Maithan Alloys Peer Comparison

NSE: MAITHANALL | BSE: 590078

₹955.15

₹-21.95 (-2.25%)

As on 25-Sep-2026IST

Market cap

₹2,779 Cr

Revenue (TTM)

₹2,080 Cr

P/E Ratio

9.6

P/B Ratio

0.6

Div. Yield

1.8 %

Edit

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Market cap (₹ Cr)	2,779	17,402	3,811	948	161
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	9.56	15.40	42.03	3.37	35.76
Price-To-Book	0.61	2.22	9.10	2.25	3.14

Income Statement (₹ Cr)

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Operating Revenue	2,172.59	5,690.45	423.17	218.78	124.67
Total Income	2,598.31	5,927.68	438.62	228.28	125.47
Total Expenditure	1,925.07	3,903.16	308.88	167.24	118.39
EBITDA	247.52	1,787.29	114.29	51.55	6.28
Depreciation	23.19	340.81	12.90	5.03	1.66
EBIT	224.33	1,446.48	101.39	46.51	4.62
Interest	46.15	244.46	0.35	0.70	1.96
Other Income	425.72	237.23	15.45	9.50	0.80
Exceptional Items	--	10.24	--	273.53	--
Profit before Tax	603.90	1,449.49	116.48	328.84	3.45
Provision for Tax	162.96	386.19	29.62	48.98	-1.23
Profit after Tax	440.94	1,063.30	86.86	279.86	4.69

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Shareholder's Funds	4,145.96	7,370.00	395.02	414.60	45.71
Minority Interest	12.50	106.29	--	--	--
Non-Current Liabilities	201.01	2,912.90	13.79	9.62	1.13
Current Liabilities	534.18	981.51	51.39	75.86	28.46
Total Liabilities	4,893.65	11,370.70	460.20	501.12	76.82

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Non-Current Assets	1,562.30	6,953.21	199.51	76.69	12.31
Current Assets	3,331.35	4,417.49	260.70	423.39	62.98
Total Assets	4,893.65	11,370.70	460.20	501.12	76.82
Total Debt*	235.30	2,595.15	0.00	11.14	25.71
Net Current Assets	2,797.17	3,435.98	209.30	347.53	34.53
Contingent Liabilities	40.01	917.41	0.08	43.51	--

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Cash From Operating Activities	-9.86	1,734.85	86.44	25.28	3.22
Cash Flow from Investing Activities	481.46	-1,165.79	-67.48	26.18	-0.53
Cash from Financing Activities	-434.44	-519.30	-17.61	-8.06	-2.66
Net Cash Inflow / Outflow	37.16	49.76	1.34	43.39	0.04

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
ROCE (%)	14.92	17.76	32.41	113.92	8.63
ROE (%)	11.17	15.57	24.10	100.63	10.81
ROA (%)	9.05	9.89	20.45	79.61	6.74
EBIT Margin (%)	30.99	35.58	30.66	27.90	5.68
Net Margin (%)	16.97	17.94	19.80	122.60	3.74
Cash Profit Margin (%)	21.36	24.67	23.55	130.22	5.09

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Revenue Growth (%)	20.32	22.56	13.33	13.31	251.19
EBIT Growth (%)	-25.18	43.61	17.18	19.77	93.08
Net Profit Growth (%)	-30.11	56.09	20.31	733.59	281.98
EPS Growth (%)	-31.19	58.02	20.31	733.59	282.02
Book Value Growth (%)	10.67	17.24	21.22	192.75	11.43

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Price / Earnings	5.60	16.26	26.31	1.92	27.84
Price / Book Value	0.59	2.44	5.78	1.30	2.86
Dividend Yield (%)	2.04	0.39	0.76	3.68	0.00
EV/EBITDA	3.80	9.73	17.49	7.75	22.02
Market Cap (₹ Cr)	2,429.17	17,976.13	2,285.10	536.90	130.53

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Debt to Equity	0.06	0.35	0.00	0.03	0.56
Short term debt to equity ratio	0.06	0.03	0.00	0.03	0.51
Current Ratio	6.24	4.50	5.07	5.58	2.21
Quick Ratio	3.90	3.69	4.28	4.88	0.95
Interest Coverage	14.09	6.93	330.61	469.10	2.76

	Maithan Alloys	Sarda Energy	Steelcast	Uni Abex Alloy	Madhav Copper
Debtors to sales (%)	6.00	4.85	25.58	23.85	8.73
Asset Turnover	0.45	0.53	1.00	0.62	1.79
Receivable days	23.00	15.95	88.66	75.43	23.47
Inventory Days	195.90	51.41	36.10	70.72	97.40
Payable days	37.75	22.91	119.51	166.49	19.51
Cash Conversion Cycle	181.16	44.44	5.24	-20.33	101.36

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