MAHARASHTRA SEAMLESS LTD
MAHSEAMLES · General/Diversified · NSE
₹655
Current Market Price
Fair Value (DCF)
₹959
Margin of Safety
+46.5%
Updated 2d ago
YieldIQ Score
58/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
53%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹8,770 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
7.6×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
2327.1×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹654.5
Bear case
₹582.32
MoS -12.4%
Base case
₹958.78
MoS +31.7%
Bull case
₹1,211.32
MoS +46.0%
Ratio Trends
MAHSEAMLES · last 8 annual periods
ROE
12.3%
ROCE
17.4%
Operating Margin
—
Debt / Equity
0.00×
PE
12.9×
EV / EBITDA
4.4×
Historical Financials
MAHSEAMLES · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2308 Cr | ₹4200 Cr | ₹1633 Cr | ₹1215 Cr | ₹5158 Cr | +22.3% |
| EBITDA | — | ₹689 Cr | ₹1094 Cr | ₹1336 Cr | ₹1102 Cr | +12.5% |
| EBIT | ₹255 Cr | ₹585 Cr | ₹315 Cr | ₹290 Cr | — | +3.3% |
| PAT | ₹121 Cr | ₹404 Cr | ₹373 Cr | ₹218 Cr | ₹777 Cr | +59.1% |
| EPS (diluted) | ₹14.63 | ₹56.75 | ₹27.61 | ₹16.30 | — | +2.7% |
| CFO | ₹447 Cr | ₹-283 Cr | ₹917 Cr | ₹1042 Cr | ₹610 Cr | +8.1% |
| CapEx | — | — | — | — | ₹-23.2 Cr | — |
| FCF | — | — | — | — | ₹586 Cr | +0.0% |
| Total Assets | — | ₹5388 Cr | ₹5859 Cr | ₹6589 Cr | ₹7033 Cr | +6.9% |
| Total Debt | — | — | ₹82.4 Cr | ₹0.0 Cr | ₹0.1 Cr | -81.3% |
| Shareholders' Equity | — | — | ₹4774 Cr | ₹5731 Cr | ₹6340 Cr | +7.4% |
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 | 4.7% | — |
| LLOYDSENT LLOYDSENT | — | — | Pending | 1.9% | — |
| SANDUMA SANDUMA | — | — | Pending | 17.9% | — |
| MIDHANI MIDHANI | — | — | Pending | 7.8% | — |
| JAIBALAJI JAIBALAJI | — | — | Pending | 26.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MAHSEAMLES in the last 10 years.
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.