Nifty

:

15746.50

Sensex

:

52574.46

63.15 (0.40%)
230.01 (0.44%)

Login

Nifty
Sensex

:
:

15746.50
52574.46

63.15 (0.40%)
230.01 (0.44%)

MSP Steel & Power Ltd.

Steel & Iron Products

Rating :

46/99

BSE: 532650 | NSE: MSPL

Watchlist

NSE BSE

10.95

21-Jun-2021

Open
High
Low
Previous Close

11.20
11.40
10.40
10.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

362871
39.86
13.30
5.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

418.95
86.00
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,254.69
N/A
0.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.33
11.12
9.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.80
-
-6.88

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-17.99
6.69

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.38
0.47
0.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.65
-6.59
11.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 558.35 380.76 46.64% 477.43 372.48 28.18% 445.75 376.02 18.54% 241.61 403.46 -40.12%
Expenses 512.75 351.49 45.88% 430.95 356.15 21.00% 405.02 372.43 8.75% 229.27 378.37 -39.41%
EBITDA 45.60 29.28 55.74% 46.49 16.33 184.69% 40.73 3.59 1,034.54% 12.33 25.09 -50.86%
EBIDTM 8.17% 7.69% 9.74% 4.38% 9.14% 0.96% 5.11% 6.22%
Other Income 0.19 0.36 -47.22% 0.15 1.05 -85.71% 0.39 0.53 -26.42% 0.19 0.43 -55.81%
Interest 17.87 20.22 -11.62% 19.35 21.57 -10.29% 22.52 21.04 7.03% 19.51 22.66 -13.90%
Depreciation 14.98 13.18 13.66% 13.44 13.54 -0.74% 13.70 13.59 0.81% 13.36 13.48 -0.89%
PBT 12.94 -5.33 - 13.84 -17.74 - 4.89 -30.51 - -20.35 -10.62 -
Tax 1.44 -1.26 - 2.90 -3.52 - 3.66 -0.60 - -4.41 14.18 -
PAT 11.51 -4.07 - 10.95 -14.21 - 1.23 -29.91 - -15.94 -24.81 -
PATM 2.06% -1.07% 2.29% -3.82% 0.28% -7.95% -6.60% -6.15%
EPS 0.30 -0.11 - 0.28 -0.37 - 0.03 -0.78 - -0.41 -0.64 -

Description Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var%
Net Sales 558.35 380.76 46.64% 477.43 372.48 28.18% 445.75 376.02 18.54% 241.61 403.46 -40.12%
Expenses 512.78 351.51 45.88% 430.97 356.43 20.91% 405.04 372.43 8.76% 229.30 378.37 -39.40%
EBITDA 45.57 29.25 55.79% 46.47 16.06 189.35% 40.71 3.59 1,033.98% 12.31 25.09 -50.94%
EBIDTM 8.16% 7.68% 9.73% 4.31% 9.13% 0.96% 5.09% 6.22%
Other Income 0.19 0.55 -65.45% 0.15 1.05 -85.71% 0.39 0.53 -26.42% 0.20 0.43 -53.49%
Interest 17.87 20.32 -12.06% 19.35 21.59 -10.38% 22.52 21.04 7.03% 19.51 22.66 -13.90%
Depreciation 14.98 13.18 13.66% 13.45 13.54 -0.66% 13.71 13.59 0.88% 13.36 13.48 -0.89%
PBT 12.91 -5.27 - 13.82 -18.03 - 4.87 -30.51 - -20.36 -10.62 -
Tax 1.44 -1.26 - 2.89 -3.52 - 3.66 -0.60 - -4.41 14.18 -
PAT 11.47 -4.01 - 10.93 -14.50 - 1.20 -29.91 - -15.95 -24.80 -
PATM 2.05% -1.05% 2.29% -3.89% 0.27% -7.95% -6.60% -6.15%
EPS 0.30 -0.10 - 0.28 -0.38 - 0.03 -0.78 - -0.41 -0.64 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,723.14 1,532.73 1,669.80 1,160.37 849.32 904.52 1,092.08 1,192.76 921.56 696.33 479.33 Net Sales Growth 12.42% -8.21% 43.90% 36.62% -6.10% -17.17% -8.44% 29.43% 32.35% 45.27% Cost Of Goods Sold 1,317.26 1,185.28 1,252.16 861.02 618.62 766.85 919.50 878.90 602.35 469.49 315.21 Gross Profit 405.88 347.44 417.64 299.35 230.71 137.66 172.57 313.86 319.22 226.83 164.12 GP Margin 23.55% 22.67% 25.01% 25.80% 27.16% 15.22% 15.80% 26.31% 34.64% 32.58% 34.24% Total Expenditure 1,577.99 1,450.38 1,539.43 1,043.17 774.77 915.48 1,086.75 1,033.79 762.05 580.19 403.52 Power & Fuel Cost - 11.84 10.95 10.19 12.89 11.56 12.22 13.71 23.83 18.73 19.14 % Of Sales - 0.77% 0.66% 0.88% 1.52% 1.28% 1.12% 1.15% 2.59% 2.69% 3.99% Employee Cost - 45.30 38.78 33.24 28.43 30.46 31.68 30.55 25.02 18.40 15.34 % Of Sales - 2.96% 2.32% 2.86% 3.35% 3.37% 2.90% 2.56% 2.71% 2.64% 3.20% Manufacturing Exp. - 146.53 142.32 99.41 84.81 76.03 90.68 68.05 63.13 44.12 34.31 % Of Sales - 9.56% 8.52% 8.57% 9.99% 8.41% 8.30% 5.71% 6.85% 6.34% 7.16% General & Admin Exp. - 11.48 14.81 9.71 7.06 7.55 6.07 5.50 4.26 3.40 2.25 % Of Sales - 0.75% 0.89% 0.84% 0.83% 0.83% 0.56% 0.46% 0.46% 0.49% 0.47% Selling & Distn. Exp. - 10.67 15.88 14.91 16.16 11.12 16.39 21.73 19.94 15.21 10.17 % Of Sales - 0.70% 0.95% 1.28% 1.90% 1.23% 1.50% 1.82% 2.16% 2.18% 2.12% Miscellaneous Exp. - 39.28 64.52 14.69 6.81 11.90 10.19 15.35 23.52 10.84 10.17 % Of Sales - 2.56% 3.86% 1.27% 0.80% 1.32% 0.93% 1.29% 2.55% 1.56% 1.48% EBITDA 145.15 82.35 130.37 117.20 74.55 -10.96 5.33 158.97 159.51 116.14 75.81 EBITDA Margin 8.42% 5.37% 7.81% 10.10% 8.78% -1.21% 0.49% 13.33% 17.31% 16.68% 15.82% Other Income 0.92 2.36 2.00 2.62 1.05 1.65 5.84 36.31 7.46 5.23 34.12 Interest 79.25 85.50 79.12 129.22 123.24 118.50 109.32 108.75 90.51 58.59 23.51 Depreciation 55.48 53.79 54.66 56.92 56.42 63.33 52.94 54.80 46.28 29.09 19.33 PBT 11.32 -54.58 -1.41 -66.32 -104.06 -191.15 -151.09 31.73 30.19 33.68 67.10 Tax 3.59 11.31 18.65 -5.85 -10.45 -8.73 -48.52 10.73 10.07 7.65 16.89 Tax Rate 31.71% -20.14% -956.41% 9.50% 10.04% 4.57% 32.11% 33.82% 33.36% 22.71% 25.17% PAT 7.75 -67.45 -20.60 -55.71 -93.60 -182.43 -102.57 21.00 20.13 26.03 50.21 PAT before Minority Interest 7.75 -67.45 -20.60 -55.71 -93.60 -182.43 -102.57 21.00 20.13 26.03 50.21 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.45% -4.40% -1.23% -4.80% -11.02% -20.17% -9.39% 1.76% 2.18% 3.74% 10.48% PAT Growth 110.62% - - - - - - 4.32% -22.67% -48.16% EPS 0.20 -1.75 -0.53 -1.45 -2.43 -4.73 -2.66 0.54 0.52 0.68 1.30

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1,723.14 1,532.73 1,669.80 1,160.37 849.32 904.52 1,092.21 1,192.92 921.72 696.46 479.33 Net Sales Growth 12.42% -8.21% 43.90% 36.62% -6.10% -17.18% -8.44% 29.42% 32.34% 45.30% Cost Of Goods Sold 1,317.26 1,185.28 1,252.16 861.02 618.62 766.85 919.57 878.98 602.44 469.57 315.21 Gross Profit 405.88 347.44 417.64 299.35 230.71 137.66 172.63 313.94 319.28 226.88 164.12 GP Margin 23.55% 22.67% 25.01% 25.80% 27.16% 15.22% 15.81% 26.32% 34.64% 32.58% 34.24% Total Expenditure 1,578.09 1,450.68 1,539.43 1,043.17 774.77 915.49 1,087.94 1,033.79 762.26 580.35 403.55 Power & Fuel Cost - 11.84 10.95 10.19 12.89 11.56 12.22 13.71 23.83 18.73 19.14 % Of Sales - 0.77% 0.66% 0.88% 1.52% 1.28% 1.12% 1.15% 2.59% 2.69% 3.99% Employee Cost - 45.34 38.78 33.24 28.43 30.47 31.72 30.42 25.07 18.44 15.34 % Of Sales - 2.96% 2.32% 2.86% 3.35% 3.37% 2.90% 2.55% 2.72% 2.65% 3.20% Manufacturing Exp. - 146.53 142.32 99.41 84.81 76.03 90.70 68.05 63.15 44.12 34.31 % Of Sales - 9.56% 8.52% 8.57% 9.99% 8.41% 8.30% 5.70% 6.85% 6.33% 7.16% General & Admin Exp. - 11.48 14.81 9.71 7.06 7.56 6.14 5.53 4.28 3.42 2.28 % Of Sales - 0.75% 0.89% 0.84% 0.83% 0.84% 0.56% 0.46% 0.46% 0.49% 0.48% Selling & Distn. Exp. - 10.67 15.88 14.91 16.16 11.12 16.39 21.73 19.94 15.22 10.17 % Of Sales - 0.70% 0.95% 1.28% 1.90% 1.23% 1.50% 1.82% 2.16% 2.19% 2.12% Miscellaneous Exp. - 39.53 64.52 14.69 6.81 11.90 11.20 15.36 23.55 10.85 10.17 % Of Sales - 2.58% 3.86% 1.27% 0.80% 1.32% 1.03% 1.29% 2.56% 1.56% 1.48% EBITDA 145.06 82.05 130.37 117.20 74.55 -10.97 4.27 159.13 159.46 116.11 75.78 EBITDA Margin 8.42% 5.35% 7.81% 10.10% 8.78% -1.21% 0.39% 13.34% 17.30% 16.67% 15.81% Other Income 0.93 2.56 2.00 2.62 1.05 1.66 5.89 36.45 7.59 5.34 34.12 Interest 79.25 85.61 79.12 129.22 123.24 118.50 109.32 108.75 90.51 58.59 23.51 Depreciation 55.50 53.79 54.66 56.92 56.42 63.33 52.94 54.80 46.28 29.09 19.33 PBT 11.24 -54.80 -1.41 -66.32 -104.06 -191.15 -152.11 32.03 30.26 33.76 67.07 Tax 3.58 11.31 18.65 -5.85 -10.45 -8.73 -48.52 10.73 10.11 7.65 16.89 Tax Rate 31.85% -20.06% -956.41% 9.50% 10.04% 4.57% 31.90% 33.50% 33.41% 22.66% 25.18% PAT 7.65 -67.66 -20.60 -55.71 -93.60 -182.43 -103.59 21.30 20.13 26.06 50.18 PAT before Minority Interest 7.67 -67.68 -20.60 -55.71 -93.60 -182.43 -103.59 21.30 20.15 26.11 50.18 Minority Interest 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -0.02 -0.05 0.00 PAT Margin 0.44% -4.41% -1.23% -4.80% -11.02% -20.17% -9.48% 1.79% 2.18% 3.74% 10.47% PAT Growth 110.45% - - - - - - 5.81% -22.76% -48.07% EPS 0.20 -1.76 -0.53 -1.45 -2.43 -4.73 -2.69 0.55 0.52 0.68 1.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 577.95 644.99 665.57 415.93 508.17 599.88 702.62 690.62 388.13 319.99 Share Capital 385.42 385.42 385.42 88.10 88.10 108.89 108.89 96.89 66.89 65.64 Total Reserves 192.54 259.57 280.16 327.83 420.07 490.98 593.72 464.72 289.43 254.35 Non-Current Liabilities 535.24 523.68 530.23 812.06 844.90 929.95 648.45 561.75 540.18 505.99 Secured Loans 220.80 243.75 286.19 824.84 805.77 776.35 476.79 443.75 462.11 390.35 Unsecured Loans 344.57 321.24 301.55 38.96 34.61 118.86 95.42 58.69 7.20 51.14 Long Term Provisions 1.17 0.90 0.78 0.77 1.05 22.51 16.43 9.51 29.82 31.12 Current Liabilities 573.22 468.03 514.56 507.89 410.12 429.69 708.21 706.11 600.92 341.88 Trade Payables 180.69 157.45 183.98 119.33 68.51 115.00 155.21 149.21 50.47 27.01 Other Current Liabilities 128.62 60.16 76.44 127.06 87.38 60.92 145.24 159.25 142.91 68.36 Short Term Borrowings 261.69 248.42 253.84 260.97 254.22 233.15 386.89 383.25 360.95 235.64 Short Term Provisions 2.21 2.01 0.31 0.53 0.00 20.62 20.87 14.39 46.60 10.88 Total Liabilities 1,686.41 1,636.70 1,710.36 1,735.88 1,763.19 1,959.52 2,059.28 1,958.48 1,529.23 1,167.86 Net Block 905.85 959.22 1,012.59 1,069.93 1,126.38 1,136.76 999.22 885.80 495.82 499.91 Gross Block 1,189.21 1,190.10 1,189.08 1,189.84 1,189.98 1,375.57 1,184.97 1,016.82 580.56 555.57 Accumulated Depreciation 283.36 230.88 176.48 119.92 63.60 238.81 185.75 131.02 84.74 55.67 Non Current Assets 946.40 998.73 1,052.85 1,124.28 1,218.53 1,286.51 1,270.62 1,178.97 1,118.80 899.93 Capital Work in Progress 0.59 1.13 0.20 0.00 0.00 49.00 152.22 144.88 435.86 262.55 Non Current Investment 33.13 33.03 33.47 48.11 46.59 32.63 32.78 32.51 32.42 6.95 Long Term Loans & Adv. 3.46 3.21 3.79 3.53 44.55 64.22 74.60 75.16 58.86 98.84 Other Non Current Assets 3.37 2.15 2.81 2.72 1.02 3.90 11.80 20.54 15.15 0.70 Current Assets 740.02 637.97 657.52 611.59 544.66 673.01 788.67 779.50 410.43 267.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 526.23 371.89 351.15 296.02 272.68 321.55 295.53 307.55 210.08 120.85 Sundry Debtors 72.13 110.41 103.78 135.61 109.87 102.03 191.09 126.33 45.99 40.40 Cash & Bank 21.85 26.78 41.25 14.96 3.85 19.47 20.87 7.08 7.21 9.63 Other Current Assets 119.80 2.27 2.46 1.49 158.26 229.95 281.17 338.54 147.16 97.04 Short Term Loans & Adv. 116.84 126.62 158.88 163.50 152.20 221.62 270.88 331.14 139.43 96.51 Net Current Assets 166.80 169.93 142.96 103.70 134.54 243.32 80.45 73.39 -190.49 -73.95 Total Assets 1,686.42 1,636.70 1,710.37 1,735.87 1,763.19 1,959.52 2,059.29 1,958.47 1,529.23 1,167.87

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 592.80 665.43 682.74 423.36 515.37 615.00 719.11 697.33 385.51 319.92 Share Capital 385.42 385.42 385.42 88.10 88.10 106.92 106.92 94.92 64.91 65.64 Total Reserves 207.38 280.01 297.33 335.26 427.27 489.26 593.37 464.05 288.79 254.28 Non-Current Liabilities 536.01 523.72 530.28 812.10 844.95 949.08 671.74 608.60 601.11 506.00 Secured Loans 220.80 243.75 286.19 824.84 805.77 781.04 500.21 490.61 523.04 390.35 Unsecured Loans 345.34 321.24 301.55 38.96 34.61 133.29 95.42 58.68 7.20 51.15 Long Term Provisions 1.18 0.90 0.78 0.77 1.05 22.51 16.29 9.54 29.82 31.12 Current Liabilities 576.61 468.04 514.57 507.89 410.12 485.00 758.11 752.58 644.01 341.98 Trade Payables 180.69 157.45 183.98 119.33 68.51 115.01 155.23 149.24 52.48 27.02 Other Current Liabilities 132.01 60.16 76.45 127.06 87.39 116.19 195.14 205.70 184.04 68.36 Short Term Borrowings 261.69 248.42 253.84 260.97 254.22 233.15 386.89 383.25 360.95 235.73 Short Term Provisions 2.21 2.01 0.31 0.53 0.00 20.66 20.85 14.39 46.55 10.88 Total Liabilities 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 1,167.90 Net Block 906.08 959.22 1,012.59 1,069.93 1,126.76 1,143.85 1,002.89 889.50 499.50 500.29 Gross Block 1,190.41 1,190.10 1,189.08 1,189.84 1,190.35 1,382.67 1,188.65 1,020.53 584.25 555.96 Accumulated Depreciation 284.33 230.88 176.48 119.92 63.59 238.82 185.76 131.03 84.75 55.67 Non Current Assets 961.44 1,019.20 1,070.04 1,131.74 1,225.51 1,417.99 1,381.74 1,297.95 1,239.09 899.13 Capital Work in Progress 1.18 1.72 0.79 0.59 1.24 110.55 182.11 145.94 436.30 262.87 Non Current Investment 46.95 52.89 50.06 54.96 51.80 75.30 47.84 48.19 48.19 5.23 Long Term Loans & Adv. 3.86 3.22 3.80 3.54 44.70 84.38 137.10 155.16 148.32 99.06 Other Non Current Assets 3.37 2.15 2.81 2.72 1.02 3.90 11.80 18.08 15.15 0.70 Current Assets 744.33 637.99 657.55 611.61 544.93 651.10 787.23 780.57 411.54 268.77 Current Investments 0.00 0.00 0.00 0.00 0.24 0.00 0.00 0.00 0.00 0.00 Inventories 526.23 371.89 351.15 296.02 272.68 321.55 295.54 307.55 210.08 120.85 Sundry Debtors 73.54 110.41 103.78 135.61 109.87 102.06 191.12 126.35 46.01 40.40 Cash & Bank 25.18 26.80 41.28 14.99 3.88 20.63 21.75 8.10 8.08 10.44 Other Current Assets 119.38 2.27 2.46 1.49 158.27 206.87 278.82 338.57 147.36 97.07 Short Term Loans & Adv. 116.35 126.62 158.88 163.50 152.21 198.53 268.52 331.16 141.50 96.53 Net Current Assets 167.72 169.95 142.98 103.72 134.81 166.10 29.12 27.99 -232.47 -73.21 Total Assets 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 1,167.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 73.86 93.84 147.05 72.75 39.97 20.60 222.29 -144.53 33.60 1.09 PBT -56.15 -1.95 -61.56 -104.06 -191.15 -151.09 31.73 30.19 33.68 67.10 Adjustment 150.76 154.54 187.28 178.63 180.21 158.09 147.01 134.89 81.65 38.46 Changes in Working Capital -18.69 -57.58 21.54 -0.19 51.44 13.60 57.78 -304.77 -71.02 -93.33 Cash after chg. in Working capital 75.93 95.01 147.26 74.38 40.49 20.60 236.53 -139.68 44.31 12.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.07 -1.17 -0.21 -1.63 -0.52 0.00 -14.24 -4.85 -10.71 -11.14 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 2.84 14.16 -18.54 0.87 -21.48 -64.08 -166.92 -136.40 -204.38 -302.28 Net Fixed Assets 1.43 -1.95 0.56 0.14 234.59 -87.38 -175.49 -145.28 -198.30 -303.73 Net Investments -0.10 0.44 14.64 -1.52 -13.96 0.15 -0.27 -0.09 -25.47 38.00 Others 1.51 15.67 -33.74 2.25 -242.11 23.15 8.84 8.97 19.39 -36.55 Cash from Financing Activity -79.18 -107.76 -122.42 -60.73 -34.77 60.03 -55.82 278.09 167.61 272.18 Net Cash Inflow / Outflow -2.47 0.23 6.10 12.88 -16.27 16.55 -0.45 -2.84 -3.16 -29.00 Opening Cash & Equivalents 13.73 13.50 7.40 4.80 18.13 1.58 2.03 4.88 8.04 37.04 Closing Cash & Equivalent 11.25 13.73 13.50 17.68 1.86 18.13 1.58 2.03 4.88 8.04

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 77.31 93.84 147.05 72.75 -22.44 87.89 275.20 -144.37 30.95 1.48 PBT -56.38 -1.96 -61.54 -104.20 -191.15 -152.11 32.03 30.26 33.76 67.07 Adjustment 154.46 154.55 187.26 178.77 180.20 157.93 146.87 134.77 80.52 38.46 Changes in Working Capital -18.70 -57.58 21.54 -0.19 -10.97 82.07 112.05 -304.52 -72.61 -92.92 Cash after chg. in Working capital 79.38 95.01 147.26 74.38 -21.92 87.89 290.96 -139.48 41.66 12.61 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.07 -1.17 -0.21 -1.63 -0.52 0.00 -15.76 -4.89 -10.71 -11.13 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 -0.30 14.15 -18.54 0.87 83.97 -126.90 -191.81 -131.11 -217.36 -301.93 Net Fixed Assets 1.43 -1.95 0.56 0.14 234.59 -87.38 -175.49 -145.28 -198.30 -303.73 Net Investments -0.10 0.44 14.64 -1.52 -13.96 0.15 -0.27 -0.09 -25.47 38.00 Others -1.63 15.66 -33.74 2.25 -136.66 -39.67 -16.05 14.26 6.41 -36.20 Cash from Financing Activity -79.29 -107.76 -122.42 -60.73 -78.26 55.72 -84.01 272.96 182.56 272.18 Net Cash Inflow / Outflow -2.28 0.23 6.10 12.88 -16.74 16.71 -0.62 -2.52 -3.85 -28.27 Opening Cash & Equivalents 13.75 13.52 7.43 4.83 18.62 1.96 2.56 5.08 8.84 37.11 Closing Cash & Equivalent 11.47 13.75 13.52 17.70 1.88 18.62 1.96 2.56 5.08 8.84

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 15.00 16.73 17.27 47.21 57.68 65.73 77.39 62.75 59.82 53.78 ROA -4.06% -1.23% -3.23% -5.35% -9.80% -5.10% 1.05% 1.15% 1.93% 5.13% ROE -11.03% -3.14% -10.30% -20.26% -33.56% -16.27% 3.40% 4.47% 7.89% 19.55% ROCE 2.00% 5.07% 4.28% 1.17% -4.27% -2.39% 8.19% 8.11% 7.96% 10.60% Fixed Asset Turnover 1.29 1.40 1.00 0.79 0.79 0.95 1.19 1.27 1.32 1.23 Receivable days 21.74 23.41 36.78 47.57 38.38 44.19 44.27 30.97 20.97 37.66 Inventory Days 106.94 79.02 99.42 110.20 107.62 93.02 84.11 93.04 80.34 66.43 Payable days 42.54 40.87 51.26 43.25 35.90 42.72 53.05 46.45 23.52 35.00 Cash Conversion Cycle 86.13 61.56 84.94 114.52 110.09 94.48 75.33 77.56 77.79 69.09 Total Debt/Equity 1.49 1.32 1.32 2.89 2.25 1.92 1.48 1.77 2.54 2.20 Interest Cover 0.34 0.98 0.52 0.16 -0.61 -0.38 1.29 1.33 1.57 3.85

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 15.38 17.27 17.71 48.05 58.50 66.76 78.84 63.83 61.39 53.77 ROA -4.02% -1.22% -3.21% -5.33% -9.50% -4.89% 1.00% 1.08% 1.85% 5.13% ROE -10.76% -3.06% -10.07% -19.94% -33.45% -16.51% 3.46% 4.50% 7.94% 19.54% ROCE 1.97% 5.01% 4.24% 1.17% -4.19% -2.37% 7.92% 7.75% 7.72% 10.59% Fixed Asset Turnover 1.29 1.40 1.00 0.79 0.78 0.94 1.18 1.27 1.32 1.23 Receivable days 21.90 23.41 36.78 47.57 38.38 44.19 44.27 30.97 20.97 37.66 Inventory Days 106.94 79.02 99.42 110.20 107.62 93.01 84.10 93.02 80.32 66.43 Payable days 42.54 40.87 51.26 43.25 35.91 42.72 53.06 46.91 24.13 35.01 Cash Conversion Cycle 86.30 61.56 84.94 114.52 110.10 94.48 75.31 77.08 77.17 69.08 Total Debt/Equity 1.45 1.28 1.29 2.84 2.22 2.00 1.55 1.89 2.77 2.21 Interest Cover 0.34 0.98 0.52 0.16 -0.61 -0.39 1.29 1.33 1.58 3.85

Top Investors:

state bank of india

mod commondeal pvt ltd

shringar mercantile pvt ltd

union bank of india

punjab national bank

pabitra enclave private limited

ravi business services pvt ltd

indian overseas bank

Annual Reports:

News Update:

No Latest News!

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.

Feedback