Maharashtra Seamless Limited
NSE:MAHSEAMLES.NS
599.95 (INR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 562.7 | 544.2 | 474.779 | 631.106 | 839.378 | 587.314 | 148.267 | 71.209 | 222.706 | 398.275 | 359.171 | 126.716 | 227.043 | 101.716 | 83.807 | 1,106.34 | 2,548.65 | 3,232.159 | 3,191.687 | 21.422 |
Short Term Investments
| 11,003 | 6,372.3 | 2,308.175 | 1,768.76 | 739.501 | 1,017.547 | 1,810.217 | 3,754.309 | 3,639.065 | 3,257.23 | 5,880.099 | 5,661.426 | 5,238.834 | 2,319.505 | 428.636 | 617.169 | 984.894 | 394.154 | 308.69 | 159.475 |
Cash and Short Term Investments
| 12,262.4 | 6,916.5 | 2,782.954 | 2,399.866 | 1,578.879 | 1,604.861 | 1,958.484 | 3,825.518 | 3,861.771 | 3,655.505 | 6,239.271 | 5,788.143 | 5,465.877 | 2,421.221 | 512.444 | 1,723.508 | 3,533.544 | 3,626.313 | 3,500.377 | 180.897 |
Net Receivables
| 6,279.2 | 8,577 | 8,852.579 | 9,132.334 | 8,910.6 | 14,453.061 | 6,870.122 | 5,315.512 | 5,316.514 | 5,478.589 | 6,199.447 | 4,713.542 | 3,607.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 15,761.2 | 15,058.4 | 14,346.195 | 9,731.529 | 7,617.644 | 7,713.529 | 5,095.552 | 4,842.1 | 4,955.867 | 4,895.237 | 4,352.119 | 5,140.059 | 7,216.233 | 5,412.148 | 5,140.016 | 3,520.803 | 3,802.741 | 2,512.817 | 2,755.258 | 1,330.875 |
Other Current Assets
| 1,840.7 | 1,523.4 | 489.232 | 101.435 | 96.402 | 112.996 | 794.637 | 387.902 | 151.948 | 209.219 | 162.656 | 54.355 | 12.214 | 3,123.661 | 1,825.547 | 2,787.729 | 2,695.21 | 1,995.768 | 1,399.796 | 964.459 |
Total Current Assets
| 36,143.5 | 32,075.3 | 26,470.96 | 21,365.164 | 18,203.525 | 23,884.447 | 14,718.795 | 14,371.032 | 14,286.1 | 14,238.55 | 16,953.492 | 15,696.098 | 16,301.985 | 10,957.03 | 7,478.007 | 8,032.04 | 10,031.494 | 8,134.898 | 7,655.431 | 2,476.231 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 19,510.4 | 20,286.4 | 21,473.994 | 22,757.898 | 23,914.606 | 11,949.987 | 12,511.222 | 12,138.984 | 14,379.007 | 15,091.791 | 6,862.095 | 14,095.273 | 6,811.938 | 12,575.818 | 12,078.283 | 3,906.412 | 3,374.571 | 2,857.94 | 2,807.454 | 2,699.166 |
Goodwill
| 12.5 | 12.4 | 12.454 | 12.454 | 12.454 | 12.454 | 12.454 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1.2 | 1.2 | 1.255 | 1.255 | 1.255 | 1.286 | 1.358 | 1.486 | 2.122 | 3.25 | 4.662 | 8.182 | 12.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 13.7 | 13.6 | 13.709 | 13.709 | 13.709 | 13.74 | 13.812 | 1.486 | 2.122 | 3.25 | 4.662 | 8.182 | 12.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 10,009.7 | -286.7 | 3,208.3 | 7,425.529 | 9,285.882 | 10,860.592 | 11,120.186 | 7,980.371 | 7,233.653 | 7,217.889 | -3,425.209 | -3,921.611 | -2,746.288 | 2,845.043 | 5,855.327 | 3,581.53 | -91.11 | 144.066 | -103.91 | 33.503 |
Tax Assets
| 1.2 | 6,386.5 | 2,675.923 | 1,960.276 | 942.472 | 1,206.3 | 2,058.519 | 3,812.16 | 4,101.165 | 3,707.525 | 6,741.29 | 6,534.027 | 5,238.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 206.5 | 112.6 | 33.599 | 33.594 | 33.58 | 33.58 | 33.569 | 256.981 | 0.173 | 0.164 | 5,787.508 | 0.079 | 6,605.638 | 2,319.543 | 428.666 | 617.196 | 984.919 | 394.176 | 308.69 | 159.475 |
Total Non-Current Assets
| 29,741.5 | 26,512.4 | 27,405.525 | 32,191.006 | 34,190.249 | 24,064.199 | 25,737.308 | 24,189.982 | 25,716.12 | 26,020.619 | 15,970.346 | 16,715.949 | 15,922.223 | 17,740.405 | 18,362.275 | 8,105.137 | 4,268.38 | 3,396.183 | 3,012.234 | 2,892.143 |
Total Assets
| 65,878.5 | 58,587.7 | 53,876.485 | 53,556.17 | 52,393.774 | 47,948.646 | 40,456.103 | 38,561.014 | 40,002.22 | 40,259.169 | 32,923.839 | 32,412.047 | 32,224.208 | 28,697.435 | 25,840.282 | 16,137.178 | 14,299.874 | 11,531.081 | 10,667.665 | 5,368.374 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 2,925.3 | 3,015.2 | 4,875.487 | 7,418.481 | 5,716.132 | 2,740.731 | 1,300.808 | 1,391.736 | 1,374.129 | 726.903 | 1,466.982 | 415.617 | 1,498.083 | 918.84 | 944.764 | 971.373 | 584.368 | 361.56 | 737.02 | 458.033 |
Short Term Debt
| -269.6 | 823.6 | 1,937.495 | 2,274.418 | 3,366.722 | 2,254.843 | 1,541.381 | 4,601.825 | 3,576.296 | 3,490.342 | 1,271.687 | 1,408.011 | 827.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 639.499 | 0 | 0 | 414.251 | 224.044 | 95.599 | 92.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 270 | 969.7 | 945.75 | 182.294 | 186.791 | 1,024.886 | 652.052 | 382.026 | 198.482 | 279.909 | 63.615 | 95.152 | 95.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,105.2 | -2,338 | -4,867.786 | -6,799.581 | -5,341.657 | -3,154.983 | -1,500.563 | -1,085.876 | -868.999 | 189.452 | -594.694 | 612.541 | -521.061 | 251.197 | -160.365 | -156.434 | 755.719 | 74.151 | -263.048 | -102.142 |
Total Current Liabilities
| 4,300.9 | 5,485.7 | 8,405.932 | 10,494.093 | 9,644.12 | 6,020.459 | 3,518.53 | 6,777.046 | 5,746.499 | 5,413.51 | 3,674.572 | 2,946.937 | 3,398.078 | 2,088.876 | 1,729.163 | 1,786.312 | 1,924.454 | 797.271 | 1,210.992 | 813.925 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 0 | 1,618.3 | 5,148.853 | 6,941.084 | 8,087.649 | 8,332.299 | 4,722.896 | 1,797.804 | 3,963.391 | 4,292.622 | 33.861 | 36.724 | 37.173 | 768.601 | 800.998 | 823.613 | 1,021.588 | 1,081.968 | 4,929.606 | 1,084.096 |
Deferred Revenue Non-Current
| 602.2 | 648.6 | 280.905 | 299.632 | 286.937 | 174.712 | 42.873 | 10.71 | 9.904 | 0 | 0 | 0.404 | 0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3,584.7 | 3,069.1 | 2,984.798 | 2,750.871 | 2,248.653 | 2,645.937 | 2,655.92 | 2,366.26 | 881.294 | 806.387 | 730.663 | 704.79 | 594.02 | 448.382 | 434.388 | 427.411 | 419.798 | 410.931 | 387.903 | 342.272 |
