Small Logistics

Seamec Ltd.

SEAMECLTD

₹875.0

0.37% (3.2)

Market Cap

₹2,221 Cr.

P/E

24.78

Seamec Ltd.

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Seamec Ltd. Shareprice

Has the share price of Seamec grown faster than its competition?

Seamec has given better returns compared to its competitors.
Seamec has grown at ~-5.27% over the last 3yrs while peers have grown at a median rate of -10.73%

Is Seamec stock expensive?

Seamec is not expensive.
Latest PE of Seamec is 24.78, while 3 year average PE is 62.8.
Also latest EV/EBITDA of Seamec is 10.73 while 3yr average is 17.4.

View FAQ's On Business

Growth Table

Seamec Ltd.
Mahindra Logistics
Loading...
Balmer Lawrie Invsts
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	-17.41	15.54	-5.19	17.24	18.48	10.70	19.50	26.46	28.41	22.94
TTM EPS CAGR	-25.79	65.03	2.68	-2.85	-7.91	0.41	126	—	27.88	8.03
Sales CAGR	-12.59	22.10	23.08	26.22	11.16	12.96	18.94	15.38	7.93	6.42
PAT Margin (Abs Growth)	8.87	-7.40	-21.92	-18.15	-9.55	16.03	88.26	14.90	-18.27	17.05
PE CAGR	7.91	-30.08	-7.74	20.64	29.67	9.86	-47.25	—	0.38	13.77
CFO CAGR	181	26.36	12.16	-10.48	9.14	31.26	42.54	38.02	5.74	17.84

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Seamec Ltd.
Mahindra Logistics
Loading...
Balmer Lawrie Invsts
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	669	506	487	664	848	867	978	1,064	1,406	1,379
Non Current Assets	251	271	251	396	498	598	689	750	881	1,011
Net Block	174	206	168	236	248	291	411	585	717	655
Capital Work in Progress	0.36	1.46	0.17	0.00	1.10	0.10	1.92	0.05	0.70	—
Intangible Assets Under Development	—	—	—	—	—	0.09	—	0.05	0.13	0.02
Long Term Investments	31.43	34.75	42.02	94.92	172	223	269	131	123	333
Current Assets	418	233	233	268	348	263	283	314	452	368
Inventory	19.66	16.70	14.33	15.22	17.54	20.21	27.61	41.20	54.29	43.14
Accounts Receivable	187	109	117	163	156	78.82	39.52	106	228	159
Short Term Investments	—	—	19.30	22.18	7.01	—	—	—	—	—
Cash & Bank Balances	160	97.94	69.71	62.46	28.08	27.65	23.76	155	136	140
Liabilities	669	506	487	664	848	867	978	1,064	1,406	1,379
Shareholders Funds	492	342	343	430	561	662	748	790	911	1,008
Share Capital	25.43	25.43	25.43	25.43	25.43	25.43	25.43	25.43	25.43	25.43
Reserves	467	316	318	404	536	637	723	765	886	982
Non Current Liabilities	20.67	5.31	7.14	57.48	100	87.46	124	65.78	213	154
Secured Loans	—	—	—	37.95	50.39	35.43	71.73	47.36	182	—
Unsecured Loans	—	—	—	—	—	—	—	—	—	121
Current Liabilities	157	159	136	177	187	115	103	207	280	219
Accounts Payable	115	118	102	123	150	35.32	24.26	60.10	113	53.65
Short Term Loans	28.11	17.91	7.32	27.19	8.17	40.27	23.29	74.05	73.69	91.16

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Seamec Ltd.
Mahindra Logistics
Loading...
Balmer Lawrie Invsts
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	328	208	194	314	384	257	350	437	729	652
Operating Expenses	293	320	160	202	215	189	220	310	486	438
Raw Material	—	—	—	—	—	—	—	—	—	0.00
Material Cost (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	80.56	63.56	61.11	64.47	63.11	53.18	60.12	76.06	91.88	98.22
Power & Fuel Cost	35.01	20.06	11.76	7.99	11.06	28.93	17.53	41.65	61.02	—
Operating Profit	35.29	-112	33.22	112	169	67.59	130	127	243	214
Other Income	24.22	18.87	19.75	29.64	29.88	39.04	46.02	19.98	28.85	30.43
OPM (%)	10.76	-54.18	17.16	35.71	44.03	26.32	37.12	29.00	33.32	32.78
Depreciation and Amortisation	47.44	48.01	48.92	51.91	54.60	56.56	83.88	112	135	131
Interest	0.91	3.13	1.07	4.05	5.71	5.71	7.13	7.19	17.01	15.49
Profit Before Tax	11.16	-145	2.98	85.70	139	106	84.80	27.61	120	107
Tax	5.77	4.13	1.97	3.85	5.44	7.46	1.09	-5.96	-0.62	18.93
Net Profit	5.39	-149	1.00	81.85	133	98.56	83.21	33.01	120	87.91
Number of shares(Crs)	2.54	2.54	2.54	2.54	2.54	2.54	2.54	2.54	2.54	—
Dividend Payout Ratio(%)	0.00	0.00	0.00	0.00	1.91	2.58	0.00	0.00	2.12	—

TTM Values as of Mar 2025

Cash Flow

Seamec Ltd.
Mahindra Logistics
Loading...
Balmer Lawrie Invsts
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	11.39	12.55	29.32	96.84	234	106	93.94	53.28	150	299
Profit Before Tax	11.16	-145	2.98	85.70	139	106	84.80	27.61	120	107
Adjustments	34.17	144	39.60	45.10	38.64	30.33	65.90	107	132	111
OCF Before Working Capital	45.32	-0.96	42.58	131	177	137	151	134	252	218
Working Capital Changes	-25.79	32.26	-9.10	-31.32	59.39	-26.72	-50.73	-84.94	-98.33	98.10
Taxes Paid	-8.14	-18.76	-4.16	-2.64	-3.14	-3.54	-6.03	4.08	-3.68	-17.50
Cash from Investing Activity	69.52	-1.52	-20.45	-169	-193	-125	-127	-4.98	-318	-165
Net Fixed Assets Purchased	-18.36	-75.58	-16.89	-114	-59.07	-102	-195	-258	-322	30.48
Fixed Assets Purchased	-24.14	-78.47	-18.23	-119	-59.10	-102	-205	-292	-322	-53.88
Fixed Assets Sold	5.79	2.89	1.33	5.18	0.03	—	10.85	33.94	—	84.36
Investment Purchased	-30.00	-56.76	-79.21	-182	-166	-77.81	-125	-82.46	-146	-229
Investment Sold	101	119	72.26	119	25.68	51.56	185	315	141	27.65
Interest Recieved	17.04	11.44	3.40	7.88	7.16	8.60	7.79	20.40	9.33	10.03
Dividends Recieved	0.14	—	—	0.10	0.05	0.00	—	0.14	0.13	0.43
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Cash from Financing Activity	-95.65	-11.26	-1.98	48.48	5.76	-21.59	42.88	-41.77	142	-112
Proceeds From Shares	—	—	—	—	—	—	—	—	—	—
Net Long Term Borrowings	0.00	0.00	-1.33	45.06	12.45	-1.50	0.00	0.00	0.00	-95.10
Proceeds From Borrowings	—	—	—	49.80	23.08	—	—	—	—	—
Repayment From Borrowings	—	—	-1.33	-4.74	-10.64	-1.50	—	—	—	-95.10
Interest Paid	-0.27	-1.15	-0.65	3.42	-4.40	-4.30	-4.55	-5.71	-15.49	-15.49
Dividend Paid	-3.35	—	—	—	—	—	—	—	-2.54	—
Net Cash Flow	-14.74	-0.23	6.90	-23.87	46.80	-39.86	9.93	6.53	-25.98	21.94
Opening Cash & Cash Equivalents	19.17	4.63	-0.94	-6.00	-25.19	19.86	-12.72	0.38	7.38	-17.45
Effect of FX	0.21	0.51	0.05	4.68	-1.75	7.27	3.17	0.47	1.16	0.11
Closing Cash & Cash Equivalents	4.63	4.92	6.00	-25.19	19.86	-12.72	0.38	7.38	-17.45	4.60
Net Capex (est)	18.36	75.58	16.89	114	59.07	102	195	258	322	-30.48
Free Cash Flow (est)	-6.97	-63.03	12.43	-17.08	175	4.47	-101	-205	-172	329

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Seamec Ltd.
Mahindra Logistics
Loading...
Balmer Lawrie Invsts
Loading...

