WEBSITE BSE:544695 NSE: MSAFE Inc. Year: 2019 Industry: Aluminium & Aluminium Products My Bucket: Add Stock
Last updated: 11:27
No Notes Added Yet
Msafe Equipments Ltd. is an India-based company engaged in the manufacturing and supply of safety and protection equipment used across industrial, infrastructure, and commercial sectors. The company offers products designed to enhance workplace safety, including protective systems and specialized equipment tailored to various operational environments. With a focus on quality standards, compliance, and durability, Msafe Equipments aims to serve industries such as construction, manufacturing, logistics, and utilities. By combining product innovat...Read More
Msafe Equipments Ltd. is an India-based company engaged in the manufacturing and supply of safety and protection equipment used across industrial, infrastructure, and commercial sectors. The company offers products designed to enhance workplace safety, including protective systems and specialized equipment tailored to various operational environments. With a focus on quality standards, compliance, and durability, Msafe Equipments aims to serve industries such as construction, manufacturing, logistics, and utilities. By combining product innovation with structured distribution and project-based execution capabilities, the company seeks to strengthen its position in the industrial safety solutions market. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹286 Cr.
Stock P/E 21.9
P/B 3
Current Price ₹140
Book Value ₹ 46.5
Face Value 10
52W High ₹155.9
Dividend Yield 0%
52W Low ₹ 102
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|
| Net Sales | 30 | 48 | 71 | |
| Other Income | 0 | 0 | 0 | |
| Total Income | 30 | 48 | 72 | |
| Total Expenditure | 20 | 33 | 45 | |
| Operating Profit | 9 | 15 | 26 | |
| Interest | 1 | 2 | 3 | |
| Depreciation | 3 | 5 | 6 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | |
| Profit Before Tax | 5 | 9 | 17 | |
| Provision for Tax | 1 | 2 | 4 | |
| Profit After Tax | 4 | 7 | 13 | |
| Adjustments | 0 | 0 | 0 | |
| Profit After Adjustments | 4 | 7 | 13 | |
| Adjusted Earnings Per Share | 2.3 | 4.1 | 8.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 48% | 0% | 0% | 0% |
| Operating Profit CAGR | 73% | 0% | 0% | 0% |
| PAT CAGR | 86% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 68% | 66% | 66% | 66% |
| ROCE Average | 42% | 33% | 33% | 33% |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Shareholder's Funds | 6 | 13 | 26 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 4 | 4 | 5 |
| Other Non-Current Liabilities | 0 | 0 | 0 |
| Total Current Liabilities | 23 | 31 | 43 |
| Total Liabilities | 34 | 48 | 73 |
| Fixed Assets | 22 | 27 | 39 |
| Other Non-Current Assets | 1 | 1 | 1 |
| Total Current Assets | 11 | 19 | 33 |
| Total Assets | 34 | 48 | 73 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 5 | 6 | 14 |
| Cash Flow from Investing Activities | -13 | -10 | -18 |
| Cash Flow from Financing Activities | 9 | 3 | 4 |
| Net Cash Inflow / Outflow | 0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 1 |
| # | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Earnings Per Share (Rs) | 2.28 | 4.09 | 8.13 |
| CEPS(Rs) | 4.18 | 6.92 | 12.03 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 3.8 | 7.9 | 16.03 |
| Core EBITDA Margin(%) | 31.07 | 31.41 | 36.56 |
| EBIT Margin(%) | 20.88 | 22.44 | 28.2 |
| Pre Tax Margin(%) | 16.44 | 18.19 | 24.43 |
| PAT Margin (%) | 12.28 | 13.61 | 18.24 |
| Cash Profit Margin (%) | 22.53 | 23.01 | 26.99 |
| ROA(%) | 10.89 | 16.11 | 21.53 |
| ROE(%) | 59.94 | 69.99 | 67.97 |
| ROCE(%) | 23.43 | 33.25 | 41.61 |
| Receivable days | 87.25 | 72.02 | 71.95 |
| Inventory Days | 9.7 | 16.16 | 32.2 |
| Payable days | 246.31 | 118.5 | 107.55 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.71 | 0.55 | 0.46 |
| EV/Core EBITDA(x) | 2.29 | 1.73 | 1.25 |
| Net Sales Growth(%) | 0 | 62.07 | 48.22 |
| EBIT Growth(%) | 0 | 74.22 | 86.27 |
| PAT Growth(%) | 0 | 79.63 | 98.6 |
| EPS Growth(%) | 0 | 79.63 | 98.6 |
| Debt/Equity(x) | 3.35 | 2.05 | 1.27 |
| Current Ratio(x) | 0.45 | 0.61 | 0.77 |
| Quick Ratio(x) | 0.42 | 0.5 | 0.55 |
| Interest Cover(x) | 4.71 | 5.28 | 7.48 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Dec 2025 | Feb 2026 | Mar 2026 |
|---|---|---|---|
| Promoter | 0 | 72.84 | 72.84 |
| FII | 0 | 3.03 | 3.36 |
| DII | 0 | 7.77 | 8.94 |
| Public | 0 | 16.35 | 14.86 |
| Others | 0 | 0 | 0 |
| Total | 0 | 100 | 100 |
| # | Dec 2025 | Feb 2026 | Mar 2026 |
|---|---|---|---|
| Promoter | 0 | 1.49 | 1.49 |
| FII | 0 | 0.06 | 0.07 |
| DII | 0 | 0.16 | 0.18 |
| Public | 0 | 0.33 | 0.3 |
| Others | 0 | 0 | 0 |
| Total | 0 | 2.04 | 2.04 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
