Nifty
Sensex
:
:
13133.90
44632.65
20.15 (0.15%)
14.61 (0.03%)

Steel & Iron Products

Rating :
52/99

BSE: 532650 | NSE: MSPL

7.40
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  7.65
  •  7.65
  •  6.95
  •  7.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14091
  •  1.04
  •  8.20
  •  3.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 290.99
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,126.73
  • N/A
  • 0.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.62%
  • 22.85%
  • 2.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 32.98%

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
  • 0.36
  • 0.42
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.59
  • 0.04
  • 13.22

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
445.75
376.02
18.54%
241.61
403.46
-40.12%
380.76
399.42
-4.67%
372.48
493.06
-24.46%
Expenses
405.04
372.43
8.76%
229.30
378.37
-39.40%
343.46
375.31
-8.49%
356.43
460.76
-22.64%
EBITDA
40.71
3.59
1,033.98%
12.31
25.09
-50.94%
37.31
24.11
54.75%
16.06
32.31
-50.29%
EBIDTM
9.13%
0.96%
5.09%
6.22%
9.80%
6.04%
4.31%
6.55%
Other Income
0.39
0.53
-26.42%
0.20
0.43
-53.49%
0.55
0.53
3.77%
1.05
0.45
133.33%
Interest
22.52
21.04
7.03%
19.51
22.66
-13.90%
20.32
21.21
-4.20%
21.59
15.12
42.79%
Depreciation
13.71
13.59
0.88%
13.36
13.48
-0.89%
13.18
13.32
-1.05%
13.54
13.72
-1.31%
PBT
4.87
-30.51
-
-20.36
-10.62
-
2.79
-10.43
-
-18.03
3.92
-
Tax
3.66
-0.60
-
-4.41
14.18
-
1.25
19.40
-93.56%
-3.52
-4.44
-
PAT
1.20
-29.91
-
-15.95
-24.80
-
1.54
-29.82
-
-14.50
8.37
-
PATM
0.27%
-7.95%
-6.60%
-6.15%
0.40%
-7.47%
-3.89%
1.70%
EPS
0.03
-0.78
-
-0.41
-0.64
-
0.04
-0.77
-
-0.38
0.22
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,440.60
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
-13.84%
-8.21%
43.90%
36.62%
-6.10%
-17.18%
-8.44%
29.42%
32.34%
45.30%
 
Cost Of Goods Sold
1,094.41
1,185.28
1,252.16
861.02
618.62
766.85
919.57
878.98
602.44
469.57
315.21
Gross Profit
346.19
347.44
417.64
299.35
230.71
137.66
172.63
313.94
319.28
226.88
164.12
GP Margin
24.03%
22.67%
25.01%
25.80%
27.16%
15.22%
15.81%
26.32%
34.64%
32.58%
34.24%
Total Expenditure
1,334.23
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
106.39
82.05
130.37
117.20
74.55
-10.97
4.27
159.13
159.46
116.11
75.78
EBITDA Margin
7.39%
5.35%
7.81%
10.10%
8.78%
-1.21%
0.39%
13.34%
17.30%
16.67%
15.81%
Other Income
2.19
2.56
2.00
2.62
1.05
1.66
5.89
36.45
7.59
5.34
34.12
Interest
83.94
85.61
79.12
129.22
123.24
118.50
109.32
108.75
90.51
58.59
23.51
Depreciation
53.79
53.79
54.66
56.92
56.42
63.33
52.94
54.80
46.28
29.09
19.33
PBT
-30.73
-54.80
-1.41
-66.32
-104.06
-191.15
-152.11
32.03
30.26
33.76
67.07
Tax
-3.02
11.31
18.65
-5.85
-10.45
-8.73
-48.52
10.73
10.11
7.65
16.89
Tax Rate
9.83%
-20.06%
-956.41%
9.50%
10.04%
4.57%
31.90%
33.50%
33.41%
22.66%
25.18%
PAT
-27.71
-67.66
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
20.13
26.06
50.18
PAT before Minority Interest
-27.68
-67.68
-20.60
-55.71
-93.60
-182.43
-103.59
21.30
20.15
26.11
50.18
Minority Interest
0.03
0.02
0.00
0.00
0.00
0.00
0.00
0.00
-0.02
-0.05
0.00
PAT Margin
-1.92%
-4.41%
-1.23%
-4.80%
-11.02%
-20.17%
-9.48%
1.79%
2.18%
3.74%
10.47%
PAT Growth
0.00%
-
-
-
-
-
-
5.81%
-22.76%
-48.07%
 
EPS
-0.72
-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
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
1,190.54
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
284.46
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
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
154.79
187.26
178.77
180.20
157.93
146.87
134.77
80.52
38.46
Changes in Working Capital
-18.70
-57.83
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
1.30
-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
-1.50
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
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

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.