Maithan Alloys Ltd

Maithan Alloys Ltd

₹ 1,230 1.01%
10 Jun 2:56 p.m.
About

Maithan Alloys is engaged in the business of manufacturing and exporting of all three bulk Ferro alloys- Ferro Manganese, Silico Manganese and Ferro Silicon. It is also engaged in the generation and supply of Wind Power and has a Captive Power Plant.[1]

Key Points

Leadership[1]
Company is one of the largest domestic producers of manganese-based ferroalloys and it holds more than 5% of the market share of the total domestic ferro alloy industry.

  • Market Cap 3,581 Cr.
  • Current Price 1,230
  • High / Low 1,327 / 834
  • Stock P/E 5.70
  • Book Value 1,287
  • Dividend Yield 0.81 %
  • ROCE 23.3 %
  • ROE 18.3 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.97 times its book value
  • Debtor days have improved from 54.8 to 29.0 days.

Cons

  • The company has delivered a poor sales growth of -0.12% over past five years.
  • Earnings include an other income of Rs.721 Cr.
  • Dividend payout has been low at 5.30% of profits over last 3 years
  • Working capital days have increased from 296 days to 614 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
837 975 690 685 535 404 444 448 433 375 464 531 435
526 631 584 639 445 363 411 413 427 354 415 502 359
Operating Profit 311 345 106 46 90 41 32 35 7 21 49 29 76
OPM % 37% 35% 15% 7% 17% 10% 7% 8% 2% 6% 11% 6% 18%
11 -60 39 51 43 44 60 79 174 561 179 97 -116
Interest 0 0 0 0 1 0 0 0 1 2 5 6 8
Depreciation 5 5 5 5 5 5 5 5 5 5 6 6 6
Profit before tax 317 280 139 92 126 80 87 108 175 576 217 114 -54
Tax % 24% 22% 22% 21% 22% 25% 28% 21% 19% 21% 34% 21% 7%
242 219 109 73 98 60 62 85 142 456 143 90 -58
EPS in Rs 83.11 75.21 37.51 25.00 33.71 20.47 21.28 29.31 48.81 156.82 49.41 31.20 -20.96
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
957 1,103 1,146 1,337 1,873 1,979 1,816 1,615 2,989 2,883 1,726 1,806
904 989 1,015 1,064 1,489 1,654 1,581 1,321 1,913 2,293 1,611 1,629
Operating Profit 53 114 132 273 384 325 235 294 1,075 589 116 177
OPM % 6% 10% 11% 20% 21% 16% 13% 18% 36% 20% 7% 10%
3 1 4 8 15 26 66 24 27 72 358 721
Interest 21 22 17 12 8 8 6 3 3 5 3 22
Depreciation 23 27 23 25 15 16 16 16 17 20 21 23
Profit before tax 12 66 96 244 376 327 279 299 1,082 637 450 852
Tax % 9% 21% 18% 26% 22% 22% 20% 23% 24% 22% 22% 26%
11 53 79 180 292 255 222 230 818 499 349 631
EPS in Rs 3.91 18.08 27.09 61.72 100.24 87.67 76.27 79.29 281.01 171.43 119.87 216.47
Dividend Payout % 26% 6% 7% 4% 3% 7% 8% 8% 2% 4% 5% 7%
Compounded Sales Growth
10 Years: 5%
5 Years: 0%
3 Years: -15%
TTM: 5%
Compounded Profit Growth
10 Years: 28%
5 Years: 28%
3 Years: -8%
TTM: 134%
Stock Price CAGR
10 Years: 28%
5 Years: 24%
3 Years: 10%
1 Year: 1%
Return on Equity
10 Years: 21%
5 Years: 20%
3 Years: 16%
Last Year: 18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 15 15 29 29 29 29 29 29 29 29 29 29
Reserves 262 308 364 556 839 1,083 1,263 1,492 2,294 2,775 3,113 3,717
258 214 139 81 45 7 10 49 5 20 30 588
254 246 266 236 303 399 213 328 422 316 296 514
Total Liabilities 788 783 799 902 1,215 1,519 1,516 1,898 2,751 3,140 3,468 4,849
293 280 267 242 238 229 217 203 276 267 253 312
CWIP 5 1 0 0 0 0 1 0 0 2 54 1
Investments 38 36 36 70 343 628 6 795 824 870 1,788 3,056
452 466 496 590 635 662 1,292 900 1,651 2,000 1,373 1,479
Total Assets 788 783 799 902 1,215 1,519 1,516 1,898 2,751 3,140 3,468 4,849

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-4 58 136 126 284 315 -45 117 237 968 -411 50
-22 -4 -11 -11 -280 -276 696 -761 -105 -962 371 -591
26 -65 -101 -74 -49 -54 -43 37 -62 -5 -9 522
Net Cash Flow 1 -11 24 41 -44 -15 609 -607 70 1 -49 -19

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 54 68 63 62 47 47 56 99 84 54 82 29
Inventory Days 137 109 92 109 93 85 95 151 214 81 141 393
Days Payable 74 77 81 40 55 80 26 80 63 40 35 48
Cash Conversion Cycle 117 99 74 130 85 52 125 170 236 94 188 374
Working Capital Days 49 49 44 59 49 38 87 122 132 64 209 614
ROCE % 7% 17% 21% 42% 49% 33% 20% 20% 56% 26% 12% 23%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.99% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.99% 74.99% 74.99% 74.99% 74.96%
1.77% 1.68% 1.54% 1.52% 1.82% 1.88% 2.14% 1.87% 1.80% 1.33% 1.32% 1.12%
0.62% 0.59% 0.59% 0.55% 0.56% 0.52% 0.44% 0.15% 0.41% 0.45% 0.31% 0.20%
22.62% 22.75% 22.90% 22.96% 22.62% 22.63% 22.42% 23.00% 22.80% 23.24% 23.39% 23.71%
No. of Shareholders 35,17436,04936,21834,86133,39832,41233,21036,47534,60038,17739,41841,067

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls