Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 December, 2025
Author: Getaka|Social: XLinkedIn

Maithan Alloys Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: December 31, 2025, 7:44 pm

Market Cap 2,969 Cr.
Current Price 1,020
High / Low 1,265/834
Stock P/E6.67
Book Value 1,416
Dividend Yield1.57 %
ROCE28.0 %
ROE22.0 %
Face Value 10.0
PEG Ratio-0.58

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Maithan Alloys Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Nagpur Power & Industries Ltd 209 Cr. 160 171/80.2 70.20.00 %3.37 %0.86 % 10.0
Facor Alloys Ltd 55.0 Cr. 2.81 5.48/2.61 5.150.00 %2.63 %3.58 % 1.00
Chrome Silicon Ltd 73.9 Cr. 45.1 60.0/37.2 12.10.00 %86.6 %124 % 10.0
Shyam Century Ferrous Ltd 131 Cr. 6.14 13.8/4.71 7.990.00 %5.67 %5.73 % 1.00
Maithan Alloys Ltd 2,969 Cr. 1,020 1,265/8346.67 1,4161.57 %28.0 %22.0 % 10.0
Industry Average2,840.00 Cr389.7015.54287.530.42%24.60%28.86%7.43

All Competitor Stocks of Maithan Alloys Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 690685535404444448433375464531435632491
Expenses 584639445363411413427354415502359567459
Operating Profit 10646904132357214929766532
OPM % 15%7%17%10%7%8%2%6%11%6%18%10%7%
Other Income 39514344607917456117997-116649-153
Interest 001000125681214
Depreciation 5555555566666
Profit before tax 139921268087108175576217114-54696-141
Tax % 22%21%22%25%28%21%19%21%34%21%7%23%-16%
Net Profit 109739860628514245614390-58538-119
EPS in Rs 37.5125.0033.7120.4721.2829.3148.81156.8249.4131.20-20.96184.17-41.55

Last Updated: December 30, 2025, 2:05 am

Below is a detailed analysis of the quarterly data for Maithan Alloys Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Sales, as of Sep 2025, the value is 491.00 Cr.. The value appears to be declining and may need further review. It has decreased from 632.00 Cr. (Jun 2025) to 491.00 Cr., marking a decrease of 141.00 Cr..
  • For Expenses, as of Sep 2025, the value is 459.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 567.00 Cr. (Jun 2025) to 459.00 Cr., marking a decrease of 108.00 Cr..
  • For Operating Profit, as of Sep 2025, the value is 32.00 Cr.. The value appears to be declining and may need further review. It has decreased from 65.00 Cr. (Jun 2025) to 32.00 Cr., marking a decrease of 33.00 Cr..
  • For OPM %, as of Sep 2025, the value is 7.00%. The value appears to be declining and may need further review. It has decreased from 10.00% (Jun 2025) to 7.00%, marking a decrease of 3.00%.
  • For Other Income, as of Sep 2025, the value is -153.00 Cr.. The value appears to be declining and may need further review. It has decreased from 649.00 Cr. (Jun 2025) to -153.00 Cr., marking a decrease of 802.00 Cr..
  • For Interest, as of Sep 2025, the value is 14.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 12.00 Cr. (Jun 2025) to 14.00 Cr., marking an increase of 2.00 Cr..
  • For Depreciation, as of Sep 2025, the value is 6.00 Cr.. The value remains steady. There is no change compared to the previous period (Jun 2025) which recorded 6.00 Cr..
  • For Profit before tax, as of Sep 2025, the value is -141.00 Cr.. The value appears to be declining and may need further review. It has decreased from 696.00 Cr. (Jun 2025) to -141.00 Cr., marking a decrease of 837.00 Cr..
  • For Tax %, as of Sep 2025, the value is -16.00%. The value appears to be improving (decreasing) as expected. It has decreased from 23.00% (Jun 2025) to -16.00%, marking a decrease of 39.00%.
  • For Net Profit, as of Sep 2025, the value is -119.00 Cr.. The value appears to be declining and may need further review. It has decreased from 538.00 Cr. (Jun 2025) to -119.00 Cr., marking a decrease of 657.00 Cr..
  • For EPS in Rs, as of Sep 2025, the value is -41.55. The value appears to be declining and may need further review. It has decreased from 184.17 (Jun 2025) to -41.55, marking a decrease of 225.72.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:01 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 9571,1031,1461,3371,8731,9791,8161,6152,9892,8831,7261,8022,089
Expenses 9049891,0151,0641,4891,6541,5811,3211,9132,2931,6111,6231,886
Operating Profit 531141322733843252352941,075589116179203
OPM % 6%10%11%20%21%16%13%18%36%20%7%10%10%
Other Income 3148152666242772358721476
Interest 2122171288633532441
Depreciation 23272325151616161720212324
Profit before tax 1266962443763272792991,082637450852614
Tax % 9%21%18%26%22%22%20%23%24%22%22%26%
Net Profit 115379180292255222230818499349631451
EPS in Rs 3.9118.0827.0961.72100.2487.6776.2779.29281.01171.43119.87216.47152.86
Dividend Payout % 26%6%7%4%3%7%8%8%2%4%5%7%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)381.82%49.06%127.85%62.22%-12.67%-12.94%3.60%255.65%-39.00%-30.06%80.80%
Change in YoY Net Profit Growth (%)0.00%-332.76%78.79%-65.63%-74.89%-0.27%16.54%252.05%-294.65%8.94%110.86%

Maithan Alloys Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: December 4, 2025, 1:36 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 15152929292929292929292929
Reserves 2623083645568391,0831,2631,4922,2942,7753,1133,7174,094
Borrowings 25821413981457104952030588444
Other Liabilities 254246266236303399213328422316296514695
Total Liabilities 7887837999021,2151,5191,5161,8982,7513,1403,4684,8495,262
Fixed Assets 293280267242238229217203276267253312312
CWIP 51000010025411
Investments 3836367034362867958248701,7883,0563,348
Other Assets 4524664965906356621,2929001,6512,0001,3731,4791,602
Total Assets 7887837999021,2151,5191,5161,8982,7513,1403,4684,8495,262

Below is a detailed analysis of the balance sheet data for Maithan Alloys Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 29.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 29.00 Cr..
  • For Reserves, as of Sep 2025, the value is 4,094.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,717.00 Cr. (Mar 2025) to 4,094.00 Cr., marking an increase of 377.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 444.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 588.00 Cr. (Mar 2025) to 444.00 Cr., marking a decrease of 144.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 695.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 514.00 Cr. (Mar 2025) to 695.00 Cr., marking an increase of 181.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 5,262.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 4,849.00 Cr. (Mar 2025) to 5,262.00 Cr., marking an increase of 413.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 312.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 312.00 Cr..
  • For CWIP, as of Sep 2025, the value is 1.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 1.00 Cr..
  • For Investments, as of Sep 2025, the value is 3,348.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,056.00 Cr. (Mar 2025) to 3,348.00 Cr., marking an increase of 292.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 1,602.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,479.00 Cr. (Mar 2025) to 1,602.00 Cr., marking an increase of 123.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 5,262.00 Cr.. The value appears strong and on an upward trend. It has increased from 4,849.00 Cr. (Mar 2025) to 5,262.00 Cr., marking an increase of 413.00 Cr..

Notably, the Reserves (4,094.00 Cr.) exceed the Borrowings (444.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +-458136126284315-45117237968-40950
Cash from Investing Activity +-22-4-11-11-280-276696-761-105-962369-591
Cash from Financing Activity +26-65-101-74-49-54-4337-62-5-9522
Net Cash Flow1-112441-44-15609-607701-49-19

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-205.00-100.00-7.00192.00339.00318.00225.00245.00-4.00569.0086.00-409.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days546863624747569984548229
Inventory Days1371099210993859515121481141393
Days Payable747781405580268063403548
Cash Conversion Cycle1179974130855212517023694188374
Working Capital Days2032395544378511213163206497
ROCE %7%17%21%42%49%33%20%20%56%26%12%23%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters74.98%74.98%74.98%74.98%74.98%74.99%74.99%74.99%74.99%74.96%74.96%74.96%
FIIs1.54%1.52%1.82%1.88%2.14%1.87%1.80%1.33%1.32%1.12%1.39%1.41%
DIIs0.59%0.55%0.56%0.52%0.44%0.15%0.41%0.45%0.31%0.20%0.17%0.07%
Public22.90%22.96%22.62%22.63%22.42%23.00%22.80%23.24%23.39%23.71%23.48%23.56%
No. of Shareholders36,21834,86133,39832,41233,21036,47534,60038,17739,41841,06739,50139,696

Shareholding Pattern Chart

No. of Shareholders

Maithan Alloys Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Nifty Microcap 250 Index Fund 8,055 0.15 0.888,0552025-04-22 15:56:550%
Groww Nifty Total Market Index Fund 20 0.01 0202025-04-22 17:25:270%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 216.47119.87171.41281.0079.02
Diluted EPS (Rs.) 216.47119.87171.41281.0079.02
Cash EPS (Rs.) 224.73127.01178.36286.8284.39
Book Value[Excl.RevalReserv]/Share (Rs.) 1286.871079.32963.33798.27522.62
Book Value[Incl.RevalReserv]/Share (Rs.) 1286.871079.32963.33798.27522.62
Revenue From Operations / Share (Rs.) 620.27593.83991.051027.98556.43
PBDIT / Share (Rs.) 308.26162.12261.48377.99108.65
PBIT / Share (Rs.) 300.26154.98254.54372.18103.28
PBT / Share (Rs.) 292.83154.42218.76371.79102.87
Net Profit / Share (Rs.) 216.73119.88171.41281.0279.02
NP After MI And SOA / Share (Rs.) 216.48119.88171.44281.0279.30
PBDIT Margin (%) 49.6927.3026.3836.7619.52
PBIT Margin (%) 48.4026.0925.6836.2018.56
PBT Margin (%) 47.2126.0022.0736.1618.48
Net Profit Margin (%) 34.9420.1817.2927.3314.20
NP After MI And SOA Margin (%) 34.9020.1817.2927.3314.25
Return on Networth / Equity (%) 16.8211.1017.7935.2115.17
Return on Capital Employeed (%) 21.8414.0226.0245.9619.27
Return On Assets (%) 12.9910.0615.8929.7312.16
Total Debt / Equity (X) 0.150.000.000.000.02
Asset Turnover Ratio (%) 0.430.520.971.320.94
Current Ratio (X) 3.9712.069.496.074.88
Quick Ratio (X) 2.6910.678.454.353.85
Inventory Turnover Ratio (X) 2.522.822.512.022.30
Dividend Payout Ratio (NP) (%) 4.155.003.502.130.00
Dividend Payout Ratio (CP) (%) 4.004.723.362.090.00
Earning Retention Ratio (%) 95.8595.0096.5097.870.00
Cash Earning Retention Ratio (%) 96.0095.2896.6497.910.00
Interest Coverage Ratio (X) 41.47289.53339.81965.19263.57
Interest Coverage Ratio (Post Tax) (X) 30.15215.09269.26718.58192.69
Enterprise Value (Cr.) 3092.182798.581199.883764.841584.57
EV / Net Operating Revenue (X) 1.711.620.411.260.97
EV / EBITDA (X) 3.455.931.583.425.01
MarketCap / Net Operating Revenue (X) 1.421.650.801.290.96
Retention Ratios (%) 95.8494.9996.4997.860.00
Price / BV (X) 0.680.900.821.661.03
Price / Net Operating Revenue (X) 1.421.650.801.290.96
EarningsYield 0.240.120.210.210.14

