Ferro & Silica Manganese · Founded 1985 · www.maithanalloys.com · BSE 590078 · NSE MAITHAN ALL · ISIN INE683C01011
No Notes Added Yet
Business
Maithan Alloys Ltd. is one of India's leading manufacturers and exporters of Ferro Alloys. Its core business involves producing essential alloying agents for the steel industry, primarily Silico Manganese and Ferro Manganese. These alloys are crucial for enhancing the properties of steel, such as strength, hardness, and durability, by acting as de-oxidizers and alloying elements. The company operates multiple manufacturing units and makes money by selling these manufactured ferro alloys to steel producers, both domestically and internationally.
Revenue Mix
Maithan Alloys primarily operates in the Ferro Alloys segment, with its revenue largely derived from the sale of:
Silico Manganese: A key de-oxidizing and alloying agent used in steel production.
Ferro Manganese: Another important ferro alloy used for de-oxidation and as an alloying agent to improve steel properties.
While specific percentage contributions are not always segmented in public reports, Silico Manganese typically forms a significant portion of its sales volume.
Industry
The ferro alloy industry is a commodity-driven, cyclical sector highly dependent on the global and domestic steel industry's health and production levels. It is characterized by intense price competition and vulnerability to raw material and energy costs. Maithan Alloys is a prominent player in the Indian ferro alloys market, particularly as one of the largest producers and exporters of Silico Manganese. Its positioning is strengthened by its operational scale, cost-efficient production capabilities, and established relationships with major steel manufacturers.
MOAT
Maithan Alloys' competitive advantages primarily stem from:
Cost Leadership: The company maintains operational efficiency and cost control through strategic raw material sourcing, backward integration into captive power generation, and optimized manufacturing processes. Power is a significant input cost, and captive power plants reduce reliance on grid electricity, offering cost stability and competitive pricing.
Scale and Market Position: Being one of the largest producers in India provides economies of scale in procurement and production, and an established market presence.
Operational Excellence: A consistent focus on process efficiency and quality control helps in maintaining margins even in a volatile commodity market.
Growth Drivers
Key factors that can drive Maithan Alloys' growth over the next 3-5 years include:
Indian Steel Demand: Robust growth in India's infrastructure, construction, and automotive sectors is expected to fuel domestic steel production, thereby increasing demand for ferro alloys.
Capacity Expansion: Strategic expansion of manufacturing capacities to meet anticipated demand growth and capture larger market share.
Export Opportunities: Leveraging competitive production costs to increase exports to global steel markets.
Focus on Value-Added Products: Potential for increasing the share of higher-margin, specialized ferro alloys.
Risks
Commodity Price Volatility: Fluctuations in the prices of key raw materials (manganese ore, coking coal) and finished ferro alloys can significantly impact profitability.
Cyclicality of Steel Industry: Downturns or slowdowns in the global and domestic steel industry directly reduce demand for ferro alloys.
Energy Cost Fluctuations: Despite captive power, variations in coal prices for captive plants or external power tariffs remain a risk.
Exchange Rate Volatility: As a significant exporter, adverse movements in foreign currency exchange rates can impact export realizations.
Regulatory and Environmental Risks: Changes in environmental regulations, mining policies, or trade duties could affect operations and costs.
Management & Ownership
Maithan Alloys is a promoter-driven company, with the Agarwal family holding a significant ownership stake and active management control. The management is generally perceived to be conservative in its financial approach, focusing on operational efficiency, debt reduction, and prudent capital allocation. The high promoter holding ensures alignment of interests with long-term business growth.
