Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Steel & Iron Products

Rating :
49/99

BSE: 532650 | NSE: MSPL

9.70
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 9.20
  • 10.05
  • 9.20
  • 9.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  887032
  •  86.21
  •  18.90
  •  8.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 376.17
  • 148.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,106.35
  • N/A
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.62%
  • 25.92%
  • 14.94%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 17.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.76
  • 15.06
  • 15.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.27
  • 5.77
  • 13.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.47
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.58
  • 0.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.75
  • 11.45
  • 9.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
624.52
526.42
18.64%
652.88
558.35
16.93%
588.54
477.43
23.27%
571.74
445.75
28.26%
Expenses
610.79
487.93
25.18%
603.53
512.78
17.70%
563.23
441.62
27.54%
529.74
398.11
33.06%
EBITDA
13.73
38.49
-64.33%
49.34
45.57
8.27%
25.32
35.81
-29.29%
42.00
47.64
-11.84%
EBIDTM
2.20%
7.31%
7.56%
8.16%
4.30%
7.50%
7.35%
10.69%
Other Income
0.54
0.17
217.65%
2.61
0.19
1,273.68%
0.23
0.15
53.33%
0.39
0.39
0.00%
Interest
18.74
16.13
16.18%
20.60
17.87
15.28%
18.26
19.35
-5.63%
19.18
22.52
-14.83%
Depreciation
13.54
13.54
0.00%
13.33
14.98
-11.01%
13.85
13.45
2.97%
13.75
13.71
0.29%
PBT
-18.01
8.99
-
18.02
12.91
39.58%
-6.57
3.17
-
9.45
11.79
-19.85%
Tax
-3.40
0.29
-
3.68
1.44
155.56%
0.17
0.98
-82.65%
0.08
5.25
-98.48%
PAT
-14.61
8.70
-
14.34
11.47
25.02%
-6.73
2.18
-
9.37
6.54
43.27%
PATM
-2.34%
1.65%
2.20%
2.05%
-1.14%
0.46%
1.64%
1.47%
EPS
-0.38
0.22
-
0.38
0.30
26.67%
-0.18
0.06
-
0.24
0.17
41.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,437.68
2,339.58
1,723.13
1,532.73
1,669.80
1,160.37
849.32
904.52
1,092.21
1,192.92
921.72
Net Sales Growth
21.40%
35.78%
12.42%
-8.21%
43.90%
36.62%
-6.10%
-17.18%
-8.44%
29.42%
 
Cost Of Goods Sold
1,977.39
1,870.18
1,319.94
1,185.28
1,252.16
861.02
618.62
766.85
919.57
878.98
602.44
Gross Profit
460.29
469.40
403.20
347.44
417.64
299.35
230.71
137.66
172.63
313.94
319.28
GP Margin
18.88%
20.06%
23.40%
22.67%
25.01%
25.80%
27.16%
15.22%
15.81%
26.32%
34.64%
Total Expenditure
2,307.29
2,184.44
1,580.77
1,450.68
1,539.43
1,043.17
774.77
915.49
1,087.94
1,033.79
762.26
Power & Fuel Cost
-
12.45
11.72
11.84
10.95
10.19
12.89
11.56
12.22
13.71
23.83
% Of Sales
-
0.53%
0.68%
0.77%
0.66%
0.88%
1.52%
1.28%
1.12%
1.15%
2.59%
Employee Cost
-
51.46
44.28
45.34
38.78
33.24
28.43
30.47
31.72
30.42
25.07
% Of Sales
-
2.20%
2.57%
2.96%
2.32%
2.86%
3.35%
3.37%
2.90%
2.55%
2.72%
Manufacturing Exp.
-
177.84
135.40
146.53
142.32
99.41
84.81
76.03
90.70
68.05
63.15
% Of Sales
-
7.60%
7.86%
9.56%
8.52%
8.57%
9.99%
8.41%
8.30%
5.70%
6.85%
General & Admin Exp.
-
21.05
14.20
11.48
14.81
9.71
7.06
7.56
6.14
5.53
4.28
% Of Sales
-
0.90%
0.82%
0.75%
0.89%
0.84%
0.83%
0.84%
0.56%
0.46%
0.46%
Selling & Distn. Exp.
-
17.20
15.07
10.67
15.88
14.91
16.16
11.12
16.39
21.73
19.94
% Of Sales
-
0.74%
0.87%
0.70%
0.95%
1.28%
1.90%
1.23%
1.50%
1.82%
2.16%
Miscellaneous Exp.
-
34.25
40.16
39.53
64.52
14.69
6.81
11.90
11.20
15.36
19.94
% Of Sales
-
1.46%
2.33%
2.58%
3.86%
1.27%
0.80%
1.32%
1.03%
1.29%
2.56%
EBITDA
130.39
155.14
142.36
82.05
130.37
117.20
74.55
-10.97
4.27
159.13
159.46
EBITDA Margin
5.35%
6.63%
8.26%
5.35%
7.81%
10.10%
8.78%
-1.21%
0.39%
13.34%
17.30%
Other Income
3.77
3.40
0.93
2.56
2.00
2.62
1.05
1.66
5.89
36.45
7.59
Interest
76.78
74.17
79.25
85.61
79.12
129.22
123.24
118.50
109.32
108.75
90.51
Depreciation
54.47
54.47
55.49
53.79
54.66
56.92
56.42
63.33
52.94
54.80
46.28
PBT
2.89
29.89
8.55
-54.80
-1.41
-66.32
-104.06
-191.15
-152.11
32.03
30.26
Tax
0.53
4.22
3.59
11.31
18.65
-5.85
-10.45
-8.73
-48.52
10.73
10.11
Tax Rate
18.34%
14.12%
41.99%
-20.06%
-956.41%
9.50%
10.04%
4.57%
31.90%
33.50%
33.41%
PAT
2.37
25.69
4.89
-67.66
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
20.13
PAT before Minority Interest
2.38
25.68
4.88
-67.68
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
20.15
Minority Interest
0.01
0.01
0.01
0.02
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
PAT Margin
0.10%
1.10%
0.28%
-4.41%
-1.23%
-4.80%
-11.02%
-20.17%
-9.48%
1.79%
2.18%
PAT Growth
-91.80%
425.36%
-
-
-
-
-
-
-
5.81%
 
EPS
0.06
0.67
0.13
-1.76
-0.53
-1.45
-2.43
-4.73
-2.69
0.55
0.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
618.35
592.03
592.80
665.43
682.74
423.36
515.37
615.00
719.11
697.33
Share Capital
385.42
385.42
385.42
385.42
385.42
88.10
88.10
106.92
106.92
94.92
Total Reserves
232.94
206.62
207.38
280.01
297.33
335.26
427.27
489.26
593.37
464.05
Non-Current Liabilities
500.57
513.16
536.01
523.72
530.28
812.10
844.95
949.08
671.74
608.60
Secured Loans
391.26
408.20
220.80
243.75
286.19
824.84
805.77
781.04
500.21
490.61
Unsecured Loans
134.74
134.74
345.34
321.24
301.55
38.96
34.61
133.29
95.42
58.68
Long Term Provisions
1.21
1.17
1.18
0.90
0.78
0.77
1.05
22.51
16.29
9.54
Current Liabilities
605.28
374.56
576.61
468.04
514.57
507.89
410.12
485.00
758.11
752.58
Trade Payables
267.93
123.36
180.69
157.45
183.98
119.33
68.51
115.01
155.23
149.24
Other Current Liabilities
82.30
72.00
132.01
60.16
76.45
127.06
87.39
116.19
195.14
205.70
Short Term Borrowings
252.16
177.20
261.69
248.42
253.84
260.97
254.22
233.15
386.89
383.25
Short Term Provisions
2.89
2.00
2.21
2.01
0.31
0.53
0.00
20.66
20.85
14.39
Total Liabilities
1,724.52
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
Net Block
826.53
854.81
906.08
959.22
1,012.59
1,069.93
1,126.76
1,143.85
1,002.89
889.50
Gross Block
1,220.04
1,194.30
1,190.41
1,190.10
1,189.08
1,189.84
1,190.35
1,382.67
1,188.65
1,020.53
Accumulated Depreciation
393.52
339.49
284.33
230.88
176.48
119.92
63.59
238.82
185.76
131.03
Non Current Assets
879.28
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
Capital Work in Progress
0.59
1.18
1.18
1.72
0.79
0.59
1.24
110.55
182.11
145.94
Non Current Investment
39.94
39.65
46.95
52.89
50.06
54.96
51.80
75.30
47.84
48.19
Long Term Loans & Adv.
6.21
3.78
3.86
3.22
3.80
3.54
44.70
84.38
137.10
155.16
Other Non Current Assets
6.02
0.12
3.37
2.15
2.81
2.72
1.02
3.90
11.80
18.08
Current Assets
845.24
580.55
744.33
637.99
657.55
611.61
544.93
651.10
787.23
780.57
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.00
0.00
0.00
Inventories
457.56
376.73
526.23
371.89
351.15
296.02
272.68
321.55
295.54
307.55
Sundry Debtors
70.49
56.22
73.54
110.41
103.78
135.61
109.87
102.06
191.12
126.35
Cash & Bank
95.54
26.87
25.18
26.80
41.28
14.99
3.88
20.63
21.75
8.10
Other Current Assets
221.66
2.16
3.03
2.27
161.34
164.99
158.27
206.87
278.82
338.57
Short Term Loans & Adv.
219.69
118.57
116.35
126.62
158.88
163.50
152.21
198.53
268.52
331.16
Net Current Assets
239.97
205.99
167.72
169.95
142.98
103.72
134.81
166.10
29.12
27.99
Total Assets
1,724.52
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
110.10
178.31
77.31
93.84
147.05
72.75
-22.44
87.89
275.20
-144.37
PBT
29.90
8.47
-56.38
-1.96
-61.54
-104.20
-191.15
-152.11
32.03
30.26
Adjustment
124.27
146.21
154.46
154.55
187.26
178.77
180.20
157.93
146.87
134.77
Changes in Working Capital
-41.67
23.79
-18.70
-57.58
21.54
-0.19
-10.97
82.07
112.05
-304.52
Cash after chg. in Working capital
112.50
178.47
79.38
95.01
147.26
74.38
-21.92
87.89
290.96
-139.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.40
-0.16
-2.07
-1.17
-0.21
-1.63
-0.52
0.00
-15.76
-4.89
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
-62.15
-1.11
-0.30
14.15
-18.54
0.87
83.97
-126.90
-191.81
-131.11
Net Fixed Assets
-25.16
-3.89
1.43
-1.95
0.56
0.14
234.59
-87.38
-175.49
-145.28
Net Investments
-8.46
0.42
-0.10
0.44
14.64
-1.52
-13.96
0.15
-0.27
-0.09
Others
-28.53
2.36
-1.63
15.66
-33.74
2.25
-136.66
-39.67
-16.05
14.26
Cash from Financing Activity
-10.91
-177.41
-79.29
-107.76
-122.42
-60.73
-78.26
55.72
-84.01
272.96
Net Cash Inflow / Outflow
37.04
-0.20
-2.28
0.23
6.10
12.88
-16.74
16.71
-0.62
-2.52
Opening Cash & Equivalents
11.27
11.47
13.75
13.52
7.43
4.83
18.62
1.96
2.56
5.08
Closing Cash & Equivalent
48.31
11.27
11.47
13.75
13.52
17.70
1.88
18.62
1.96
2.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
16.04
15.36
15.38
17.27
17.71
48.05
58.50
66.76
78.84
63.83
ROA
1.60%
0.31%
-4.02%
-1.22%
-3.21%
-5.33%
-9.50%
-4.89%
1.00%
1.08%
ROE
4.24%
0.82%
-10.76%
-3.06%
-10.07%
-19.94%
-33.45%
-16.51%
3.46%
4.50%
ROCE
7.43%
6.24%
1.97%
5.01%
4.24%
1.17%
-4.19%
-2.37%
7.92%
7.75%
Fixed Asset Turnover
1.94
1.45
1.29
1.40
1.00
0.79
0.78
0.94
1.18
1.27
Receivable days
9.86
13.65
21.90
23.41
36.78
47.57
38.38
44.19
44.27
30.97
Inventory Days
64.93
95.00
106.94
79.02
99.42
110.20
107.62
93.01
84.10
93.02
Payable days
38.18
42.04
42.54
40.87
51.26
43.25
35.91
42.72
53.06
46.91
Cash Conversion Cycle
36.61
66.61
86.30
61.56
84.94
114.52
110.10
94.48
75.31
77.08
Total Debt/Equity
1.34
1.29
1.45
1.28
1.29
2.84
2.22
2.00
1.55
1.89
Interest Cover
1.40
1.11
0.34
0.98
0.52
0.16
-0.61
-0.39
1.29
1.33

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.