Nifty
Sensex
:
:
22198.35
73095.22
76.30 (0.34%)
305.09 (0.42%)

Steel & Iron Products

Rating :
61/99

BSE: 532650 | NSE: MSPL

31.60
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  31.60
  •  31.60
  •  31.60
  •  31.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  433312
  •  136.93
  •  33.40
  •  7.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,210.97
  • 57.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,994.91
  • N/A
  • 2.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.62%
  • 32.98%
  • 19.82%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.89
  • 8.84
  • 13.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.43
  • -14.63
  • -16.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.68
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.66
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 11.00
  • 10.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
780.74
661.65
18.00%
673.59
586.81
14.79%
671.12
624.52
7.46%
677.42
652.88
3.76%
Expenses
741.53
631.57
17.41%
644.89
620.69
3.90%
638.32
610.79
4.51%
628.25
603.53
4.10%
EBITDA
39.20
30.08
30.32%
28.70
-33.88
-
32.80
13.73
138.89%
49.17
49.34
-0.34%
EBIDTM
5.02%
4.55%
4.26%
-5.77%
4.89%
2.20%
7.26%
7.56%
Other Income
6.76
0.64
956.25%
9.70
1.20
708.33%
4.23
0.54
683.33%
9.23
2.61
253.64%
Interest
25.37
19.27
31.66%
20.32
18.30
11.04%
16.86
18.74
-10.03%
20.95
20.60
1.70%
Depreciation
13.83
13.64
1.39%
14.36
13.58
5.74%
13.96
13.54
3.10%
13.32
13.33
-0.08%
PBT
6.76
-2.18
-
3.72
-64.56
-
6.20
-18.01
-
24.44
18.02
35.63%
Tax
5.23
-4.60
-
5.36
-3.67
-
4.81
-3.40
-
5.09
3.68
38.32%
PAT
1.54
2.42
-36.36%
-1.63
-60.90
-
1.39
-14.61
-
19.34
14.34
34.87%
PATM
0.20%
0.37%
-0.24%
-10.38%
0.21%
-2.34%
2.86%
2.20%
EPS
0.12
0.06
100.00%
-0.04
-1.51
-
-0.05
-0.38
-
0.51
0.38
34.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,802.87
2,550.40
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
Net Sales Growth
10.97%
9.01%
35.78%
12.42%
-8.21%
43.90%
36.62%
-6.10%
-17.18%
-8.44%
 
Cost Of Goods Sold
2,192.16
2,095.04
1,870.18
1,319.94
1,185.28
1,252.16
861.02
618.62
766.85
919.57
878.98
Gross Profit
610.71
455.36
469.40
403.20
347.44
417.64
299.35
230.71
137.66
172.63
313.94
GP Margin
21.79%
17.85%
20.06%
23.40%
22.67%
25.01%
25.80%
27.16%
15.22%
15.81%
26.32%
Total Expenditure
2,652.99
2,491.30
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
Power & Fuel Cost
-
26.19
12.45
11.72
11.84
10.95
10.19
12.89
11.56
12.22
13.71
% Of Sales
-
1.03%
0.53%
0.68%
0.77%
0.66%
0.88%
1.52%
1.28%
1.12%
1.15%
Employee Cost
-
57.80
51.46
44.28
45.34
38.78
33.24
28.43
30.47
31.72
30.42
% Of Sales
-
2.27%
2.20%
2.57%
2.96%
2.32%
2.86%
3.35%
3.37%
2.90%
2.55%
Manufacturing Exp.
-
246.53
194.95
135.40
146.53
142.32
99.41
84.81
76.03
90.70
68.05
% Of Sales
-
9.67%
8.33%
7.86%
9.56%
8.52%
8.57%
9.99%
8.41%
8.30%
5.70%
General & Admin Exp.
-
25.70
21.05
14.20
11.48
14.81
9.71
7.06
7.56
6.14
5.53
% Of Sales
-
1.01%
0.90%
0.82%
0.75%
0.89%
0.84%
0.83%
0.84%
0.56%
0.46%
Selling & Distn. Exp.
-
17.65
17.20
15.07
10.67
15.88
14.91
16.16
11.12
16.39
21.73
% Of Sales
-
0.69%
0.74%
0.87%
0.70%
0.95%
1.28%
1.90%
1.23%
1.50%
1.82%
Miscellaneous Exp.
-
22.40
17.14
40.16
39.53
64.52
14.69
6.81
11.90
11.20
21.73
% Of Sales
-
0.88%
0.73%
2.33%
2.58%
3.86%
1.27%
0.80%
1.32%
1.03%
1.29%
EBITDA
149.87
59.10
155.14
142.36
82.05
130.37
117.20
74.55
-10.97
4.27
159.13
EBITDA Margin
5.35%
2.32%
6.63%
8.26%
5.35%
7.81%
10.10%
8.78%
-1.21%
0.39%
13.34%
Other Income
29.92
11.61
3.40
0.93
2.56
2.00
2.62
1.05
1.66
5.89
36.45
Interest
83.50
77.26
74.17
79.25
85.61
79.12
129.22
123.24
118.50
109.32
108.75
Depreciation
55.47
54.08
54.47
55.49
53.79
54.66
56.92
56.42
63.33
52.94
54.80
PBT
41.12
-60.63
29.89
8.55
-54.80
-1.41
-66.32
-104.06
-191.15
-152.11
32.03
Tax
20.49
-6.58
4.22
3.59
11.31
18.65
-5.85
-10.45
-8.73
-48.52
10.73
Tax Rate
49.83%
10.91%
14.12%
41.99%
-20.06%
-956.41%
9.50%
10.04%
4.57%
31.90%
33.50%
PAT
20.64
-50.58
25.69
4.89
-67.66
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
PAT before Minority Interest
20.65
-50.60
25.68
4.88
-67.68
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
Minority Interest
0.01
0.02
0.01
0.01
0.02
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.74%
-1.98%
1.10%
0.28%
-4.41%
-1.23%
-4.80%
-11.02%
-20.17%
-9.48%
1.79%
PAT Growth
135.13%
-
425.36%
-
-
-
-
-
-
-
 
