Market Cap ₹1068 Cr.
Stock P/E 50.5
P/B 1.9
Current Price ₹27.7
Book Value ₹ 14.8
Face Value 10
52W High ₹33.1
Dividend Yield 0%
52W Low ₹ 8.3
MSP Steel & Power Ltd is engaged in production of steel and metal products. The Company is likewise engaged within the manufacture and sale of iron. The Company is likewise engaged inside the technology and sale of power. The Company has production plant in Raigarh, Chhattisgarh. The Company additionally rolls steel at its rolling and structure generators to provide value-added rolled long products. The Company has beneficiation and pellet manufacturing centres. The Company gives a portfolio, including pellets, sponge iron, billets, electricity and thermo mechanically treated(TMT) structural. The Company's captive pellet plant produces over 900,000 tons/annum (TPA) iron pellets. The Company power generation ability of 24 megawatts is based totally out of Waste Heat Recovery (WHR) from Direct-reduced iron (DRI)/steel melting shop (SMS) facilities. The Company produces over 307,500 TPA unit of sponge iron at Raigarh, Chhattisgarh. MSP Cement Ltd is the subsidiary of the Company.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 |
|---|---|---|---|---|---|
| Net Sales | 282 | 267 | 263 | 330 | 327 |
| Other Income | 0 | 0 | 1 | 0 | 1 |
| Total Income | 282 | 268 | 264 | 330 | 328 |
| Total Expenditure | 257 | 241 | 237 | 296 | 295 |
| Operating Profit | 25 | 26 | 26 | 34 | 33 |
| Interest | 30 | 32 | 32 | 31 | 35 |
| Depreciation | 15 | 14 | 14 | 14 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 5 |
| Profit Before Tax | -20 | -20 | -20 | -11 | -11 |
| Provision for Tax | -27 | 6 | -11 | -1 | -1 |
| Profit After Tax | 8 | -27 | -9 | -10 | -10 |
| Adjustments | -8 | 27 | 9 | 10 | 10 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 |
| Adjusted Earnings Per Share | 0.9 | -3 | -1 | -1.1 | -0.3 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 922 | 1193 | 1092 | 905 | 849 | 1160 | 1670 | 1533 | 1723 | 2340 | 2550 | 1187 |
| Other Income | 7 | 36 | 6 | 2 | 1 | 3 | 2 | 2 | 1 | 3 | 12 | 2 |
| Total Income | 929 | 1229 | 1098 | 906 | 850 | 1163 | 1672 | 1535 | 1724 | 2343 | 2562 | 1190 |
| Total Expenditure | 762 | 1034 | 1087 | 915 | 775 | 1043 | 1539 | 1450 | 1581 | 2184 | 2491 | 1069 |
| Operating Profit | 167 | 195 | 11 | -9 | 76 | 120 | 132 | 85 | 143 | 159 | 71 | 119 |
| Interest | 91 | 109 | 109 | 118 | 123 | 129 | 79 | 85 | 79 | 74 | 77 | 130 |
| Depreciation | 46 | 55 | 53 | 63 | 56 | 57 | 55 | 54 | 55 | 54 | 54 | 56 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 5 | -1 | -2 | 0 | 8 | 0 | 5 |
| Profit Before Tax | 30 | 32 | -151 | -191 | -104 | -62 | -2 | -56 | 9 | 38 | -60 | -62 |
| Provision for Tax | 10 | 11 | -49 | -9 | -10 | -6 | 19 | 11 | 4 | 4 | -7 | -7 |
| Profit After Tax | 20 | 21 | -103 | -182 | -94 | -56 | -21 | -67 | 5 | 34 | -54 | -56 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56 |
| Profit After Adjustments | 20 | 21 | -103 | -182 | -94 | -56 | -21 | -67 | 5 | 34 | -54 | 0 |
| Adjusted Earnings Per Share | 2.3 | 2.4 | -11.6 | -20.7 | -10.6 | -1.4 | -0.5 | -1.8 | 0.1 | 0.9 | -1.4 | -5.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 18% | 17% | 11% |
| Operating Profit CAGR | -55% | -6% | -10% | -8% |
| PAT CAGR | -259% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 222% | 35% | 24% | -0% |
| ROE Average | -9% | -1% | -3% | -8% |
| ROCE Average | 1% | 5% | 5% | 3% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 691 | 703 | 600 | 508 | 416 | 666 | 645 | 578 | 584 | 619 | 567 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 502 | 572 | 895 | 840 | 864 | 588 | 565 | 565 | 542 | 525 | 501 |
| Other Non-Current Liabilities | 59 | 76 | 35 | 5 | -52 | -57 | -41 | -30 | -30 | -25 | -32 |
| Total Current Liabilities | 706 | 708 | 430 | 410 | 508 | 515 | 468 | 573 | 374 | 605 | 573 |
| Total Liabilities | 1958 | 2059 | 1960 | 1763 | 1736 | 1710 | 1637 | 1686 | 1471 | 1724 | 1609 |
| Fixed Assets | 886 | 999 | 1137 | 1126 | 1070 | 1013 | 959 | 906 | 855 | 826 | 826 |
| Other Non-Current Assets | 293 | 271 | 150 | 92 | 54 | 40 | 40 | 41 | 37 | 49 | 56 |
| Total Current Assets | 779 | 789 | 673 | 545 | 612 | 658 | 638 | 740 | 579 | 848 | 728 |
| Total Assets | 1958 | 2059 | 1960 | 1763 | 1736 | 1710 | 1637 | 1686 | 1471 | 1724 | 1609 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 5 | 2 | 2 | 18 | 5 | 7 | 13 | 14 | 11 | 11 | 48 |
| Cash Flow from Operating Activities | -145 | 222 | 21 | 40 | 73 | 147 | 94 | 74 | 181 | 110 | 81 |
| Cash Flow from Investing Activities | -136 | -167 | -64 | -21 | 1 | -19 | 14 | 3 | -4 | -62 | -18 |
| Cash Flow from Financing Activities | 278 | -56 | 60 | -35 | -61 | -122 | -108 | -79 | -177 | -11 | -101 |
| Net Cash Inflow / Outflow | -3 | -0 | 17 | -16 | 13 | 6 | 0 | -2 | -0 | 37 | -37 |
| Closing Cash & Cash Equivalent | 2 | 2 | 18 | 2 | 18 | 13 | 14 | 11 | 11 | 48 | 11 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.28 | 2.38 | -11.64 | -20.71 | -10.62 | -1.45 | -0.53 | -1.75 | 0.13 | 0.88 | -1.39 |
| CEPS(Rs) | 7.54 | 8.6 | -5.63 | -13.52 | -4.22 | 0.03 | 0.88 | -0.35 | 1.57 | 2.29 | 0.01 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 62.75 | 77.39 | 65.73 | 57.68 | 47.21 | 17.27 | 16.73 | 15 | 15.16 | 16.05 | 14.72 |
| Core EBITDA Margin(%) | 15.71 | 12.15 | 0.44 | -1.09 | 7.92 | 9.87 | 7.81 | 5.37 | 8.21 | 6.62 | 2.32 |
| EBIT Margin(%) | 11.89 | 10.74 | -3.45 | -7.21 | 2.04 | 5.7 | 4.62 | 1.91 | 5.07 | 4.79 | 0.66 |
| Pre Tax Margin(%) | 2.97 | 2.43 | -12.48 | -18.97 | -11.05 | -5.18 | -0.12 | -3.66 | 0.5 | 1.63 | -2.36 |
| PAT Margin (%) | 1.98 | 1.61 | -8.47 | -18.1 | -9.94 | -4.69 | -1.23 | -4.4 | 0.29 | 1.45 | -2.1 |
| Cash Profit Margin (%) | 6.54 | 5.79 | -4.1 | -11.82 | -3.95 | 0.1 | 2.04 | -0.89 | 3.49 | 3.77 | 0.01 |
| ROA(%) | 1.15 | 1.05 | -5.1 | -9.8 | -5.35 | -3.23 | -1.23 | -4.06 | 0.32 | 2.13 | -3.22 |
| ROE(%) | 4.47 | 3.4 | -16.27 | -33.56 | -20.26 | -10.3 | -3.14 | -11.03 | 0.87 | 5.65 | -9.05 |
| ROCE(%) | 8.11 | 8.19 | -2.39 | -4.27 | 1.17 | 4.28 | 5.07 | 2 | 6.31 | 8.04 | 1.21 |
| Receivable days | 30.97 | 44.27 | 44.19 | 38.38 | 47.57 | 36.78 | 23.41 | 21.74 | 13.36 | 9.66 | 10.31 |
| Inventory Days | 93.04 | 84.11 | 93.02 | 107.62 | 110.2 | 99.42 | 79.02 | 106.94 | 95 | 64.93 | 67.3 |
| Payable days | 60.5 | 63.21 | 53.63 | 43.67 | 55.42 | 64.29 | 49.76 | 52.06 | 42.04 | 38.18 | 41.33 |
| PER(x) | 9.13 | 6.28 | 0 | 0 | 0 | 0 | 0 | 0 | 56.86 | 12.17 | 0 |
| Price/Book(x) | 0.33 | 0.19 | 0.2 | 0.15 | 0.28 | 0.94 | 0.78 | 0.25 | 0.49 | 0.67 | 0.53 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.28 | 0.99 | 1.16 | 1.34 | 1.53 | 1.27 | 0.79 | 0.64 | 0.6 | 0.49 | 0.42 |
| EV/Core EBITDA(x) | 7.06 | 6.02 | 113.61 | -130.37 | 17.21 | 12.26 | 10.02 | 11.58 | 7.16 | 7.21 | 15.23 |
| Net Sales Growth(%) | 32.35 | 29.43 | -8.44 | -17.17 | -6.1 | 36.62 | 43.9 | -8.21 | 12.42 | 35.77 | 9.01 |
| EBIT Growth(%) | 30.8 | 16.39 | -129.73 | -73.92 | 126.4 | 252.79 | 14.04 | -61.96 | 199.45 | 27.81 | -84.9 |
| PAT Growth(%) | -22.69 | 4.36 | -588.36 | -77.85 | 48.69 | 40.49 | 63.03 | -227.5 | 107.49 | 571.61 | -258.15 |
| EPS Growth(%) | -48.08 | 4.36 | -588.36 | -77.85 | 48.69 | 86.4 | 63.03 | -227.5 | 107.5 | 571.42 | -258.16 |
| Debt/Equity(x) | 1.77 | 1.48 | 1.92 | 2.25 | 2.89 | 1.32 | 1.32 | 1.49 | 1.31 | 1.33 | 1.41 |
| Current Ratio(x) | 1.1 | 1.11 | 1.57 | 1.33 | 1.2 | 1.28 | 1.36 | 1.29 | 1.55 | 1.4 | 1.27 |
| Quick Ratio(x) | 0.67 | 0.7 | 0.82 | 0.66 | 0.62 | 0.6 | 0.57 | 0.37 | 0.54 | 0.65 | 0.43 |
| Interest Cover(x) | 1.33 | 1.29 | -0.38 | -0.61 | 0.16 | 0.52 | 0.98 | 0.34 | 1.11 | 1.51 | 0.22 |
| Total Debt/Mcap(x) | 5.41 | 7.92 | 10.06 | 14.88 | 10.49 | 1.4 | 1.7 | 6.03 | 2.66 | 2 | 2.63 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 | 41.62 |
| FII | 0 | 0.01 | 0.04 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0.16 |
| DII | 22.89 | 18.39 | 17.25 | 16.64 | 16.61 | 16.6 | 16.6 | 8.96 | 3.14 | 3.14 |
| Public | 35.49 | 39.99 | 41.09 | 41.74 | 41.77 | 41.78 | 41.78 | 49.42 | 55.24 | 55.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 16.04 | 16.04 | 16.04 | 16.04 | 16.04 | 16.04 | 16.04 | 16.04 | 16.04 | 16.04 |
| FII | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 |
| DII | 8.82 | 7.09 | 6.65 | 6.41 | 6.4 | 6.4 | 6.4 | 3.45 | 1.21 | 1.21 |
| Public | 13.68 | 15.41 | 15.84 | 16.09 | 16.1 | 16.1 | 16.1 | 19.05 | 21.29 | 21.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 38.54 | 38.54 | 38.54 | 38.54 | 38.54 | 38.54 | 38.54 | 38.54 | 38.54 | 38.54 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
