MAHARASHTRA SEAMLESS LTD
MAHSEAMLES · General/Diversified · NSE
₹617
Current Market Price
Fair Value (DCF)
₹904
Discount to FV
+46.5%
Updated 3h ago
YieldIQ Score
50/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
36%
ROE
10.2%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹8,269 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.3%
Return on capital employed
EV / EBITDA
7.1×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
2327.1×
EBIT covers interest
Current Ratio
16.35×
Short-term liquidity
Asset Turnover
0.66×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-5.7%
3-year revenue growth
Revenue CAGR (5Y)
10.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹617.1
Bear case
Margin of Safety -14.1%
Implied upside -12.4%
Base case
Margin of Safety +24.1%
Implied upside +31.7%
Bull case
Margin of Safety +31.8%
Implied upside +46.6%
Ratio Trends
MAHSEAMLES · last 9 annual periods
ROE
10.2%
ROCE
15.3%
Operating Margin
—
Debt / Equity
0.00×
PE
10.7×
EV / EBITDA
7.1×
Historical Financials
MAHSEAMLES · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4100 Cr | ₹5575 Cr | ₹5272 Cr | ₹5269 Cr | ₹4674 Cr | +3.3% |
| EBITDA | ₹689 Cr | ₹1094 Cr | ₹1336 Cr | ₹1104 Cr | ₹1052 Cr | +11.2% |
| EBIT | ₹585 Cr | ₹991 Cr | ₹1231 Cr | — | — | +20.4% |
| PAT | ₹692 Cr | ₹765 Cr | ₹951 Cr | ₹777 Cr | ₹701 Cr | +0.3% |
| EPS (diluted) | ₹56.75 | ₹57.07 | ₹70.99 | — | — | +5.8% |
| CFO | ₹-269 Cr | ₹912 Cr | ₹1041 Cr | ₹610 Cr | ₹933 Cr | — |
| CapEx | ₹-8.3 Cr | ₹-18.8 Cr | ₹-32.1 Cr | ₹-23.2 Cr | ₹-170 Cr | — |
| FCF | ₹-278 Cr | ₹893 Cr | ₹1009 Cr | ₹586 Cr | ₹764 Cr | — |
| Total Assets | ₹5388 Cr | ₹5859 Cr | ₹6583 Cr | ₹7033 Cr | ₹7739 Cr | +9.5% |
| Total Debt | ₹709 Cr | ₹244 Cr | ₹0.0 Cr | ₹0.1 Cr | ₹13.4 Cr | -62.9% |
| Shareholders' Equity | ₹3984 Cr | ₹4774 Cr | ₹5731 Cr | ₹6340 Cr | ₹6876 Cr | +14.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MAHSEAMLES vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
JAYNECOIND JAYNECOIND | — | — | Pending | 16.3% | — |
LLOYDSENT LLOYDSENT | — | — | Pending | 6.8% | — |
SANDUMA SANDUMA | — | — | Pending | 17.9% | — |
 MIDHANI MIDHANI | — | — | Pending | 8.6% | — |
JAIBALAJI JAIBALAJI | — | — | Pending | 5.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹29.25/sh
Last payout
2025-08-14
₹10.00
Peak payout
₹10.00
Trailing yield
1.62%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MAHARASHTRA SEAMLESS LTD (MAHSEAMLES.NS) trades at 617.10 vs a model fair value of 904.16, a gap of 46.5%. Piotroski F-score: 4/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MAHSEAMLES →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MAHSEAMLES →
Compare
Head-to-head with peers
Compare MAHSEAMLES side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MAHSEAMLESNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.