 Cr | 3249.63 Cr |
| Opening Raw Materials | 292.62 Cr | 321.29 Cr | 608.19 Cr | 710.21 Cr |
| Purchases Raw Materials | 1427.01 Cr | 2796.71 Cr | 3830.23 Cr | 3323.87 Cr |
| Closing Raw Materials | 321.29 Cr | 548.5 Cr | 710.21 Cr | 784.45 Cr |
| Power & Fuel Cost | 141.33 Cr | 217.63 Cr | 342.72 Cr | 329.14 Cr |
| Electricity & Power | 140.32 Cr | 216.5 Cr | 341.49 Cr | 327.59 Cr |
| Employee Cost | 66.97 Cr | 71 Cr | 95.73 Cr | 108.62 Cr |
| Salaries, Wages & Bonus | 63.42 Cr | 66.84 Cr | 90.57 Cr | 102.83 Cr |
| Contributions to EPF & Pension Funds | 3.07 Cr | 3.32 Cr | 3.87 Cr | 4.12 Cr |
| Workmen and Staff Welfare Expenses | 47.99 Lk | 82.94 Lk | 1.29 Cr | 1.67 Cr |
| Other Manufacturing Expenses | 132.72 Cr | 205.3 Cr | 259.22 Cr | 287.29 Cr |
| Processing Charges | 8.35 Cr | 17.32 Cr | 20.34 Cr | 29.1 Cr |
| Repairs and Maintenance | 19.5 Cr | 18.33 Cr | 54.13 Cr | 52.71 Cr |
| General and Administration Expenses | 20.86 Cr | 21.82 Cr | 32.46 Cr | 32.79 Cr |
| Rent , Rates & Taxes | 3.51 Cr | 2.11 Cr | 2.7 Cr | 3.16 Cr |
| Insurance | 2.36 Cr | 3.57 Cr | 5.01 Cr | 4.99 Cr |
| Printing and stationery | 58.07 Lk | 59.07 Lk | 88.28 Lk | 94 Lk |
| Professional and legal fees | 5.45 Cr | 5.23 Cr | 7.36 Cr | 6.04 Cr |
| Traveling and conveyance | 1.74 Cr | 1.68 Cr | 5.16 Cr | 6.05 Cr |
| Selling and Distribution Expenses | 49.24 Cr | 76.02 Cr | 185.14 Cr | 129.31 Cr |
| Advertisement & Sales Promotion | 60.78 Lk | 1.42 Cr | 5.29 Cr | 7.55 Cr |
| Sales Commissions & Incentives | 7.19 Cr | 11.52 Cr | 16.47 Cr | 27.63 Cr |
| Freight and Forwarding | 41.44 Cr | 63.07 Cr | 163.39 Cr | 94.13 Cr |
| Miscellaneous Expenses | 7.2 Cr | 2.21 Cr | 31.94 Cr | 7.46 Cr |
| Loss on disposal of fixed assets(net) | 1.77 Cr | 0 | 0 | 0 |
| Loss on foreign exchange fluctuations | 0 | 0 | 17.67 Cr | 82 Lk |
| Loss on sale of non-trade current investments | 0 | 0 | 51.46 Lk | 50 Lk |
| Total Expenditure | 1778.65 Cr | 3016.61 Cr | 4672.72 Cr | 4180.48 Cr |
| Other Income | 90.64 Cr | 88.24 Cr | 86.25 Cr | 141.17 Cr |
| Interest Received | 45.41 Cr | 43.4 Cr | 47.91 Cr | 40.17 Cr |
| Dividend Received | 4.06 Lk | 18.32 Lk | 16.26 Lk | 14 Lk |
| Profit on sale of Fixed Assets | 0 | 2.83 Lk | 2.28 Lk | 1 Lk |
| Profits on sale of Investments | 3.37 Cr | 4.74 Cr | 0 | 25.4 Cr |
| Foreign Exchange Gains | 28.17 Cr | 4.21 Cr | 0 | 0 |
| Operating Profit | 537.08 Cr | 627.71 Cr | 1120.66 Cr | 1363.81 Cr |
| Interest | 48.01 Cr | 39.91 Cr | 35.71 Cr | 8.44 Cr |
| Interest on Term Loan | 42.13 Cr | 30.53 Cr | 25.46 Cr | 3.32 Cr |
| Bank Charges etc | 3.97 Cr | 4.88 Cr | 6.15 Cr | 4.79 Cr |
| PBDT | 489.06 Cr | 587.8 Cr | 1084.95 Cr | 1355.37 Cr |
| Depreciation | 105.39 Cr | 106.3 Cr | 135.88 Cr | 109.28 Cr |
| Profit Before Taxation & Exceptional Items | 383.68 Cr | 481.51 Cr | 949.07 Cr | 1246.09 Cr |
| Exceptional Income / Expenses | -190.99 Cr | 0 | 0 | 0 |
| Profit Before Tax | 192.69 Cr | 481.51 Cr | 949.07 Cr | 1246.09 Cr |
| Provision for Tax | 51.09 Cr | 101.06 Cr | 156.08 Cr | 271.16 Cr |
| Current Income Tax | 0 | 77.44 Cr | 0 | 219.63 Cr |
| Deferred Tax | 51.09 Cr | 23.62 Cr | 239.25 Cr | 51.53 Cr |
| Profit After Tax | 141.59 Cr | 380.44 Cr | 792.99 Cr | 974.93 Cr |
| Consolidated Net Profit | 141.59 Cr | 380.44 Cr | 792.99 Cr | 974.93 Cr |
| Profit Balance B/F | 2805.66 Cr | 2930.5 Cr | 2886.17 Cr | 3645.66 Cr |
| Appropriations | 2947.25 Cr | 3310.95 Cr | 3679.16 Cr | 4620.59 Cr |
| Other Appropriation | 16.75 Cr | 23.45 Cr | 33.5 Cr | 67 Cr |
| Equity Dividend % | 70 | 100 | 100 | 200 |
| Earnings Per Share | 21.13 | 56.78 | 59.18 | 72.76 |
| Adjusted EPS | 21.13 | 56.78 | 59.18 | 72.76 |
CONSOLIDATED CASH FLOW FOR MAHARASHTRA SEAMLESS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 174.51 Cr | 527.01 Cr | 990.48 Cr | 1294.07 Cr |
| Adjustment | 333.27 Cr | 132.89 Cr | 79.57 Cr | -45.98 Cr |
| Changes In working Capital | -38.65 Cr | -964.33 Cr | -90.97 Cr | 8.62 Cr |
| Cash Flow after changes in Working Capital | 469.13 Cr | -304.42 Cr | 979.09 Cr | 1256.71 Cr |
| Cash Flow from Operating Activities | 447.41 Cr | -287.1 Cr | 911.8 Cr | 1041.42 Cr |
| Cash Flow from Investing Activities | -178.35 Cr | 565.27 Cr | -382.14 Cr | -721.62 Cr |
| Cash Flow from Financing Activitie | -284.79 Cr | -291.38 Cr | -542.08 Cr | -319.66 Cr |
| Net Cash Inflow / Outflow | -15.73 Cr | -13.21 Cr | -12.42 Cr | 14 Lk |
| Opening Cash & Cash Equivalents | 83.94 Cr | 63.11 Cr | 70.98 Cr | 54.41 Cr |
| Cash & Cash Equivalent on Amalgamation / Take over / Merger | -3.17 Lk | 0 | 0 | 0 |
| Effect of Foreign Exchange Fluctuations | -5.06 Cr | -2.43 Cr | -4.14 Cr | -3 Lk |
| Closing Cash & Cash Equivalent | 63.11 Cr | 47.48 Cr | 54.42 Cr | 54.52 Cr |
STANDALONE CASH FLOW FOR MAHARASHTRA SEAMLESS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 194.62 Cr | 483.11 Cr | 949.93 Cr | 1246.15 Cr |
| Adjustment | 294.17 Cr | 81.63 Cr | 111.56 Cr | 2.31 Cr |
| Changes In working Capital | 34.75 Cr | -872.49 Cr | -86.27 Cr | 14.24 Cr |
| Cash Flow after changes in Working Capital | 523.53 Cr | -307.75 Cr | 975.22 Cr | 1262.7 Cr |
| Cash Flow from Operating Activities | 500.67 Cr | -289.84 Cr | 907.88 Cr | 1047.5 Cr |
| Cash Flow from Investing Activities | -307.06 Cr | 425.05 Cr | -466.49 Cr | -722.23 Cr |
| Cash Flow from Financing Activitie | -146.22 Cr | -145.92 Cr | -457.09 Cr | -319.63 Cr |
| Net Cash Inflow / Outflow | 47.4 Cr | -10.71 Cr | -15.7 Cr | 5.64 Cr |
| Opening Cash & Cash Equivalents | 45.41 Lk | 47.85 Cr | 63.62 Cr | 47.92 Cr |
| Closing Cash & Cash Equivalent | 47.85 Cr | 37.14 Cr | 47.92 Cr | 53.56 Cr |
CONSOLIDATED BALANCE SHEET FOR MAHARASHTRA SEAMLESS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 33.5 Cr | 33.5 Cr | 67 Cr | 67 Cr |
| Equity - Authorised | 40 Cr | 40 Cr | 570 Cr | 570 Cr |
| Equity - Issued | 33.5 Cr | 33.5 Cr | 67 Cr | 67 Cr |
| Equity Paid Up | 33.5 Cr | 33.5 Cr | 67 Cr | 67 Cr |
| Face Value | 5 | 5 | 5 | 5 |
| Total Reserves | 3265.3 Cr | 3663.11 Cr | 4706.96 Cr | 5663.7 Cr |
| Securities Premium | 258.27 Cr | 258.27 Cr | 490.98 Cr | 490.98 Cr |
| Capital Reserves | 22.53 Cr | 22.53 Cr | 8.1 Cr | 8.1 Cr |
| Profit & Loss Account Balance | 2494.08 Cr | 2871.55 Cr | 3650.72 Cr | 4535.38 Cr |
| Reserve excluding Revaluation Reserve | 3265.3 Cr | 3659.02 Cr | 4702.87 Cr | 5659.61 Cr |
| Revaluation reserve | 0 | 4.09 Cr | 4.09 Cr | 4.09 Cr |
| Shareholder's Funds | 3298.8 Cr | 3696.61 Cr | 4773.96 Cr | 5730.7 Cr |
| Secured Loans | 694.11 Cr | 223.06 Cr | 161.83 Cr | 0 |
| Term Loans - Banks | 694.11 Cr | 223.06 Cr | 161.83 Cr | 0 |
| Unsecured Loans | 0 | 291.83 Cr | 0 | 0 |
| Loans - Banks | 0 | 291.83 Cr | 0 | 0 |
| Deferred Tax Assets / Liabilities | 274.32 Cr | 298.48 Cr | 306.92 Cr | 358.47 Cr |
| Deferred Tax Assets | 4.15 Cr | 2.63 Cr | 72.9 Cr | 0 |
| Deferred Tax Liability | 278.47 Cr | 301.11 Cr | 379.82 Cr | 358.47 Cr |
| Other Long Term Liabilities | 33.69 Cr | 31.68 Cr | 67.37 Cr | 63.17 Cr |
| Long Term Trade Payables | 5.29 Cr | 5.29 Cr | 5.29 Cr | 5.29 Cr |
| Long Term Provisions | 0 | 11.17 Lk | 12.25 Lk | 13 Lk |
| Total Non-Current Liabilities | 1007.41 Cr | 850.44 Cr | 541.52 Cr | 427.06 Cr |
| Trade Payables | 741.85 Cr | 487.55 Cr | 296.23 Cr | 292.53 Cr |
| Sundry Creditors | 741.85 Cr | 487.55 Cr | 296.23 Cr | 292.53 Cr |
| Other Current Liabilities | 68.21 Cr | 263.7 Cr | 152.82 Cr | 63.99 Cr |
| Advances received from customers | 46.44 Cr | 48.2 Cr | 45.33 Cr | 27 Cr |
| Interest Accrued But Not Due | 2.14 Cr | 2.42 Cr | 98.87 Lk | 0 |
| Current maturity - Others | 0 | 0 | 0 | 4 Lk |
| Short Term Borrowings | 227.44 Cr | 0 | 0 | 0 |
| Secured ST Loans repayable on Demands | 227.44 Cr | 0 | 0 | 0 |
| Short Term Provisions | 11.91 Cr | 89.34 Cr | 94.23 Cr | 73.57 Cr |
| Provision for Tax | 0 | 63.95 Cr | 0 | 0 |
| Total Current Liabilities | 1049.41 Cr | 840.59 Cr | 543.29 Cr | 430.09 Cr |
| Total Liabilities | 5355.62 Cr | 5387.65 Cr | 5858.78 Cr | 6587.85 Cr |
| Gross Block | 3682.53 Cr | 3684.47 Cr | 3703.04 Cr | 3746.56 Cr |
| Less: Accumulated Depreciation | 1222.4 Cr | 1357.34 Cr | 1495.56 Cr | 1604.99 Cr |
| Less: Impairment of Assets | 191.8 Cr | 191.8 Cr | 191.8 Cr | 191.81 Cr |
| Net Block | 2268.33 Cr | 2135.33 Cr | 2015.68 Cr | 1949.76 Cr |
| Capital Work in Progress | 8.83 Cr | 13.44 Cr | 14.33 Cr | 2.65 Cr |
| Non Current Investments | 903.04 Cr | 566.4 Cr | 601.14 Cr | 997.84 Cr |
| Long Term Investment | 903.04 Cr | 566.4 Cr | 601.14 Cr | 997.84 Cr |
| Quoted | 13.96 Cr | 15.93 Cr | 7.96 Cr | 21.62 Cr |
| Unquoted | 1674.71 Cr | 1336.09 Cr | 1378.79 Cr | 1763.34 Cr |
| Long Term Loans & Advances | 19.15 Cr | 20.84 Cr | 16.07 Cr | 17.33 Cr |
| Other Non Current Assets | 19.74 Cr | 4.54 Cr | 4.01 Cr | 6.57 Cr |
| Total Non-Current Assets | 3219.1 Cr | 2740.55 Cr | 2651.24 Cr | 2974.15 Cr |
| Currents Investments | 167.66 Cr | 79.88 Cr | 576.29 Cr | 1100.3 Cr |
| Quoted | 167.66 Cr | 79.88 Cr | 576.29 Cr | 1100.3 Cr |
| Unquoted | 1674.71 Cr | 1336.09 Cr | 1378.79 Cr | 1763.34 Cr |
| Inventories | 973.15 Cr | 1434.62 Cr | 1505.84 Cr | 1576.12 Cr |
| Raw Materials | 428.94 Cr | 738.74 Cr | 794.45 Cr | 786.9 Cr |
| Work-in Progress | 110.71 Cr | 224.98 Cr | 248.03 Cr | 269.72 Cr |
| Finished Goods | 337.01 Cr | 371.87 Cr | 351.43 Cr | 293.82 Cr |
| Stores and Spare | 93.2 Cr | 92.67 Cr | 105.34 Cr | 105.6 Cr |
| Sundry Debtors | 471.34 Cr | 556.83 Cr | 642.47 Cr | 518.32 Cr |
| Debtors more than Six months | 0 | 0 | 40.33 Cr | 37.39 Cr |
| Debtors Others | 477.64 Cr | 564.53 Cr | 610.51 Cr | 490.17 Cr |
| Cash and Bank | 65.3 Cr | 49.46 Cr | 56.17 Cr | 56.27 Cr |
| Cash in hand | 31.34 Lk | 41.53 Lk | 38.49 Lk | 37 Lk |
| Balances at Bank | 64.98 Cr | 49.05 Cr | 55.78 Cr | 55.9 Cr |
| Other Current Assets | 73.34 Cr | 133.56 Cr | 140.23 Cr | 73.1 Cr |
| Interest accrued and or due on loans | 13.84 Cr | 16.98 Cr | 13.77 Cr | 25.2 Cr |
| Prepaid Expenses | 0 | 0 | 0 | 2.47 Cr |
| Short Term Loans and Advances | 385.73 Cr | 392.74 Cr | 286.54 Cr | 289.59 Cr |
| Advances recoverable in cash or in kind | 111.36 Cr | 196.35 Cr | 21.5 Cr | 71.11 Cr |
| Advance income tax and TDS | 31.08 Cr | 0 | 137.75 Cr | 133.31 Cr |
| Total Current Assets | 2136.52 Cr | 2647.1 Cr | 3207.54 Cr | 3613.7 Cr |
| Net Current Assets (Including Current Investments) | 1087.11 Cr | 1806.5 Cr | 2664.25 Cr | 3183.61 Cr |
| Total Assets | 5355.62 Cr | 5387.65 Cr | 5858.78 Cr | 6587.85 Cr |
| Contingent Liabilities | 1048.03 Cr | 968.26 Cr | 798.84 Cr | 717.38 Cr |
| Total Debt | 921.55 Cr | 708.64 Cr | 244.19 Cr | 4 Lk |
| Book Value | 492.36 | 0 | 355.96 | 427.36 |
| Adjusted Book Value | 492.36 | 551.13 | 355.96 | 427.36 |
STANDALONE BALANCE SHEET FOR MAHARASHTRA SEAMLESS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 33.5 Cr | 33.5 Cr | 67 Cr | 67 Cr |
| Equity - Authorised | 40 Cr | 40 Cr | 570 Cr | 570 Cr |
| Equity - Issued | 33.5 Cr | 33.5 Cr | 67 Cr | 67 Cr |
| Equity Paid Up | 33.5 Cr | 33.5 Cr | 67 Cr | 67 Cr |
| Face Value | 5 | 5 | 5 | 5 |
| Total Reserves | 3210.1 Cr | 3568.7 Cr | 4638.86 Cr | 5546.86 Cr |
| Securities Premium | 258.27 Cr | 258.27 Cr | 490.98 Cr | 490.98 Cr |
| Capital Reserves | 1.67 Cr | 1.67 Cr | 8.1 Cr | 8.11 Cr |
| Profit & Loss Account Balance | 2930.5 Cr | 3287.5 Cr | 3645.66 Cr | 4553.59 Cr |
| Reserve excluding Revaluation Reserve | 3210.1 Cr | 3568.7 Cr | 4634.77 Cr | 5542.77 Cr |
| Revaluation reserve | 0 | 0 | 4.09 Cr | 4.09 Cr |
| Shareholder's Funds | 3243.6 Cr | 3602.2 Cr | 4705.86 Cr | 5613.86 Cr |
