Maithan Alloys Peer Comparison

NSE: MAITHANALL | BSE: 590078

₹979.00

₹-3.15 (-0.32%)

As on 31-Aug-2026 14:04IST

Market cap

₹2,848 Cr

Revenue (TTM)

₹2,080 Cr

P/E Ratio

9.8

P/B Ratio

0.6

Div. Yield

1.7 %

Edit

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Market cap (₹ Cr)	2,848	17,688	3,516	997	157
Revenue (₹ Cr)	2,080	5,665	441	221	268
Net Profit (₹ Cr)	298.76	1,103.05	90.69	281.56	4.51
Net Margin (%)	13.22	18.60	19.83	119.90	1.67
RoE (%)	7.03	15.62	24.02	16.29	9.31
Price to Earnings	9.80	15.66	38.77	3.54	34.81
Price-To-Book	0.63	2.26	8.40	2.36	3.06

Income Statement (₹ Cr)

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Operating Revenue	2,079.81	5,665.38	441.30	220.64	268.27
Total Income	2,260.08	5,931.39	457.27	234.83	269.76
Total Expenditure	1,795.14	3,841.71	322.42	171.61	256.93
EBITDA	284.67	1,823.67	118.89	49.03	11.34
Depreciation	22.94	348.50	12.98	4.98	1.70
EBIT	261.73	1,475.17	105.90	44.05	9.63
Interest	36.21	240.41	0.28	0.68	3.54
Other Income	180.27	266.01	15.97	14.19	1.49
Exceptional Items	0.00	10.24	0.00	273.53	0.00
Profit before Tax	405.79	1,511.01	121.60	331.09	7.59
Provision for Tax	107.03	407.96	30.91	49.53	3.08
Profit after Tax	298.76	1,103.05	90.69	281.56	4.51

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Shareholder's Funds	4,145.96	7,370.00	395.02	414.60	50.20
Minority Interest	-8.21	-21.16	0.00	0.00	0.00
Non-Current Liabilities	201.01	2,912.90	13.79	2.40	-0.13
Current Liabilities	534.18	981.51	51.39	75.87	62.10
Total Liabilities	4,848.94	10,124.58	389.36	203.99	76.82

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Non-Current Assets	1,478.45	6,642.22	180.43	60.82	11.79
Current Assets	3,331.35	4,417.49	260.70	423.39	100.38
Total Assets	4,848.94	10,124.58	389.36	203.99	76.82
Total Debt*	585.25	2,822.80	0.05	11.21	25.71
Net Current Assets	2,797.17	3,435.98	209.31	347.53	38.28
Contingent Liabilities	14.16	888.41	0.17	38.17	--

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Cash From Operating Activities	49.77	885.70	75.42	34.48	3.22
Cash Flow from Investing Activities	-590.96	-2,131.89	-59.24	-16.54	-0.53
Cash from Financing Activities	522.15	1,199.96	-16.17	-11.75	-2.66
Net Cash Inflow / Outflow	-19.04	-46.23	0.01	6.20	0.04

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
ROCE (%)	23.38	15.84	32.96	32.50	8.63
ROE (%)	7.03	15.62	24.02	16.29	9.31
ROA (%)	6.13	10.26	21.35	81.78	4.81
EBIT Margin (%)	12.58	26.04	24.00	19.96	3.59
Net Margin (%)	13.22	18.60	19.83	119.90	1.67
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Revenue Growth (%)	0.82	5.90	9.61	17.18	122.34
EBIT Growth (%)	33.21	14.67	7.70	22.23	93.08
Net Profit Growth (%)	-58.08	21.25	14.57	783.37	22.99
EPS Growth (%)	-59.07	19.93	-77.09	44.67	22.99
Book Value Growth (%)	19.23	61.66	20.87	25.13	11.43

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Price / Earnings	9.84	15.96	38.06	20.77	35.65
Price / Book Value	0.63	2.29	8.24	2.27	3.13
Dividend Yield (%)	1.73	0.39	0.50	2.06	0.00
EV/EBITDA	4.94	10.68	28.41	13.41	16.41
Market Cap (₹ Cr)	2,556.74	18,000.79	2,011.66	412.24	130.53

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Debt to Equity	0.00	0.29	0.00	0.00	0.01
Short term debt to equity ratio	0.15	0.04	0.00	0.08	0.51
Current Ratio	6.24	4.50	5.07	5.58	1.62
Quick Ratio	3.90	3.69	4.28	4.88	0.80
Interest Coverage	12.21	7.29	435.27	487.18	3.14

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Debtors to sales (%)	6.27	4.87	24.53	23.65	7.65
Asset Turnover	0.43	0.53	1.04	0.64	2.86
Receivable days	53.65	12.67	93.19	54.29	23.47
Inventory Days	145.08	52.56	36.75	66.30	97.40
Payable days	39.99	26.03	143.64	125.32	19.51
Cash Conversion Cycle	158.74	39.19	-13.71	-4.73	101.36

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.