Nifty
Sensex
:
:
11288.65
38164.59
-216.30 (-1.88%)
-681.23 (-1.75%)

Steel & Iron Products

Rating :
63/99

BSE: 532650 | NSE: MSPL

7.10
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  7.00
  •  7.30
  •  6.90
  •  7.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6824
  •  0.48
  •  8.20
  •  3.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 265.94
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,091.52
  • N/A
  • 0.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.62%
  • 22.82%
  • 2.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 33.01%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.69
  • 8.86
  • 25.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 98.13
  • 11.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -27.60
  • -39.62

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 0.41
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.48
  • 4.22
  • 13.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
241.61
403.46
-40.12%
380.76
399.42
-4.67%
372.48
493.06
-24.46%
376.02
405.31
-7.23%
Expenses
229.30
378.37
-39.40%
343.46
375.31
-8.49%
356.43
460.76
-22.64%
372.43
367.63
1.31%
EBITDA
12.31
25.09
-50.94%
37.31
24.11
54.75%
16.06
32.31
-50.29%
3.59
37.68
-90.47%
EBIDTM
5.09%
6.22%
9.80%
6.04%
4.31%
6.55%
0.96%
9.30%
Other Income
0.20
0.43
-53.49%
0.55
0.53
3.77%
1.05
0.45
133.33%
0.53
0.55
-3.64%
Interest
19.51
22.66
-13.90%
20.32
21.21
-4.20%
21.59
15.12
42.79%
21.04
21.81
-3.53%
Depreciation
13.36
13.48
-0.89%
13.18
13.32
-1.05%
13.54
13.72
-1.31%
13.59
13.88
-2.09%
PBT
-20.36
-10.62
-
2.79
-10.43
-
-18.03
3.92
-
-30.51
2.53
-
Tax
-4.41
14.18
-
1.25
21.93
-94.30%
-3.52
-4.44
-
-0.60
3.02
-
PAT
-15.95
-24.81
-
1.54
-32.35
-
-14.50
8.37
-
-29.91
-0.48
-
PATM
-6.60%
-6.15%
0.40%
-8.10%
-3.89%
1.70%
-7.95%
-0.12%
EPS
-0.41
-0.64
-
0.04
-0.84
-
-0.38
0.22
-
-0.78
-0.01
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,370.87
1,669.80
1,160.37
849.32
904.52
1,092.21
1,192.92
921.72
696.46
479.33
388.74
Net Sales Growth
-19.42%
43.90%
36.62%
-6.10%
-17.18%
-8.44%
29.42%
32.34%
45.30%
23.30%
 
Cost Of Goods Sold
1,053.36
1,252.16
861.02
618.62
766.85
919.57
878.98
602.44
469.57
315.21
261.94
Gross Profit
317.51
417.64
299.35
230.71
137.66
172.63
313.94
319.28
226.88
164.12
126.80
GP Margin
23.16%
25.01%
25.80%
27.16%
15.22%
15.81%
26.32%
34.64%
32.58%
34.24%
32.62%
Total Expenditure
1,301.62
1,539.43
1,043.17
774.77
915.49
1,087.94
1,033.79
762.26
580.35
403.55
324.67
Power & Fuel Cost
-
10.95
10.19
12.89
11.56
12.22
13.71
23.83
18.73
19.14
14.21
% Of Sales
-
0.66%
0.88%
1.52%
1.28%
1.12%
1.15%
2.59%
2.69%
3.99%
3.66%
Employee Cost
-
38.78
33.24
28.43
30.47
31.72
30.42
25.07
18.44
15.34
11.28
% Of Sales
-
2.32%
2.86%
3.35%
3.37%
2.90%
2.55%
2.72%
2.65%
3.20%
2.90%
Manufacturing Exp.
-
142.32
99.41
84.81
76.03
90.70
68.05
63.15
44.12
34.31
25.07
% Of Sales
-
8.52%
8.57%
9.99%
8.41%
8.30%
5.70%
6.85%
6.33%
7.16%
6.45%
General & Admin Exp.
-
14.81
9.71
7.06
7.56
6.14
5.53
4.28
3.42
2.28
3.09
% Of Sales
-
0.89%
0.84%
0.83%
0.84%
0.56%
0.46%
0.46%
0.49%
0.48%
0.79%
Selling & Distn. Exp.
-
15.88
14.91
16.16
11.12
16.39
21.73
19.94
15.22
10.17
2.65
% Of Sales
-
0.95%
1.28%
1.90%
1.23%
1.50%
1.82%
2.16%
2.19%
2.12%
0.68%
Miscellaneous Exp.
-
64.52
14.69
6.81
11.90
11.20
15.36
23.55
10.85
7.11
2.65
% Of Sales
-
3.86%
1.27%
0.80%
1.32%
1.03%
1.29%
2.56%
1.56%
1.48%
1.66%
EBITDA
69.27
130.37
117.20
74.55
-10.97
4.27
159.13
159.46
116.11
75.78
64.07
EBITDA Margin
5.05%
7.81%
10.10%
8.78%
-1.21%
0.39%
13.34%
17.30%
16.67%
15.81%
16.48%
Other Income
2.33
2.00
2.62
1.05
1.66
5.89
36.45
7.59
5.34
34.12
7.11
Interest
82.46
79.12
129.22
123.24
118.50
109.32
108.75
90.51
58.59
23.51
20.40
Depreciation
53.67
54.66
56.92
56.42
63.33
52.94
54.80
46.28
29.09
19.33
12.58
PBT
-66.11
-1.41
-66.32
-104.06
-191.15
-152.11
32.03
30.26
33.76
67.07
38.20
Tax
-7.28
18.65
-5.85
-10.45
-8.73
-48.52
10.73
10.11
7.65
16.89
6.17
Tax Rate
11.01%
-956.41%
9.50%
10.04%
4.57%
31.90%
33.50%
33.41%
22.66%
25.18%
16.15%
PAT
-58.82
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
20.13
26.06
50.18
32.03
PAT before Minority Interest
-58.79
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
20.15
26.11
50.18
32.03
Minority Interest
0.03
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
-0.05
0.00
0.00
PAT Margin
-4.29%
-1.23%
-4.80%
-11.02%
-20.17%
-9.48%
1.79%
2.18%
3.74%
10.47%
8.24%
PAT Growth
0.00%
-
-
-
-
-
5.81%
-22.76%
-48.07%
56.67%
 
EPS
-1.53
-0.53
-1.45
-2.43
-4.73
-2.69
0.55
0.52
0.68
1.30
0.83

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
665.43
682.74
423.36
515.37
615.00
719.11
697.33
385.51
319.92
223.46
Share Capital
385.42
385.42
88.10
88.10
106.92
106.92
94.92
64.91
65.64
58.10
Total Reserves
280.01
297.33
335.26
427.27
489.26
593.37
464.05
288.79
254.28
143.16
Non-Current Liabilities
523.72
530.28
812.10
844.95
949.08
671.74
608.60
601.11
506.00
480.94
Secured Loans
243.75
286.19
824.84
805.77
781.04
500.21
490.61
523.04
390.35
424.74
Unsecured Loans
321.24
301.55
38.96
34.61
133.29
95.42
58.68
7.20
51.15
36.34
Long Term Provisions
0.90
0.78
0.77
1.05
22.51
16.29
9.54
29.82
31.12
0.00
Current Liabilities
468.04
514.57
507.89
410.12
485.00
758.11
752.58
644.01
341.98
85.75
Trade Payables
157.45
183.98
119.33
68.51
115.01
155.23
149.24
52.48
27.02
58.14
Other Current Liabilities
60.16
76.45
127.06
87.39
116.19
195.14
205.70
184.04
68.36
6.11
Short Term Borrowings
248.42
253.84
260.97
254.22
233.15
386.89
383.25
360.95
235.73
0.00
Short Term Provisions
2.01
0.31
0.53
0.00
20.66
20.85
14.39
46.55
10.88
21.51
Total Liabilities
1,657.19
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
959.22
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
1,190.10
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
230.88
176.48
119.92
63.59
238.82
185.76
131.03
84.75
55.67
36.34
Non Current Assets
1,019.20
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
1.72
0.79
0.59
1.24
110.55
182.11
145.94
436.30
262.87
223.06
Non Current Investment
52.89
50.06
54.96
51.80
75.30
47.84
48.19
48.19
5.23
5.23
Long Term Loans & Adv.
3.22
3.80
3.54
44.70
84.38
137.10
155.16
148.32
99.06
0.00
Other Non Current Assets
2.15
2.81
2.72
1.02
3.90
11.80
18.08
15.15
0.70
0.00
Current Assets
637.99
657.55
611.61
544.93
651.10
787.23
780.57
411.54
268.77
282.35
Current Investments
0.00
0.00
0.00
0.24
0.00
0.00
0.00
0.00
0.00
38.00
Inventories
371.89
351.15
296.02
272.68
321.55
295.54
307.55
210.08
120.85
68.34
Sundry Debtors
110.41
103.78
135.61
109.87
102.06
191.12
126.35
46.01
40.40
66.84
Cash & Bank
26.80
41.28
14.99
3.88
20.63
21.75
8.10
8.08
10.44
38.32
Other Current Assets
128.89
2.46
1.49
6.06
206.87
278.82
338.57
147.36
97.07
70.85
Short Term Loans & Adv.
126.62
158.88
163.50
152.21
198.53
268.52
331.16
141.50
96.53
70.42
Net Current Assets
169.95
142.98
103.72
134.81
166.10
29.12
27.99
-232.47
-73.21
196.59
Total Assets
1,657.19
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
93.84
147.05
72.75
-22.44
87.89
275.20
-144.37
30.95
1.48
45.59
PBT
-1.96
-61.54
-104.20
-191.15
-152.11
32.03
30.26
33.76
67.07
38.20
Adjustment
154.79
187.26
178.77
180.20
157.93
146.87
134.77
80.52
38.46
32.55
Changes in Working Capital
-57.83
21.54
-0.19
-10.97
82.07
112.05
-304.52
-72.61
-92.92
-19.89
Cash after chg. in Working capital
95.01
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
0.00
Tax Paid
-1.17
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
14.15
-18.54
0.87
83.97
-126.90
-191.81
-131.11
-217.36
-301.93
-201.24
Net Fixed Assets
-1.95
0.56
0.14
234.59
-87.38
-175.49
-145.28
-198.30
-303.73
Net Investments
0.44
14.64
-1.52
-13.96
0.15
-0.27
-0.09
-25.47
38.00
Others
15.66
-33.74
2.25
-136.66
-39.67
-16.05
14.26
6.41
-36.20
Cash from Financing Activity
-107.76
-122.42
-60.73
-78.26
55.72
-84.01
272.96
182.56
272.18
173.94
Net Cash Inflow / Outflow
0.23
6.10
12.88
-16.74
16.71
-0.62
-2.52
-3.85
-28.27
18.29
Opening Cash & Equivalents
13.52
7.43
4.83
18.62
1.96
2.56
5.08
8.84
37.11
18.82
Closing Cash & Equivalent
13.75
13.52
17.70
1.88
18.62
1.96
2.56
5.08
8.84
37.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
17.27
17.71
48.05
58.50
66.76
78.84
63.83
61.39
53.77
34.64
ROA
-1.22%
-3.21%
-5.33%
-9.50%
-4.89%
1.00%
1.08%
1.85%
5.13%
4.05%
ROE
-3.06%
-10.07%
-19.94%
-33.45%
-16.51%
3.46%
4.50%
7.94%
19.54%
15.91%
ROCE
5.01%
4.24%
1.17%
-4.19%
-2.37%
7.92%
7.75%
7.72%
10.59%
8.56%
Fixed Asset Turnover
1.40
1.00
0.79
0.78
0.94
1.18
1.27
1.32
1.23
1.42
Receivable days
23.41
36.78
47.57
38.38
44.19
44.27
30.97
20.97
37.66
58.89
Inventory Days
79.02
99.42
110.20
107.62
93.01
84.10
93.02
80.32
66.43
60.21
Payable days
40.87
51.26
43.25
35.91
42.72
53.06
46.91
24.13
35.01
63.59
Cash Conversion Cycle
61.56
84.94
114.52
110.10
94.48
75.31
77.08
77.17
69.08
55.51
Total Debt/Equity
1.28
1.29
2.84
2.22
2.00
1.55
1.89
2.77
2.21
2.29
Interest Cover
0.98
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.