| Secured Loans | 620.6 Cr | 223.06 Cr | 161.83 Cr | 0 |
| Term Loans - Banks | 620.6 Cr | 223.06 Cr | 161.83 Cr | 0 |
| Unsecured Loans | 0 | 291.83 Cr | 0 | 0 |
| Loans - Banks | 0 | 291.83 Cr | 0 | 0 |
| Deferred Tax Assets / Liabilities | 274.32 Cr | 298.48 Cr | 306.92 Cr | 358.47 Cr |
| Deferred Tax Assets | 4.15 Cr | 2.63 Cr | 72.9 Cr | 0 |
| Deferred Tax Liability | 278.47 Cr | 301.11 Cr | 379.82 Cr | 358.47 Cr |
| Other Long Term Liabilities | 33.49 Cr | 30.96 Cr | 67.37 Cr | 63.17 Cr |
| Total Non-Current Liabilities | 928.41 Cr | 844.33 Cr | 536.11 Cr | 421.64 Cr |
| Trade Payables | 733.26 Cr | 381.42 Cr | 295.6 Cr | 292.32 Cr |
| Sundry Creditors | 733.26 Cr | 381.42 Cr | 295.6 Cr | 292.32 Cr |
| Other Current Liabilities | 65.55 Cr | 178.11 Cr | 152.61 Cr | 63.73 Cr |
| Advances received from customers | 45.63 Cr | 40.69 Cr | 45.33 Cr | 27.01 Cr |
| Interest Accrued But Not Due | 2.05 Cr | 2.33 Cr | 98.87 Lk | 0 |
| Short Term Borrowings | 96.97 Cr | 0 | 0 | 0 |
| Secured ST Loans repayable on Demands | 96.97 Cr | 0 | 0 | 0 |
| Short Term Provisions | 69.42 Cr | 85.44 Cr | 94.14 Cr | 73.43 Cr |
| Provision for Tax | 0 | 64.59 Cr | 0 | 0 |
| Total Current Liabilities | 965.2 Cr | 644.97 Cr | 542.35 Cr | 429.48 Cr |
| Total Liabilities | 5137.21 Cr | 5091.49 Cr | 5784.32 Cr | 6464.98 Cr |
| Gross Block | 2842.47 Cr | 2842.9 Cr | 3667.09 Cr | 3710.59 Cr |
| Less: Accumulated Depreciation | 998.14 Cr | 1103.25 Cr | 1464.61 Cr | 1573.64 Cr |
| Less: Impairment of Assets | 0 | 0 | 191.8 Cr | 191.81 Cr |
| Net Block | 1844.33 Cr | 1739.66 Cr | 2010.68 Cr | 1945.14 Cr |
| Capital Work in Progress | 8.71 Cr | 11.88 Cr | 14.33 Cr | 2.65 Cr |
| Non Current Investments | 714.34 Cr | 968.04 Cr | 545.08 Cr | 893.16 Cr |
| Long Term Investment | 714.34 Cr | 968.04 Cr | 545.08 Cr | 893.16 Cr |
| Quoted | 13.96 Cr | 15.93 Cr | 7.96 Cr | 21.63 Cr |
| Unquoted | 1263.61 Cr | 1515.35 Cr | 1100.34 Cr | 1434.77 Cr |
| Long Term Loans & Advances | 569.87 Cr | 71.74 Cr | 18.57 Cr | 19.61 Cr |
| Other Non Current Assets | 16.41 Cr | 1.1 Cr | 67.77 Lk | 1.4 Cr |
| Total Non-Current Assets | 3153.65 Cr | 2792.41 Cr | 2589.34 Cr | 2861.96 Cr |
| Currents Investments | 167.66 Cr | 78.38 Cr | 576.29 Cr | 1100.3 Cr |
| Quoted | 167.66 Cr | 78.38 Cr | 576.29 Cr | 1100.3 Cr |
| Unquoted | 1263.61 Cr | 1515.35 Cr | 1100.34 Cr | 1434.77 Cr |
| Inventories | 869.94 Cr | 1287.75 Cr | 1502.96 Cr | 1573.45 Cr |
| Raw Materials | 406.4 Cr | 676.27 Cr | 791.79 Cr | 784.45 Cr |
| Work-in Progress | 107.78 Cr | 209.98 Cr | 248.03 Cr | 269.72 Cr |
| Finished Goods | 288.89 Cr | 331.11 Cr | 351.38 Cr | 293.76 Cr |
| Stores and Spare | 64.34 Cr | 65.41 Cr | 105.17 Cr | 105.45 Cr |
| Sundry Debtors | 461.01 Cr | 503.63 Cr | 644.08 Cr | 520.57 Cr |
| Debtors more than Six months | 0 | 0 | 40.33 Cr | 37.41 Cr |
| Debtors Others | 467.3 Cr | 511.34 Cr | 612.12 Cr | 492.4 Cr |
| Cash and Bank | 50.04 Cr | 39.12 Cr | 49.67 Cr | 55.31 Cr |
| Cash in hand | 22.6 Lk | 15.52 Lk | 38.32 Lk | 37 Lk |
| Balances at Bank | 49.81 Cr | 38.97 Cr | 49.29 Cr | 54.94 Cr |
| Other Current Assets | 29.6 Cr | 91.95 Cr | 137.77 Cr | 64.3 Cr |
| Interest accrued and or due on loans | 13.82 Cr | 16.76 Cr | 13.68 Cr | 25.09 Cr |
| Prepaid Expenses | 0 | 0 | 0 | 2.47 Cr |
| Short Term Loans and Advances | 405.32 Cr | 298.24 Cr | 284.21 Cr | 289.09 Cr |
| Advances recoverable in cash or in kind | 37.3 Cr | 28.18 Cr | 21.49 Cr | 71.11 Cr |
| Advance income tax and TDS | 30.21 Cr | 0 | 137.67 Cr | 133.26 Cr |
| Total Current Assets | 1983.56 Cr | 2299.08 Cr | 3194.98 Cr | 3603.02 Cr |
| Net Current Assets (Including Current Investments) | 1018.36 Cr | 1654.12 Cr | 2652.63 Cr | 3173.54 Cr |
| Total Assets | 5137.21 Cr | 5091.49 Cr | 5784.32 Cr | 6464.98 Cr |
| Contingent Liabilities | 1048.03 Cr | 968.26 Cr | 798.84 Cr | 717.38 Cr |
| Total Debt | 717.58 Cr | 632.83 Cr | 244.19 Cr | 0 |
| Book Value | 484.12 | 537.65 | 350.88 | 418.64 |
| Adjusted Book Value | 484.12 | 537.65 | 350.88 | 418.64 |
FINANCIAL RATIOS (CONSOLIDATED) FOR MAHARASHTRA SEAMLESS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 14.63 | 56.75 | 57.07 | 70.99 |
| CEPS(Rs) | 40.18 | 85.25 | 67.56 | 79.21 |
| DPS(Rs) | 3.5 | 5 | 5 | 10 |
| Book NAV/Share(Rs) | 492.36 | 551.13 | 355.96 | 427.36 |
| Tax Rate(%) | 25.71 | 18.93 | 16.89 | 22.17 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 20.16 | 14.57 | 18.14 | 22.6 |
| EBIT Margin(%) | 11.03 | 13.93 | 16.83 | 22.78 |
| Pre Tax Margin(%) | 8.62 | 12.73 | 16.16 | 22.63 |
| PAT Margin (%) | 6.4 | 10.32 | 13.43 | 17.61 |
| Cash Profit Margin (%) | 11.66 | 13.6 | 15.84 | 19.64 |
| Performance Ratios | ||||
| ROA(%) | 2.79 | 8.07 | 13.65 | 15.29 |
| ROE(%) | 4.54 | 12.4 | 17.55 | 18.13 |
| ROCE(%) | 5.94 | 13.58 | 19.83 | 22.93 |
| Asset Turnover(x) | 0.44 | 0.78 | 1.02 | 0.87 |
| Sales/Fixed Asset(x) | 0.63 | 1.14 | 1.55 | 1.45 |
| Working Capital/Sales(x) | 2.12 | 2.33 | 2.15 | 1.7 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 1.59 | 0.88 | 0.65 | 0.69 |
| Receivable days | 65.79 | 44.67 | 38.29 | 39.2 |
| Inventory Days | 137.16 | 104.62 | 93.88 | 104.08 |
| Payable days | 116.54 | 78.27 | 38.11 | 32.7 |
| Valuation Parameters | ||||
| PER(x) | 18.84 | 9.72 | 6.27 | 11.92 |
| PCE(x) | 6.86 | 6.47 | 5.29 | 10.68 |
| Price/Book(x) | 0.56 | 1 | 1 | 1.98 |
| Yield(%) | 1.27 | 0.91 | 1.4 | 1.18 |
| EV/Net Sales(x) | 1.17 | 1.04 | 0.87 | 2.09 |
| EV/Core EBITDA(x) | 4.89 | 6.02 | 4.41 | 8.27 |
| EV/EBIT(x) | 10.62 | 7.44 | 5.18 | 9.16 |
| EV/CE(x) | 0.5 | 0.81 | 0.85 | 1.97 |
| M Cap / Sales | 0.8 | 0.88 | 0.84 | 2.1 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -12.72 | 81.96 | 35.75 | -5.46 |
| Core EBITDA Growth(%) | -6.38 | 30.79 | 56.13 | 20.76 |
| EBIT Growth(%) | -0.44 | 129.82 | 73 | 27.99 |
| PAT Growth(%) | 1.36 | 193.26 | 10.98 | 23.98 |
| EPS Growth(%) | 16.89 | 287.81 | -44.72 | 24.39 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.28 | 0.19 | 0.05 | 0 |
| Current Ratio(x) | 2.04 | 3.15 | 5.9 | 8.4 |
| Quick Ratio(x) | 1.11 | 1.44 | 3.13 | 4.74 |
| Interest Cover(x) | 4.57 | 11.54 | 25.1 | 145.37 |
| Total Debt/Mcap(x) | 0.5 | 0.19 | 0.05 | 0 |
FINANCIAL RATIOS (STANDALONE) FOR MAHARASHTRA SEAMLESS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 21.13 | 56.78 | 59.18 | 72.76 |
| CEPS(Rs) | 36.86 | 72.65 | 69.32 | 80.91 |
| DPS(Rs) | 3.5 | 5 | 5 | 10 |
| Book NAV/Share(Rs) | 484.12 | 537.65 | 350.88 | 418.64 |
| Tax Rate(%) | 26.52 | 20.99 | 16.45 | 21.76 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 20.06 | 15.17 | 18.12 | 22.63 |
| EBIT Margin(%) | 10.82 | 14.66 | 17.26 | 23.22 |
| Pre Tax Margin(%) | 8.66 | 13.54 | 16.63 | 23.06 |
| PAT Margin (%) | 6.36 | 10.7 | 13.89 | 18.04 |
| Cash Profit Margin (%) | 11.1 | 13.69 | 16.28 | 20.07 |
| Performance Ratios | ||||
| ROA(%) | 2.82 | 7.44 | 14.35 | 15.92 |
| ROE(%) | 4.45 | 11.11 | 18.33 | 18.91 |
| ROCE(%) | 6.11 | 12.72 | 20.67 | 23.77 |
| Asset Turnover(x) | 0.44 | 0.7 | 1.03 | 0.88 |
| Sales/Fixed Asset(x) | 0.79 | 1.25 | 1.56 | 1.46 |
| Working Capital/Sales(x) | 2.18 | 2.15 | 2.15 | 1.7 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 1.27 | 0.8 | 0.64 | 0.68 |
| Receivable days | 67.9 | 49.51 | 38.55 | 39.34 |
| Inventory Days | 129.79 | 110.73 | 93.85 | 103.91 |
| Payable days | 122.29 | 83.97 | 37.94 | 32.65 |
| Valuation Parameters | ||||
| PER(x) | 13.05 | 9.71 | 6.04 | 11.63 |
| PCE(x) | 7.48 | 7.59 | 5.16 | 10.46 |
| Price/Book(x) | 0.57 | 1.03 | 1.02 | 2.02 |
| Yield(%) | 1.27 | 0.91 | 1.4 | 1.18 |
| EV/Net Sales(x) | 1.13 | 1.21 | 0.87 | 2.09 |
| EV/Core EBITDA(x) | 4.68 | 6.83 | 4.45 | 8.27 |