EPS
0.54
-1.31
0.67
0.13
-1.76
-0.53
-1.45
-2.43
-4.73
-2.69
0.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
569.94
618.35
592.03
592.80
665.43
682.74
423.36
515.37
615.00
719.11
Share Capital
385.42
385.42
385.42
385.42
385.42
385.42
88.10
88.10
106.92
106.92
Total Reserves
184.53
232.94
206.62
207.38
280.01
297.33
335.26
427.27
489.26
593.37
Non-Current Liabilities
470.17
500.57
513.16
536.01
523.72
530.28
812.10
844.95
949.08
671.74
Secured Loans
368.16
391.26
408.20
220.80
243.75
286.19
824.84
805.77
781.04
500.21
Unsecured Loans
133.92
134.74
134.74
345.34
321.24
301.55
38.96
34.61
133.29
95.42
Long Term Provisions
1.35
1.21
1.17
1.18
0.90
0.78
0.77
1.05
22.51
16.29
Current Liabilities
574.26
605.28
374.56
576.61
468.04
514.57
507.89
410.12
485.00
758.11
Trade Payables
206.49
267.93
123.36
180.69
157.45
183.98
119.33
68.51
115.01
155.23
Other Current Liabilities
118.31
82.30
72.00
132.01
60.16
76.45
127.06
87.39
116.19
195.14
Short Term Borrowings
246.51
252.16
177.20
261.69
248.42
253.84
260.97
254.22
233.15
386.89
Short Term Provisions
2.94
2.89
2.00
2.21
2.01
0.31
0.53
0.00
20.66
20.85
Total Liabilities
1,614.67
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
Net Block
826.18
826.53
854.81
906.08
959.22
1,012.59
1,069.93
1,126.76
1,143.85
1,002.89
Gross Block
1,273.64
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
Accumulated Depreciation
447.46
393.52
339.49
284.33
230.88
176.48
119.92
63.59
238.82
185.76
Non Current Assets
884.34
875.15
899.54
961.44
1,019.20
1,070.04
1,131.74
1,225.51
1,417.99
1,381.74
Capital Work in Progress
0.59
0.59
1.18
1.18
1.72
0.79
0.59
1.24
110.55
182.11
Non Current Investment
45.53
39.94
39.65
46.95
52.89
50.06
54.96
51.80
75.30
47.84
Long Term Loans & Adv.
7.72
2.08
3.78
3.86
3.22
3.80
3.54
44.70
84.38
137.10
Other Non Current Assets
4.33
6.02
0.12
3.37
2.15
2.81
2.72
1.02
3.90
11.80
Current Assets
730.32
849.38
580.55
744.33
637.99
657.55
611.61
544.93
651.10
787.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.00
0.00
Inventories
483.88
457.56
376.73
526.23
371.89
351.15
296.02
272.68
321.55
295.54
Sundry Debtors
76.26
70.49
56.22
73.54
110.41
103.78
135.61
109.87
102.06
191.12
Cash & Bank
27.16
95.54
26.87
25.18
26.80
41.28
14.99
3.88
20.63
21.75
Other Current Assets
143.02
1.97
2.16
3.03
128.89
161.34
164.99
158.27
206.87
278.82
Short Term Loans & Adv.
140.82
223.82
118.57
116.35
126.62
158.88
163.50
152.21
198.53
268.52
Net Current Assets
156.07
244.10
205.99
167.72
169.95
142.98
103.72
134.81
166.10
29.12
Total Assets
1,614.66
1,724.53
1,480.09
1,705.77
1,657.19
1,727.59
1,743.35
1,770.44
2,069.09
2,168.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
81.07
110.10
178.31
77.31
93.84
147.05
72.75
-22.44
87.89
275.20
PBT
-57.18
29.90
8.47
-56.38
-1.96
-61.54
-104.20
-191.15
-152.11
32.03
Adjustment
128.77
124.27
146.21
154.46
154.55
187.26
178.77
180.20
157.93
146.87
Changes in Working Capital
12.06
-41.67
23.79
-18.70
-57.58
21.54
-0.19
-10.97
82.07
112.05
Cash after chg. in Working capital
83.65
112.50
178.47
79.38
95.01
147.26
74.38
-21.92
87.89
290.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.57
-2.40
-0.16
-2.07
-1.17
-0.21
-1.63
-0.52
0.00
-15.76
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
-19.19
-62.15
-1.11
-0.30
14.15
-18.54
0.87
83.97
-126.90
-191.81
Net Fixed Assets
-53.60
-25.16
-3.89
1.43
-1.95
0.56
0.14
234.59
-87.38
-175.49
Net Investments
-2.54
-8.46
0.42
-0.10
0.44
14.64
-1.52
-13.96
0.15
-0.27
Others
36.95
-28.53
2.36
-1.63
15.66
-33.74
2.25
-136.66
-39.67
-16.05
Cash from Financing Activity
-99.21
-10.91
-177.41
-79.29
-107.76
-122.42
-60.73
-78.26
55.72
-84.01
Net Cash Inflow / Outflow
-37.32
37.04
-0.20
-2.28
0.23
6.10
12.88
-16.74
16.71
-0.62
Opening Cash & Equivalents
48.31
11.27
11.47
13.75
13.52
7.43
4.83
18.62
1.96
2.56
Closing Cash & Equivalent
10.99
48.31
11.27
11.47
13.75
13.52
17.70
1.88
18.62
1.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
14.79
16.04
15.36
15.38
17.27
17.71
48.05
58.50
66.76
78.84
ROA
-3.03%
1.60%
0.31%
-4.02%
-1.22%
-3.21%
-5.33%
-9.50%
-4.89%
1.00%
ROE
-8.52%
4.24%
0.82%
-10.76%
-3.06%
-10.07%
-19.94%
-33.45%
-16.51%
3.46%
ROCE
1.43%
7.43%
6.24%
1.97%
5.01%
4.24%
1.17%
-4.19%
-2.37%
7.92%
Fixed Asset Turnover
2.05
1.94
1.45
1.29
1.40
1.00
0.79
0.78
0.94
1.18
Receivable days
10.49
9.86
13.65
21.90
23.41
36.78
47.57
38.38
44.19
44.27
Inventory Days
67.30
64.93
95.00
106.94
79.02
99.42
110.20
107.62
93.01
84.10
Payable days
41.33
38.18
42.04
42.54
40.87
51.26
43.25
35.91
42.72
53.06
Cash Conversion Cycle
36.46
36.61
66.61
86.30
61.56
84.94
114.52
110.10
94.48
75.31
Total Debt/Equity
1.41
1.34
1.29
1.45
1.28
1.29
2.84
2.22
2.00
1.55
Interest Cover
0.26
1.40
1.11
0.34
0.98
0.52
0.16
-0.61
-0.39
1.29

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.