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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 54,041.2 | 57,127.5 | 40,888.581 | 22,443.755 | 25,798.596 | 29,868.931 | 20,821.027 | 14,342.24 | 10,232.95 | 13,546.656 | 12,082.995 | 17,293.624 | 23,002.283 | 17,612.714 | 15,931.726 | 14,976.537 | 14,976.537 | 13,970.534 | 9,661.769 | 7,694.149 |
| Cost of Revenue
| 38,971.6 | 37,258 | 33,677.631 | 16,836.18 | 19,578.039 | 22,613.217 | 17,192.711 | 11,124.882 | 9,018.661 | 11,617.254 | 8,550.805 | 14,750.78 | 18,017.433 | -488.165 | 1.902 | -549.974 | -549.974 | 204.348 | -306.859 | -332.617 |
| Gross Profit
| 15,069.6 | 19,869.5 | 7,210.95 | 5,607.575 | 6,220.557 | 7,255.714 | 3,628.316 | 3,217.358 | 1,214.289 | 1,929.402 | 3,532.191 | 2,542.844 | 4,984.85 | 18,100.879 | 15,929.824 | 15,526.511 | 15,526.511 | 13,766.186 | 9,968.628 | 8,026.766 |
| Gross Profit Ratio
| 0.279 | 0.348 | 0.176 | 0.25 | 0.241 | 0.243 | 0.174 | 0.224 | 0.119 | 0.142 | 0.292 | 0.147 | 0.217 | 1.028 | 1 | 1.037 | 1.037 | 0.985 | 1.032 | 1.043 |
| Reseach & Development Expenses
| 0 | 14.933 | 18.278 | 18.199 | 12.644 | 12.696 | 18.926 | 24.628 | 26.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 7,798.6 | 339.334 | 191.952 | 226.744 | 291.742 | 168.23 | 170.22 | 59.243 | 54.729 | 229.328 | 101.975 | 165.379 | 294.724 | 115.775 | 91.262 | 86.515 | 86.515 | 61.937 | 53.041 | 45.443 |
| Selling & Marketing Expenses
| 75.5 | 1,861.35 | 1,070.229 | 521.781 | 279.946 | 406.147 | 230.416 | 16.82 | 72.999 | 216.136 | 183.088 | 213.77 | 359.601 | 289.463 | 298.428 | 331.213 | 331.213 | 288.349 | 163.313 | 84.179 |
| SG&A
| 7,874.1 | 2,200.684 | 1,262.181 | 748.525 | 571.688 | 574.377 | 400.636 | 76.063 | 127.728 | 445.463 | 718.959 | 379.15 | 654.325 | 405.238 | 389.69 | 417.728 | 417.728 | 350.286 | 216.354 | 129.623 |
| Other Expenses
| 0 | 888.7 | 418.585 | 110.246 | 92.564 | 121.857 | 186.699 | 144.568 | 122.28 | 81.926 | 6.726 | 6.044 | 96.608 | 12,726.783 | 11,194.957 | 12,052.206 | -182.867 | 9,852.65 | 7,633.816 | 6,595.902 |
| Operating Expenses
| 7,874.1 | 10,844.1 | 2,467.462 | 2,150.24 | 1,694.127 | 1,365.88 | 1,280.217 | 1,395.213 | 1,398.529 | 1,181.855 | 2,939.116 | 1,133.419 | 1,192.108 | 13,132.021 | 11,584.647 | 12,469.934 | 12,287.067 | 10,202.936 | 7,850.17 | 6,725.525 |
| Operating Income
| 11,130.1 | 9,619.8 | 5,615 | 3,457.335 | 4,526.43 | 5,889.834 | 2,348.099 | 1,824.794 | 14.195 | 1,214.51 | 1,111.902 | 1,968.787 | 3,792.742 | 4,968.858 | 4,345.177 | 3,056.577 | 3,239.444 | 3,563.25 | 2,118.458 | 1,301.242 |
| Operating Income Ratio
| 0.206 | 0.168 | 0.137 | 0.154 | 0.175 | 0.197 | 0.113 | 0.127 | 0.001 | 0.09 | 0.092 | 0.114 | 0.165 | 0.282 | 0.273 | 0.204 | 0.216 | 0.255 | 0.219 | 0.169 |
| Total Other Income Expenses Net
| 1,323.9 | -383.2 | -562.7 | -1,731.588 | -2,918.829 | -1,559.619 | 572.637 | 141.079 | 314.731 | 542.169 | 518.827 | 559.363 | 617.165 | -31.535 | -34.233 | -37.608 | -220.475 | -36.307 | -49.962 | -38.812 |
| Income Before Tax
| 12,454 | 9,236.6 | 5,052.271 | 1,725.747 | 1,607.601 | 4,330.215 | 2,920.736 | 1,963.224 | 130.491 | 1,289.717 | 1,111.902 | 1,968.787 | 4,409.907 | 4,937.323 | 4,310.944 | 3,018.969 | 3,018.969 | 3,526.943 | 2,068.496 | 1,262.43 |
| Income Before Tax Ratio
| 0.23 | 0.162 | 0.124 | 0.077 | 0.062 | 0.145 | 0.14 | 0.137 | 0.013 | 0.095 | 0.092 | 0.114 | 0.192 | 0.28 | 0.271 | 0.202 | 0.202 | 0.252 | 0.214 | 0.164 |
| Income Tax Expense
| 2,711.5 | 1,560.4 | 1,011.949 | 511.318 | 460.645 | 2,310.858 | 919.472 | 805.032 | 274.017 | 373.974 | 144.571 | 443.948 | 1,325.367 | 1,509.195 | 1,464.877 | 1,066.665 | 1,066.665 | 1,188.528 | 672.531 | 413.643 |
| Net Income
| 9,513 | 7,647.3 | 3,801.997 | 980.384 | 838.73 | 2,342.011 | 2,107.314 | 1,158.192 | 88.502 | 1,177.157 | 1,015.007 | 1,524.363 | 3,084.367 | 3,428.129 | 2,846.068 | 1,952.304 | 1,952.304 | 2,338.415 | 1,395.965 | 848.787 |
| Net Income Ratio
| 0.176 | 0.134 | 0.093 | 0.044 | 0.033 | 0.078 | 0.101 | 0.081 | 0.009 | 0.087 | 0.084 | 0.088 | 0.134 | 0.195 | 0.179 | 0.13 | 0.13 | 0.167 | 0.144 | 0.11 |
| EPS
| 70.99 | 57.07 | 14.19 | 7.32 | 6.26 | 17.47 | 15.73 | 9.21 | -1.81 | 8.71 | 7.31 | 10.81 | 21.87 | 24.22 | 20.18 | 18.28 | 13.85 | 19.19 | 24.13 | 14.77 |
| EPS Diluted
| 70.99 | 57.07 | 14.19 | 7.32 | 6.26 | 17.47 | 15.73 | 9.21 | -1.81 | 8.71 | 7.31 | 10.81 | 21.87 | 24.22 | 20.18 | 18.28 | 13.85 | 19 | 21.35 | 14.77 |
| EBITDA
| 12,251 | 10,997.1 | 6,672.935 | 5,173.43 | 5,540.273 | 7,414.95 | 3,808.673 | 2,834.097 | 652.776 | 1,323.917 | 535.219 | 2,038.938 | 4,295.956 | 5,156.888 | 4,531.316 | 3,235.943 | 3,413.503 | 3,727.14 | 2,265.621 | 1,406.872 |
| EBITDA Ratio
| 0.227 | 0.193 | 0.163 | 0.231 | 0.215 | 0.248 | 0.183 | 0.198 | 0.064 | 0.098 | 0.044 | 0.118 | 0.187 | 0.293 | 0.284 | 0.216 | 0.228 | 0.267 | 0.234 | 0.183 |