| EV/EBIT(x) | 10.45 | 8.23 | 5.06 | 8.99 |
| EV/CE(x) | 0.49 | 0.84 | 0.86 | 2.01 |
| M Cap / Sales | 0.83 | 1.04 | 0.84 | 2.1 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -14.97 | 59.82 | 43.59 | -5.33 |
| Core EBITDA Growth(%) | -10.86 | 16.88 | 61.67 | 21.7 |
| EBIT Growth(%) | 228.07 | 116.63 | 72.14 | 27.39 |
| PAT Growth(%) | 784.78 | 168.69 | 11.46 | 22.94 |
| EPS Growth(%) | 784.78 | 168.69 | -44.27 | 22.94 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.22 | 0.18 | 0.05 | 0 |
| Current Ratio(x) | 2.06 | 3.56 | 5.89 | 8.39 |
| Quick Ratio(x) | 1.15 | 1.57 | 3.12 | 4.73 |
| Interest Cover(x) | 5.01 | 13.07 | 27.58 | 148.64 |
| Total Debt/Mcap(x) | 0.39 | 0.17 | 0.05 | 0 |
SHARE HOLDING PATTERN FOR MAHARASHTRA SEAMLESS LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 67.08 | 67.25 | 67.63 | 67.80 | 67.80 | 67.86 | 67.86 | 68.00 | 68.00 | 68.04 |
| FII % | 1.28 | 2.67 | 3.08 | 2.84 | 5.95 | 7.98 | 10.50 | 11.96 | 9.23 | 7.97 |
| DII % | 0.77 | 0.92 | 1.11 | 1.35 | 1.49 | 1.54 | 1.44 | 1.27 | 0.99 | 0.63 |
| Public % | 27.95 | 26.07 | 25.53 | 25.43 | 22.06 | 19.89 | 17.45 | 16.22 | 17.49 | 19.65 |
PEER COMPARISON FOR MAHARASHTRA SEAMLESS LIMITED
CORPORATE ACTIONS FOR MAHARASHTRA SEAMLESS
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 17-Oct-2024 | Board Meeting - Quarterly Results | 28-Oct-2024 |
| BSE 19-Jul-2024 | Board Meeting - Quarterly Results | 29-Jul-2024 |
| BSE 21-May-2024 | Dividend - Rs.10.0000 per share(200%)Dividend | |
| BSE 13-May-2024 | Board Meeting - Audited Results & Dividend | 21-May-2024 |
| BSE 17-Jan-2024 | Board Meeting - Quarterly Results | 29-Jan-2024 |
| BSE 23-Oct-2023 | Board Meeting - Quarterly Results | 01-Nov-2023 |
| BSE 21-Jul-2023 | Board Meeting - Quarterly Results | 01-Aug-2023 |
| BSE 26-May-2023 | Dividend - Rs.5.0000 per share(100%)Dividend | |
| BSE 12-May-2023 | Board Meeting - Dividend & Audited Results | 26-May-2023 |
| BSE 06-Jan-2023 | Board Meeting - Quarterly Results | 23-Jan-2023 |
| BSE 17-Oct-2022 | Bonus issue - Bonus Issue Inter alia, approved: 1. Appointment of Mr. Sarat Kumar Mohanty as Chief Financial Officer of the Company with effect from 17th October, 2022. 2. Recommended Issue of Bonus Shares in the ratio of 1 (one) Bonus Equity Share against 1 (one) existing Equity Share, subject to approval of shareholders of the Company. 3. Reclassification and increase in Authorised Capital and make necessary ... | 17-Oct-2022 |
| BSE 12-Oct-2022 | Bonus issue - Stock Split & Quarterly Results & Bonus issue | 17-Oct-2022 |
| BSE 12-Oct-2022 | Split or Consolidation - Stock Split & Quarterly Results & Bonus issue | |
| BSE 07-Oct-2022 | Board Meeting - Quarterly Results | 17-Oct-2022 |
| BSE 18-Jul-2022 | Board Meeting - Quarterly Results | 25-Jul-2022 |
| BSE 27-May-2022 | Dividend - Rs.5.0000 per share(100%)Dividend | |
| BSE 17-May-2022 | Board Meeting - Dividend & Audited Results | 27-May-2022 |
| BSE 24-Jan-2022 | Board Meeting - Quarterly Results | 02-Feb-2022 |
| BSE 21-Oct-2021 | Board Meeting - Quarterly Results | 30-Oct-2021 |
CORPORATE ANNOUNCEMENTS FOR MAHARASHTRA SEAMLESS
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 29-Oct-2024 | General Announcements FILE | Audio Recording Of Conference Call Dated 29Th October 2024 Audio Recording of Conference Call dated 29th October 2024 |
| BSE 29-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication of financial result for the quarter and half year ended September 30 2024 |
| BSE 28-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Earning Presentation Q2 FY25 |
| BSE 28-Oct-2024 | Outcome FILE | Results For The Quarter And Half Year Ended September 30 2024 Results for the quarter and half year ended September 30 2024 |
| BSE 24-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Schedule of Analyst/ Investor Meet |
| BSE 17-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation under Regulation 39(3) of SEBI (Listing Obligation and Disclosure Requirements) Regulations 2015 |
| BSE 17-Oct-2024 | Intimation FILE | Board Meeting Intimation for Inter Alia To Consider And Approve Un-Audited Financial Results Of The Company For The Quarter And Half Year Ended On 30Th September 2024 MAHARASHTRA SEAMLESS LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 28/10/2024 inter alia to consider and approve the Un-audited Financial Results for the quarter and half year ended on 30th September 2024. Further in continuation to our letter dated 25th September 2024 regarding intimation of closure of Trading Window we would like to confirm that Trading Window for trading in securities of the Company will remain closed till 30th October 2024 |
| BSE 14-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Compliance Certificate under regulation 74(5) of SEBI (DP) Regulations 2018 |
| BSE 26-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Cessation Cessation due to completion of tenure of Mr. P.N. Vijay and Mr. Sanjeev Rungta as Independent Directors of the Company. |
| BSE 25-Sep-2024 | Intimation FILE | Closure of Trading Window Intimation of closure of trading window |
| BSE 20-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Investor meet |
| BSE 16-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Investor Meet |
| BSE 13-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation under Regulation 39(3) of SEBI (Listings Obligation and Disclosure Requirements) Regulations 2015 |
| BSE 02-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Investor Meet |
| BSE 28-Aug-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Voting Results along with Consolidated Scrutinizers Report |
| BSE 28-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Investor Meet |
| BSE 28-Aug-2024 | Outcome FILE | Summary Of Proceedings Of The 36Th Annual General Meeting Held On 28Th August 2024 Summary of proceedings of the 36th Annual General Meeting held on 28th August 2024 |
| BSE 23-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Investor Meet |
| BSE 09-Aug-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation under Regulation 39(3) of SEBI (Listing Obligation and Disclosure Requirements) Regulations 2015 |
| BSE 07-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newpaper advertisement published in newspaper regarding Notice of Annual General Meeting including e-voting details sent to Shareholders. |
| BSE 06-Aug-2024 | General Announcements FILE | Business Responsibility and Sustainability Reporting (BRSR) Business Responsibility and Sustainability Report for the financial year 2023-24. |
| BSE 06-Aug-2024 | General Announcements FILE | Notice Of 36Th Annual General Meeting Of Maharashtra Seamless Limited To Be Held On 28Th August 2024 Notice of 36th Annual General Meeting of Maharashtra Seamless Limited To be Held on 28th August 2024. |
| BSE 06-Aug-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. Annual Report of Maharashtra Seamless Limited for the financial year 2023-24. |
| BSE 04-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Earnings Call Transcript Earnings Call Transcript |
| BSE 31-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Intimation regarding publication of Pre AGM Notice and Record Date |
| BSE 30-Jul-2024 | General Announcements FILE | Audio Recording Of Conference Call Dated 30Th July 2024 Audio Recording of Conference Call dated 30th July 2024 |
| BSE 30-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication of financial results for the quarter ended June 30 2024 |
| BSE 29-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Recommended the appointment of Mr. Kamal Kishore Bhartia and Mr. Mohan Gupta as Independent Directors of the Company for five years from 26th September 2024 subject to approval of shareholders |