Outlook
Maithan Alloys operates in a cyclical commodity business, making its financial performance sensitive to global steel demand and raw material price movements. The company benefits from its strong cost control mechanisms, captive power generation, and established position as a leading Indian producer of Silico Manganese. The outlook is cautiously positive, supported by India's anticipated economic growth driving domestic steel consumption and infrastructure development. However, sustained profitability will depend on the company's ability to navigate the inherent volatility in ferro alloy prices and manage input cost pressures effectively. Expansion into value-added products and judicious capacity additions could provide further stability and growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 448 | 433 | 375 | 464 | 531 | 435 | 632 | 491 | 490 | 559 |
| Other Income | 79 | 174 | 561 | 179 | 97 | -116 | 649 | -153 | 76 | -159 |
| Total Income | 527 | 608 | 936 | 643 | 628 | 319 | 1281 | 337 | 566 | 400 |
| Total Expenditure | 413 | 427 | 354 | 415 | 502 | 359 | 567 | 459 | 435 | 453 |
| Operating Profit | 114 | 181 | 582 | 228 | 126 | -40 | 714 | -121 | 131 | -53 |
| Interest | 0 | 1 | 2 | 5 | 6 | 8 | 12 | 14 | 4 | 14 |
| Depreciation | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 108 | 175 | 576 | 217 | 114 | -54 | 696 | -141 | 122 | -72 |
| Provision for Tax | 23 | 33 | 120 | 75 | 23 | 4 | 158 | -22 | 29 | -2 |
| Profit After Tax | 85 | 142 | 456 | 143 | 90 | -58 | 538 | -119 | 93 | -71 |
| Adjustments | 0 | 0 | 0 | 1 | 1 | -3 | -2 | -2 | -4 | 0 |
| Profit After Adjustments | 85 | 142 | 457 | 144 | 91 | -61 | 536 | -121 | 89 | -70 |
| Adjusted Earnings Per Share | 29.3 | 48.8 | 156.8 | 49.4 | 31.2 | -21 | 184.2 | -41.5 | 30.5 | -24.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1107 | 1151 | 1342 | 1879 | 1988 | 1831 | 1620 | 2992 | 2885 | 1729 | 1806 | 2172 |
| Other Income | 5 | 4 | 8 | 17 | 26 | 66 | 24 | 32 | 175 | 358 | 905 | 413 |
| Total Income | 1111 | 1155 | 1351 | 1896 | 2014 | 1897 | 1644 | 3025 | 3060 | 2086 | 2711 | 2584 |
| Total Expenditure | 992 | 1019 | 1069 | 1497 | 1663 | 1596 | 1325 | 1922 | 2296 | 1613 | 1811 | 1914 |
| Operating Profit | 119 | 136 | 282 | 399 | 351 | 301 | 318 | 1103 | 764 | 473 | 900 | 671 |
| Interest | 22 | 17 | 12 | 8 | 8 | 6 | 3 | 3 | 5 | 3 | 24 | 44 |
| Depreciation | 27 | 23 | 25 | 15 | 16 | 16 | 16 | 17 | 20 | 21 | 23 | 24 |
| Exceptional Income / Expenses | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -102 | 0 | 0 | 0 |
| Profit Before Tax | 66 | 96 | 244 | 376 | 327 | 279 | 299 | 1082 | 637 | 450 | 852 | 605 |
| Provision for Tax | 14 | 17 | 64 | 84 | 72 | 57 | 69 | 264 | 138 | 101 | 222 | 163 |
| Profit After Tax | 53 | 79 | 180 | 292 | 255 | 222 | 230 | 818 | 499 | 349 | 631 | 441 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -8 |
| Profit After Adjustments | 53 | 79 | 180 | 292 | 255 | 222 | 231 | 818 | 499 | 349 | 630 | 434 |
