Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹121Cr
Rev Gr TTM
Revenue Growth TTM
-7.15%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MAIDEN
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 6.5 | 7.3 | -5.5 | -13.9 | 0.3 |
| 99 | 100 | 105 | 108 | 99 | 94 | 105 |
Operating Profit Operating ProfitCr |
| 9.1 | 10.7 | 9.1 | 10.3 | 8.9 | 9.2 | 4.4 |
Other Income Other IncomeCr | 0 | 0 | 1 | 0 | 0 | 1 | 2 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 3 | 4 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 1 | 3 | 2 |
| 7 | 10 | 8 | 10 | 7 | 6 | 4 |
| 2 | 2 | 2 | 2 | 2 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | | | 1.2 | 1.1 | -3.1 | -63.9 | -48.1 |
| 3.8 | 4.9 | 3.6 | 4.6 | 3.7 | 1.9 | 1.9 |
| 0.0 | 0.0 | 2.9 | 0.0 | 2.9 | 1.4 | 1.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -2.4 | 5.7 | 4.9 | 6.9 | -9.8 | 0.2 |
| 191 | 186 | 198 | 199 | 213 | 194 | 199 |
Operating Profit Operating ProfitCr |
| 6.4 | 6.7 | 5.7 | 9.9 | 9.7 | 9.0 | 6.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 5 | 6 | 7 | 7 |
Depreciation DepreciationCr | 4 | 4 | 3 | 4 | 4 | 4 | 5 |
| 2 | 2 | 3 | 13 | 14 | 9 | 10 |
| 1 | 1 | 1 | 4 | 4 | 2 | 1 |
|
| | 1.8 | 29.7 | 338.2 | 1.2 | -37.8 | -32.2 |
| 0.8 | 0.8 | 1.0 | 4.3 | 4.1 | 2.8 | 1.9 |
| 3.6 | 3.2 | 4.2 | 9.2 | 6.8 | 4.3 | 2.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 10 | 14 | 14 |
| 17 | 24 | 26 | 30 | 57 | 62 |
Current Liabilities Current LiabilitiesCr | 52 | 55 | 59 | 68 | 62 | 67 |
Non Current Liabilities Non Current LiabilitiesCr | 25 | 21 | 20 | 18 | 16 | 21 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 66 | 75 | 81 | 92 | 112 | 122 |
Non Current Assets Non Current AssetsCr | 33 | 30 | 29 | 34 | 37 | 42 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | 0 | 3 | 11 | -12 | 5 |
Investing Cash Flow Investing Cash FlowCr | -3 | 0 | -2 | -9 | -7 | -9 |
Financing Cash Flow Financing Cash FlowCr | -1 | 2 | -1 | -2 | 19 | 5 |
|
Free Cash Flow Free Cash FlowCr | 0 | -1 | 0 | 3 | -17 | -5 |
| 159.3 | -25.4 | 117.3 | 119.6 | -123.3 | 74.7 |
CFO To EBITDA CFO To EBITDA% | 20.1 | -3.2 | 21.3 | 52.3 | -52.5 | 23.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 122 | 90 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 12.6 | 14.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 1.2 |
| 4.2 | 3.8 | 4.9 | 2.9 | 8.0 | 8.2 |
Profitability Ratios Profitability Ratios |
| 11.0 | 10.6 | 11.4 | 16.1 | 15.4 | 15.0 |
| 6.4 | 6.7 | 5.7 | 9.9 | 9.7 | 9.0 |
| 0.8 | 0.8 | 1.0 | 4.3 | 4.1 | 2.8 |
| 11.4 | 11.3 | 9.7 | 17.4 | 14.7 | 10.9 |
| 7.8 | 5.8 | 7.0 | 23.6 | 13.7 | 7.9 |
| 1.7 | 1.6 | 2.0 | 7.6 | 6.5 | 3.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Maiden Forgings Limited (MFL), incorporated in 2005 and transitioned to a public limited company in 2022–2023 with a stock exchange listing in April 2023, is a leading Indian manufacturer of precision-engineered bright steel bars and wires. With over **35 years of industry experience**, the company has evolved from a sole proprietorship (established 1988) into a diversified, integrated manufacturer serving B2B, B2C, and B2G segments across domestic and international markets.
Operating **three manufacturing units in Ghaziabad (NCR)**, MFL has a current installed capacity of **53,000 metric tons per annum** and serves **over 450 global customers**, including Tier 1 automotive suppliers and Fortune 500 companies. The company reported **FY25 revenue of ₹213.57 crore**, with **₹19.91 crore in EBITDA** and **₹6.05 crore in profit after tax**, reflecting solid financial performance amid strategic transformation.
---
### **Core Product Portfolio**
MFL manufactures a **diverse range of steel products (0.19mm to 100mm)**, making it one of the few Indian manufacturers with such wide technical capabilities:
- **Carbon & Alloy Steel Bright Bars** (3–100 mm)
- **Stainless Steel Bright Bars** (Hex/Square, 5–65 mm)
- **Steel Wires** (0.25–23 mm)
- **Nails & Fasteners**: Coil nails, pneumatic (plastic, paper, wire-collated) nails
- **Induction & Oil-Tempered Wires** (under development)
Products are used across automotive, defense, oil & gas, railways, fasteners, construction, consumer durables (e.g., Prestige, Hawkins), and agriculture.
---
### **Strategic Transformation & Growth Initiatives**
#### **1. Forward Integration into High-Margin Products**
MFL is strategically shifting from commodity carbon steel to **higher-margin value-added products**:
- **Stainless Steel (SS) Products**: Though only **~15% of volume**, SS contributes **~40% of revenue** due to **four times higher value** than carbon steel.
- Current SS product lines: SS Bright Bar, SS Nails, Coil Nails
- Target: Increase SS volume share to **40% in 3–4 years** by focusing on **niche grades (e.g., 430F)** with limited competition and high margins (18–20% operating margin vs. 10–12% for carbon/ alloy).
- **New Product Lines**:
- **Galvanized Iron (GI) Wires**: Secured **800 tons/month demand** post 6–7 month testing; commercial launch expected Q1 FY26.
- **Stainless Steel Components & Screws**: LOIs received from Tier 1 auto, defense, and oil & gas clients.
- **Pneumatic Nails**: 95% export-focused, initial output via job work (FY21–22); now operates **in-house plant (250 tons/month capacity)** with **₹8 crore internal investment**, reducing low-margin dependency.
#### **2. Expansion into B2G, Defense & Aerospace**
MFL has successfully entered **high-growth, high-margin government and defense sectors**:
- Registered with **Ordnance Factory Board (OFB)** and **CEMILAC-DRDO**.
- Secured **maiden order from Hindustan Aeronautics Limited (HAL)** (Sep 2024), marking entry into aerospace.
- Direct supplier to **BHEL, NTPC**, and bidding on defense & railway tenders.
- Positioning itself for India’s **indigenization and import substitution** push under **PLI Scheme for Specialty Steel** and **National Steel Policy**.
#### **3. B2C & E-Commerce Expansion**
- Launched **coil nails on Amazon India**; planning rollout to **Amazon US, UK, and other global platforms**.
- Developing **branded B2C offerings** in construction hardware (e.g., stainless steel nails, pneumatic nails).
- Building pan-India offline distribution for hardware and building materials.
#### **4. International Expansion & Export Strategy**
- Exports constitute **6–8% of production**, primarily to **US and Europe**.
- Target: Increase exports to **15–20%+** with focus on **higher-margin SS and pneumatic nails**.
- Plans for **overseas warehousing** in key markets to reduce logistics costs and improve delivery times.
- Strategic sales alliances in progress with agents in **US, Germany (gateway to Europe), and Canada**.
- Already supplying high-margin products to global retail chains including **IKEA, Walmart, Home Depot, and Lowe’s**.
---
### **Operational & Infrastructure Upgrades**
#### **Integrated Plant Consolidation (Modinagar, Ghaziabad)**
- Acquired **4-acre land** in Modinagar (Aug 2024); consolidating Units II & III.
- **New facility under construction**—to be operational by mid-2025—designed to support **5–7 years of future growth**.
- Expected **annual cost savings of ₹2.5 crores** due to operational synergies.
- Incorporates **solar power plant** for energy self-sufficiency, reduced emissions, and lower operating costs.
- Will enable shift from job work to **full in-house, OEM-grade manufacturing**.
#### **Capacity & Capex**
- **Post-expansion capacity**: ~62,000 MT/year from current 53,000 MT.
- Capex focused on **GI wires, SS components, and plant consolidation**.
- Funded via internal accruals and planned land sale (though a prior deal fell through in Nov 2024).
- At **full utilization**, MFL estimates **₹700–800 crores in potential annual revenue**.
---
### **Business Model & Competitive Edge**
| **Aspect** | **Details** |
|-----------|-----------|
| **Manufacturing Model** | Fully integrated OEM-grade facility with in-house testing, pickling, annealing |
| **Product Differentiation** | One of few Indian manufacturers producing **export-quality pneumatic & coil nails** |
| **Customer Base** | Diversified across auto (Hero, Bajaj, Maruti, BMW), engineering (USHA, TTK), PSUs (BHEL, NTPC), and retail (IKEA, Walmart) |
| **Pricing Power** | Targeting **₹250–300/kg** for specialized SS and components via branding and quality |
| **Digital Enablement** | Developing **B2B digital platform** for sales and supply chain; strong digital marketing on LinkedIn, YouTube, business portals |
---
### **Financial & Market Positioning**
- **Revenue (FY25)**: ₹213.57 crore | **EBITDA**: ₹19.91 crore | **PAT**: ₹6.05 crore
- **Margins**: SS products deliver **18–20% operating profit margin** vs. 10–12% for carbon/ alloy
- **Asset Base**: 3 owned units, >100,000 sq ft production area, 12,500 sq yards land
- **Certifications**: ISO, PED, CEMILAC, OFB-registered—ensuring compliance with defense & international standards