SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Earthstahl & Alloys Ltd (543765) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 543765 NSE: | Steel & Iron Products | Small Cap

Earthstahl & Alloys Share Price

19 -1.05 (-5.24%)
As on 07-May'26 15:05

Earthstahl & Alloys Ltd (543765)

BSE: 543765 NSE:
Key Metrics
Market Cap
₹25 Cr.
P/E Ratio
45.96
Price to Book (P/B)
0.66
Price to Sales (P/S)
0.34
EV/EBITDA
9.56
Return on Capital Employed (ROCE)
3.58%
Current Price
₹19
Return on Equity (ROE)
1.44%
Return on Assets (ROA)
0.83%
Operating Profit Margin
5.5%
Net Profit Margin
0.74%
Gross Profit Margin
4.6%
Book Value per Share
₹30.6
Sales Growth (YoY)
-17.81%
Sales Growth (3 Years)
13.93%
Operating Profit Growth (1 Year)
-23.46%
Operating Profit Growth (3 Years)
-33.36%
Net Profit Growth (1 Year)
-71.96%
52-Week Low / High
₹14 / 32
Net Profit Growth (3 Years)
-58.54%
Dividend Yield
0.00%
Promoter Holding
73.53%
Pledged shares (%)
of Promoter's holding (%)
0.00%

Check Before You Invest

Q.1 Stock return of Earthstahl & Alloys Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of -28.21% based on the current price.
Q.1 Revenue growth of Earthstahl & Alloys Ltd?
Earthstahl & Alloys Ltd revenue growth is -17.8% for FY-2025, which is below its 5-year CAGR of 17.96%, indicating slower growth.
Q.1 Which industry/sub-sector does Earthstahl & Alloys Ltd belong to?
Earthstahl & Alloys Ltd belongs to the Metals & Mining sector, operating specifically within the Steel & Iron Products segment.
Q.1 Promoter shareholding and pledge status of Earthstahl & Alloys Ltd?
Promoters hold 73.53% of the Earthstahl & Alloys Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Revenue growth of Earthstahl & Alloys Ltd vs industry peers?
Earthstahl & Alloys Ltd revenue CAGR is 17.96%, compared to the industry median CAGR of 11.40%, indicating faster growth and gaining its market share.

DeciZen - make an informed investing decision on Earthstahl & Alloys

Based on:

M-Cap below 100cr DeciZen not available

Earthstahl & Alloys stock performance

Key Ratios
mw4me loader

Is Earthstahl & Alloys Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Earthstahl & Alloys Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 6.2%23.5%47.8%27.6%8.2%3.6%-
Value Creation
Index
-0.60.72.41.0-0.4-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 31.724.148.991.887.972.372
Sales YoY Gr.--23.8%102.7%87.8%-4.2%-17.8%-
Adj EPS -0.438.36.11.60.40.4
YoY Gr.-NA179.1%-25.7%-74.8%-71.6%-
BVPS (₹) 5.68.516.929.130.230.630.6
Adj Net
Profit
-0.32.77.47.51.90.51
Cash Flow from Ops. 1.46.87.910.87.8-0.7-
Debt/CF from Ops. 12.12.11.81.21.7-27.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA18%13.9%-17.8%
Adj EPS NANA-62.4%-71.6%
BVPSNA40.7%22%1.5%
Share Price - - -29.5% -33.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-6.74265.129.65.21.41.4
Op. Profit
Mgn %
8.325.627.513.55.95.5NAN
Net Profit
Mgn %
-1.111.115.28.22.20.70.8
Debt to
Equity
3.51.80.90.40.40.5-
Working Cap
Days
014387781021270
Cash Conv.
Cycle
017272727410

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials

Standalone Consolidated
TTM EPS (₹) 0.4 -
TTM Sales (₹ Cr.) 72.3 -
BVPS (₹) 30.6 -
Reserves (₹ Cr.) 25 -
P/BV 0.66 -
PE 45.96 -
From the Market
52 Week Low / High (₹) 13.91 / 31.99
All Time Low / High (₹) 13.91 / 76.95
Market Cap (₹ Cr.) 24.5
Equity (₹ Cr.) 12.2
Face Value (₹) 10
Industry PE 27.6

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Earthstahl & Alloys - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales31.6524.1248.8891.8187.9472.28
Operating Expenses + 29.0417.9535.4379.4182.7468.30
Manufacturing Costs18.269.8519.4636.4141.1438.77
Material Costs9.146.4112.2937.7235.6723.57
Employee Cost 0.991.242.383.554.154.34
Other Costs 0.660.441.311.741.781.61
Operating Profit 2.616.1713.4512.415.203.98
Operating Profit Margin (%) 8.2%25.6%27.5%13.5%5.9%5.5%
Other Income + 0.160.460.200.380.980.50
Exceptional Items 000000
Interest 1.751.751.201.060.931.14
Depreciation 1.381.451.512.102.152.59
Profit Before Tax -0.363.4210.939.633.110.75
Tax -0.020.753.442.121.220.22
Profit After Tax -0.332.677.497.511.890.53
PAT Margin (%) -1.1%11.1%15.3%8.2%2.2%0.7%
Adjusted EPS (₹)-0.43.08.36.11.60.4
Dividend Payout Ratio (%)0%0%0%8.20%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 57.6815.1735.6436.9237.45
Share Capital 33312.2412.2412.24
Reserves 24.6812.1723.4024.6825.21
Debt +17.3413.9713.9112.4011.8117.13
Long Term Debt13.1111.9411.356.797.708.34
Short Term Debt4.232.032.565.624.118.79
Minority Interest000000
Trade Payables3.292.333.625.646.097.68
Others Liabilities 1.031.703.234.035.535.36
Total Liabilities 26.6625.6835.9357.7160.3467.61

Fixed Assets

Net Fixed Assets +16.2515.8415.9524.1622.9741.40
Gross Block24.7225.6527.1037.4138.3559.36
Accumulated Depreciation8.479.8011.1413.2515.3717.96
CWIP 0.200.245.211.5611.910
Investments 0.150.150.150.150.150.01
Inventories4.963.649.6010.639.9216.31
Trade Receivables0.680.840.563.491.611.66
Cash Equivalents 0.010.670.147.131.030.06
Others Assets 4.434.304.3110.6012.758.17
Total Assets 26.6625.6835.9357.7160.3467.61

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 1.436.817.9110.777.82-0.66
PBT -0.363.4210.939.633.110.75
Adjustment 3.023.072.512.782.443.31
Changes in Working Capital -1.220.32-4.76-1.642.6-4.33
Tax Paid 00-0.780-0.33-0.39
Cash Flow From Investing Activity + -1.50-1.04-6.86-12.32-12.62-4.51
Capex -0.62-1.08-6.52-6.65-11.31-9.11
Net Investments 000000.13
Others -0.880.05-0.35-5.67-1.314.46
Cash Flow From Financing Activity + 0.06-5.11-1.578.54-1.294.19
Net Proceeds from Shares 00012.9600
Net Proceeds from Borrowing 0.71-1.17-0.50-4.560.920.64
Interest Paid -1.74-1.74-1.20-1.06-0.93-1.14
Dividend Paid 0000-0.610
Others 1.09-2.200.121.20-0.674.70
Net Cash Flow -0.010.66-0.536.98-6.09-0.98

Finance Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-6.742.1765.5829.565.211.44
ROCE (%)6.2123.5247.7627.578.213.58
Asset Turnover Ratio1.190.921.591.961.491.13
PAT to CFO Conversion(x)N/A2.551.061.434.14-1.25
Working Capital Days
Receivable Days7.8011.505.208.1010.608.30
Inventory Days57.2065.1049.4040.2042.7066.20
Payable Days131.50160.1088.3044.8060106.60

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Earthstahl & Alloys Ltd FAQs

The current trading price of Earthstahl & Alloys on 07-May-2026 15:05 is ₹19.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 06-May-2026 the market cap of Earthstahl & Alloys stood at ₹24.54 Cr

The latest P/E ratio of Earthstahl & Alloys as of 06-May-2026 is 45.96.

