Nifty
Sensex
:
:
25517.05
83606.46
-120.75 (-0.47%)
-452.44 (-0.54%)

Trading

Rating :
60/99

BSE: 542597 | NSE: MSTCLTD

548.60
30-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  553.7
  •  554.7
  •  541.55
  •  551.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  174275
  •  95517445.9
  •  1036.9
  •  411.1

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,860.74
  • 9.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,647.01
  • 7.39%
  • 5.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.75%
  • 4.39%
  • 20.90%
  • FII
  • DII
  • Others
  • 5.47%
  • 1.68%
  • 2.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.33
  • -9.42
  • -5.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.21
  • 1.31
  • 77.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.05
  • 15.43
  • 0.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.33
  • 11.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.89
  • 4.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.57
  • 8.13

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
29.03
57.82
P/E Ratio
18.90
9.49
Revenue
282
311
EBITDA
161
Net Income
204
407
ROA
8.3
P/B Ratio
5.81
ROE
24.39
FCFF
-379
FCFF Yield
-13.45
Net Debt
-1003
BVPS
94.4

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
88.85
81.93
8.45%
81.14
70.85
14.52%
71.92
81.13
-11.35%
189.50
179.00
5.87%
Expenses
34.39
132.65
-74.07%
32.37
35.60
-9.07%
31.56
30.51
3.44%
118.61
112.51
5.42%
EBITDA
54.46
-50.72
-
48.77
35.26
38.32%
40.35
50.62
-20.29%
70.88
66.48
6.62%
EBIDTM
61.30%
-61.90%
60.11%
49.76%
56.11%
62.40%
37.41%
37.14%
Other Income
23.18
121.13
-80.86%
15.06
24.09
-37.48%
21.35
20.33
5.02%
19.03
20.76
-8.33%
Interest
0.00
0.41
-100.00%
0.00
0.00
0
0.09
0.00
0
0.09
0.00
0
Depreciation
2.15
2.19
-1.83%
1.98
1.71
15.79%
2.65
1.72
54.07%
6.66
5.47
21.76%
PBT
65.14
67.81
-3.94%
337.33
57.63
485.34%
57.02
69.23
-17.64%
83.17
81.78
1.70%
Tax
-12.00
48.30
-
84.90
18.30
363.93%
14.00
19.92
-29.72%
20.07
29.95
-32.99%
PAT
77.13
19.51
295.34%
252.43
39.33
541.83%
43.02
49.31
-12.76%
63.10
51.83
21.74%
PATM
86.81%
23.81%
311.09%
55.51%
59.83%
60.78%
33.30%
28.95%
EPS
10.73
2.60
312.69%
35.63
5.26
577.38%
8.01
7.86
1.91%
8.79
7.19
22.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
431.41
750.82
720.97
876.15
780.47
1,231.40
3,292.00
2,265.40
1,739.22
3,225.16
5,689.03
Net Sales Growth
4.48%
4.14%
-17.71%
12.26%
-36.62%
-62.59%
45.32%
30.25%
-46.07%
-43.31%
 
