Maithan Alloys Ltd
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]
- Market Cap ₹ 2,644 Cr.
- Current Price ₹ 908
- High / Low ₹ 1,359 / 834
- Stock P/E 3.18
- Book Value ₹ 1,280
- Dividend Yield 0.66 %
- ROCE 11.7 %
- ROE 9.06 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.71 times its book value
Cons
- The company has delivered a poor sales growth of -2.69% over past five years.
- Earnings include an other income of Rs.1,012 Cr.
- Working capital days have increased from 135 days to 209 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.
Peer comparison
Sector: Ferro Alloys Industry: Mining / Minerals / Metals
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 948 | 957 | 1,103 | 1,146 | 1,337 | 1,873 | 1,979 | 1,816 | 1,615 | 2,989 | 2,883 | 1,726 | 1,804 | |
| 861 | 904 | 989 | 1,015 | 1,064 | 1,489 | 1,654 | 1,581 | 1,321 | 1,913 | 2,293 | 1,611 | 1,697 | |
| Operating Profit | 86 | 53 | 114 | 132 | 273 | 384 | 325 | 235 | 294 | 1,075 | 589 | 116 | 107 |
| OPM % | 9% | 6% | 10% | 11% | 20% | 21% | 16% | 13% | 18% | 36% | 20% | 7% | 6% |
| 5 | 3 | 1 | 4 | 8 | 15 | 26 | 66 | 24 | 27 | 72 | 358 | 1,012 | |
| Interest | 19 | 21 | 22 | 17 | 12 | 8 | 8 | 6 | 3 | 3 | 5 | 3 | 15 |
| Depreciation | 19 | 23 | 27 | 23 | 25 | 15 | 16 | 16 | 16 | 17 | 20 | 21 | 22 |
| Profit before tax | 54 | 12 | 66 | 96 | 244 | 376 | 327 | 279 | 299 | 1,082 | 637 | 450 | 1,082 |
| Tax % | 19% | 9% | 21% | 18% | 26% | 22% | 22% | 20% | 23% | 24% | 22% | 22% | |
| 44 | 11 | 53 | 79 | 180 | 292 | 255 | 222 | 230 | 818 | 499 | 349 | 831 | |
| EPS in Rs | 15.25 | 3.91 | 18.08 | 27.09 | 61.72 | 100.24 | 87.67 | 76.27 | 79.29 | 281.01 | 171.43 | 119.87 | 286.24 |
| Dividend Payout % | 7% | 26% | 6% | 7% | 4% | 3% | 7% | 8% | 8% | 2% | 4% | 5% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 6% |
| 5 Years: | -3% |
| 3 Years: | 2% |
| TTM: | -1% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 37% |
| 5 Years: | 1% |
| 3 Years: | 7% |
| TTM: | 173% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 24% |
| 5 Years: | 19% |
| 3 Years: | -15% |
| 1 Year: | -20% |
| Return on Equity | |
|---|---|
| 10 Years: | 22% |
| 5 Years: | 20% |
| 3 Years: | 22% |
| Last Year: | 9% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 15 | 15 | 15 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
| Reserves | 254 | 262 | 308 | 364 | 556 | 839 | 1,083 | 1,263 | 1,492 | 2,294 | 2,775 | 3,113 | 3,696 |
| 211 | 258 | 214 | 139 | 81 | 45 | 7 | 10 | 49 | 5 | 20 | 30 | 373 | |
| 255 | 254 | 246 | 266 | 236 | 303 | 399 | 213 | 328 | 422 | 316 | 296 | 515 | |
| Total Liabilities | 735 | 788 | 783 | 799 | 902 | 1,215 | 1,519 | 1,516 | 1,898 | 2,751 | 3,140 | 3,468 | 4,614 |
| 297 | 293 | 280 | 267 | 242 | 238 | 229 | 217 | 203 | 276 | 267 | 253 | 314 | |
| CWIP | 1 | 5 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 54 | 1 |
| Investments | 38 | 38 | 36 | 36 | 70 | 343 | 628 | 6 | 795 | 824 | 870 | 1,788 | 3,374 |
| 399 | 452 | 466 | 496 | 590 | 635 | 662 | 1,292 | 900 | 1,651 | 2,000 | 1,373 | 925 | |
| Total Assets | 735 | 788 | 783 | 799 | 902 | 1,215 | 1,519 | 1,516 | 1,898 | 2,751 | 3,140 | 3,468 | 4,614 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 42 | -4 | 58 | 136 | 126 | 284 | 315 | -45 | 117 | 237 | 968 | -411 | |
| -47 | -22 | -4 | -11 | -11 | -280 | -276 | 696 | -761 | -105 | -962 | 371 | |
| -39 | 26 | -65 | -101 | -74 | -49 | -54 | -43 | 37 | -62 | -5 | -9 | |
| Net Cash Flow | -45 | 1 | -11 | 24 | 41 | -44 | -15 | 609 | -607 | 70 | 1 | -49 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 48 | 54 | 68 | 63 | 62 | 47 | 47 | 56 | 99 | 84 | 54 | 82 |
| Inventory Days | 118 | 137 | 109 | 92 | 109 | 93 | 85 | 95 | 151 | 214 | 81 | 141 |
| Days Payable | 83 | 74 | 77 | 81 | 40 | 55 | 80 | 26 | 80 | 63 | 40 | 35 |
| Cash Conversion Cycle | 83 | 117 | 99 | 74 | 130 | 85 | 52 | 125 | 170 | 236 | 94 | 188 |
| Working Capital Days | 39 | 49 | 49 | 44 | 59 | 49 | 38 | 87 | 122 | 132 | 64 | 209 |
| ROCE % | 16% | 7% | 17% | 21% | 42% | 49% | 33% | 20% | 20% | 56% | 26% | 12% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Outcome of EGM 8 Apr
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 8 Apr
- Shareholder Meeting / Postal Ballot-Outcome of EGM 8 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
5 Apr - Confirmation of no dematerialization requests received.
-
Announcement under Regulation 30 (LODR)-Updates on Acquisition
28 Mar - Acquisition of 1.99 Lakh NSE shares completed.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
Concalls
-
Sep 2023TranscriptNotesPPT
-
Jun 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Sep 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Sep 2019TranscriptNotesPPT
-
May 2019Transcript PPT
-
Jan 2019TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Jan 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
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.