| Adjusted Earnings Per Share | 18.1 | 27.1 | 61.7 | 100.2 | 87.7 | 76.3 | 79.3 | 281 | 171.4 | 119.9 | 216.5 | 149 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | -15% | -0% | 5% |
| Operating Profit CAGR | 90% | -7% | 24% | 22% |
| PAT CAGR | 81% | -8% | 23% | 28% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -11% | -1% | 5% | 15% |
| ROE Average | 18% | 17% | 22% | 24% |
| ROCE Average | 23% | 21% | 28% | 30% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 323 | 393 | 585 | 868 | 1113 | 1292 | 1522 | 2323 | 2804 | 3142 | 3746 |
| Minority's Interest | 4 | 4 | 1 | 1 | 1 | 1 | -0 | 1 | 1 | 1 | 9 |
| Borrowings | 121 | 82 | 20 | 4 | 4 | 0 | 0 | 0 | 8 | 13 | 9 |
| Other Non-Current Liabilities | 2 | 19 | 28 | 28 | 31 | 37 | 39 | 33 | 33 | 61 | 238 |
| Total Current Liabilities | 333 | 301 | 268 | 315 | 371 | 186 | 338 | 394 | 293 | 251 | 848 |
| Total Liabilities | 783 | 799 | 902 | 1215 | 1519 | 1516 | 1898 | 2751 | 3140 | 3468 | 4849 |
| Fixed Assets | 280 | 267 | 242 | 238 | 229 | 217 | 203 | 276 | 267 | 253 | 312 |
| Other Non-Current Assets | 11 | 19 | 39 | 42 | 50 | 48 | 45 | 85 | 90 | 185 | 1170 |
| Total Current Assets | 492 | 512 | 621 | 935 | 1240 | 1251 | 1650 | 2390 | 2780 | 3030 | 3367 |
| Total Assets | 783 | 799 | 902 | 1215 | 1519 | 1516 | 1898 | 2751 | 3140 | 3468 | 4849 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 23 | 11 | 35 | 76 | 32 | 17 | 625 | 19 | 88 | 90 | 41 |
| Cash Flow from Operating Activities | 58 | 136 | 126 | 284 | 315 | -45 | 117 | 237 | 968 | -409 | 50 |
| Cash Flow from Investing Activities | -4 | -11 | -11 | -280 | -276 | 696 | -761 | -105 | -962 | 369 | -591 |
| Cash Flow from Financing Activities | -65 | -101 | -74 | -49 | -54 | -43 | 37 | -62 | -5 | -9 | 522 |
| Net Cash Inflow / Outflow | -11 | 24 | 41 | -44 | -15 | 609 | -607 | 70 | 1 | -49 | -19 |
| Closing Cash & Cash Equivalent | 11 | 35 | 76 | 32 | 17 | 625 | 19 | 88 | 90 | 41 | 22 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 18.07 | 27.08 | 61.72 | 100.24 | 87.67 | 76.27 | 79.3 | 281.02 | 171.44 | 119.88 | 216.48 |
| CEPS(Rs) | 27.33 | 35.06 | 70.39 | 105.54 | 93.04 | 81.7 | 84.39 | 286.83 | 178.36 | 127.01 | 224.73 |
| DPS(Rs) | 2 | 2 | 2.5 | 3 | 6 | 6 | 6 | 6 | 6 | 6 | 16 |
| Book NAV/Share(Rs) | 110.78 | 135.02 | 201 | 298.1 | 382.18 | 443.91 | 522.71 | 798.03 | 963.33 | 1079.32 | 1286.87 |
| Core EBITDA Margin(%) | 9.84 | 10.88 | 19.45 | 20.21 | 16.33 | 12.82 | 18.17 | 35.77 | 20.41 | 6.7 | -0.3 |
| EBIT Margin(%) | 7.59 | 9.29 | 18.25 | 20.3 | 16.86 | 15.57 | 18.68 | 36.28 | 22.24 | 26.18 | 48.55 |
| Pre Tax Margin(%) | 5.73 | 7.92 | 17.37 | 19.88 | 16.44 | 15.25 | 18.49 | 36.17 | 22.07 | 26 | 47.21 |
| PAT Margin (%) | 4.54 | 6.52 | 12.79 | 15.43 | 12.84 | 12.13 | 14.2 | 27.34 | 17.3 | 20.19 | 34.94 |
| Cash Profit Margin (%) | 6.87 | 8.45 | 14.6 | 16.25 | 13.62 | 12.99 | 15.17 | 27.9 | 18 | 21.39 | 36.23 |
| ROA(%) | 6.71 | 9.96 | 21.12 | 27.57 | 18.67 | 14.63 | 13.48 | 35.2 | 16.94 | 10.56 | 15.17 |
| ROE(%) | 17.56 | 22.02 | 36.72 | 40.17 | 25.78 | 18.47 | 16.35 | 42.55 | 19.46 | 11.74 | 18.32 |
| ROCE(%) | 16.43 | 21.01 | 42.76 | 48.63 | 32.98 | 23.58 | 21.12 | 55.8 | 24.94 | 15.11 | 23.38 |
| Receivable days | 54.42 | 60.87 | 55.11 | 45.26 | 45.94 | 53.55 | 80.77 | 68.62 | 70.35 | 85.59 | 53.65 |
| Inventory Days | 60.12 | 49.29 | 43.89 | 41.96 | 46.74 | 53.61 | 70.47 | 62.49 | 61.98 | 68.98 | 145.08 |
| Payable days | 70.49 | 76.66 | 55.57 | 39.34 | 62.71 | 54.96 | 56.07 | 60.34 | 46.38 | 48.1 | 39.99 |
| PER(x) | 5.59 | 4.3 | 6.82 | 7.82 | 5.76 | 4.59 | 6.79 | 4.72 | 4.63 | 8.16 | 4.06 |
| Price/Book(x) | 0.91 | 0.86 | 2.09 | 2.63 | 1.32 | 0.79 | 1.03 | 1.66 | 0.82 | 0.91 | 0.68 |
| Dividend Yield(%) | 1.98 | 1.72 | 0.59 | 0.38 | 1.19 | 1.71 | 1.11 | 0.45 | 0.76 | 0.61 | 1.82 |
| EV/Net Sales(x) | 0.43 | 0.37 | 0.91 | 1.21 | 0.72 | 0.21 | 0.98 | 1.26 | 0.42 | 1.62 | 1.71 |
| EV/Core EBITDA(x) | 4.04 | 3.13 | 4.32 | 5.68 | 4.08 | 1.29 | 4.98 | 3.41 | 1.57 | 5.91 | 3.43 |
| Net Sales Growth(%) | 14.99 | 4 | 16.62 | 40 | 5.8 | -7.9 | -11.53 | 84.74 | -3.59 | -40.08 | 4.45 |
| EBIT Growth(%) | 163.33 | 27.64 | 128.25 | 49.8 | -12.69 | -14.91 | 6.14 | 258.73 | -40.91 | -29.46 | 93.69 |
| PAT Growth(%) | 365.46 | 49.71 | 127.97 | 62.47 | -12.54 | -13.01 | 3.61 | 255.62 | -39 | -30.07 | 80.8 |
| EPS Growth(%) | 361.81 | 49.85 | 127.9 | 62.4 | -12.54 | -13 | 3.97 | 254.38 | -38.99 | -30.08 | 80.59 |
| Debt/Equity(x) | 0.66 | 0.35 | 0.14 | 0.05 | 0.01 | 0.01 | 0.03 | 0 | 0.01 | 0.01 | 0.16 |
| Current Ratio(x) | 1.48 | 1.7 | 2.32 | 2.97 | 3.34 | 6.72 | 4.88 | 6.07 | 9.48 | 12.06 | 3.97 |
| Quick Ratio(x) | 0.95 | 1.2 | 1.62 | 2.18 | 2.64 | 5.23 | 3.85 | 4.35 | 8.44 | 10.67 | 2.69 |
| Interest Cover(x) | 4.08 | 6.79 | 20.75 | 49.07 | 40.77 | 48.41 | 94.87 | 315.61 | 134.22 | 149.36 | 36.3 |
| Total Debt/Mcap(x) | 0.73 | 0.41 | 0.07 | 0.02 | 0 | 0.01 | 0.03 | 0 | 0.01 | 0.01 | 0.23 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 |
| FII | 2.14 | 1.87 | 1.8 | 1.33 | 1.32 | 1.12 | 1.38 | 1.41 | 1.24 | 1.26 |
| DII | 0.44 | 0.15 | 0.41 | 0.45 | 0.31 | 0.2 | 0.17 | 0.07 | 0.06 | 0.01 |
| Public | 22.43 | 23 | 22.81 | 23.23 | 23.39 | 23.72 | 23.49 | 23.56 | 23.74 | 23.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 |
| FII | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 |
| DII | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| Public | 0.65 | 0.67 | 0.66 | 0.68 | 0.68 | 0.69 | 0.68 | 0.69 | 0.69 | 0.69 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +4% | -15% | 0% | +5% |
| Operating Profit CAGR | +90% | -7% | +24% | +22% |
| PAT CAGR | +81% | -8% | +23% | +28% |
| Share Price CAGR | -11% | -1% | +5% | +15% |
| ROE Average | +18% | +17% | +22% | +24% |
| ROCE Average | +23% | +21% | +28% | +30% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 |
| FII | 2.14 | 1.87 | 1.8 | 1.33 | 1.32 | 1.12 | 1.38 | 1.41 | 1.24 | 1.26 |
| DII | 0.44 | 0.15 | 0.41 | 0.45 | 0.31 | 0.2 | 0.17 | 0.07 | 0.06 | 0.01 |
| Public | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 |
| FII | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 |
| DII | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| Public | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.