Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Maiden Forgings Ltd

MAIDEN
BSE
85.45
3.58%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Maiden Forgings Ltd

MAIDEN
BSE
85.45
3.58%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
121Cr
Close
Close Price
85.45
Industry
Industry
Steel
PE
Price To Earnings
29.57
PS
Price To Sales
0.57
Revenue
Revenue
213Cr
Rev Gr TTM
Revenue Growth TTM
-7.15%
PAT Gr TTM
PAT Growth TTM
-57.25%
Peer Comparison
How does MAIDEN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MAIDEN
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
108112116121109104109
Growth YoY
Revenue Growth YoY%
6.57.3-5.5-13.90.3
Expenses
ExpensesCr
991001051089994105
Operating Profit
Operating ProfitCr
1012111210105
OPM
OPM%
9.110.79.110.38.99.24.4
Other Income
Other IncomeCr
0010012
Interest Expense
Interest ExpenseCr
3333343
Depreciation
DepreciationCr
2222132
PBT
PBTCr
710810764
Tax
TaxCr
2222210
PAT
PATCr
4546422
Growth YoY
PAT Growth YoY%
1.21.1-3.1-63.9-48.1
NPM
NPM%
3.84.93.64.63.71.91.9
EPS
EPS
0.00.02.90.02.91.41.5

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
204199211221236213213
Growth
Revenue Growth%
-2.45.74.96.9-9.80.2
Expenses
ExpensesCr
191186198199213194199
Operating Profit
Operating ProfitCr
13131222231914
OPM
OPM%
6.46.75.79.99.79.06.8
Other Income
Other IncomeCr
0000112
Interest Expense
Interest ExpenseCr
7765677
Depreciation
DepreciationCr
4434445
PBT
PBTCr
2231314910
Tax
TaxCr
1114421
PAT
PATCr
222101064
Growth
PAT Growth%
1.829.7338.21.2-37.8-32.2
NPM
NPM%
0.80.81.04.34.12.81.9
EPS
EPS
3.63.24.29.26.84.32.9

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
555101414
Reserves
ReservesCr
172426305762
Current Liabilities
Current LiabilitiesCr
525559686267
Non Current Liabilities
Non Current LiabilitiesCr
252120181621
Total Liabilities
Total LiabilitiesCr
99105110127149164
Current Assets
Current AssetsCr
66758192112122
Non Current Assets
Non Current AssetsCr
333029343742
Total Assets
Total AssetsCr
99105110127149164

Cash Flow

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
30311-125
Investing Cash Flow
Investing Cash FlowCr
-30-2-9-7-9
Financing Cash Flow
Financing Cash FlowCr
-12-1-2195
Net Cash Flow
Net Cash FlowCr
-12-10-10
Free Cash Flow
Free Cash FlowCr
0-103-17-5
CFO To PAT
CFO To PAT%
159.3-25.4117.3119.6-123.374.7
CFO To EBITDA
CFO To EBITDA%
20.1-3.221.352.3-52.523.5

Ratios

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000012290
Price To Earnings
Price To Earnings
0.00.00.00.012.614.9
Price To Sales
Price To Sales
0.00.00.00.00.50.4
Price To Book
Price To Book
0.00.00.00.01.71.2
EV To EBITDA
EV To EBITDA
4.23.84.92.98.08.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
11.010.611.416.115.415.0
OPM
OPM%
6.46.75.79.99.79.0
NPM
NPM%
0.80.81.04.34.12.8
ROCE
ROCE%
11.411.39.717.414.710.9
ROE
ROE%
7.85.87.023.613.77.9
ROA
ROA%
1.71.62.07.66.53.7
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