Cost Of Goods Sold
16.20
63.08
64.08
214.17
217.75
615.20
2,591.43
1,590.02
1,227.16
2,722.52
5,184.06
Gross Profit
415.21
687.74
656.88
661.98
562.72
616.20
700.57
675.38
512.06
502.64
504.97
GP Margin
96.24%
91.60%
91.11%
75.56%
72.10%
50.04%
21.28%
29.81%
29.44%
15.58%
8.88%
Total Expenditure
216.93
589.68
525.34
867.06
830.72
1,080.41
3,495.13
2,576.93
1,602.32
3,385.86
5,524.51
Power & Fuel Cost
-
1.35
1.39
1.29
0.96
1.15
1.14
1.19
1.19
1.29
1.15
% Of Sales
-
0.18%
0.19%
0.15%
0.12%
0.09%
0.03%
0.05%
0.07%
0.04%
0.02%
Employee Cost
-
200.02
171.80
193.26
173.39
182.81
169.01
211.49
149.15
140.13
146.75
% Of Sales
-
26.64%
23.83%
22.06%
22.22%
14.85%
5.13%
9.34%
8.58%
4.34%
2.58%
Manufacturing Exp.
-
26.27
20.80
19.93
16.36
174.88
157.42
133.33
132.84
133.63
6.75
% Of Sales
-
3.50%
2.89%
2.27%
2.10%
14.20%
4.78%
5.89%
7.64%
4.14%
0.12%
General & Admin Exp.
-
177.38
176.01
172.03
153.93
23.28
24.54
35.71
29.51
22.89
19.26
% Of Sales
-
23.62%
24.41%
19.63%
19.72%
1.89%
0.75%
1.58%
1.70%
0.71%
0.34%
Selling & Distn. Exp.
-
2.34
1.61
1.09
1.56
1.22
3.05
1.69
2.19
1.93
0.90
% Of Sales
-
0.31%
0.22%
0.12%
0.20%
0.10%
0.09%
0.07%
0.13%
0.06%
0.02%
Miscellaneous Exp.
-
119.22
89.65
265.30
266.78
81.88
548.54
603.50
60.28
363.47
0.90
% Of Sales
-
15.88%
12.43%
30.28%
34.18%
6.65%
16.66%
26.64%
3.47%
11.27%
2.91%
EBITDA
214.46
161.14
195.63
9.09
-50.25
150.99
-203.13
-311.53
136.90
-160.70
164.52
EBITDA Margin
49.71%
21.46%
27.13%
1.04%
-6.44%
12.26%
-6.17%
-13.75%
7.87%
-4.98%
2.89%
Other Income
78.62
210.55
158.20
247.18
213.61
64.60
48.33
527.75
136.98
82.64
89.43
Interest
0.18
0.49
0.16
2.83
7.94
29.54
65.05
85.37
78.44
104.27
93.39
Depreciation
13.44
24.15
21.84
20.82
18.68
16.61
14.69
12.39
12.13
11.61
8.39
PBT
542.66
347.05
331.83
232.62
136.74
169.44
-234.54
118.46
183.31
-193.94
152.17
Tax
106.97
135.81
87.22
33.80
22.93
69.73
69.66
39.93
43.64
52.76
48.74
Tax Rate
19.71%
39.13%
26.28%
14.53%
16.77%
41.15%
-29.70%
33.71%
23.81%
-27.15%
32.03%
PAT
435.68
204.37
241.96
199.10
112.96
99.71
-304.20
78.53
139.62
-247.10
103.41
PAT before Minority Interest
435.68
204.37
241.96
199.10
112.96
99.71
-304.20
78.53
139.62
-247.10
103.41
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
100.99%
27.22%
33.56%
22.72%
14.47%
8.10%
-9.24%
3.47%
8.03%
-7.66%
1.82%
PAT Growth
172.33%
-15.54%
21.53%
76.26%
13.29%
-
-
-43.75%
-
-
 
EPS
61.89
29.03
34.37
28.28
16.05
14.16
-43.21
11.15
19.83
-35.10
14.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
889.04
786.50
654.04
557.95
473.92
387.97
730.93
406.03
314.67
838.00
Share Capital
70.40
70.40
70.40
70.40
70.40
70.40
35.20
17.60
8.80
8.80
Total Reserves
818.64
716.10
583.64
487.55
403.52
317.57
695.73
388.43
305.87
829.20
Non-Current Liabilities
520.58
443.68
373.61
335.22
531.00
457.77
437.39
371.24
-234.64
-111.66
Secured Loans
0.00
0.00
0.00
4.32
3.39
0.94
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
612.94
607.43
578.19
552.74
750.14
709.30
710.39
681.67
70.41
43.99
Current Liabilities
1,250.43
1,796.97
1,246.29
1,584.93
1,633.89
2,359.12
4,273.79
4,121.87
4,326.10
5,131.55
Trade Payables
167.21
158.50
208.74
430.81
653.68
952.35
2,603.82
2,559.68
2,173.17
3,029.49
Other Current Liabilities
916.39
1,423.21
830.08
962.54
684.63
761.61
882.52
827.04
903.68
923.82
Short Term Borrowings
145.00
145.00
145.00
145.00
255.26
613.72
766.18
688.35
653.33
1,106.12
Short Term Provisions
21.83
70.25
62.46
46.57
40.31
31.45
21.27
46.80
595.92
72.12
Total Liabilities
2,660.05
3,027.15
2,273.94
2,478.10
2,638.81
3,204.86
5,442.11
4,899.14
4,406.13
5,857.89
Net Block
149.77
140.82
141.52
89.26
96.00
83.44
68.75
65.74
61.66
73.19
Gross Block
295.71
263.31
242.45
170.32
158.58
131.90
103.95
88.79
72.96
211.16
Accumulated Depreciation
145.94
122.49
100.93
81.06
62.58
48.45
35.20
23.05
11.30
137.97
Non Current Assets
917.67
810.77
806.09
783.56
900.21
850.59
832.89
786.66
163.35
103.17
Capital Work in Progress
0.00
0.08
0.16
51.82
29.34
23.18
10.73
2.27
4.14
1.91
Non Current Investment
12.50
19.39
20.64
14.36
11.21
13.88
8.80
2.63
0.00
0.00
Long Term Loans & Adv.
644.39
615.20
566.86
527.17
733.85
708.25
687.72
641.49
46.63
25.49
Other Non Current Assets
111.01
35.28
76.91
100.96
29.81
21.83
56.89
74.53
50.92
2.58
Current Assets
1,739.72
2,213.78
1,465.99
1,692.24
1,738.60
2,354.26
4,609.22
4,112.48
4,242.78
5,754.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.38
5.15
5.91
5.16
7.00
6.04
4.16
74.39
19.17
150.29
Sundry Debtors
519.31
463.21
548.23
889.66
1,462.64
1,869.73
3,981.53
3,459.81
2,581.59
4,153.66
Cash & Bank
1,148.30
1,600.83
821.18
759.71
233.19
416.69
554.80
488.84
1,007.63
1,350.31
Other Current Assets
66.73
33.58
15.00
14.87
35.77
61.80
68.73
89.44
634.39
100.46
Short Term Loans & Adv.
21.65
111.01
75.68
22.83
20.04
45.30
50.91
59.70
624.55
80.40
Net Current Assets
489.29
416.81
219.70
107.31
104.72
-4.85
335.43
-9.39
-83.32
623.17
Total Assets
2,657.39
3,024.55
2,272.08
2,475.80
2,638.81
3,204.85
5,442.11
4,899.14
4,406.13
5,857.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-312.11
844.25
170.12
681.15
222.25
101.33
21.19
-519.38
223.33
PBT
340.18
329.18
232.90
135.88
166.74
-237.45
117.15
182.79
-194.34
Adjustment
-65.15
-49.83
38.49
68.82
62.05
572.14
151.20
2.72
385.80
Changes in Working Capital
-511.66
625.36
-61.51
499.88
28.07
-184.66
-200.50
-651.61
105.12
Cash after chg. in Working capital
-236.63
904.70
209.88
704.59
256.86
150.03
67.85
-466.10
296.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.48
-60.45
-39.76
-23.44
-34.61
-48.70
-46.66
-53.28
-73.25
Other Direct Exp. Paid
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
Cash From Investing Activity
-244.14
-551.00
-71.57
11.24
255.45
59.83
84.07
377.16
305.13
Net Fixed Assets
-8.74
-3.05
-8.71
-21.66
-11.41
-23.04
-6.75
9.47
Net Investments
0.00
-1.40
-6.00
-4.00
0.00
-8.00
-7.50
-3.10
Others
-235.40
-546.55
-56.86
36.90
266.86
90.87
98.32
370.79
Cash from Financing Activity
-96.45
-118.64
-98.32
-107.48
-233.17
-216.81
-94.44
12.04
-351.08
Net Cash Inflow / Outflow
-652.70
174.61
0.23
584.91
244.53
-55.65
10.82
-130.18
177.38
Opening Cash & Equivalents
920.53
745.92
745.69
160.78
-83.75
-28.10
-38.92
91.26
-86.12
Closing Cash & Equivalent
267.83
920.53
745.92
745.69
160.78
-83.75
-28.10
-38.92
91.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
126.28
111.72
92.90
79.25
67.32
55.11
207.65
230.70
357.58
952.27
ROA
7.19%
9.13%
8.38%
4.41%
3.41%
-7.04%
1.52%
3.00%
-4.81%
1.85%
ROE
24.39%
33.59%
32.85%
21.89%
23.14%
-54.37%
13.81%
38.75%
-42.87%
12.96%
ROCE
34.66%
37.96%
31.10%
19.91%
22.93%
-13.56%
15.73%
25.38%
-6.19%
13.74%
Fixed Asset Turnover
2.69
2.85
4.25
4.75
8.48
27.92
23.51
21.51
22.70
26.60
Receivable days
238.82
256.03
299.51
550.05
493.87
324.38
599.47
633.94
381.12
256.56
Inventory Days
2.56
2.80
2.31
2.84
1.93
0.57
6.33
9.82
9.59
6.09
Payable days
942.39
1045.87
544.98
908.95
295.13
220.90
501.13
546.40
329.67
208.28
Cash Conversion Cycle
-701.01
-787.04
-243.16
-356.05
200.67
104.05
104.67
97.35
61.04
54.36
Total Debt/Equity
0.16
0.18
0.23
0.28
0.55
1.58
1.05
1.70
2.08
1.32
Interest Cover
689.34
2116.52
83.35
18.12
6.74
-2.61
2.39
3.34
-0.86
2.63

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.