Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Steel & Iron Products

Rating :
44/99

BSE: 532650 | NSE: MSPL

8.90
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  9.05
  •  9.25
  •  8.65
  •  9.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  746663
  •  66.47
  •  13.30
  •  6.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 344.95
  • 8.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,083.97
  • N/A
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.62%
  • 23.34%
  • 5.12%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 29.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.48
  • 15.20
  • 1.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.06
  • 13.81
  • 1.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.27
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.40
  • 0.51
  • 0.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.68
  • -1.79
  • 10.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
571.74
445.75
28.26%
526.42
241.61
117.88%
558.35
380.76
46.64%
477.43
372.48
28.18%
Expenses
529.74
398.11
33.06%
487.93
228.26
113.76%
512.78
351.51
45.88%
430.97
356.43
20.91%
EBITDA
42.00
47.64
-11.84%
38.49
13.34
188.53%
45.57
29.25
55.79%
46.47
16.06
189.35%
EBIDTM
7.35%
10.69%
7.31%
5.52%
8.16%
7.68%
9.73%
4.31%
Other Income
0.39
0.39
0.00%
0.17
0.20
-15.00%
0.19
0.55
-65.45%
0.15
1.05
-85.71%
Interest
19.18
22.52
-14.83%
16.13
19.51
-17.32%
17.87
20.32
-12.06%
19.35
21.59
-10.38%
Depreciation
13.75
13.71
0.29%
13.54
13.36
1.35%
14.98
13.18
13.66%
13.45
13.54
-0.66%
PBT
9.45
11.79
-19.85%
8.99
-19.32
-
12.91
-5.27
-
13.82
-18.03
-
Tax
0.08
5.25
-98.48%
0.29
-4.08
-
1.44
-1.26
-
2.89
-3.52
-
PAT
9.37
6.54
43.27%
8.70
-15.24
-
11.47
-4.01
-
10.93
-14.50
-
PATM
1.64%
1.47%
1.65%
-6.31%
2.05%
-1.05%
2.29%
-3.89%
EPS
0.24
0.17
41.18%
0.22
-0.39
-
0.30
-0.10
-
0.28
-0.38
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,133.94
1,723.13
1,532.73
1,669.80
1,160.37
849.32
904.52
1,092.21
1,192.92
921.72
696.46
Net Sales Growth
48.13%
12.42%
-8.21%
43.90%
36.62%
-6.10%
-17.18%
-8.44%
29.42%
32.34%
 
Cost Of Goods Sold
1,659.66
1,319.94
1,185.28
1,252.16
861.02
618.62
766.85
919.57
878.98
602.44
469.57
Gross Profit
474.28
403.20
347.44
417.64
299.35
230.71
137.66
172.63
313.94
319.28
226.88
GP Margin
22.23%
23.40%
22.67%
25.01%
25.80%
27.16%
15.22%
15.81%
26.32%
34.64%
32.58%
Total Expenditure
1,961.42
1,580.77
1,450.68
1,539.43
1,043.17
774.77
915.49
1,087.94
1,033.79
762.26
580.35
Power & Fuel Cost
-
11.72
11.84
10.95
10.19
12.89
11.56
12.22
13.71
23.83
18.73
% Of Sales
-
0.68%
0.77%
0.66%
0.88%
1.52%
1.28%
1.12%
1.15%
2.59%
2.69%
Employee Cost
-
44.28
45.34
38.78
33.24
28.43
30.47
31.72
30.42
25.07
18.44
% Of Sales
-
2.57%
2.96%
2.32%
2.86%
3.35%
3.37%
2.90%
2.55%
2.72%
2.65%
Manufacturing Exp.
-
135.40
146.53
142.32
99.41
84.81
76.03
90.70
68.05
63.15
44.12
% Of Sales
-
7.86%
9.56%
8.52%
8.57%
9.99%
8.41%
8.30%
5.70%
6.85%
6.33%
General & Admin Exp.
-
14.20
11.48
14.81
9.71
7.06
7.56
6.14
5.53
4.28
3.42
% Of Sales
-
0.82%
0.75%
0.89%
0.84%
0.83%
0.84%
0.56%
0.46%
0.46%
0.49%
Selling & Distn. Exp.
-
15.07
10.67
15.88
14.91
16.16
11.12
16.39
21.73
19.94
15.22
% Of Sales
-
0.87%
0.70%
0.95%
1.28%
1.90%
1.23%
1.50%
1.82%
2.16%
2.19%
Miscellaneous Exp.
-
40.16
39.53
64.52
14.69
6.81
11.90
11.20
15.36
23.55
15.22
% Of Sales
-
2.33%
2.58%
3.86%
1.27%
0.80%
1.32%
1.03%
1.29%
2.56%
1.56%
EBITDA
172.53
142.36
82.05
130.37
117.20
74.55
-10.97
4.27
159.13
159.46
116.11
EBITDA Margin
8.09%
8.26%
5.35%
7.81%
10.10%
8.78%
-1.21%
0.39%
13.34%
17.30%
16.67%
Other Income
0.90
0.93
2.56
2.00
2.62
1.05
1.66
5.89
36.45
7.59
5.34
Interest
72.53
79.25
85.61
79.12
129.22
123.24
118.50
109.32
108.75
90.51
58.59
Depreciation
55.72
55.49
53.79
54.66
56.92
56.42
63.33
52.94
54.80
46.28
29.09
PBT
45.17
8.55
-54.80
-1.41
-66.32
-104.06
-191.15
-152.11
32.03
30.26
33.76
Tax
4.70
3.59
11.31
18.65
-5.85
-10.45
-8.73
-48.52
10.73
10.11
7.65
Tax Rate
10.41%
41.99%
-20.06%
-956.41%
9.50%
10.04%
4.57%
31.90%
33.50%
33.41%
22.66%
PAT
40.47
4.97
-67.66
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
20.13
26.06
PAT before Minority Interest
40.49
4.96
-67.68
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
20.15
26.11
Minority Interest
0.02
0.01
0.02
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
-0.05
PAT Margin
1.90%
0.29%
-4.41%
-1.23%
-4.80%
-11.02%
-20.17%
-9.48%
1.79%
2.18%
3.74%
PAT Growth
248.73%
-
-
-
-
-
-
-
5.81%
-22.76%
 
EPS
1.05
0.13
-1.76
-0.53
-1.45
-2.43
-4.73
-2.69
0.55
0.52
0.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
592.03
592.80
665.43
682.74
423.36
515.37
615.00
719.11
697.33
385.51
Share Capital
385.42
385.42
385.42
385.42
88.10
88.10
106.92
106.92
94.92
64.91
Total Reserves
206.62
207.38
280.01
297.33
335.26
427.27
489.26
593.37
464.05
288.79
Non-Current Liabilities
513.16
536.01
523.72
530.28
812.10
844.95
949.08
671.74
608.60
601.11
Secured Loans
173.04
220.80
243.75
286.19
824.84
805.77
781.04
500.21
490.61
523.04
Unsecured Loans
369.90
345.34
321.24
301.55
38.96
34.61
133.29
95.42
58.68
7.20
Long Term Provisions
1.17
1.18
0.90
0.78
0.77
1.05
22.51
16.29
9.54
29.82
Current Liabilities
374.56
576.61
468.04
514.57
507.89
410.12
485.00
758.11
752.58
644.01
Trade Payables
123.36
180.69
157.45
183.98
119.33
68.51
115.01
155.23
149.24
52.48
Other Current Liabilities
72.00
132.01
60.16
76.45
127.06
87.39
116.19
195.14
205.70
184.04
Short Term Borrowings
177.20
261.69
248.42
253.84
260.97
254.22
233.15
386.89
383.25
360.95
Short Term Provisions
2.00
2.21
2.01
0.31
0.53
0.00
20.66
20.85
14.39
46.55
Total Liabilities
1,480.09
1,705.77
1,657.19
1,727.59
1,743.35
1,770.44
2,069.09
2,168.98
2,078.53
1,650.63
Net Block
854.81
906.08
959.22
1,012.59
1,069.93
1,126.76
1,143.85
1,002.89
889.50
499.50
Gross Block
1,194.43
1,190.41
1,190.10
1,189.08
1,189.84
1,190.35
1,382.67
1,188.65
1,020.53
584.25
Accumulated Depreciation
339.62
284.33
230.88
176.48
119.92
63.59
238.82
185.76
131.03
84.75
Non Current Assets
899.54
961.44
1,019.20
1,070.04
1,131.74
1,225.51
1,417.99
1,381.74
1,297.95
1,239.09
Capital Work in Progress
1.18
1.18
1.72
0.79
0.59
1.24
110.55
182.11
145.94
436.30
Non Current Investment
39.65
46.95
52.89
50.06
54.96
51.80
75.30
47.84
48.19
48.19
Long Term Loans & Adv.
3.78
3.86
3.22
3.80
3.54
44.70
84.38
137.10
155.16
148.32
Other Non Current Assets
0.12
3.37
2.15
2.81
2.72
1.02
3.90
11.80
18.08
15.15
Current Assets
580.55
744.33
637.99
657.55
611.61
544.93
651.10
787.23
780.57
411.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.24
0.00
0.00
0.00
0.00
Inventories
376.73
526.23
371.89
351.15
296.02
272.68
321.55
295.54
307.55
210.08
Sundry Debtors
56.22
73.54
110.41
103.78
135.61
109.87
102.06
191.12
126.35
46.01
Cash & Bank
26.87
25.18
26.80
41.28
14.99
3.88
20.63
21.75
8.10
8.08
Other Current Assets
120.73
3.03
2.27
2.46
164.99
158.27
206.87
278.82
338.57
147.36
Short Term Loans & Adv.
118.57
116.35
126.62
158.88
163.50
152.21
198.53
268.52
331.16
141.50
Net Current Assets
205.99
167.72
169.95
142.98
103.72
134.81
166.10
29.12
27.99
-232.47
Total Assets
1,480.09
1,705.77
1,657.19
1,727.59
1,743.35
1,770.44
2,069.09
2,168.98
2,078.53
1,650.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
178.31
77.31
93.84
147.05
72.75
-22.44
87.89
275.20
-144.37
30.95
PBT
8.55
-56.38
-1.96
-61.54
-104.20
-191.15
-152.11
32.03
30.26
33.76
Adjustment
146.13
154.46
154.55
187.26
178.77
180.20
157.93
146.87
134.77
80.52
Changes in Working Capital
23.79
-18.70
-57.58
21.54
-0.19
-10.97
82.07
112.05
-304.52
-72.61
Cash after chg. in Working capital
178.47
79.38
95.01
147.26
74.38
-21.92
87.89
290.96
-139.48
41.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.16
-2.07
-1.17
-0.21
-1.63
-0.52
0.00
-15.76
-4.89
-10.71
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
-1.11
-0.30
14.15
-18.54
0.87
83.97
-126.90
-191.81
-131.11
-217.36
Net Fixed Assets
-4.02
1.43
-1.95
0.56
0.14
234.59
-87.38
-175.49
-145.28
-198.30
Net Investments
0.42
-0.10
0.44
14.64
-1.52
-13.96
0.15
-0.27
-0.09
-25.47
Others
2.49
-1.63
15.66
-33.74
2.25
-136.66
-39.67
-16.05
14.26
6.41
Cash from Financing Activity
-177.41
-79.29
-107.76
-122.42
-60.73
-78.26
55.72
-84.01
272.96
182.56
Net Cash Inflow / Outflow
-0.20
-2.28
0.23
6.10
12.88
-16.74
16.71
-0.62
-2.52
-3.85
Opening Cash & Equivalents
11.47
13.75
13.52
7.43
4.83
18.62
1.96
2.56
5.08
8.84
Closing Cash & Equivalent
11.27
11.47
13.75
13.52
17.70
1.88
18.62
1.96
2.56
5.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
15.36
15.38
17.27
17.71
48.05
58.50
66.76
78.84
63.83
61.39
ROA
0.31%
-4.02%
-1.22%
-3.21%
-5.33%
-9.50%
-4.89%
1.00%
1.08%
1.85%
ROE
0.84%
-10.76%
-3.06%
-10.07%
-19.94%
-33.45%
-16.51%
3.46%
4.50%
7.94%
ROCE
6.25%
1.97%
5.01%
4.24%
1.17%
-4.19%
-2.37%
7.92%
7.75%
7.72%
Fixed Asset Turnover
1.45
1.29
1.40
1.00
0.79
0.78
0.94
1.18
1.27
1.32
Receivable days
13.65
21.90
23.41
36.78
47.57
38.38
44.19
44.27
30.97
20.97
Inventory Days
95.00
106.94
79.02
99.42
110.20
107.62
93.01
84.10
93.02
80.32
Payable days
42.04
42.54
40.87
51.26
43.25
35.91
42.72
53.06
46.91
24.13
Cash Conversion Cycle
66.61
86.30
61.56
84.94
114.52
110.10
94.48
75.31
77.08
77.17
Total Debt/Equity
1.29
1.45
1.28
1.29
2.84
2.22
2.00
1.55
1.89
2.77
Interest Cover
1.11
0.34
0.98
0.52
0.16
-0.61
-0.39
1.29
1.33
1.58

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.