Nifty
Sensex
:
:
10817.60
36436.80
-185.90 (-1.69%)
-686.23 (-1.85%)

Steel & Iron Products

Rating :
32/99

BSE: 532650 | NSE: MSPL

5.55
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  5.80
  •  6.00
  •  5.55
  •  5.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33358
  •  1.86
  •  16.50
  •  4.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 210.05
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,050.47
  • N/A
  • 0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.62%
  • 22.53%
  • 2.35%
  • FII
  • DII
  • Others
  • 33.43%
  • 0.00%
  • 0.07%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.27
  • -0.55
  • 8.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.84
  • -5.91
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -32.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.40
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.53
  • 12.76
  • 10.47

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
403.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
378.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
25.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
6.22%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
22.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
13.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-10.62
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
14.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-24.81
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-6.15%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.64
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,160.37
849.32
904.52
1,092.21
1,192.92
921.72
696.46
479.33
388.74
Net Sales Growth
-
36.62%
-6.10%
-17.18%
-8.44%
29.42%
32.34%
45.30%
23.30%
 
Cost Of Goods Sold
-
861.02
618.62
766.85
919.57
878.98
602.44
469.57
315.21
261.94
Gross Profit
-
299.35
230.71
137.66
172.63
313.94
319.28
226.88
164.12
126.80
GP Margin
-
25.80%
27.16%
15.22%
15.81%
26.32%
34.64%
32.58%
34.24%
32.62%
Total Expenditure
-
1,043.17
774.77
915.49
1,087.94
1,033.79
762.26
580.35
403.55
324.67
Power & Fuel Cost
-
10.19
12.89
11.56
12.22
13.71
23.83
18.73
19.14
14.21
% Of Sales
-
0.88%
1.52%
1.28%
1.12%
1.15%
2.59%
2.69%
3.99%
3.66%
Employee Cost
-
33.24
28.43
30.47
31.72
30.42
25.07
18.44
15.34
11.28
% Of Sales
-
2.86%
3.35%
3.37%
2.90%
2.55%
2.72%
2.65%
3.20%
2.90%
Manufacturing Exp.
-
99.41
84.81
76.03
90.70
68.05
63.15
44.12
34.31
25.07
% Of Sales
-
8.57%
9.99%
8.41%
8.30%
5.70%
6.85%
6.33%
7.16%
6.45%
General & Admin Exp.
-
9.71
7.06
7.56
6.14
5.53
4.28
3.42
2.28
3.09
% Of Sales
-
0.84%
0.83%
0.84%
0.56%
0.46%
0.46%
0.49%
0.48%
0.79%
Selling & Distn. Exp.
-
14.91
16.16
11.12
16.39
21.73
19.94
15.22
10.17
2.65
% Of Sales
-
1.28%
1.90%
1.23%
1.50%
1.82%
2.16%
2.19%
2.12%
0.68%
Miscellaneous Exp.
-
14.69
6.81
11.90
11.20
15.36
23.55
10.85
7.11
6.44
% Of Sales
-
1.27%
0.80%
1.32%
1.03%
1.29%
2.56%
1.56%
1.48%
1.66%
EBITDA
-
117.20
74.55
-10.97
4.27
159.13
159.46
116.11
75.78
64.07
EBITDA Margin
-
10.10%
8.78%
-1.21%
0.39%
13.34%
17.30%
16.67%
15.81%
16.48%
Other Income
-
2.62
1.05
1.66
5.89
36.45
7.59
5.34
34.12
7.11
Interest
-
129.22
123.24
118.50
109.32
108.75
90.51
58.59
23.51
20.40
Depreciation
-
56.92
56.42
63.33
52.94
54.80
46.28
29.09
19.33
12.58
PBT
-
-66.32
-104.06
-191.15
-152.11
32.03
30.26
33.76
67.07
38.20
Tax
-
-5.85
-10.45
-8.73
-48.52
10.73
10.11
7.65
16.89
6.17
Tax Rate
-
9.50%
10.04%
4.57%
31.90%
33.50%
33.41%
22.66%
25.18%
16.15%
PAT
-
-55.71
-93.60
-182.43
-103.59
21.30
20.13
26.06
50.18
32.03
PAT before Minority Interest
-
-55.71
-93.60
-182.43
-103.59
21.30
20.15
26.11
50.18
32.03
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
-0.02
-0.05
0.00
0.00
PAT Margin
-
-4.80%
-11.02%
-20.17%
-9.48%
1.79%
2.18%
3.74%
10.47%
8.24%
PAT Growth
-
-
-
-
-
5.81%
-22.76%
-48.07%
56.67%
 
Unadjusted EPS
-
-5.79
-10.64
-20.71
-12.02
2.47
3.04
4.50
8.62
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
682.74
423.36
515.37
615.00
719.11
697.33
385.51
319.92
223.46
Share Capital
385.42
88.10
88.10
106.92
106.92
94.92
64.91
65.64
58.10
Total Reserves
297.33
335.26
427.27
489.26
593.37
464.05
288.79
254.28
143.16
Non-Current Liabilities
530.28
812.10
844.95
949.08
671.74
608.60
601.11
506.00
480.94
Secured Loans
286.19
824.84
805.77
781.04
500.21
490.61
523.04
390.35
424.74
Unsecured Loans
301.55
38.96
34.61
133.29
95.42
58.68
7.20
51.15
36.34
Long Term Provisions
0.78
0.77
1.05
22.51
16.29
9.54
29.82
31.12
0.00
Current Liabilities
514.57
507.89
410.12
485.00
758.11
752.58
644.01
341.98
85.75
Trade Payables
183.98
119.33
68.51
115.01
155.23
149.24
52.48
27.02
58.14
Other Current Liabilities
76.45
127.06
87.39
116.19
195.14
205.70
184.04
68.36
6.11
Short Term Borrowings
253.84
260.97
254.22
233.15
386.89
383.25
360.95
235.73
0.00
Short Term Provisions
0.31
0.53
0.00
20.66
20.85
14.39
46.55
10.88
21.51
Total Liabilities
1,727.59
1,743.35
1,770.44
2,069.09
2,168.98
2,078.53
1,650.63
1,167.90
790.15
Net Block
1,012.59
1,069.93
1,126.76
1,143.85
1,002.89
889.50
499.50
500.29
256.27
Gross Block
1,189.08
1,189.84
1,190.35
1,382.67
1,188.65
1,020.53
584.25
555.96
292.61
Accumulated Depreciation
176.48
119.92
63.59
238.82
185.76
131.03
84.75
55.67
36.34
Non Current Assets
1,070.04
1,131.74
1,225.51
1,417.99
1,381.74
1,297.95
1,239.09
899.13
507.80
Capital Work in Progress
0.79
0.59
1.24
110.55
182.11
145.94
436.30
262.87
223.06
Non Current Investment
50.06
54.96
51.80
75.30
47.84
48.19
48.19
5.23
5.23
Long Term Loans & Adv.
3.80
3.54
44.70
84.38
137.10
155.16
148.32
99.06
0.00
Other Non Current Assets
2.81
2.72
1.02
3.90
11.80
18.08
15.15
0.70
0.00
Current Assets
657.54
611.61
544.93
651.10
787.23
780.57
411.54
268.77
282.35
Current Investments
0.00
0.00
0.24
0.00
0.00
0.00
0.00
0.00
38.00
Inventories
351.15
296.02
272.68
321.55
295.54
307.55
210.08
120.85
68.34
Sundry Debtors
103.78
135.61
109.87
102.06
191.12
126.35
46.01
40.40
66.84
Cash & Bank
41.28
14.99
3.88
20.63
21.75
8.10
8.08
10.44
38.32
Other Current Assets
161.34
1.49
6.06
8.34
278.82
338.57
147.36
97.07
70.85
Short Term Loans & Adv.
159.43
163.50
152.21
198.53
268.52
331.16
141.50
96.53
70.42
Net Current Assets
142.98
103.72
134.81
166.10
29.12
27.99
-232.47
-73.21
196.59
Total Assets
1,727.58
1,743.35
1,770.44
2,069.09
2,168.98
2,078.53
1,650.63
1,167.90
790.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
147.05
72.75
-22.44
87.89
275.20
-144.37
30.95
1.48
45.59
PBT
-61.54
-104.20
-191.15
-152.11
32.03
30.26
33.76
67.07
38.20
Adjustment
187.26
178.77
180.20
157.93
146.87
134.77
80.52
38.46
32.55
Changes in Working Capital
21.54
-0.19
-10.97
82.07
112.05
-304.52
-72.61
-92.92
-19.89
Cash after chg. in Working capital
147.26
74.38
-21.92
87.89
290.96
-139.48
41.66
12.61
50.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.21
-1.63
-0.52
0.00
-15.76
-4.89
-10.71
-11.13
-5.28
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.75
0.87
83.97
-126.90
-191.81
-131.11
-217.36
-301.93
-201.24
Net Fixed Assets
0.56
0.14
234.59
-87.38
-175.49
-145.28
-198.30
-303.73
Net Investments
14.64
-1.52
-13.96
0.15
-0.27
-0.09
-25.47
38.00
Others
-13.45
2.25
-136.66
-39.67
-16.05
14.26
6.41
-36.20
Cash from Financing Activity
-122.42
-60.73
-78.26
55.72
-84.01
272.96
182.56
272.18
173.94
Net Cash Inflow / Outflow
26.38
12.88
-16.74
16.71
-0.62
-2.52
-3.85
-28.27
18.29
Opening Cash & Equivalents
17.70
4.83
18.62
1.96
2.56
5.08
8.84
37.11
18.82
Closing Cash & Equivalent
44.09
17.70
1.88
18.62
1.96
2.56
5.08
8.84
37.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
17.71
48.05
58.50
66.76
78.84
63.83
61.39
53.77
34.64
ROA
-3.21%
-5.33%
-9.50%
-4.89%
1.00%
1.08%
1.85%
5.13%
4.05%
ROE
-10.07%
-19.94%
-33.45%
-16.51%
3.46%
4.50%
7.94%
19.54%
15.91%
ROCE
4.24%
1.17%
-4.19%
-2.37%
7.92%
7.75%
7.72%
10.59%
8.56%
Fixed Asset Turnover
1.00
0.79
0.78
0.94
1.18
1.27
1.32
1.23
1.42
Receivable days
36.78
47.57
38.38
44.19
44.27
30.97
20.97
37.66
58.89
Inventory Days
99.42
110.20
107.62
93.01
84.10
93.02
80.32
66.43
60.21
Payable days
51.26
43.25
35.91
42.72
53.06
46.91
24.13
35.01
63.59
Cash Conversion Cycle
84.94
114.52
110.10
94.48
75.31
77.08
77.17
69.08
55.51
Total Debt/Equity
1.29
2.84
2.22
2.00
1.55
1.89
2.77
2.21
2.29
Interest Cover
0.52
0.16
-0.61
-0.39
1.29
1.33
1.58
3.85
2.87

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.