Maithan Alloys (MAITHANALL)₹846.85+0.56%Ferro & Silica Manganese
In the Jun 2026 quarter (consolidated), Maithan Alloys reported sales of ₹540 Cr, down 14.6% from Jun 2025, and net profit of ₹395 Cr, down 26.4% year on year. For the year to Mar 2026, sales were ₹2,174 Cr and net profit ₹441 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 444 | 449 | 433 | 375 | 465 | 532 | 435 | 633 | 492 | 491 | 559 | 540 |
| Expenses | 410 | 412 | 426 | 353 | 414 | 501 | 358 | 566 | 458 | 434 | 452 | 448 |
| Operating Profit | 32.01 | 34.99 | 6.99 | 21.02 | 49.06 | 29.03 | 76.05 | 64.99 | 31.99 | 54.99 | 106 | 91.05 |
| OPM % | 7.0% | 8.0% | 1.5% | 6.0% | 11.1% | 6.1% | 18.0% | 10.0% | 7.0% | 11.0% | 19.1% | 17.1% |
| Other Income | 59.87 | 78.84 | 174 | 560 | 179 | 96.76 | −116 | 648 | −153 | 75.89 | −159 | 416 |
| Interest | 0.00 | 0.00 | 1.01 | 2.01 | 5.01 | 6.01 | 8.03 | 12.03 | 14.03 | 4.01 | 14.04 | 5.01 |
| Depreciation | 4.99 | 4.99 | 4.99 | 4.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 | 5.99 |
| Profit before tax | 86.97 | 108 | 175 | 576 | 217 | 114 | −54.03 | 696 | −141 | 122 | −72.05 | 498 |
| Tax % | 28.1% | 21.1% | 19.1% | 21.1% | 34.0% | 21.1% | 7.0% | 23.0% | −16.0% | 24.1% | −2.0% | 21.0% |
| Net Profit | 61.93 | 84.91 | 142 | 456 | 143 | 89.91 | −57.93 | 537 | −119 | 92.96 | −70.94 | 395 |
| EPS (Rs) | 21.36 | 29.42 | 48.96 | 157.27 | 49.56 | 31.33 | −21.02 | 184.71 | −41.67 | 30.65 | −24.27 | 135.58 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,147 | 1,338 | 1,876 | 1,982 | 1,819 | 1,617 | 2,993 | 2,885 | 1,727 | 1,803 | 2,174 | 2,082 |
| Expenses | 1,014 | 1,062 | 1,487 | 1,651 | 1,578 | 1,318 | 1,908 | 2,290 | 1,608 | 1,620 | 1,910 | 1,793 |
| Operating Profit | 132 | 273 | 384 | 325 | 235 | 294 | 1,076 | 590 | 116 | 179 | 259 | 284 |
| OPM % | 11.0% | 20.1% | 21.0% | 16.0% | 13.0% | 18.1% | 36.1% | 20.1% | 7.1% | 10.0% | 12.1% | 13.6% |
| Other Income | 3.99 | 7.99 | 14.96 | 25.97 | 65.92 | 23.96 | 26.94 | 71.93 | 357 | 720 | 411 | 181 |
| Interest | 17.06 | 12.02 | 8.02 | 8.02 | 6.02 | 3.01 | 3.01 | 5.01 | 3.01 | 24.08 | 44.14 | 37.09 |
| Depreciation | 22.97 | 24.98 | 14.99 | 15.97 | 15.99 | 15.99 | 16.98 | 19.97 | 20.96 | 22.96 | 22.96 | 23.96 |
| Profit before tax | 96.02 | 244 | 376 | 327 | 279 | 299 | 1,083 | 636 | 450 | 853 | 604 | 407 |
| Tax % | 18.1% | 26.1% | 22.0% | 22.1% | 20.0% | 23.1% | 24.0% | 22.0% | 22.1% | 26.0% | 27.1% | — |
| Exceptional items | 0.00 | 0.99 | −0.99 | 2.99 | 36.95 | 10.99 | −3.99 | −13.99 | 79.94 | −127 | 0.00 | — |
| Net Profit | 78.93 | 180 | 292 | 255 | 222 | 230 | 817 | 499 | 349 | 630 | 441 | 298 |
| EPS (Rs) | 27.20 | 61.93 | 100.66 | 88.00 | 76.57 | 79.60 | 282.02 | 172.06 | 120.23 | 217.06 | 149.37 | 100.29 |
| Dividend payout % | 7.0% | 4.0% | 3.0% | 7.0% | 8.0% | 8.0% | 2.0% | 4.0% | 5.0% | 7.0% | 11.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 15.03 | 29.03 | 29.05 | 29.03 | 29.04 | 29.08 | 29.02 | 29.05 | 29.05 | 29.02 | 29.02 | 29.04 |
| Reserves | 308 | 363 | 556 | 839 | 1,082 | 1,266 | 1,492 | 2,295 | 2,778 | 3,113 | 3,715 | 4,116 |
| Borrowings | 215 | 139 | 81.24 | 45.15 | 7.02 | 10.04 | 49.13 | 5.02 | 20.07 | 30.11 | 590 | 238 |
| Other Liabilities | 247 | 267 | 237 | 304 | 401 | 214 | 330 | 424 | 318 | 297 | 516 | 512 |
| Total Liabilities | 785 | 800 | 903 | 1,217 | 1,520 | 1,520 | 1,899 | 2,754 | 3,145 | 3,469 | 4,851 | 4,896 |
| Fixed Assets | 281 | 267 | 243 | 238 | 230 | 218 | 204 | 277 | 268 | 254 | 313 | 305 |
| CWIP | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.00 | 0.00 | 1.99 | 53.89 | 0.99 | 0.99 |
| Investments | 35.97 | 35.94 | 69.88 | 343 | 627 | 5.99 | 794 | 823 | 869 | 1,786 | 3,053 | 2,838 |
| Other Assets | 467 | 497 | 591 | 636 | 664 | 1,295 | 901 | 1,655 | 2,006 | 1,376 | 1,483 | 1,750 |
| Inventories | 176 | 151 | 188 | 249 | 262 | 278 | 350 | 678 | 305 | 352 | 1,090 | 1,252 |
| Trade receivables | 204 | 199 | 225 | 244 | 258 | 282 | 437 | 691 | 423 | 388 | 143 | 130 |
| Cash & equivalents | 26.97 | 53.88 | 90.89 | 56.88 | 44.94 | 638 | 26.97 | 102 | 1,126 | 77.90 | 58.90 | 107 |
| Total Assets | 785 | 800 | 903 | 1,217 | 1,520 | 1,520 | 1,899 | 2,754 | 3,145 | 3,469 | 4,851 | 4,896 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 58.17 | 136 | 126 | 285 | 316 | −45.08 | 117 | 238 | 970 | −412 | 50.14 | −10.02 |
| Cash from investing activity | −3.99 | −10.96 | −10.97 | −279 | −275 | 694 | −759 | −105 | −959 | 370 | −589 | 480 |
| Cash from financing activity | −64.89 | −101 | −73.81 | −48.92 | −53.86 | −42.90 | 36.91 | −61.84 | −4.99 | −8.98 | 521 | −433 |
| Net cash flow | −11.03 | 24.08 | 41.10 | −44.16 | −15.04 | 611 | −609 | 70.19 | 1.01 | −49.20 | −19.06 | 37.13 |
| Capex | 13.97 | 11.97 | 4.99 | 10.97 | 6.98 | 4.99 | 0.99 | 116 | 10.96 | 68.77 | 29.90 | 24.93 |
| Free cash flow | 48.13 | 125 | 122 | 274 | 309 | −49.13 | 116 | 141 | 964 | −468 | 20.05 | −12.03 |
| CFO / OP % | 59.0% | 104.0% | 55.9% | 96.9% | 120.9% | 2.0% | 59.9% | 47.0% | 187.9% | −292.1% | 58.9% | 65.9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 68 | 63 | 62 | 47 | 47 | 56 | 99 | 84 | 54 | 82 | 29 | 22 |
| Inventory days | 110 | 93 | 110 | 94 | 86 | 96 | 152 | 215 | 82 | 142 | 394 | 429 |
| Days payable | 78 | 82 | 41 | 56 | 81 | 27 | 81 | 64 | 41 | 36 | 49 | 31 |
| Cash conversion cycle | 99 | 74 | 130 | 85 | 52 | 125 | 170 | 236 | 94 | 188 | 374 | 420 |
| Working capital days | 32 | 39 | 55 | 44 | 37 | 85 | 112 | 131 | 63 | 206 | 97 | 452 |
| ROCE % | 16.9% | 21.0% | 42.0% | 49.0% | 33.0% | 20.0% | 19.9% | 56.0% | 26.0% | 11.9% | 28.0% | 15.0% |
For the Jun 2026 quarter, Maithan Alloys reported sales of ₹540 Cr, down 14.6% year on year and net profit of ₹395 Cr, down 26.4% year on year. The operating margin was 17.1%.
Maithan Alloys' sales for the year to Mar 2026 were ₹2,174 Cr; over the last twelve months they were ₹2,082 Cr.
Net profit for the year to Mar 2026 was ₹441 Cr, and ₹298 Cr over the last twelve months. Earnings per share over the same trailing period were ₹100.29.
Maithan Alloys reported borrowings of ₹238 Cr at Mar 2026, against cash and equivalents of ₹107 Cr.
Cash from operations was −₹10.02 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹12.03 Cr.