Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹139 Cr.
Stock P/E
22.9
P/B
1.8
Current Price
₹97.5
Book Value
₹ 53.6
Face Value
10
52W High
₹125
52W Low
₹ 63.5
Dividend Yield
—

Maiden Forgings Overview

Business

Maiden Forgings Ltd. is an Indian company engaged in the manufacturing and selling of a diverse range of steel products. Its core business involves producing Mild Steel (MS) Billets, Thermo Mechanically Treated (TMT) Bars, and various structural steel products such as MS Angles, Channels, Flats, and Girders. The company operates on a Business-to-Business (B2B) model, primarily catering to the construction, infrastructure, manufacturing, and general engineering sectors in India. It generates revenue by supplying these finished and semi-finished steel products to developers, contractors, fabricators, and other industrial end-users.

Revenue Mix

While specific revenue breakdowns are not always consistently disclosed for smaller companies, Maiden Forgings' product portfolio indicates its primary revenue streams are derived from:

TMT Bars: Essential for reinforcement in the construction and real estate sectors.

Structural Steel Products: Including Angles, Channels, Beams, and Flats, used widely in general engineering, construction, and industrial fabrication.

MS Billets: Semi-finished steel products which can be sold or further processed internally into finished products.

Given its target industries, TMT bars and structural steel likely constitute the majority of its sales volume and revenue.

Industry

The Indian steel industry is characterized by its cyclical nature, high capital intensity, and a mix of large, integrated players (e.g., Tata Steel, JSW Steel, SAIL) and numerous smaller, regional secondary steel producers. Maiden Forgings operates within the secondary steel segment, focusing on specific finished products like TMT bars and structural steel. It is positioned as a regional player, primarily serving markets in North India. Its competitive strategy likely revolves around price competitiveness, localized distribution networks, efficient service, and building strong relationships with regional contractors and distributors, rather than competing on national scale or vertical integration against larger incumbents.

MOAT

Operating in a largely commoditized industry like steel, Maiden Forgings faces challenges in establishing strong, durable moats. Any competitive advantages are more likely operational:

Cost Efficiency: Potential for localized cost advantages through efficient manufacturing processes, optimized logistics, or proximity to specific raw material sources (e.g., scrap) or key end-markets.

Regional Market Presence: Established distribution channels and strong relationships with local builders, contractors, and industrial clients can create a stable customer base and recurring orders within its operational footprint.

Product Quality & Service Consistency: Consistent quality of its TMT bars and structural steel, coupled with reliable delivery and customer service, can differentiate it from other regional or unorganized players. However, these are typically not considered strong, long-term structural moats in a commodity business.

Growth Drivers

Government Infrastructure Spending: Sustained investments in roads, railways, ports, urban development, and affordable housing under various government initiatives will drive significant demand for steel.

Real Estate & Construction Sector Growth: Increasing urbanization, housing demand, and commercial infrastructure projects will boost consumption of TMT bars and structural steel.

Manufacturing and Engineering Sector Expansion: Growth in diverse manufacturing and engineering industries requiring structural steel components for fabrication and machinery.

Capacity Expansion: Any ongoing or planned expansions of manufacturing capacity will directly translate into higher production and sales volumes.

Product Portfolio Enhancement: Potential diversification into higher-margin or specialized steel products to capture new market segments.

Risks

Commodity Price Volatility: Fluctuations in the prices of key raw materials such as iron ore, scrap, and coking coal, along with energy costs, can significantly impact production costs and profitability.

Economic Downturns: The steel industry is highly cyclical; a slowdown in the broader economy, particularly in construction and manufacturing, can lead to reduced demand and pricing pressure.

Intense Competition: The fragmented nature of the Indian steel market, with numerous players, can lead to aggressive pricing strategies and margin erosion.

Regulatory & Environmental Compliance: Stricter environmental regulations, trade policies, or changes in mining and industrial laws can increase operational costs and compliance burdens.

Interest Rate Sensitivity: Given the capital-intensive nature of the steel industry, high debt levels and rising interest rates can increase financial costs.

Supply Chain Disruptions: Issues with raw material availability, logistics, or labor can disrupt production schedules and delivery commitments.

Management & Ownership

Maiden Forgings Ltd. is promoted and primarily managed by the Modi family, a common characteristic among many Indian SME companies. Individuals like Mr. Nishant Modi are typically involved in key leadership roles. The management team's experience in the steel sector and understanding of regional market dynamics are crucial for the company's operations. Promoter holding generally constitutes a significant portion of the ownership structure for such companies, aligning management incentives with shareholder interests to some extent.

Outlook

Maiden Forgings operates in a fundamental industry that is strongly correlated with India's economic growth and developmental trajectory. The company's focus on essential construction and structural steel products ensures exposure to sectors with long-term demand potential.

Bull Case: The company is well-positioned to benefit from India's robust infrastructure push and a recovering real estate market, which could drive consistent demand for its core products. Efficient operational management and localized market strength might enable it to maintain stable margins amidst favorable economic conditions and expand its regional footprint.

Bear Case: The inherent cyclicality of the steel industry, coupled with the volatility of raw material prices and intense competition from both larger integrated players and other regional manufacturers, poses significant risks to profitability. Any sustained economic slowdown or a sharp increase in input costs could pressure revenues and margins, challenging its ability to compete effectively as a secondary steel producer.

