MAHAMAYA STEEL INDUSTRIES
|
MAHAMAYA STEEL INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr |
| Equity - Authorised | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr |
| Equity - Issued | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr |
| Equity Paid Up | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹133 Cr | ₹125 Cr | ₹118 Cr | ₹112 Cr | ₹97 Cr |
| Securities Premium | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹12 Cr |
| Capital Reserves | ₹6.41 Cr | ₹6.41 Cr | ₹6.41 Cr | ₹6.41 Cr | ₹6.41 Cr |
| Profit & Loss Account Balance | ₹35 Cr | ₹28 Cr | ₹21 Cr | ₹15 Cr | ₹9.90 Cr |
| General Reserves | ₹28 Cr | ₹29 Cr | ₹30 Cr | ₹30 Cr | ₹20 Cr |
| Other Reserves | ₹38 Cr | ₹37 Cr | ₹36 Cr | ₹36 Cr | ₹48 Cr |
| Reserve excluding Revaluation Reserve | ₹133 Cr | ₹125 Cr | ₹118 Cr | ₹112 Cr | ₹97 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹149 Cr | ₹141 Cr | ₹134 Cr | ₹129 Cr | ₹111 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1.89 Cr | ₹4.21 Cr | ₹6.98 Cr | ₹7.05 Cr | ₹1.42 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1.89 Cr | ₹4.21 Cr | ₹6.98 Cr | ₹7.05 Cr | ₹1.40 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | ₹0.02 Cr |
| Unsecured Loans | ₹6.93 Cr | ₹15 Cr | ₹16 Cr | ₹19 Cr | ₹30 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | ₹6.27 Cr | ₹6.27 Cr | ₹7.85 Cr | ₹5.73 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹6.93 Cr | ₹8.43 Cr | ₹9.84 Cr | ₹11 Cr | ₹25 Cr |
| Deferred Tax Assets / Liabilities | ₹6.73 Cr | ₹7.04 Cr | ₹7.17 Cr | ₹7.34 Cr | ₹7.80 Cr |
| Deferred Tax Assets | ₹0.33 Cr | ₹0.32 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.33 Cr |
| Deferred Tax Liability | ₹7.06 Cr | ₹7.36 Cr | ₹7.47 Cr | ₹7.66 Cr | ₹8.13 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.71 Cr | ₹0.69 Cr | ₹0.62 Cr | ₹0.64 Cr | ₹0.70 Cr |
| Total Non-Current Liabilities | ₹16 Cr | ₹27 Cr | ₹31 Cr | ₹34 Cr | ₹40 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹24 Cr | ₹14 Cr | ₹18 Cr | ₹5.76 Cr | ₹15 Cr |
| Sundry Creditors | ₹24 Cr | ₹14 Cr | ₹18 Cr | ₹5.76 Cr | ₹15 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹13 Cr | ₹23 Cr | ₹14 Cr | ₹14 Cr | ₹5.11 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.38 Cr | ₹17 Cr | ₹13 Cr | ₹8.02 Cr | ₹1.29 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹3.75 Cr | ₹5.68 Cr | ₹0.64 Cr | ₹5.71 Cr | ₹3.83 Cr |
| Short Term Borrowings | ₹35 Cr | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹46 Cr |
| Secured ST Loans repayable on Demands | ₹35 Cr | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹46 Cr |
| Working Capital Loans- Sec | ₹35 Cr | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹46 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-35 Cr | ₹-20 Cr | ₹-20 Cr | ₹-18 Cr | ₹-46 Cr |
| Short Term Provisions | ₹6.69 Cr | ₹8.64 Cr | ₹7.54 Cr | ₹4.95 Cr | ₹6.30 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.37 Cr | - | ₹0.48 Cr | - | ₹0.92 Cr |
| Provision for post retirement benefits | - | - | ₹0.64 Cr | ₹0.57 Cr | ₹0.75 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹6.32 Cr | ₹8.64 Cr | ₹6.41 Cr | ₹4.38 Cr | ₹4.63 Cr |
| Total Current Liabilities | ₹79 Cr | ₹65 Cr | ₹60 Cr | ₹42 Cr | ₹72 Cr |
| Total Liabilities | ₹244 Cr | ₹233 Cr | ₹225 Cr | ₹205 Cr | ₹224 Cr |
| ASSETS | |||||
| Gross Block | ₹124 Cr | ₹115 Cr | ₹107 Cr | ₹96 Cr | ₹91 Cr |
| Less: Accumulated Depreciation | ₹53 Cr | ₹47 Cr | ₹41 Cr | ₹36 Cr | ₹31 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹70 Cr | ₹69 Cr | ₹65 Cr | ₹60 Cr | ₹61 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹27 Cr | ₹26 Cr | ₹30 Cr | ₹31 Cr | ₹31 Cr |
| Long Term Investment | ₹27 Cr | ₹26 Cr | ₹30 Cr | ₹31 Cr | ₹31 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹27 Cr | ₹26 Cr | ₹30 Cr | ₹31 Cr | ₹31 Cr |
| Long Term Loans & Advances | ₹18 Cr | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹6.31 Cr |
| Other Non Current Assets | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Total Non-Current Assets | ₹126 Cr | ₹121 Cr | ₹119 Cr | ₹112 Cr | ₹109 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹81 Cr | ₹87 Cr | ₹80 Cr | ₹47 Cr | ₹72 Cr |
| Raw Materials | ₹38 Cr | ₹38 Cr | ₹46 Cr | ₹9.68 Cr | ₹29 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹38 Cr | ₹46 Cr | ₹32 Cr | ₹29 Cr | ₹34 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹4.70 Cr | ₹3.86 Cr | ₹3.05 Cr | ₹8.39 Cr | ₹8.32 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹25 Cr | ₹15 Cr | ₹18 Cr | ₹21 Cr | ₹20 Cr |
| Debtors more than Six months | ₹1.00 Cr | ₹0.67 Cr | ₹0.59 Cr | ₹1.83 Cr | ₹6.79 Cr |
| Debtors Others | ₹24 Cr | ₹14 Cr | ₹18 Cr | ₹19 Cr | ₹13 Cr |
| Cash and Bank | ₹0.76 Cr | ₹1.43 Cr | ₹0.30 Cr | ₹15 Cr | ₹2.35 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.06 Cr |
| Balances at Bank | ₹0.71 Cr | ₹1.35 Cr | ₹0.23 Cr | ₹15 Cr | ₹2.29 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1.33 Cr | ₹1.25 Cr | ₹0.83 Cr | ₹0.66 Cr | ₹2.66 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.43 Cr | ₹0.31 Cr | ₹0.32 Cr | ₹0.40 Cr | ₹0.37 Cr |
| Other current_assets | ₹0.90 Cr | ₹0.94 Cr | ₹0.51 Cr | ₹0.26 Cr | ₹2.29 Cr |
| Short Term Loans and Advances | ₹10 Cr | ₹7.16 Cr | ₹6.38 Cr | ₹10 Cr | ₹18 Cr |
| Advances recoverable in cash or in kind | ₹7.60 Cr | ₹5.50 Cr | ₹3.33 Cr | ₹5.72 Cr | ₹12 Cr |
| Advance income tax and TDS | - | ₹0.06 Cr | - | ₹0.12 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹2.42 Cr | ₹1.60 Cr | ₹3.05 Cr | ₹4.32 Cr | ₹6.68 Cr |
| Total Current Assets | ₹118 Cr | ₹112 Cr | ₹106 Cr | ₹94 Cr | ₹115 Cr |
| Net Current Assets (Including Current Investments) | ₹39 Cr | ₹47 Cr | ₹47 Cr | ₹51 Cr | ₹43 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹244 Cr | ₹233 Cr | ₹225 Cr | ₹205 Cr | ₹224 Cr |
| Contingent Liabilities | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹15 Cr |
| Total Debt | ₹46 Cr | ₹41 Cr | ₹43 Cr | ₹45 Cr | ₹81 Cr |
| Book Value | 90.65 | 85.95 | 81.78 | 78.37 | 75.46 |
| Adjusted Book Value | 90.65 | 85.95 | 81.78 | 78.37 | 75.46 |
Compare Balance Sheet of peers of MAHAMAYA STEEL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAHAMAYA STEEL INDUSTRIES | ₹1,270.0 Cr | 5.5% | 35.6% | 251.6% | Stock Analytics | |
| JSW STEEL | ₹287,414.0 Cr | -1.4% | 1.3% | 19.3% | Stock Analytics | |
| TATA STEEL | ₹216,026.0 Cr | -4.4% | -0.1% | 20.1% | Stock Analytics | |
| JINDAL STAINLESS | ₹61,699.6 Cr | 0.8% | -4.4% | 4.6% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹58,405.6 Cr | -2.1% | 8.6% | 22.5% | Stock Analytics | |
| APL APOLLO TUBES | ₹49,363.7 Cr | -0.7% | 2.5% | 15.8% | Stock Analytics | |
MAHAMAYA STEEL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAHAMAYA STEEL INDUSTRIES | 5.5% |
35.6% |
251.6% |
| SENSEX | 1.7% |
3.6% |
6.9% |
You may also like the below Video Courses