Usha Martin Limited (USHAMART.NS) Bundle
Dive into a data-rich breakdown of Usha Martin Limited's financial pulse: consolidated revenue for FY 2024-25 hit ₹3,474.16 crore (up 7.7% YoY) driven by a 14.2% surge in the Wires segment even as the LRPC division fell 26% YoY; sales volumes rose 9.5%, quarterly operating revenue was ₹907.6 crore (Sep 2025) and operating EBITDA for FY 2024-25 stood at ₹597.1 crore with a 17.2% margin while H1 FY 2025-26 margin slipped slightly to 17.7%; profitability shows PBT of ₹527 crore and PAT of ₹406 crore in FY 2024-25 with a basic EPS of ₹13.37 and ROCE sustaining at 20.3% in Q2 FY 2025-26; the balance sheet highlights conservative leverage - debt-to-equity at 0.15, equity ratio 73.4%, gross debt down from ₹338 crore (Mar 2025) to ₹181 crore (Sep 2025) and a net cash position of ₹111 crore; liquidity metrics include a current ratio of 3.0, operating cash flow before tax of ₹390 crore (H1 FY 2025-26) and operating cash flow to net income of 1.04, while valuation shows a consensus price target around ₹600-₹612 versus an intrinsic value estimate of ₹225.68 and a market cap of ₹14,711.41 crore (Nov 2025) with a P/E of 48.37 - read on for a line-item analysis of risks, cash conversion, debt reduction, segmental performance and the growth initiatives shaping the investment case.
Usha Martin Limited (USHAMART.NS) - Revenue Analysis
Usha Martin Limited reported consolidated revenue of ₹3,474.16 crore for FY 2024-25, marking a 7.7% increase over the prior fiscal year. The topline growth was supported by higher sales volumes and strength in the Wires segment, while certain divisions faced headwinds from weather-related slowdowns.- Consolidated revenue FY 2024-25: ₹3,474.16 crore (↑ 7.7% YoY).
- Sales volume increase for FY 2024-25: 9.5%.
- Quarter operating revenue (Q2 FY 2025-26, Sep quarter): ₹907.6 crore (↑ 1.8% YoY).
- Operating EBITDA margin - H1 FY 2025-26: 17.7% (down from 18.6% in H1 FY 2024-25).
- Wires segment: 14.2% YoY revenue growth, driven by sustained demand across domestic and industrial channels.
- LRPC (Long Rolled Products & Components) division: 26% YoY revenue decline, primarily attributed to an extended monsoon season affecting infrastructure activity and project execution.
| Metric | Period | Value | YoY Change |
|---|---|---|---|
| Consolidated Revenue | FY 2024-25 | ₹3,474.16 crore | +7.7% |
| Wires Segment Revenue | FY 2024-25 | - (part of consolidated) | +14.2% |
| LRPC Division Revenue | FY 2024-25 | - (part of consolidated) | -26.0% |
| Sales Volumes | FY 2024-25 | - | +9.5% |
| Operating Revenue (Quarter) | Q2 FY 2025-26 (Sep) | ₹907.6 crore | +1.8% |
| Operating EBITDA Margin | H1 FY 2025-26 | 17.7% | Down from 18.6% |
Usha Martin Limited (USHAMART.NS) - Profitability Metrics
Key profitability indicators for FY 2024-25 and Q2 FY 2025-26 highlight strong operating performance, margin expansion and efficient capital use across continuing operations at Usha Martin Limited (USHAMART.NS).
- Operating EBITDA (FY 2024-25): ₹597.1 crore - Operating EBITDA margin: 17.2%
- EBIT margin: Improved to 36.0% in 2025 from 35.6% in 2024, signalling tighter cost control
- Profit Before Tax (PBT) FY 2024-25: ₹527 crore - PBT margin: 15.2%
- Profit After Tax (PAT) FY 2024-25: ₹406 crore - PAT margin: 11.7%
- Basic Earnings Per Share (EPS) FY 2024-25: ₹13.37
- Return on Capital Employed (ROCE) - continuing operations (Q2 FY 2025-26): 20.3%
| Metric | Period | Value | Margin / Ratio |
|---|---|---|---|
| Operating EBITDA | FY 2024-25 | ₹597.1 crore | 17.2% (Operating EBITDA margin) |
| EBIT Margin | FY 2024-25 vs FY 2023-24 | 36.0% (2025) vs 35.6% (2024) | Improved by 0.4 percentage points |
| Profit Before Tax (PBT) | FY 2024-25 | ₹527 crore | 15.2% (PBT margin) |
| Profit After Tax (PAT) | FY 2024-25 | ₹406 crore | 11.7% (PAT margin) |
| Basic EPS | FY 2024-25 | ₹13.37 | - |
| ROCE (continuing operations) | Q2 FY 2025-26 | 20.3% | Indicates efficient capital deployment |
For context on ownership and investor activity that complements these profitability metrics, see: Exploring Usha Martin Limited Investor Profile: Who's Buying and Why?
Usha Martin Limited (USHAMART.NS) - Debt vs. Equity Structure
Usha Martin Limited displays a conservative capital structure with a strong equity base and improving leverage metrics through FY 2025 and into Q2 FY 2025‑26.- Debt-to-equity ratio: 0.15 (2025)
- Equity ratio: 73.4% (2025)
- Interest coverage ratio: 18.8 (2025)
- Net cash position: ₹111 crore (end of Q2 FY 2025‑26)
| Metric | Mar 2025 | Sep 2025 (end Q2 FY 2025‑26) | Change |
|---|---|---|---|
| Gross Debt (₹ crore) | 338 | 181 | -157 |
| Debt Repaid in Q2 FY 2025‑26 (₹ crore) | 157 (repaid entirely through internal accruals) | - | |
| Net Cash Position (₹ crore) | - | 111 | - |
| Debt-to-Equity Ratio | - | 0.15 | - |
| Equity Ratio | - | 73.4% | - |
| Interest Coverage Ratio | - | 18.8 | - |
- Key implication: the decrease in gross debt from ₹338 crore to ₹181 crore and the attainment of a ₹111 crore net cash position were achieved via internal accruals, underscoring strong operating cash generation.
- Liquidity and solvency: an interest coverage ratio of 18.8 indicates ample ability to service interest expenses, while a 0.15 debt‑to‑equity ratio and 73.4% equity ratio reflect low financial risk.
Usha Martin Limited (USHAMART.NS) - Liquidity and Solvency
Usha Martin's short-term liquidity and longer-term solvency metrics in Q2 FY 2025-26 show incremental improvement in operational cash generation and a strong capital efficiency from continuing operations.- Current ratio improved to 3.0 in June 2025, from 2.8 in March 2025, indicating stronger cover of short-term liabilities by current assets.
- Net working capital days decreased slightly to 196 days in June 2025 from 199 days in March 2025, reflecting modestly better working capital turnover.
- Operating cash flows before tax were robust at ₹390 crore for H1 FY 2025-26.
- Operating cash flow to net income ratio stood at 1.04, implying cash generation roughly in line with reported earnings.
- Free cash flow to net income ratio was 0.43, showing that a meaningful portion of earnings is still tied up in capex, working capital or financing.
- Return on Capital Employed (ROCE) from continuing operations remained healthy at 20.3% in Q2 FY 2025-26.
| Metric | March 2025 | June 2025 | H1 FY 2025-26 |
|---|---|---|---|
| Current Ratio | 2.8 | 3.0 | - |
| Net Working Capital Days | 199 days | 196 days | - |
| Operating Cash Flow before Tax (₹ crore) | - | - | 390 |
| Operating Cash Flow / Net Income | - | - | 1.04 |
| Free Cash Flow / Net Income | - | - | 0.43 |
| ROCE (Continuing Operations) | - | - | 20.3% |
- Implications for investors: the current ratio above 3x and an OCF/Net Income >1 signal resilient cash-generation capacity; the lower free cash flow conversion highlights ongoing investment or working capital absorption that warrants monitoring.
- Key monitorables: trend in net working capital days, capex levels affecting free cash flow, and whether ROCE sustains above 20% as volumes and margins evolve.
Usha Martin Limited (USHAMART.NS) - Valuation Analysis
Key valuation metrics and analyst expectations for Usha Martin Limited point to a mix of bullish analyst sentiment and a market price that appears rich relative to intrinsic valuation. Below are the core figures investors should weigh.
| Metric | Value |
|---|---|
| Average 1-year price target (revised) | ₹612.00 (↑10.91% from prior estimate) |
| Consensus price target | ₹600 (↑11%) |
| Market capitalization (Nov 2025) | ₹14,711.41 crore |
| Price-to-Earnings (P/E) ratio | 48.37 |
| Earnings Per Share (EPS) | ₹9.98 |
| Estimated intrinsic value | ₹225.68 |
| Implied premium / discount | Market price materially above intrinsic value (implied overvaluation) |
- Analyst optimism: Average and consensus targets (₹612 / ₹600) signal analyst confidence in near-term performance and upside from current levels.
- Premium valuation: A P/E of 48.37 indicates the stock trades at a significant premium versus historical market averages and many peers, implying high growth expectations priced in.
- Profitability signal: EPS of ₹9.98 confirms reported earnings supportability, but high P/E requires continued earnings growth to justify valuation.
- Intrinsic mismatch: Intrinsic value estimated at ₹225.68 suggests the current market price may be significantly overvalued; margin of safety appears limited.
For deeper context on shareholder mix and drivers behind analyst views, see: Exploring Usha Martin Limited Investor Profile: Who's Buying and Why?
Usha Martin Limited (USHAMART.NS) - Risk Factors
Usha Martin Limited reported a notable revenue contraction in its Long Product & Rope Cable (LRPC) division - a 26% year-on-year decline - primarily attributed to an extended monsoon season that depressed infrastructure activity. Investors should weigh this operational headwind alongside several macro and company-specific risks that could materially affect financial performance and valuation.
- Revenue shock: LRPC division - 26% YoY decline; estimated revenue contraction in the affected quarter ~₹350-550 crore range (company disclosure window), pressuring margins and working capital cycles.
- Project execution risk: Delays in large infrastructure & mining contracts can extend receivable days by 30-90 days and increase cost-to-complete by an estimated 3-7% per delayed project.
- Geopolitical & market competition: Regional geopolitical volatility and intensified pricing competition in cable & wire and specialty steel products can compress EBITDA margins by 150-400 bps in stressed scenarios.
- Currency exposure: With a material portion of sales and procurement in USD/EUR, a 5-10% adverse currency move can swing reported PAT by 5-12% in a fiscal year without hedging.
- Regulatory risk: Changes in import/export duties, environmental norms or safety standards in key markets may require capex or product redesign, raising compliance costs by an estimated ₹20-100 crore over 12-36 months for significant regulatory shifts.
- Supply chain disruptions: Raw material and logistics constraints can delay deliveries; a 15-30% disruption scenario can reduce revenue recognition by equivalent proportions in short-term windows and increase inventory days by 20-45 days.
| Risk Category | Observed/Estimated Impact | Potential Financial Effect | Typical Mitigation |
|---|---|---|---|
| Operational (LRPC revenue decline) | 26% YoY revenue fall in LRPC | Quarterly revenue loss estimated ₹350-550 crore; margin compression | Re-prioritize product mix; cost control; inventory optimization |
| Project delays | Delays extend receivables 30-90 days | Working capital increase; 3-7% higher project costs | Stricter contract clauses; phased billing; contractor diversification |
| Geopolitical & competition | Regional instability, pricing pressure | EBITDA down 150-400 bps in stress scenarios | Geographic diversification; value-added product focus |
| Currency fluctuations | Exposure to USD/EUR | PAT swing 5-12% per 5-10% move | Hedging; natural currency offsets; invoicing strategy |
| Regulatory changes | New duties/environmental norms | Compliance capex ₹20-100 crore (12-36 months) | Proactive regulatory monitoring; contingency capex planning |
| Supply chain disruptions | Logistics/raw material shortages | Revenue recognition delays; inventory days +20-45 | Multi-sourcing; safety stock; supply-chain financing |
- Liquidity and covenant risk: Extended project delays and revenue shortfalls can stress cash flows; monitor net debt/EBITDA and covenant thresholds - a 10-20% revenue decline can materially tighten liquidity.
- Counterparty & concentration risk: Large projects/customers concentrated in infrastructure segments increase idiosyncratic exposure; defaults or payment delays from a few customers could affect near-term cash collections.
- Market sentiment & equity volatility: Earnings downgrades tied to the LRPC slowdown or macro shocks can cause share price volatility; implied beta may increase during cyclical troughs.
For context on the company's strategic priorities and governance posture that interact with these risks, see: Mission Statement, Vision, & Core Values (2026) of Usha Martin Limited.
Usha Martin Limited (USHAMART.NS) - Growth Opportunities
Usha Martin is positioning itself to capture higher-margin segments and improve operational efficiency through targeted capacity additions, organizational harmonization, digitalization and supply‑chain strengthening. Management has highlighted several levers that can materially lift revenue mix, margins and cash generation over the medium term.- Shift to high-value products: management aims to increase the share of engineered and specialty wire rope solutions (offshore, elevators, cranes, mining) in total revenue from ~28% in recent years toward a target of ~40% by FY27.
- Ranchi capacity expansion: incremental capacity at the Ranchi plant is expected to raise high-value rope output by ~30%-35%, addressing both domestic infrastructure demand and direct export orders.
- 'One Usha Martin' integration: harmonizing global operations, ERP and procurement is projected to reduce operating costs and working capital days, with targeted SG&A and procurement savings of 4%-6% over 24-36 months.
- European restructuring and export-shift: greater direct exports from India (versus local manufacturing footprint in EU) aim to reduce unit costs and shorten lead times-management targets increasing India-origin exports to ~40%-50% of global sales over the medium term.
- Digital & sustainability investments: planned investment in Industry 4.0, traceability and ESG initiatives is aimed at improving yield, reducing scrap and supporting premium pricing in regulated markets.
| Metric / Initiative | Recent Baseline | Management Target / Impact | Timeframe |
|---|---|---|---|
| Revenue (consolidated) | ~INR 3,900-4,200 crore (FY23-FY24 range) | Grow to INR 5,000+ crore with higher share of engineered products | 3 years |
| High-value products share | ~28% | Target ~40% | By FY27 |
| Ranchi capacity (high-value ropes) | Existing capacity (baseline) | Capacity +30%-35%-supports offshore, elevator, crane, mining segments | 12-24 months |
| Capex / Investment | Previous annual capex ~INR 80-120 crore | Incremental capex allocation ~INR 150-200 crore for expansion & digitalization | 2 years |
| Cost optimization ('One Usha Martin') | Fragmented systems across geographies | Procurement & SG&A savings 4%-6%; improved cash conversion | 24-36 months |
| Export mix (India-origin) | ~30% of global exports | Target 40%-50% to improve cost efficiency | 2-3 years |
- Market opportunity: robust domestic infrastructure spend (ports, metros, ropeway & mining equipment) coupled with rising global demand for specialized wire rope solutions positions Usha Martin to grow volumes and realize premium realizations.
- Supply chain resilience: investments in vendor onboarding, inventory analytics and multi-sourcing are designed to reduce lead times and protect margins amid global raw material volatility.
- Sustainability edge: compliance with stricter buyer standards in EU/US and traceability for critical applications can differentiate Usha Martin in tender-based, high-value segments.

Usha Martin Limited (USHAMART.NS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.