Maiden Forgings Share Price

Live · BSE · Inception: 2005
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Maiden Forgings Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Maiden Forgings Profit & Loss

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 204 199 211 221 236 213
Other Income 0 0 0 0 1 1
Total Income 204 199 211 221 237 214
Total Expenditure 191 186 198 199 213 194
Operating Profit 13 14 13 22 24 20
Interest 7 7 6 5 6 7
Depreciation 4 4 3 4 4 4
Exceptional Income / Expenses 0 0 0 0 0 0
Profit Before Tax 2 2 3 13 14 9
Provision for Tax 1 1 1 4 4 2
Profit After Tax 2 2 2 10 10 6
Adjustments 0 0 0 0 0 0
Profit After Adjustments 2 2 2 10 10 6
Adjusted Earnings Per Share 1.8 1.6 2.1 9.2 6.8 4.3

Maiden Forgings Balance Sheet

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 21 29 31 41 71 76
Minority's Interest 0 0 0 0 0 0
Borrowings 25 20 19 17 15 20
Other Non-Current Liabilities 1 0 0 1 1 1
Total Current Liabilities 52 55 59 68 62 67
Total Liabilities 99 105 110 127 149 164
Fixed Assets 29 26 24 29 29 37
Other Non-Current Assets 4 4 4 5 7 4
Total Current Assets 66 75 81 92 112 122
Total Assets 99 105 110 127 149 164

Maiden Forgings Cash Flow

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 3 2 4 3 3 2
Cash Flow from Operating Activities 3 -0 3 11 -12 5
Cash Flow from Investing Activities -3 -0 -2 -9 -7 -9
Cash Flow from Financing Activities -1 2 -1 -2 19 5
Net Cash Inflow / Outflow -1 2 -1 0 -1 0
Closing Cash & Cash Equivalent 2 4 3 3 2 3

Maiden Forgings Ratios

# Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1.78 1.62 2.1 9.21 6.84 4.26
CEPS(Rs) 6.51 5.54 5.37 12.59 9.97 7.1
DPS(Rs) 0 0 0 0 0 0
Book NAV/Share(Rs) 22.98 27.8 29.92 38.35 49.93 53.65
Core EBITDA Margin(%) 6.44 6.75 5.79 9.95 9.75 9.04
EBIT Margin(%) 4.43 4.77 4.33 8.51 8.38 7.45
Pre Tax Margin(%) 1.13 1.2 1.43 6.03 5.81 4.01
PAT Margin (%) 0.81 0.85 1.04 4.35 4.12 2.84
Cash Profit Margin (%) 2.96 2.9 2.66 5.94 6 4.74
ROA(%) 1.68 1.66 2.04 8.11 7.06 3.87
ROE(%) 7.77 6.71 7.28 26.99 17.52 8.22
ROCE(%) 10.69 10.89 9.57 18.04 16.4 11.36
Receivable days 55.19 58.55 52.19 43.09 36.53 44.53
Inventory Days 42.57 55.28 67.6 75.88 91.26 122.99
Payable days 26.42 26.46 19.55 19.67 20.22 22.38
PER(x) 0 0 0 0 12.59 14.95
Price/Book(x) 0 0 0 0 1.72 1.19
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 0.32 0.31 0.34 0.34 0.77 0.74
EV/Core EBITDA(x) 4.9 4.59 5.73 3.35 7.54 7.89
Net Sales Growth(%) 0 -2.39 5.66 4.9 6.92 -9.82
EBIT Growth(%) 0 5.08 -4.02 106.09 5.26 -19.8
PAT Growth(%) 0 1.8 29.74 338.23 1.19 -37.77
EPS Growth(%) 0 -9.23 29.74 338.24 -25.75 -37.77
Debt/Equity(x) 2.96 2.1 2.23 1.69 0.88 0.91
Current Ratio(x) 1.26 1.36 1.37 1.35 1.81 1.82
Quick Ratio(x) 0.8 0.7 0.67 0.61 0.72 0.69
Interest Cover(x) 1.34 1.33 1.49 3.43 3.26 2.17
Total Debt/Mcap(x) 0 0 0 0 0.51 0.77

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -10% 0% +1% —
Operating Profit CAGR -17% +15% +9% —
PAT CAGR -40% +44% +25% —
Share Price CAGR +22% -2% — —
ROE Average +8% +18% +13% +12%
ROCE Average +11% +15% +13% +13%

Maiden Forgings Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 71.97 %
FII 0 %
DII (MF + Insurance) 0.15 %
Public (retail) 27.88 %
# Sep 2023 Mar 2024 Sep 2024 Mar 2025 Sep 2025 Mar 2026
Promoter 73.3773.3773.3773.3771.9771.97
FII 000000
DII 000000.15
Public 26.6326.6326.6326.6328.0327.88
Others 000000
Total 100100100100100100

Maiden Forgings Peer Comparison

Steel & Iron Products Edit Columns

Maiden Forgings Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Maiden Forgings Pros & Cons

Pros

  • Company has delivered good profit growth of 24% CAGR over last 5 years

Cons

  • Debtor days have increased from 20.22 to 22.38days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp