Nifty
Sensex
:
:
14281.30
48564.27
-152.40 (-1.06%)
-470.40 (-0.96%)

Trading

Rating :
64/99

BSE: 542597 | NSE: MSTCLTD

233.75
18-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  255.05
  •  257.70
  •  231.50
  •  257.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1934686
  •  4668.92
  •  263.90
  •  73.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,640.32
  • 25.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,671.06
  • 1.41%
  • 3.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.75%
  • 6.37%
  • 20.34%
  • FII
  • DII
  • Others
  • 0%
  • 6.38%
  • 2.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.54
  • -17.52
  • -18.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.51
  • -4.27
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.73
  • 4.66
  • 8.28

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

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
209.45
267.14
-21.60%
101.79
485.41
-79.03%
193.84
829.31
-76.63%
285.00
985.78
-71.09%
Expenses
161.14
221.41
-27.22%
95.73
432.53
-77.87%
199.80
816.17
-75.52%
227.48
911.17
-75.03%
EBITDA
48.31
45.73
5.64%
6.06
52.89
-88.54%
-5.96
13.15
-
57.52
74.60
-22.90%
EBIDTM
23.06%
17.12%
5.96%
10.89%
-3.07%
1.59%
20.18%
7.57%
Other Income
3.55
12.14
-70.76%
2.58
6.13
-57.91%
36.50
13.58
168.78%
9.83
26.53
-62.95%
Interest
1.56
7.96
-80.40%
2.56
8.57
-70.13%
5.37
8.28
-35.14%
6.82
16.07
-57.56%
Depreciation
4.82
3.95
22.03%
4.79
3.85
24.42%
4.78
4.01
19.20%
4.03
4.30
-6.28%
PBT
45.48
45.95
-1.02%
1.29
46.59
-97.23%
20.40
14.44
41.27%
56.49
80.76
-30.05%
Tax
16.26
15.91
2.20%
3.23
16.28
-80.16%
15.60
-15.47
-
21.95
28.78
-23.73%
PAT
29.23
30.04
-2.70%
-1.94
30.32
-
4.80
29.91
-83.95%
34.55
51.98
-33.53%
PATM
13.95%
11.25%
-1.90%
6.25%
2.48%
3.61%
12.12%
5.27%
EPS
4.08
4.17
-2.16%
-0.39
4.13
-
0.67
4.10
-83.66%
4.82
14.52
-66.80%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
790.08
1,231.40
3,292.00
2,265.40
1,739.22
3,225.16
5,689.03
5,454.37
Net Sales Growth
-69.23%
-62.59%
45.32%
30.25%
-46.07%
-43.31%
4.30%
 
Cost Of Goods Sold
229.88
615.20
2,591.43
1,590.02
1,227.16
2,722.52
5,184.06
4,963.71
Gross Profit
560.20
616.20
700.57
675.38
512.06
502.64
504.97
490.66
GP Margin
70.90%
50.04%
21.28%
29.81%
29.44%
15.58%
8.88%
9.00%
Total Expenditure
684.15
1,080.41
3,495.13
2,576.93
1,602.32
3,385.86
5,524.51
5,285.78
Power & Fuel Cost
-
1.15
1.14
1.19
1.19
1.29
1.15
3.99
% Of Sales
-
0.09%
0.03%
0.05%
0.07%
0.04%
0.02%
0.07%
Employee Cost
-
182.81
169.01
211.49
149.15
140.13
146.75
119.74
% Of Sales
-
14.85%
5.13%
9.34%
8.58%
4.34%
2.58%
2.20%
Manufacturing Exp.
-
174.88
157.42
133.33
132.84
133.63
6.75
25.16
% Of Sales
-
14.20%
4.78%
5.89%
7.64%
4.14%
0.12%
0.46%
General & Admin Exp.
-
23.28
24.54
35.71
29.51
22.89
19.26
82.63
% Of Sales
-
1.89%
0.75%
1.58%
1.70%
0.71%
0.34%
1.51%
Selling & Distn. Exp.
-
1.22
3.05
1.69
2.19
1.93
0.90
1.64
% Of Sales
-
0.10%
0.09%
0.07%
0.13%
0.06%
0.02%
0.03%
Miscellaneous Exp.
-
81.88
548.54
603.50
60.28
363.47
165.64
88.91
% Of Sales
-
6.65%
16.66%
26.64%
3.47%
11.27%
2.91%
1.63%
EBITDA
105.93
150.99
-203.13
-311.53
136.90
-160.70
164.52
168.59
EBITDA Margin
13.41%
12.26%
-6.17%
-13.75%
7.87%
-4.98%
2.89%
3.09%
Other Income
52.46
64.60
48.33
527.75
136.98
82.64
89.43
113.30
Interest
16.31
29.54
65.05
85.37
78.44
104.27
93.39
135.13
Depreciation
18.42
16.61
14.69
12.39
12.13
11.61
8.39
14.84
PBT
123.66
169.44
-234.54
118.46
183.31
-193.94
152.17
131.92
Tax
57.04
69.73
69.66
39.93
43.64
52.76
48.74
-33.34
Tax Rate
46.13%
41.15%
-29.70%
33.71%
23.81%
-27.15%
32.03%
34.96%
PAT
66.64
99.71
-304.20
78.53
139.62
-247.10
103.41
-62.02
PAT before Minority Interest
66.64
99.71
-304.20
78.53
139.62
-247.10
103.41
-62.02
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.43%
8.10%
-9.24%
3.47%
8.03%
-7.66%
1.82%
-1.14%
PAT Growth
-53.15%
-
-
-43.75%
-
-
-
 
EPS
9.47
14.16
-43.21
11.15
19.83
-35.10
14.69
-8.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
473.92
387.97
730.93
406.03
314.67
Share Capital
70.40
70.40
35.20
17.60
8.80
Total Reserves
403.52
317.57
695.73
388.43
305.87
Non-Current Liabilities
531.00
457.77
437.39
371.24
-234.64
Secured Loans
3.39
0.94
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
750.14
709.30
710.39
681.67
70.41
Current Liabilities
1,633.89
2,359.12
4,273.79
4,121.87
4,326.10
Trade Payables
653.68
952.35
2,603.82
2,559.68
2,173.17
Other Current Liabilities
684.63
761.61
882.52
827.04
903.68
Short Term Borrowings
255.26
613.72
766.18
688.35
653.33
Short Term Provisions
40.31
31.45
21.27
46.80
595.92
Total Liabilities
2,638.81
3,204.86
5,442.11
4,899.14
4,406.13
Net Block
96.00
83.44
68.75
65.74
61.66
Gross Block
158.58
131.90
103.95
88.79
72.96
Accumulated Depreciation
62.58
48.45
35.20
23.05
11.30
Non Current Assets
900.21
850.59
832.89
786.66
163.35
Capital Work in Progress
29.34
23.18
10.73
2.27
4.14
Non Current Investment
11.21
13.88
8.80
2.63
0.00
Long Term Loans & Adv.
733.85
708.25
687.72
641.49
46.63
Other Non Current Assets
29.81
21.83
56.89
74.53
50.92
Current Assets
1,738.60
2,354.26
4,609.22
4,112.48
4,242.78
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
7.00
6.04
4.16
74.39
19.17
Sundry Debtors
1,462.64
1,869.73
3,981.53
3,459.81
2,581.59
Cash & Bank
233.19
416.69
554.80
488.84
1,007.63
Other Current Assets
35.77
16.50
17.82
29.74
634.39
Short Term Loans & Adv.
20.04
45.30
50.91
59.70
624.55
Net Current Assets
104.72
-4.85
335.43
-9.39
-83.32
Total Assets
2,638.81
3,204.85
5,442.11
4,899.14
4,406.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
222.25
101.33
21.19
PBT
166.74
-237.45
117.15
Adjustment
62.05
572.14
151.20
Changes in Working Capital
28.07
-184.66
-200.50
Cash after chg. in Working capital
256.86
150.03
67.85
Interest Paid
0.00
0.00
0.00
Tax Paid
-34.61
-48.70
-46.66
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
128.18
59.83
84.07
Net Fixed Assets
-11.41
-23.04
Net Investments
0.00
-8.00
Others
139.59
90.87
Cash from Financing Activity
-233.17
-216.81
-94.44
Net Cash Inflow / Outflow
117.27
-55.65
10.82
Opening Cash & Equivalents
-83.75
-28.10
-38.92
Closing Cash & Equivalent
33.52
-83.75
-28.10

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
67.32
55.11
207.65
230.70
357.58
952.27
ROA
3.41%
-7.04%
1.52%
3.00%
-4.81%
1.85%
ROE
23.14%
-54.37%
13.81%
38.75%
-42.87%
12.96%
ROCE
22.93%
-13.56%
15.73%
25.38%
-6.19%
13.74%
Fixed Asset Turnover
8.48
27.92
23.51
21.51
22.70
26.60
Receivable days
493.87
324.38
599.47
633.94
381.12
256.56
Inventory Days
1.93
0.57
6.33
9.82
9.59
6.09
Payable days
295.13
220.90
501.13
546.40
329.67
208.28
Cash Conversion Cycle
200.67
104.05
104.67
97.35
61.04
54.36
Total Debt/Equity
0.55
1.58
1.05
1.70
2.08
1.32
Interest Cover
6.74
-2.61
2.39
3.34
-0.86
2.63

News Update:


  • MSTC signs MoU with department of Mines and Geology in Andhra Pradesh
    5th Jan 2021, 15:38 PM

    The company has signed a Memorandum of Understanding for selection of agency to carry out sand operations in the state of Andhra Pradesh

    Read More
  • MSTC signs service provider agreement with JSW Steel
    30th Nov 2020, 11:45 AM

    The company has signed a Service provider agreement on November 27, 2020

    Read More
  • MSTC - Quarterly Results
    9th Nov 2020, 19:07 PM

    Read More
  • Govt invites bids from transaction advisors to manage strategic sale of MSTC’s subsidiary
    4th Nov 2020, 12:21 PM

    FSNL has registered offices in Bhillai, Chhattisgarh, and is currently working with eight steel plants

    Read More

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.