The latest P/B ratio of Earthstahl & Alloys as of 06-May-2026 is 0.66.

The 52-week high of Earthstahl & Alloys is ₹31.99 and the 52-week low is ₹13.91.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Earthstahl & Alloys is ₹72.28 ( Cr.) .

About Earthstahl & Alloys Ltd

The company was originally incorporated as a Private Limited Company under the name ‘Earthstahl & Alloys Private Limited’ on December 09, 2009 under the provisions of the Companies Act, 1956 with the Registrar of Companies, Madhya Pradesh and Chhattisgarh. Subsequently, pursuant to Special Resolution passed by the Shareholders at the Annual General Meeting, held on August 27, 2022, the company was converted into a Public Limited Company and consequently the name of the company was changed from ‘Earthstahl & Alloys Private Limited’ to ‘Earthstahl & Alloys Limited’ vide a fresh certificate of incorporation dated September 21, 2022, issued by the Registrar of Companies, Chhattisgarh.

Earthstahl & Alloys originally established in 2009 as a Greenfield project for production of cast iron lumps through submerged arc furnace route by first generation Entrepreneurs  and Technocrats with diverse and wide industrial and commercial experience. In addition to production of cast iron lumps, the company has put up a Lost Foam based Foundry for production of high end ductile iron, cast iron, steels, alloys, and non-ferrous castings which has plenty of uses such as-pellet plants, cement plants, sponge iron plants, power plants, automobiles, railways, mining, agriculture equipments, pipes and fittings.

The company started its operations of manufacturing cast iron in the year 2012 with one submerged electric arc furnace with capacity of 3.6 MVA to manufacture 10,500 tonnes p.a. of Cast iron Lumps and thereafter in the year 2017 the company forayed into the Ductile Iron Pipes fittings segment to cater to the growing water infrastructure requirements in the country for which it commissioned Lost Foam based Steel Foundry consisting of one induction furnace with two crucibles, one of 500 KG and another 1000 KG to produce Ductile iron pipe fittings of different dimensions, shapes and sizes used in water supply system.

The foundry is also capable of producing parts or components of plant and machinery/ automobiles using foam molds and therefore the company can produce various parts of Pellet plants, Cement plants, Sponge iron plants, Power plants, Automobile Sector, Railway & Ductile Iron Pipes Fittings. Over the years, the company has been successful in manufacturing a full range of BIS Certified Ductile Iron Pipe Fittings of upto 600 mm width with accuracy, consistency & smooth surface finish. In the year 2022, the company also commissioned another 5.5 MVA submerged electric arc furnace to manufacture 15,750 tonnes p.a. of cast iron lumps.

Business area of the company

The company is engaged in the business of manufacturing Cast Iron Lumps and Ductile Iron Pipe Fittings. The Cast Iron Lumps manufactured by the company are then used in the form of raw material to manufacture products like cast iron pipe fittings, machine components such as latche machines, fan components, manhole covers, decorative cast iron pieces, cast iron pipe fitting and other units engaged in manufacturing of steel or cast iron products.

Major events and milestones

  • 2009: Incorporation of the Company in the name of ‘Earthstahl & Alloys Private Limited’.
  • 2012: Commissioned of one Submerged Electric Arc Furnace with capacity of 3.6 MVA to manufacture 10500 MTs of Cast Iron lumps.
  • 2015: Closure of Plant.
  • 2018: Restarting of Plant.
  • 2017: Started commercial production of manufacturing ductile iron pipe fittings.
  • 2020: Shutdown of plant during COVID from March 2020 to August 2020.
  • 2022: Commissioned another Submerged Electric Arc Furnace with capacity of 5.5MVA to manufacture 15,750 MTs of Cast Iron lumps.
  • 2022: Conversion of Private limited Company to Public Limited Company.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×