SEAMEC LIMITED
SEAMECLTD · Capital Goods · NSE
₹1,617
Current Market Price
Fair Value (DCF)
₹1,736
Discount to FV
+7.4%
Updated 1h ago
YieldIQ Score
76/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
32%
ROE
8.9%
Debt/Equity
0.23
WACC
11.1%
Market Cap
₹4,112 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.4%
Return on capital employed
EV / EBITDA
9.5×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
7.9×
EBIT covers interest
Current Ratio
1.68×
Short-term liquidity
Asset Turnover
0.60×
Revenue per ₹ of assets
Revenue CAGR (3Y)
29.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,617.2
Bear case
Discount -58.3%
Base case
Discount +6.8%
Bull case
Discount +25.6%
Ratio Trends
SEAMECLTD · last 8 annual periods
ROE
8.9%
ROCE
20.4%
Operating Margin
—
Debt / Equity
0.23×
PE
40.7×
EV / EBITDA
10.4×
Historical Financials
SEAMECLTD · 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 | ₹349 Cr | ₹434 Cr | ₹726 Cr | ₹652 Cr | ₹952 Cr | +28.5% |
| EBITDA | ₹175 Cr | ₹146 Cr | ₹271 Cr | ₹253 Cr | ₹447 Cr | +26.4% |
| EBIT | ₹91.2 Cr | ₹34.4 Cr | ₹136 Cr | — | — | +10.6% |
| PAT | ₹83.2 Cr | ₹33.0 Cr | ₹120 Cr | ₹89.6 Cr | ₹251 Cr | +31.8% |
| EPS (diluted) | ₹32.92 | ₹0.00 | ₹47.08 | — | — | +9.4% |
| CFO | ₹93.9 Cr | ₹53.3 Cr | ₹150 Cr | ₹299 Cr | ₹321 Cr | +36.0% |
| CapEx | ₹-205 Cr | ₹-292 Cr | ₹-322 Cr | ₹-53.9 Cr | ₹-379 Cr | — |
| FCF | ₹-112 Cr | ₹-239 Cr | ₹-172 Cr | ₹245 Cr | ₹-58.1 Cr | — |
| Total Assets | ₹971 Cr | ₹1064 Cr | ₹1407 Cr | ₹1379 Cr | ₹1861 Cr | +17.7% |
| Total Debt | ₹127 Cr | ₹139 Cr | ₹327 Cr | ₹231 Cr | ₹353 Cr | +29.2% |
| Shareholders' Equity | ₹748 Cr | ₹790 Cr | ₹911 Cr | ₹1008 Cr | ₹1302 Cr | +14.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SEAMECLTD vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
KMEW KMEW | — | — | Pending | 22.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
3 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.00/sh
Last payout
2023-08-25
₹1.00
Peak payout
₹1.00
Trailing yield
—
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. SEAMEC LIMITED (SEAMECLTD.NS) trades at 1617.20 vs a model fair value of 1736.10, a gap of 7.4%. Piotroski F-score: 7/9. Moat label: Mode...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SEAMECLTD →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SEAMECLTD →
Compare
Head-to-head with peers
Compare SEAMECLTD side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SEAMECLTDNow →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.