Other Non-Current Liabilities
| 83.7 | 26.3 | 89.889 | 82.526 | 79.568 | 74.014 | 216.139 | 145.584 | 299.793 | 405.021 | 497.818 | 576.48 | 630.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 4,270.6 | 5,362.3 | 8,504.445 | 10,074.113 | 10,702.807 | 11,226.962 | 7,637.828 | 4,320.358 | 5,154.382 | 5,504.03 | 1,262.342 | 1,318.397 | 1,262.18 | 1,216.984 | 1,235.386 | 1,251.024 | 1,441.386 | 1,492.899 | 5,317.509 | 1,426.368 |
Total Liabilities
| 8,571.5 | 10,848 | 16,910.377 | 20,568.206 | 20,346.927 | 17,247.421 | 11,156.358 | 11,097.404 | 10,900.881 | 10,917.54 | 4,936.914 | 4,265.335 | 4,660.258 | 3,305.86 | 2,964.549 | 3,037.337 | 3,365.84 | 2,290.17 | 6,528.501 | 2,240.293 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 625.908 | 625.908 | 1,376.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 670 | 670 | 334.998 | 334.998 | 334.998 | 334.998 | 334.998 | 960.906 | 2,425.075 | 1,711.996 | 341.416 | 352.667 | 352.667 | 352.667 | 352.667 | 352.667 | 352.667 | 349.66 | 288.226 | 288.226 |
Retained Earnings
| 45,355.1 | 36,507.191 | 28,715.47 | 24,940.756 | 29,235.206 | 28,134.592 | 26,599.788 | 18,733.442 | 2,399.023 | 2,439.417 | 1,957.92 | 1,569.889 | 17,200.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 6,372.1 | 5,650.144 | 5,255.675 | 5,126.986 | -12,839.257 | -8,403.171 | -7,601.982 | -6,718.259 | -3,346.564 | -2,864.889 | -2,519.523 | -3,876.043 | -1,869.73 | -2,424.989 | -1,830.09 | -1,237.654 | -1,057.503 | -883.692 | -722.8 | -577.616 |
Other Total Stockholders Equity
| 4,909.8 | 4,912.365 | 2,659.965 | 2,585.224 | 15,716.877 | 10,634.806 | 9,966.941 | 13,861.613 | 26,997.897 | 26,678.107 | 28,207.113 | 30,100.199 | 11,880.912 | 27,463.897 | 24,353.156 | 13,984.828 | 11,638.87 | 9,774.944 | 4,573.739 | 3,417.472 |
Total Shareholders Equity
| 57,307 | 47,739.7 | 36,966.108 | 32,987.964 | 32,447.824 | 30,701.225 | 29,299.745 | 27,463.61 | 29,101.339 | 29,341.629 | 27,986.925 | 28,146.712 | 27,563.949 | 25,391.575 | 22,875.733 | 13,099.841 | 10,934.034 | 9,240.911 | 4,139.165 | 3,128.082 |
Total Equity
| 57,307 | 47,739.7 | 36,966.108 | 32,987.964 | 32,046.847 | 30,701.225 | 29,299.745 | 27,463.61 | 29,101.339 | 29,341.629 | 27,986.925 | 28,146.712 | 27,563.949 | 25,391.575 | 22,875.733 | 13,099.841 | 10,934.034 | 9,240.911 | 4,139.165 | 3,128.082 |
Total Liabilities & Shareholders Equity
| 65,878.5 | 58,587.7 | 53,876.485 | 53,556.17 | 52,393.774 | 47,948.646 | 40,456.103 | 38,561.014 | 40,002.22 | 40,259.169 | 32,923.839 | 32,412.047 | 32,224.208 | 28,697.435 | 25,840.282 | 16,137.178 | 14,299.874 | 11,531.081 | 10,667.665 | 5,368.374 |