Login
Home
Charts
Search
Watchlist
Products

Msafe Equipments Ltd

MSAFE·BSE
286.80+0.63%Wed, 23 Sept '26

Msafe Equipments Ltd

MSAFE
BSE
286.80
+0.63%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
585Cr
Close
Close Price
286.80
Industry
Industry
Aluminium - Sheets/Coils/Wires/Others
PE
Price To Earnings
30.53
PS
Price To Sales
5.65
Revenue
Revenue
104Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM

Quarterly Results

Standalone
Numbers
Percentage
QuarterJun 2025Mar 2026Jun 2026
Revenue
RevenueCr
232832
Growth YoY
Revenue Growth YoY%
39.9
Expenses
ExpensesCr
141719
Operating Profit
Operating ProfitCr
91113
OPM
OPM%
38.740.239.7
Other Income
Other IncomeCr
001
Interest Expense
Interest ExpenseCr
111
Depreciation
DepreciationCr
123
PBT
PBTCr
7910
Tax
TaxCr
222
PAT
PATCr
577
Growth YoY
PAT Growth YoY%
44.3
NPM
NPM%
22.223.222.9
EPS
EPS
3.13.53.6
QuarterJun 2025Mar 2026Jun 2026
Revenue
RevenueCr
232832
Growth YoY
Revenue Growth YoY%
39.9
Expenses
ExpensesCr
141719
Operating Profit
Operating ProfitCr
91113
OPM
OPM%
38.740.239.7
Other Income
Other IncomeCr
001
Interest Expense
Interest ExpenseCr
111
Depreciation
DepreciationCr
123
PBT
PBTCr
7910
Tax
TaxCr
222
PAT
PATCr
577
Growth YoY
PAT Growth YoY%
44.3
NPM
NPM%
22.223.222.9
EPS
EPS
3.13.53.6

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
616304871104
Growth
Revenue Growth%
182.590.562.148.245.1
Expenses
ExpensesCr
41121334563
Operating Profit
Operating ProfitCr
149152641
OPM
OPM%
21.326.730.931.436.539.5
Other Income
Other IncomeCr
110001
Interest Expense
Interest ExpenseCr
111233
Depreciation
DepreciationCr
123568
PBT
PBTCr
03591730
Tax
TaxCr
011248
PAT
PATCr
02471322
Growth
PAT Growth%
605.174.479.698.672.3
NPM
NPM%
5.413.412.313.618.221.7
EPS
EPS
296.62,091.62.34.18.113.4
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
616304871104
Growth
Revenue Growth%
182.590.562.148.245.1
Expenses
ExpensesCr
41121334563
Operating Profit
Operating ProfitCr
149152641
OPM
OPM%
21.326.730.931.436.539.5
Other Income
Other IncomeCr
110001
Interest Expense
Interest ExpenseCr
111233
Depreciation
DepreciationCr
123568
PBT
PBTCr
03591730
Tax
TaxCr
011248
PAT
PATCr
02471322
Growth
PAT Growth%
605.174.479.698.672.3
NPM
NPM%
5.413.412.313.618.221.7
EPS
EPS
296.62,091.62.34.18.113.4

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
0011120
Reserves
ReservesCr
025122578
Current Liabilities
Current LiabilitiesCr
91723313940
Non Current Liabilities
Non Current LiabilitiesCr
2144511
Total Liabilities
Total LiabilitiesCr
1120344870149
Current Assets
Current AssetsCr
4711192997
Non Current Assets
Non Current AssetsCr
81423294152
Total Assets
Total AssetsCr
1120344870149
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
0011120
Reserves
ReservesCr
025122578
Current Liabilities
Current LiabilitiesCr
91723313940
Non Current Liabilities
Non Current LiabilitiesCr
2144511
Total Liabilities
Total LiabilitiesCr
1120344870149
Current Assets
Current AssetsCr
4711192997
Non Current Assets
Non Current AssetsCr
81423294152
Total Assets
Total AssetsCr
1120344870149

Cash Flow

Standalone
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
561412
Investing Cash Flow
Investing Cash FlowCr
-13-10-18-63
Financing Cash Flow
Financing Cash FlowCr
93452
Net Cash Flow
Net Cash FlowCr
0000
Free Cash Flow
Free Cash FlowCr
-8-3-4-9
CFO To PAT
CFO To PAT%
123.998.5110.351.4
CFO To EBITDA
CFO To EBITDA%
49.242.755.028.2
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
561412
Investing Cash Flow
Investing Cash FlowCr
-13-10-18-63
Financing Cash Flow
Financing Cash FlowCr
93452
Net Cash Flow
Net Cash FlowCr
0000
Free Cash Flow
Free Cash FlowCr
-8-3-4-9
CFO To PAT
CFO To PAT%
123.998.5110.351.4
CFO To EBITDA
CFO To EBITDA%
49.242.755.028.2

Ratios

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
236585
Price To Earnings
Price To Earnings
10.530.5
Price To Sales
Price To Sales
2.35.7
Price To Book
Price To Book
2.46.0
EV To EBITDA
EV To EBITDA
5.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
67.660.564.071.867.276.176.1
OPM
OPM%
21.326.730.931.436.539.539.5
NPM
NPM%
5.413.412.313.618.221.721.7
ROCE
ROCE%
11.129.623.328.034.624.324.3
ROE
ROE%
87.986.159.951.950.722.922.9
ROA
ROA%
2.610.310.913.618.615.115.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
236585
Price To Earnings
Price To Earnings
10.530.5
Price To Sales
Price To Sales
2.35.7
Price To Book
Price To Book
2.46.0
EV To EBITDA
EV To EBITDA
5.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
67.660.564.071.867.276.176.1
OPM
OPM%
21.326.730.931.436.539.539.5
NPM
NPM%
5.413.412.313.618.221.721.7
ROCE
ROCE%
11.129.623.328.034.624.324.3
ROE
ROE%
87.986.159.951.950.722.922.9
ROA
ROA%
2.610.310.913.618.615.115.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Msafe Equipments is India’s only fully integrated scaffolding platform - it designs, makes, sells, and rents the temporary steel and aluminum structures that wrap around buildings, bridges, and factories during construction or maintenance. Born roughly two decades ago as a safety-equipment provider and now run as a family-governed public company out of Delhi, it has evolved into what management calls an “integrated structural equipment solutions company,” most recently adding aluminum formwork (the moulds used to cast concrete walls and floors) in FY26. The recurring logic across every move is owning the entire chain - from factory floor to the mud at a project site - with no dealers in between, which the company believes is what protects quality, keeps assets earning, and makes customers stay. # Business segments Two engines at different stages - a scaffolding rental-and-sale cash cow built on a pan-India warehouse network, and a formwork bet that extends the same asset-backed rental playbook into concrete construction - each feeding the other’s customer base. ## 1. Scaffolding & access solutions: the group’s cash-flow engine **A manufacturer that also rents its own equipment directly to contractors, earning recurring fees on assets that pay for themselves in under two years - and it does this from 21 warehouses that make it one of the few national players in a fragmented market.** - **Rental is the annuity** - the company first buys or builds the scaffolding, then rents it to project sites, collecting a monthly fee. Rental contributed 43% of FY26 revenue, and because a typical steel set earns 32-38% a year while an aluminum set earns 60-66%, the original investment is recovered in 1 to 1.5 years, after which the asset keeps generating cash. - **Sale fills the other half** - about 47% of revenue comes from outright product sales, with the split between rental and sale running roughly 50-50 for both aluminum and steel lines. Large contractors like L&T often buy part of their requirement and rent the rest, so the two models feed each other. - **Three factories, running hot** - the company operates three manufacturing units and recently doubled its mild-steel capacity to about 6,285 tonnes in just two months, ahead of a one-year plan; the factory is now running at full capacity, sometimes 24 hours a day. Overall capacity utilization sits above 80%. - **Customers rent because it is cheaper and safer** - scaffolding is bulky and expensive to store or move between far-flung sites, and renting costs only 0.5-1% of a project’s total budget, which contractors can bill directly to the client. Organized players also carry brand assurance and spare-part availability, which matters when a system involves nearly 40 components. ## 2. Aluminum formwork: the concrete-construction bet **A newly launched division that applies the same make-and-rent model to the reusable metal moulds used for casting high-rise walls and slabs - early days, but built on the same customer relationships and asset-return logic.** - **Faster floors, more reuses** - aluminum formwork lets builders cast an entire floor - walls, slabs, columns, beams - in a single pour every 5 to 7 days, and the moulds can be reused 150 to over 250 times, which cuts labour and plastering costs while delivering stronger monolithic structures. - **Rented factory, hired expertise** - to move fast, the division started production in a rented facility with a planned capacity of 500 tonnes per year, and brought in a business head with over 19 years of formwork experience from Doka, Knest, BSL, and VCL Group. - **Rental is the ambition, sale is the start** - formwork will be offered for both sale and rental, though management notes that renting formwork is still rare in India, with only one or two players doing it today, and they will explore the possibility of renting it out. # Group structure and partners **A promoter-led, family-run company where the people who own it also run collections, sales, and the shop floor - and where the next generation is already in operating roles.** - Pradeep Aggarwal, Chairman & Managing Director, brings over 32 years of business and operations experience and is actively involved in strategic decisions and even receivables collection, with a family member heading the collections department. - Ajay Kumar Kanoi, Whole Time Director, has over 36 years in sales and business development, while Rushil Agarwal, Whole Time Director, oversees production and operational controls with over five years of experience. - The senior leadership spans a CFO, a CEO, an infra sales head, an operations manager, and dedicated business heads for the steel-scaffolding, MRO-and-ladder, and formwork divisions, alongside an IT head and a company secretary.

Documents — Msafe Equipments Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/4dbqh6lcokcicozu9ppnijwl.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/i8z8qdyiyp6iucdpl7d6hbnp.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/68va90iozm7amcxc0t2gsu5o.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/b0c6q5cp4si6wauno609mt2k.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/lbwzt09a9abh5vef7q1m5nfm.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/jj05fdq6iilmo0v8jam40ybe.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/okyxcz6xo1j5scfngixl09e3.pdf

Concall Transcript Summaries — Msafe Equipments Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/BSE%3AMSAFE/transcript-notes/202606/4dbqh6lcokcicozu9ppnijwl.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/BSE%3AMSAFE/transcript-notes/202603/i8z8qdyiyp6iucdpl7d6hbnp.pdf