Steel & Iron Products · Founded 1986 · www.ushamartin.com · BSE 517146 · NSE USHA MART.LT · ISIN INE228A01035
No Notes Added Yet
Business
Usha Martin Ltd. is a global manufacturer of steel wire ropes, specialty wires, and strands. The company primarily manufactures high-quality wire ropes for various applications, including mining, oil & gas, construction, infrastructure, marine, and general engineering. It also produces specialty steel, which serves as a key raw material for its wire rope division and is sold to other industries. The core business model revolves around manufacturing value-added steel products and supplying them to industrial clients globally, generating revenue through product sales.
Revenue Mix
Usha Martin's primary business segments are:
Steel Wire Ropes: This is the flagship segment, encompassing a wide range of wire ropes used across diverse industries.
Specialty Steel: The company manufactures alloy and carbon steel wires, bright bars, and other specialty steel products, which are used internally for wire rope production and also sold to external customers.
Other products include strands, cords, and related services.
While specific revenue contributions fluctuate, Steel Wire Ropes and Specialty Steel form the major revenue-generating pillars.
Industry
The company operates in the global steel & iron products sector, specifically within the niche of value-added products like steel wire ropes and specialty steel. The wire rope industry is specialized, requiring significant technical expertise and manufacturing capabilities. Usha Martin Ltd. is recognized as one of the world's largest manufacturers of steel wire ropes, holding a significant market share in several key geographies. It competes with both global and regional players, differentiated by its product range, quality certifications, and global distribution network. The industry is generally cyclical, influenced by global industrial growth and infrastructure spending.
MOAT
Usha Martin possesses several competitive advantages:
Scale and Global Reach: As one of the largest global players in steel wire ropes, it benefits from economies of scale in manufacturing and an established international presence with sales and distribution networks across multiple continents.
Specialization & Technology: Expertise in manufacturing complex, high-performance wire ropes and specialty steels for critical applications, requiring advanced metallurgy and engineering.
Backward Integration: In-house specialty steel production provides a level of quality control and cost advantage for its wire rope division.
Product Reliability & Certifications: Products often require stringent quality standards and certifications for industrial use, creating barriers to entry for new competitors.
Growth Drivers
Key factors that can drive Usha Martin's growth over the next 3-5 years include:
Global Infrastructure Development: Increased spending on roads, bridges, ports, mining, and urban infrastructure projects worldwide.
Industrial Revival: Growth in key end-user sectors such as oil & gas, construction, marine, and renewable energy (e.g., wind energy applications).
Defense & Automotive Sector Demand: Niche applications for specialty steel and wires in these sectors.
Export Opportunities: Leveraging its global manufacturing base and competitive cost structure to expand market share in international markets.
Product Innovation: Development of new high-performance wire ropes for demanding applications.
Risks
Commodity Price Volatility: Fluctuations in prices of raw materials like iron ore, coking coal, and steel can impact manufacturing costs and profitability.
Economic Downturns: The cyclical nature of its end-user industries means a global or regional economic slowdown can significantly reduce demand.
Intense Competition: Competition from domestic and international players can put pressure on pricing and margins.
Foreign Exchange Fluctuations: Given its significant export revenue and import costs, currency volatility can impact financial performance.
Trade Barriers & Protectionism: Changes in international trade policies, tariffs, or non-tariff barriers can affect its global business.
Regulatory Changes: Environmental norms and industrial regulations can lead to increased compliance costs.
Management & Ownership
Usha Martin Ltd. is promoted by the Usha Martin Group. The company has undergone strategic changes and restructuring in recent years, including the divestment of its steel business to reduce debt and focus on its core wire ropes and specialty wire business. The current management is focused on operational efficiency, deleveraging, and consolidating its leadership position in its core segments. Ownership is primarily held by the promoter group, along with institutional investors and public shareholders.
Outlook
Usha Martin is positioned as a leading global player in the specialized steel wire rope market, which offers avenues for growth driven by global infrastructure development and industrial demand. Its backward integration into specialty steel provides some resilience. However, the company remains susceptible to the inherent cyclicality of its end markets and volatility in commodity prices. The ability of the management to enhance operational efficiencies, navigate raw material price swings, and capitalize on export opportunities will be crucial. While its niche market position and scale offer stability, external macroeconomic factors and competitive pressures will continue to influence its performance.