After reviewing the key financial ratios for Maithan Alloys Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 216.47. This value is within the healthy range. It has increased from 119.87 (Mar 24) to 216.47, marking an increase of 96.60.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 216.47. This value is within the healthy range. It has increased from 119.87 (Mar 24) to 216.47, marking an increase of 96.60.
  • For Cash EPS (Rs.), as of Mar 25, the value is 224.73. This value is within the healthy range. It has increased from 127.01 (Mar 24) to 224.73, marking an increase of 97.72.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 1,286.87. It has increased from 1,079.32 (Mar 24) to 1,286.87, marking an increase of 207.55.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 1,286.87. It has increased from 1,079.32 (Mar 24) to 1,286.87, marking an increase of 207.55.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 620.27. It has increased from 593.83 (Mar 24) to 620.27, marking an increase of 26.44.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 308.26. This value is within the healthy range. It has increased from 162.12 (Mar 24) to 308.26, marking an increase of 146.14.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 300.26. This value is within the healthy range. It has increased from 154.98 (Mar 24) to 300.26, marking an increase of 145.28.
  • For PBT / Share (Rs.), as of Mar 25, the value is 292.83. This value is within the healthy range. It has increased from 154.42 (Mar 24) to 292.83, marking an increase of 138.41.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 216.73. This value is within the healthy range. It has increased from 119.88 (Mar 24) to 216.73, marking an increase of 96.85.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 216.48. This value is within the healthy range. It has increased from 119.88 (Mar 24) to 216.48, marking an increase of 96.60.
  • For PBDIT Margin (%), as of Mar 25, the value is 49.69. This value is within the healthy range. It has increased from 27.30 (Mar 24) to 49.69, marking an increase of 22.39.
  • For PBIT Margin (%), as of Mar 25, the value is 48.40. This value exceeds the healthy maximum of 20. It has increased from 26.09 (Mar 24) to 48.40, marking an increase of 22.31.
  • For PBT Margin (%), as of Mar 25, the value is 47.21. This value is within the healthy range. It has increased from 26.00 (Mar 24) to 47.21, marking an increase of 21.21.
  • For Net Profit Margin (%), as of Mar 25, the value is 34.94. This value exceeds the healthy maximum of 10. It has increased from 20.18 (Mar 24) to 34.94, marking an increase of 14.76.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 34.90. This value exceeds the healthy maximum of 20. It has increased from 20.18 (Mar 24) to 34.90, marking an increase of 14.72.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 16.82. This value is within the healthy range. It has increased from 11.10 (Mar 24) to 16.82, marking an increase of 5.72.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 21.84. This value is within the healthy range. It has increased from 14.02 (Mar 24) to 21.84, marking an increase of 7.82.
  • For Return On Assets (%), as of Mar 25, the value is 12.99. This value is within the healthy range. It has increased from 10.06 (Mar 24) to 12.99, marking an increase of 2.93.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.15. This value is within the healthy range. It has increased from 0.00 (Mar 24) to 0.15, marking an increase of 0.15.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.43. It has decreased from 0.52 (Mar 24) to 0.43, marking a decrease of 0.09.
  • For Current Ratio (X), as of Mar 25, the value is 3.97. This value exceeds the healthy maximum of 3. It has decreased from 12.06 (Mar 24) to 3.97, marking a decrease of 8.09.
  • For Quick Ratio (X), as of Mar 25, the value is 2.69. This value exceeds the healthy maximum of 2. It has decreased from 10.67 (Mar 24) to 2.69, marking a decrease of 7.98.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 2.52. This value is below the healthy minimum of 4. It has decreased from 2.82 (Mar 24) to 2.52, marking a decrease of 0.30.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 4.15. This value is below the healthy minimum of 20. It has decreased from 5.00 (Mar 24) to 4.15, marking a decrease of 0.85.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 4.00. This value is below the healthy minimum of 20. It has decreased from 4.72 (Mar 24) to 4.00, marking a decrease of 0.72.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 95.85. This value exceeds the healthy maximum of 70. It has increased from 95.00 (Mar 24) to 95.85, marking an increase of 0.85.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 96.00. This value exceeds the healthy maximum of 70. It has increased from 95.28 (Mar 24) to 96.00, marking an increase of 0.72.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 41.47. This value is within the healthy range. It has decreased from 289.53 (Mar 24) to 41.47, marking a decrease of 248.06.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 30.15. This value is within the healthy range. It has decreased from 215.09 (Mar 24) to 30.15, marking a decrease of 184.94.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 3,092.18. It has increased from 2,798.58 (Mar 24) to 3,092.18, marking an increase of 293.60.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 1.71. This value is within the healthy range. It has increased from 1.62 (Mar 24) to 1.71, marking an increase of 0.09.
  • For EV / EBITDA (X), as of Mar 25, the value is 3.45. This value is below the healthy minimum of 5. It has decreased from 5.93 (Mar 24) to 3.45, marking a decrease of 2.48.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 1.42. This value is within the healthy range. It has decreased from 1.65 (Mar 24) to 1.42, marking a decrease of 0.23.
  • For Retention Ratios (%), as of Mar 25, the value is 95.84. This value exceeds the healthy maximum of 70. It has increased from 94.99 (Mar 24) to 95.84, marking an increase of 0.85.
  • For Price / BV (X), as of Mar 25, the value is 0.68. This value is below the healthy minimum of 1. It has decreased from 0.90 (Mar 24) to 0.68, marking a decrease of 0.22.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 1.42. This value is within the healthy range. It has decreased from 1.65 (Mar 24) to 1.42, marking a decrease of 0.23.
  • For EarningsYield, as of Mar 25, the value is 0.24. This value is below the healthy minimum of 5. It has increased from 0.12 (Mar 24) to 0.24, marking an increase of 0.12.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Maithan Alloys Ltd as of January 1, 2026 is: ₹1,688.37

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of January 1, 2026, Maithan Alloys Ltd is Undervalued by 65.53% compared to the current share price ₹1,020.00

Intrinsic Value of Maithan Alloys Ltd as of January 1, 2026 is: ₹1,494.80

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of January 1, 2026, Maithan Alloys Ltd is Undervalued by 46.55% compared to the current share price ₹1,020.00

Last 5 Year EPS CAGR: -11.47%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 27.17%, which is a positive sign.
  2. The company has higher reserves (1,704.62 cr) compared to borrowings (145.38 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (74.77 cr) and profit (327.15 cr) over the years.
  1. The stock has a high average Working Capital Days of 110.08, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 145.33, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Maithan Alloys Ltd:
    1. Net Profit Margin: 34.94%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 21.84% (Industry Average ROCE: 24.6%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 16.82% (Industry Average ROE: 28.86%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 30.15
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 2.69
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 6.67 (Industry average Stock P/E: 15.54)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.15
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Maithan Alloys Ltd. is a Public Limited Listed company incorporated on 19/09/1985 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L27101WB1985PLC039503 and registration number is 039503. Currently Company is involved in the business activities of Manufacture of ferro-alloys. Company's Total Operating Revenue is Rs. 1819.65 Cr. and Equity Capital is Rs. 29.11 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Ferro AlloysIdeal Centre, 4th Floor, Kolkata West Bengal 700017Contact not found
Management
NamePosition Held
Mr. S C AgarwallaChairman & Managing Director
Mr. Subodh AgarwallaWholeTime Director & CEO
Mr. Nand Kishore AgarwalDirector
Mr. Vivek KaulDirector
Mr. P K VenkatramaniDirector
Mr. Srinivas PeddiDirector
Mrs. Sonal ChoubeyAdditional Director

FAQ

What is the intrinsic value of Maithan Alloys Ltd?

Maithan Alloys Ltd's intrinsic value (as of 31 December 2025) is ₹1688.37 which is 65.53% higher the current market price of ₹1,020.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's ₹2,969 Cr. market cap, FY2025-2026 high/low of ₹1,265/834, reserves of ₹4,094 Cr, and liabilities of ₹5,262 Cr.

What is the Market Cap of Maithan Alloys Ltd?

The Market Cap of Maithan Alloys Ltd is 2,969 Cr..

What is the current Stock Price of Maithan Alloys Ltd as on 31 December 2025?

The current stock price of Maithan Alloys Ltd as on 31 December 2025 is ₹1,020.

What is the High / Low of Maithan Alloys Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Maithan Alloys Ltd stocks is ₹1,265/834.

What is the Stock P/E of Maithan Alloys Ltd?

The Stock P/E of Maithan Alloys Ltd is 6.67.

What is the Book Value of Maithan Alloys Ltd?

The Book Value of Maithan Alloys Ltd is 1,416.

What is the Dividend Yield of Maithan Alloys Ltd?

The Dividend Yield of Maithan Alloys Ltd is 1.57 %.

What is the ROCE of Maithan Alloys Ltd?

The ROCE of Maithan Alloys Ltd is 28.0 %.

What is the ROE of Maithan Alloys Ltd?

The ROE of Maithan Alloys Ltd is 22.0 %.

What is the Face Value of Maithan Alloys Ltd?

The Face Value of Maithan Alloys Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Maithan Alloys Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE