Valuation Maharashtra Seamless Limited

Stocks

Delayed Bombay S.E. Other stock markets 04:24:25 2026-07-13 EDT			5-day change	1st Jan Change
592.95 ^INR	-0.64%		-0.74%	+5.70%

07-03	Maharashtra Seamless Limited Announces Resignation of Arup Mandal from Chief Financial Officer, Effective July 2, 2026	CI
05-22	Maharashtra Seamless March-quarter consol net profit 1.03 billion rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	12,954	18,475	36,950	47,918	113,357	91,434
Change	-	42.62%	100%	29.68%	136.56%	-19.34%
Enterprise Value (EV) ¹	21,858	24,321	41,263	43,619	101,095	68,839
Change	-	11.27%	69.66%	5.71%	131.77%	-31.91%
P/E	15.4x	18.8x	9.72x	6.27x	11.9x	11.8x
PBR	0.4x	0.56x	1x	1x	1.98x	1.44x
PEG	-	1.1x	0x	0x	0.5x	-0.6x
Capitalization / Revenue	0.49x	0.8x	0.88x	0.84x	2.1x	1.72x
EV / Revenue	0.83x	1.05x	0.98x	0.76x	1.87x	1.29x
EV / EBITDA	4.03x	5.18x	6.71x	4.09x	8.25x	7.07x
EV / EBIT	4.8x	6.98x	8.65x	4.7x	9.06x	7.88x
EV / FCF	5.39x	9.84x	-11.9x	11.3x	11.4x	10.3x
FCF Yield	18.6%	10.2%	-8.37%	8.84%	8.75%	9.74%
Dividend per Share ²	1.25	1.75	2.5	5	10	10
Rate of return	1.29%	1.27%	0.91%	1.4%	1.18%	1.47%
EPS ²	6.259	7.316	28.37	57.07	70.99	58.02
Distribution rate	20%	23.9%	8.81%	8.76%	14.1%	17.2%
Net sales ¹	26,448	23,083	42,003	57,164	54,041	53,185
EBITDA ¹	5,429	4,698	6,148	10,657	12,251	9,743
EBIT ¹	4,550	3,483	4,769	9,280	11,154	8,734
Net income ¹	838.7	980.4	3,802	7,648	9,513	7,775
Net Debt ¹	8,904	5,846	4,312	-4,299	-12,262	-22,596
Reference price ²	96.68	137.88	275.75	357.60	845.95	682.35
Nbr of stocks (in thousands)	133,999	133,999	133,999	133,999	133,999	133,999
Announcement Date	9/4/20	9/5/21	8/29/22	8/5/23	8/6/24	8/6/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAHARASHTRA SEAMLESS LIMITED	-	-	-	-	838M
NUCOR CORPORATION	13.09x	1.42x	7.79x	0.99%	51.78B
ARCELORMITTAL	14.49x	0.87x	7.03x	0.94%	50.49B
STEEL DYNAMICS, INC.	14.02x	1.58x	9.15x	0.93%	32.94B
CARPENTER TECHNOLOGY CORPORATION	55.53x	9.26x	34.16x	0.14%	28.75B
TATA STEEL LIMITED	12.78x	1.21x	7.11x	2.2%	25.02B
NIPPON STEEL CORPORATION	9.4x	0.67x	6.13x	4.38%	17.8B
POSCO HOLDINGS INC.	13.26x	0.54x	5.26x	3.11%	15.71B
LLOYDS METALS AND ENERGY LIMITED	14.29x	4.16x	10.82x	0.06%	10.61B
SSAB AB	13.2x	0.86x	6.5x	2.95%	9.91B
Average	17.79x	2.28x	10.44x	1.74%	24.39B
Weighted average by Cap.	18.29x	2.22x	10.66x	1.42%