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 | 797 | 829 | 826 | 891 | 861 | 896 | 887 | 908 | 917 | 979 |
| Other Income | 6 | 9 | 5 | 7 | 4 | 24 | 15 | 23 | 4 | 27 |
| Total Income | 803 | 839 | 831 | 898 | 864 | 920 | 903 | 930 | 921 | 1006 |
| Total Expenditure | 640 | 678 | 672 | 730 | 718 | 757 | 743 | 735 | 741 | 768 |
| Operating Profit | 163 | 161 | 159 | 168 | 147 | 163 | 160 | 196 | 180 | 238 |
| Interest | 6 | 7 | 7 | 8 | 9 | 7 | 6 | 5 | 5 | 4 |
| Depreciation | 19 | 23 | 22 | 23 | 26 | 28 | 29 | 28 | 29 | 31 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -4 |
| Profit Before Tax | 138 | 132 | 131 | 137 | 112 | 129 | 125 | 163 | 133 | 200 |
| Provision for Tax | 32 | 30 | 31 | 32 | 25 | 32 | 29 | 40 | 30 | 49 |
| Profit After Tax | 106 | 102 | 100 | 105 | 87 | 97 | 96 | 123 | 103 | 151 |
| Adjustments | 2 | 4 | 4 | 5 | 6 | 4 | 5 | -13 | 5 | -3 |
| Profit After Adjustments | 108 | 106 | 104 | 110 | 93 | 101 | 101 | 110 | 108 | 148 |
| Adjusted Earnings Per Share | 3.5 | 3.5 | 3.4 | 3.6 | 3 | 3.3 | 3.3 | 3.6 | 3.5 | 4.8 |
| #(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 | 4561 | 4112 | 3882 | 2066 | 2488 | 2154 | 2097 | 2688 | 3268 | 3225 | 3474 | 3691 |
| Other Income | 37 | 33 | 120 | 77 | 21 | 53 | 29 | 42 | 29 | 40 | 39 | 69 |
| Total Income | 4598 | 4145 | 4002 | 2143 | 2509 | 2207 | 2126 | 2730 | 3296 | 3265 | 3514 | 3760 |
| Total Expenditure | 3845 | 3771 | 3493 | 1848 | 2173 | 1922 | 1814 | 2311 | 2755 | 2627 | 2877 | 2987 |
| Operating Profit | 753 | 373 | 509 | 295 | 336 | 285 | 313 | 419 | 541 | 639 | 636 | 774 |
| Interest | 522 | 547 | 564 | 92 | 114 | 74 | 57 | 42 | 30 | 25 | 30 | 20 |
| Depreciation | 418 | 308 | 300 | 60 | 61 | 64 | 68 | 70 | 67 | 77 | 98 | 117 |
| Exceptional Income / Expenses | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | -17 |
| Profit Before Tax | -287 | -481 | -355 | 142 | 162 | 147 | 188 | 346 | 455 | 550 | 527 | 621 |
| Provision for Tax | -36 | -55 | 5 | 5 | -227 | 210 | 36 | 55 | 105 | 125 | 121 | 148 |
| Profit After Tax | -251 | -426 | -360 | 137 | 389 | -63 | 151 | 291 | 351 | 424 | 406 | 473 |
| Adjustments | -2 | -3 | 1 | -408 | -341 | 481 | -2 | -0 | -0 | -0 | 1 | -6 |
| Profit After Adjustments | -253 | -430 | -359 | -271 | 48 | 419 | 150 | 291 | 350 | 424 | 407 | 467 |
| Adjusted Earnings Per Share | -8.3 | -14.1 | -11.8 | -8.9 | 1.6 | 13.7 | 4.9 | 9.6 | 11.5 | 13.9 | 13.4 | 15.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 9% | 10% | -3% |
| Operating Profit CAGR | -0% | 15% | 17% | -2% |
| PAT CAGR | -4% | 12% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 67% | 29% | 60% | 45% |
| ROE Average | 16% | 18% | 17% | 7% |
| ROCE Average | 19% | 21% | 19% | 11% |
| #(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 | 1759 | 1353 | 945 | 727 | 782 | 1227 | 1404 | 1694 | 2031 | 2380 | 2752 |
| Minority's Interest | 31 | 34 | 34 | 34 | 32 | 38 | 4 | 4 | 4 | 4 | -0 |
| Borrowings | 2713 | 2997 | 2845 | 2753 | 2306 | 305 | 237 | 189 | 197 | 200 | 145 |
| Other Non-Current Liabilities | 227 | 144 | 110 | 113 | -185 | 83 | 122 | 140 | 203 | 183 | 231 |
| Total Current Liabilities | 3737 | 3433 | 3805 | 3827 | 1867 | 863 | 818 | 717 | 721 | 719 | 702 |
| Total Liabilities | 8467 | 7962 | 7739 | 7453 | 6769 | 2516 | 2585 | 2742 | 3157 | 3487 | 3830 |
| Fixed Assets | 5477 | 5302 | 5024 | 4855 | 927 | 948 | 925 | 909 | 949 | 1153 | 1406 |
| Other Non-Current Assets | 168 | 362 | 331 | 339 | 312 | 249 | 260 | 232 | 447 | 441 | 433 |
| Total Current Assets | 2822 | 2242 | 2319 | 2211 | 1219 | 1304 | 1386 | 1589 | 1762 | 1885 | 1983 |
| Total Assets | 8467 | 7962 | 7739 | 7453 | 6769 | 2516 | 2585 | 2742 | 3157 | 3487 | 3830 |
| #(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 | 169 | 68 | 48 | 43 | 50 | 48 | 97 | 99 | 154 | 150 | 150 |
| Cash Flow from Operating Activities | 729 | 856 | 686 | 914 | 974 | 212 | 214 | 159 | 252 | 444 | 422 |
| Cash Flow from Investing Activities | -562 | -383 | -31 | -34 | -4 | 2943 | -34 | 56 | -158 | -288 | -223 |
| Cash Flow from Financing Activities | -266 | -491 | -663 | -872 | -973 | -3105 | -177 | -161 | -101 | -159 | -91 |
| Net Cash Inflow / Outflow | -99 | -19 | -8 | 9 | -3 | 51 | 2 | 54 | -7 | -3 | 107 |
| Closing Cash & Cash Equivalent | 69 | 48 | 43 | 50 | 48 | 97 | 99 | 154 | 150 | 150 | 261 |
| # | 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) | -8.31 | -14.1 | -11.78 | -8.9 | 1.57 | 13.75 | 4.91 | 9.56 | 11.49 | 13.91 | 13.38 |
| CEPS(Rs) | 5.48 | -3.89 | -1.95 | 6.48 | 14.77 | 0.03 | 7.19 | 11.85 | 13.72 | 16.45 | 16.56 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2.5 | 2.75 | 3 |
| Book NAV/Share(Rs) | 55.42 | 43.45 | 31.01 | 23.86 | 25.66 | 40.28 | 46.06 | 55.58 | 66.65 | 78.1 | 90.35 |
| Core EBITDA Margin(%) | 14.49 | 7.57 | 9.15 | 10.32 | 12.58 | 10.68 | 13.43 | 13.91 | 15.6 | 18.45 | 17.13 |
| EBIT Margin(%) | 4.75 | 1.45 | 4.92 | 11.1 | 10.99 | 10.21 | 11.58 | 14.36 | 14.77 | 17.7 | 15.96 |
| Pre Tax Margin(%) | -5.81 | -10.68 | -8.34 | 6.73 | 6.46 | 6.79 | 8.89 | 12.79 | 13.85 | 16.93 | 15.11 |
| PAT Margin (%) | -5.08 | -9.46 | -8.45 | 6.49 | 15.54 | -2.89 | 7.16 | 10.76 | 10.66 | 13.07 | 11.65 |
| Cash Profit Margin (%) | 3.38 | -2.63 | -1.4 | 9.34 | 17.97 | 0.05 | 10.38 | 13.34 | 12.72 | 15.44 | 14.46 |
| ROA(%) | -2.91 | -5.19 | -4.58 | 1.8 | 5.47 | -1.35 | 5.93 | 10.94 | 11.89 | 12.77 | 11.11 |
| ROE(%) | -13.67 | -28.31 | -31.69 | 16.4 | 51.58 | -6.23 | 11.51 | 18.82 | 18.83 | 19.23 | 15.84 |
| ROCE(%) | 4.11 | 1.14 | 3.76 | 4.64 | 6.02 | 7.19 | 13.24 | 19.68 | 21.85 | 22.69 | 19.3 |
| Receivable days | 37.39 | 44.61 | 55.67 | 116.93 | 72.65 | 52.52 | 54.08 | 49.99 | 50.74 | 58.44 | 55.85 |
| Inventory Days | 118.4 | 120.54 | 111.63 | 218.9 | 136.49 | 106.25 | 111.18 | 99.04 | 93.67 | 100.08 | 98.12 |
| Payable days | 107.34 | 88.85 | 102.88 | 204.55 | 127.51 | 75.39 | 78.84 | 54.09 | 46.35 | 53.66 | 49.66 |
| PER(x) | 0 | 0 | 0 | 0 | 25.59 | 1.16 | 6.74 | 14.07 | 18.64 | 22.88 | 25.16 |
| Price/Book(x) | 0.41 | 0.26 | 0.56 | 0.77 | 1.57 | 0.4 | 0.72 | 2.42 | 3.21 | 4.08 | 3.73 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.49 | 1.17 | 0.86 | 0.89 |
| EV/Net Sales(x) | 1.01 | 1.16 | 1.25 | 2.21 | 1.9 | 0.44 | 0.66 | 1.6 | 2.06 | 3.05 | 2.97 |
| EV/Core EBITDA(x) | 6.13 | 12.76 | 9.51 | 15.49 | 14.04 | 3.35 | 4.4 | 10.26 | 12.41 | 15.39 | 16.21 |
| Net Sales Growth(%) | 11.96 | -9.84 | -5.6 | -46.79 | 20.45 | -13.44 | -2.63 | 28.17 | 21.57 | -1.3 | 7.72 |
| EBIT Growth(%) | -49.62 | -72.12 | 219.62 | 12.09 | 17.29 | -19.58 | 10.55 | 58.87 | 24.93 | 18.25 | -3.12 |
| PAT Growth(%) | -2001.66 | -69.61 | 15.69 | 138.13 | 183.9 | -116.08 | 341.89 | 92.55 | 20.3 | 20.97 | -4.2 |
| EPS Growth(%) | -2465.38 | -69.77 | 16.48 | 24.43 | 117.69 | 772.93 | -64.28 | 94.71 | 20.21 | 21.08 | -3.85 |
| Debt/Equity(x) | 2.36 | 3.38 | 4.62 | 5.6 | 4.56 | 0.47 | 0.35 | 0.22 | 0.17 | 0.13 | 0.12 |
| Current Ratio(x) | 0.76 | 0.65 | 0.61 | 0.58 | 0.65 | 1.51 | 1.7 | 2.22 | 2.44 | 2.62 | 2.82 |
| Quick Ratio(x) | 0.31 | 0.28 | 0.27 | 0.26 | 0.31 | 0.8 | 0.87 | 1.1 | 1.21 | 1.38 | 1.42 |
| Interest Cover(x) | 0.45 | 0.12 | 0.37 | 2.54 | 2.42 | 2.98 | 4.3 | 9.16 | 16.04 | 23.18 | 18.83 |
| Total Debt/Mcap(x) | 5.72 | 12.79 | 8.21 | 7.3 | 2.9 | 1.19 | 0.48 | 0.09 | 0.05 | 0.03 | 0.03 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 46.69 | 45.35 | 44.42 | 42.88 | 42.82 | 43.23 | 41.8 | 41.13 | 39.9 | 39.9 |
| FII | 12.74 | 14.56 | 13.97 | 14.39 | 14.08 | 14.04 | 14.07 | 13.93 | 14.4 | 14.54 |
| DII | 3.4 | 3.54 | 4.82 | 7.14 | 7.83 | 8.94 | 10.72 | 11.93 | 13.73 | 14.41 |
| Public | 35.65 | 35.03 | 35.27 | 34.07 | 33.76 | 32.28 | 31.89 | 31.5 | 30.46 | 29.64 |
| Others | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 |
| 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 | 14.23 | 13.82 | 13.54 | 13.07 | 13.05 | 13.17 | 12.74 | 12.53 | 12.16 | 12.16 |
| FII | 3.88 | 4.44 | 4.26 | 4.39 | 4.29 | 4.28 | 4.29 | 4.25 | 4.39 | 4.43 |
| DII | 1.04 | 1.08 | 1.47 | 2.17 | 2.39 | 2.72 | 3.27 | 3.63 | 4.18 | 4.39 |
| Public | 10.86 | 10.68 | 10.75 | 10.38 | 10.29 | 9.84 | 9.72 | 9.6 | 9.28 | 9.03 |
| Others | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| Total | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +9% | +10% | -3% |
| Operating Profit CAGR | 0% | +15% | +17% | -2% |
| PAT CAGR | -4% | +12% | — | — |
| Share Price CAGR | +67% | +29% | +60% | +45% |
| ROE Average | +16% | +18% | +17% | +7% |
| ROCE Average | +19% | +21% | +19% | +11% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 46.69 | 45.35 | 44.42 | 42.88 | 42.82 | 43.23 | 41.8 | 41.13 | 39.9 | 39.9 |
| FII | 12.74 | 14.56 | 13.97 | 14.39 | 14.08 | 14.04 | 14.07 | 13.93 | 14.4 | 14.54 |
| DII | 3.4 | 3.54 | 4.82 | 7.14 | 7.83 | 8.94 | 10.72 | 11.93 | 13.73 | 14.41 |
| Public | 51.79 | 53.14 | 54.06 | 55.6 | 55.67 | 55.25 | 56.68 | 57.36 | 58.58 | 58.58 |
| Others | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 | 1.52 |
| 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 | 14.23 | 13.82 | 13.54 | 13.07 | 13.05 | 13.17 | 12.74 | 12.53 | 12.16 | 12.16 |
| FII | 3.88 | 4.44 | 4.26 | 4.39 | 4.29 | 4.28 | 4.29 | 4.25 | 4.39 | 4.43 |
| DII | 1.04 | 1.08 | 1.47 | 2.17 | 2.39 | 2.72 | 3.27 | 3.63 | 4.18 | 4.39 |
| Public | 15.78 | 16.19 | 16.47 | 16.94 | 16.96 | 16.84 | 17.27 | 17.48 | 17.85 | 17.85 |
| Others | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| Total | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 | 30.47 |
* 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.