Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹15636 Cr.
Stock P/E
38.5
P/B
4.7
Current Price
₹513.1
Book Value
₹ 108.4
Face Value
1
52W High
₹527
52W Low
₹ 302.3
Dividend Yield
0.73%

Usha Martin Overview

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.

Usha Martin Share Price

Live · BSE / NSE · Inception: 1986
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Usha Martin Quarterly Results

#(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

Usha Martin Profit & Loss

#(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

Usha Martin Balance Sheet

#(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

Usha Martin Cash Flow

#(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

Usha Martin Ratios

# 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

Growth Rates

Compounded annual
# 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%

Usha Martin Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 39.9 %
FII 14.54 %
DII (MF + Insurance) 14.41 %
Public (retail) 58.58 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 46.6945.3544.4242.8842.8243.2341.841.1339.939.9
FII 12.7414.5613.9714.3914.0814.0414.0713.9314.414.54
DII 3.43.544.827.147.838.9410.7211.9313.7314.41
Public 51.7953.1454.0655.655.6755.2556.6857.3658.5858.58
Others 1.521.521.521.521.521.521.521.521.521.52
Total 100100100100100100100100100100

Usha Martin Peer Comparison

Steel & Iron Products Edit Columns

Usha Martin Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Usha Martin Pros & Cons

Pros

  • Debtor days have improved from 53.66 to 49.66days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 39.9%.
  • Stock is trading at 4.7 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp