Valuation Maharashtra Seamless Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 09:05:09 01/10/26 pm AEST			5-day change	1st Jan Change
698.75 ^INR	-5.27%		-0.57%	+24.48%

26/09	Maharashtra Seamless Limited Announces Resignation of Pithelis Raj Santhanamarian as Director, Effective September 25, 2026	CI
16/09	Maharashtra Seamless Limited Approves Dividend for the Financial Year Ended 31 March 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	18,475	36,950	47,918	113,357	91,434	75,040
Change	-	100%	29.68%	136.56%	-19.34%	-17.93%
Enterprise Value (EV) ¹	24,321	41,263	43,619	101,095	68,839	38,371
Change	-	69.66%	5.71%	131.77%	-31.91%	-44.26%
P/E	18.8x	9.72x	6.27x	11.9x	11.8x	10.7x
PBR	0.56x	1x	1x	1.98x	1.44x	1.09x
PEG	-	0x	0x	0.5x	-0.6x	-1.09x
Capitalization / Revenue	0.8x	0.88x	0.84x	2.1x	1.74x	1.61x
EV / Revenue	1.05x	0.98x	0.76x	1.87x	1.31x	0.82x
EV / EBITDA	5.18x	6.71x	4.09x	8.23x	7.43x	5.58x
EV / EBIT	6.98x	8.65x	4.7x	9.04x	8.34x	6.64x
EV / FCF	9.84x	-11.9x	11.3x	11.4x	10.7x	5.37x
FCF Yield	10.2%	-8.37%	8.84%	8.8%	9.33%	18.6%
Dividend per Share ²	1.75	2.5	5	10	10	10
Rate of return	1.27%	0.91%	1.4%	1.18%	1.47%	1.79%
EPS ²	7.316	28.37	57.07	70.99	58.02	52.33
Distribution rate	23.9%	8.81%	8.76%	14.1%	17.2%	19.1%
Net sales ¹	23,083	42,003	57,164	54,041	52,687	46,743
EBITDA ¹	4,698	6,148	10,657	12,277	9,264	6,880
EBIT ¹	3,483	4,769	9,280	11,180	8,256	5,779
Net income ¹	980.4	3,802	7,648	9,513	7,775	7,013
Net Debt ¹	5,846	4,312	-4,299	-12,262	-22,596	-36,668
Reference price ²	137.88	275.75	357.60	845.95	682.35	560.00
Nbr of stocks (in thousands)	133,999	133,999	133,999	133,999	133,999	133,999
Announcement Date	5/9/21	29/8/22	5/8/23	6/8/24	6/8/25	24/8/26

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.($)
VALE S.A.	8.35x	1.77x	4.58x	7.61%	57.44B
NUCOR CORPORATION	12.72x	1.4x	7.27x	0.96%	53.03B
ARCELORMITTAL	15.34x	0.87x	7.1x	0.93%	50.83B
FORTESCUE LTD	14.03x	2.37x	5.31x	4.39%	35.16B
JSW STEEL LIMITED	20.49x	1.8x	9.95x	0.56%	31.95B
STEEL DYNAMICS, INC.	13.01x	1.43x	8.33x	0.96%	31.76B
TATA STEEL LIMITED	13.22x	1.17x	7.09x	2.27%	24.04B
NIPPON STEEL CORPORATION	11.62x	0.75x	6.69x	3.68%	21.82B
RELIANCE, INC.	16.51x	1.19x	10.86x	1.29%	19.64B
Average	13.92x	1.42x	7.46x	2.52%	36.19B
Weighted average by Cap.	13.48x	1.46x	7.09x	2.76%