| BSE 29-Jul-2024 | Intimation FILE | Record Date For Payment Of Dividend Record Date for Payment of Dividend |
| BSE 29-Jul-2024 | General Announcements FILE | Annual General Meeting Of The Members Of The Company 'Record Date'' And Dividend Payment Date Annual General Meeting of the Members of the Company Record Date and Dividend Payment Date |
INSIDER TRADING FOR MAHARASHTRA SEAMLESS
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 14-Aug-2024 14-Aug-2024 | Buy Market | 8,500 @ 0.00 (0.01 %) | Raghav Jindal |
| BSE 13-Aug-2024 13-Aug-2024 | Buy Market | 5,000 @ 0.00 (0.00 %) | Raghav Jindal HUF |
| BSE 12-Aug-2024 12-Aug-2024 | Buy Market | 14,000 @ 0.00 (0.01 %) | Dharam Pal Jindal |
| BSE 12-Aug-2024 12-Aug-2024 | Buy Market | 27,500 @ 0.00 (0.02 %) | Dharam Pal Jindal & Sons HUF |
| BSE 11-Mar-2024 11-Mar-2024 | Buy Market | 28,500 @ 0.00 (0.02 %) | SUDHA APPARELS LTD |
| BSE 05-Mar-2024 05-Mar-2024 | Buy Market | 8,470 @ 0.00 (0.01 %) | Savita Jindal |
| BSE 01-Mar-2024 01-Mar-2024 | Buy Market | 2,470 @ 0.00 (0.00 %) | Dharam Pal Jindal & Sons HUF |
| BSE 29-Feb-2024 29-Feb-2024 | Buy Market | 9,265 @ 0.00 (0.01 %) | Dharam Pal Jindal |
| BSE 29-Feb-2024 29-Feb-2024 | Buy Market | 15,000 @ 0.00 (0.01 %) | Dharam Pal Jindal & Sons HUF |
| BSE 23-Feb-2024 23-Feb-2024 | Buy Market | 25,000 @ 0.00 (0.02 %) | SUDHA APPARELS LTD |
| BSE 19-Feb-2024 20-Feb-2024 | Buy Market | 50,000 @ 0.00 (0.03 %) | SUDHA APPARELS LTD |
| BSE 21-Feb-2024 22-Feb-2024 | Buy Market | 50,000 @ 0.00 (0.04 %) | SUDHA APPARELS LTD |
| BSE 16-Mar-2023 16-Mar-2023 | Buy Market | 5,189 @ 0.00 (0.00 %) | Raghav Jindal |
| BSE 16-Mar-2023 16-Mar-2023 | Buy Market | 29,500 @ 0.00 (0.02 %) | Dharam Pal Jindal |
| BSE 15-Mar-2023 15-Mar-2023 | Buy Market | 22,922 @ 0.00 (0.02 %) | Raghav Jindal |
| BSE 14-Mar-2023 14-Mar-2023 | Buy Market | 6,789 @ 0.00 (0.00 %) | Raghav Jindal |
| BSE 23-Dec-2022 23-Dec-2022 | Buy Market | 40,101 @ 0.00 (0.03 %) | Global Jindal Fin-Invest Ltd |
| BSE 14-Nov-2022 14-Nov-2022 | Buy Market | 4,336 @ 0.00 (0.01 %) | Global Jindal Fin-Invest Ltd |
| BSE 04-Nov-2022 04-Nov-2022 | Buy Market | 8,014 @ 0.00 (0.01 %) | Global Jindal Fin-Invest Ltd |
| BSE 04-Nov-2022 04-Nov-2022 | Buy Market | 453 @ 0.00 (0.00 %) | Global Jindal Fin-Invest Ltd |
| BSE 03-Nov-2022 03-Nov-2022 | Buy Market | 40,000 @ 0.00 (0.06 %) | SUDHA APPARELS LTD |
| BSE 01-Nov-2022 02-Nov-2022 | Buy Market | 62,563 @ 0.00 (0.09 %) | Global Jindal Fin-Invest Ltd |
| BSE 01-Nov-2022 01-Nov-2022 | Buy Market | 5,000 @ 0.00 (0.00 %) | SUDHA APPARELS LTD |
| BSE 29-Sep-2022 29-Sep-2022 | Buy Market | 12,500 @ 0.00 (0.02 %) | SAKET JINDAL |
| BSE 29-Sep-2022 29-Sep-2022 | Buy Market | 50,000 @ 0.00 (0.08 %) | SUDHA APPARELS LTD |
| BSE 28-Sep-2022 28-Sep-2022 | Buy Market | 50,000 @ 0.00 (0.07 %) | SUDHA APPARELS LTD |
| BSE 22-Sep-2022 22-Sep-2022 | Buy Market | 11,300 @ 0.00 (0.01 %) | SAKET JINDAL |
| BSE 29-Jul-2022 29-Jul-2022 | Buy Market | 50,000 @ 0.00 (0.07 %) | SUDHA APPARELS LTD |
| BSE 31-May-2022 31-May-2022 | Buy Market | 200 @ 0.00 (0.00 %) | SUDHA APPARELS LTD |
| BSE 31-May-2022 31-May-2022 | Buy Market | 50,900 @ 0.00 (0.08 %) | SUDHA APPARELS LTD |
BULK BLOCK DEALS FOR MAHARASHTRA SEAMLESS LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Bulk Block details found | |||
DIVIDEND BY MAHARASHTRA SEAMLESS LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 14-Aug-2024 | DIVIDEND | 10 |
| 14-Aug-2023 | DIVIDEND | 5 |
| 07-Sep-2022 | DIVIDEND | 5 |
| 14-Sep-2021 | DIVIDEND | 3.5 |
SPLIT / BONUS BY MAHARASHTRA SEAMLESS LIMITED
| Ex Date | Type | Detail |
|---|---|---|
| 25-Nov-2022 | BONUS | 1:1 |
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed