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	4.72	2.54	1.36	1.61	1.43	1.77	2.12	2.47	1.32	1.42
Liquid Assets (Crs)	421	399	216	219	252	330	243	256	272	397
Current Liabilities (Crs)	89.07	157	159	136	177	187	115	103	207	280
Current Ratio	4.91	2.67	1.47	1.71	1.51	1.86	2.29	2.74	1.52	1.61
Current Assets (Crs)	438	418	233	233	268	348	263	283	314	452
Current Liabilities (Crs)	89.07	157	159	136	177	187	115	103	207	280
Interest Coverage Ratio	127	13.26	-45.17	3.77	22.18	25.28	19.59	12.90	4.84	8.06
EBIT (Crs)	129	12.07	-142	4.05	89.75	144	50.07	91.93	34.80	137
Interest Expenses (Crs)	1.02	0.91	3.13	1.07	4.05	5.71	5.71	7.13	7.19	17.01
Fixed Asset Turnover	0.62	1.49	0.69	0.65	0.75	0.79	0.48	0.47	0.43	0.60
Net Sales (Crs)	350	328	208	194	314	384	257	350	437	729
Fixed Assets (Crs)	563	220	299	298	417	484	538	743	1,014	1,221
Cash Conversion Cycle	99.73	106	94.33	29.87	-5.29	-33.00	45.32	86.74	89.40	107
Inventory Days	21.71	20.36	31.97	29.25	17.19	15.56	26.83	24.97	28.72	23.90
Days Receivable	142	173	260	213	163	152	167	61.77	60.68	83.46
Days Payable	64.20	87.48	197	213	186	200	148	—	—	—
Debt to Equity Ratio	0.02	0.06	0.05	0.02	0.17	0.13	0.14	0.16	0.17	0.34
Total Debt (Crs)	12.73	28.11	17.91	7.32	72.25	72.61	89.40	123	137	307
Shareholders Equity (Crs)	590	492	342	343	430	561	662	748	790	911
Free Cash Flow/Sales (%)	43.16	-2.13	-30.36	6.42	-5.44	45.43	1.74	-28.80	-46.81	-23.63
Free Cash Flow(est) (Crs)	151	-6.97	-63.03	12.43	-17.08	175	4.47	-101	-205	-172
Net Sales (Crs)	350	328	208	194	314	384	257	350	437	729
Profitability Ratios
Gross Margin (%)	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00
Op Profit Margin (%)	20.20	10.76	-54.18	17.16	35.71	44.03	26.32	37.12	29.00	33.32
Operating Profit (Crs)	174	59.51	-93.59	52.97	142	199	107	176	147	272
Net Sales (Crs)	350	328	208	194	314	384	257	350	437	729
Net Profit Margin (%)	34.81	1.64	-71.72	0.52	26.09	34.69	38.38	23.80	7.55	16.41
Net Profit (Crs)	122	5.39	-149	1.00	81.85	133	98.56	83.21	33.01	120
Net Sales (Crs)	350	328	208	194	314	384	257	350	437	729
ROCE (%)	21.35	2.35	-40.81	1.16	18.42	21.83	6.66	10.50	4.06	12.18
EBIT (Crs)	129	12.07	-142	4.05	89.75	144	50.07	91.93	34.80	137
Capital Employed (Crs)	605	513	347	350	487	662	752	875	857	1,125
Return on Assets (%)	17.59	0.80	-29.43	0.21	12.33	15.70	11.37	8.50	3.10	8.52
Net Profit (Crs)	122	5.39	-149	1.00	81.85	133	98.56	83.21	33.01	120
Total Assets (Crs)	694	669	506	487	664	848	867	978	1,064	1,406
ROIC (%)	7.64	-1.99	-80.95	-2.36	18.36	24.68	2.10	7.96	3.33	14.40
Op Profit after Taxes (Crs)	24.16	-5.87	-165	-5.29	57.41	110	10.26	45.32	18.02	109
Invested Capital (Crs)	316	295	204	224	313	446	487	569	541	755
ROE (%)	20.68	1.09	-43.58	0.29	19.05	23.75	14.89	11.12	4.18	13.13
Net Profit Margin (%)	34.81	1.64	-71.72	0.52	26.09	34.69	38.38	23.80	7.55	16.41
Asset Turnover ratio	0.51	0.49	0.41	0.40	0.47	0.45	0.30	0.36	0.41	0.52
Equity Multiplier	1.18	1.36	1.48	1.42	1.54	1.51	1.31	1.31	1.35	1.54
Adjusted EPS	35.99	2.12	-58.55	0.39	32.19	52.41	38.77	32.73	12.98	47.08
Valuation Ratios
P/E	2.40	31.60	0.00	479	13.25	5.03	11.40	40.84	46.02	22.73
Price to Book	0.50	0.35	0.64	1.40	2.52	1.19	1.70	4.54	1.92	2.98
EV/EBITDA	0.21	0.64	-1.48	7.89	7.73	3.59	11.11	19.89	10.23	10.64
Dividend Yield (%)	1.16	0.00	0.00	0.00	0.00	0.38	0.23	0.00	0.00	0.09

Quarterly Results

Seamec Ltd.
Mahindra Logistics
Loading...
Balmer Lawrie Invsts
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Dec'24	Mar'25
Net Sales	101	126	212	84.43	213	236	215	87.87	149	200
Operating Expenses	80.89	98.98	164	68.21	123	149	142	72.39	105	118
Increase/Decrease in Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Raw Material	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	19.04	19.92	21.32	19.78	23.76	27.08	26.08	20.58	24.25	27.31
Selling and Distribution Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Electricity, Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gen_AdminExpenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Profit	19.79	26.86	48.01	16.22	90.63	87.30	72.78	15.48	44.27	81.15
Other Income	1.54	-1.28	12.80	13.81	5.78	3.12	7.88	22.42	-9.96	10.09
Interest	2.20	1.20	2.48	10.86	4.49	5.08	3.92	4.03	3.42	4.12
PBDT	19.13	24.38	58.33	19.17	91.92	85.34	85.46	33.89	30.92	87.19
Depreciation and Amortization	24.47	31.44	32.22	33.42	33.88	35.27	32.05	31.61	33.51	33.45
Profit Before Tax	-5.34	-7.06	26.11	-14.25	58.04	50.07	53.41	2.28	-2.59	53.74
Tax	-3.68	-2.41	0.21	0.21	1.62	-2.67	3.45	2.12	0.64	12.72
Profit After Tax	-1.66	-4.65	25.90	-14.46	56.42	52.74	49.96	0.16	-3.23	41.02
Exceptional Items	0.00	0.00	0.00	0.00	0.00	0.00	8.72	0.02	0.03	0.07
Net Profit	-1.77	-4.83	25.60	-14.78	56.16	52.67	49.85	0.11	-3.32	42.98
Quarterly Ratios
EPS	-0.70	-1.90	10.07	-5.81	22.08	20.71	19.60	0.04	-1.31	16.90
Operating Profit Margin	19.66	21.34	22.69	19.21	42.49	36.93	33.85	17.62	29.64	40.65
Net Profit Margin	-1.65	-3.70	12.24	-17.13	26.45	22.31	23.24	0.18	-2.16	20.55

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

33.20%

Implied Growth Rate over a 5 year period*

10.60%

Implied Growth Rate over a 10 year period*

4.50%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Seamec Ltd. Financials

How strong is Seamec balance sheet?

Balance sheet of Seamec is strong.
It shouldn't have solvency or liquidity issues.

Is the debt of Seamec increasing or decreasing?

Yes, The net debt of Seamec is increasing.
Latest net debt of Seamec is ₹71.6 Crs as of Mar-25.
This is greater than Mar-24 when it was ₹34.62 Crs.

Is the profitablity of Seamec improving?

The profit is oscillating.
The profit of Seamec is ₹87.91 Crs for TTM, ₹120 Crs for Mar 2024 and ₹33.01 Crs for Mar 2023.

Does Seamec pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Seamec latest dividend payout ratio is 2.12% and 3yr average dividend payout ratio is 2.12%

How has Seamec allocated its funds?

Companies resources are allocated to majorly productive assets like Plant & Machinery and unproductive assets like Accounts Receivable

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Seamec Ltd.

Seamec Ltd.

Has the share price of Seamec grown faster than its competition?

Is Seamec stock expensive?

How strong is Seamec balance sheet?

Is the debt of Seamec increasing or decreasing?

Is the profitablity of Seamec improving?

Does Seamec pay decent dividends?

How has Seamec allocated its funds?

SIGN UP FOR FREE