Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Join Channel
Consolidated Standalone

MSR Copper

₹9.9 0 | 0.2%

Market Cap ₹62 Cr.

Stock P/E -18.0

P/B 4.5

Current Price ₹9.9

Book Value ₹ 2.2

Face Value 5

52W High ₹15.3

Dividend Yield 0%

52W Low ₹ 6.9

Edit Ratio

MSR Copper Research see more...

Overview Inc. Year: 2002Industry: Consumer Food

MSR Copper Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

MSR Copper Quarterly Results

#(Fig in Cr.) Mar 2021 Jun 2021 Sep 2021 Dec 2021 Jun 2022 Sep 2022 Dec 2022 Jun 2023 Sep 2023 Dec 2023
Net Sales 7 3 3 3 4 0 0 0 0 0
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 7 3 3 3 4 0 0 0 0 0
Total Expenditure 43 3 4 3 5 0 1 0 1 0
Operating Profit -36 -0 -0 -0 -1 0 -1 -0 -1 -0
Interest 1 1 1 0 0 0 2 0 0 0
Depreciation 1 1 0 1 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 -0 0 0 1 1 0
Profit Before Tax -38 -2 -1 -1 -2 -0 -4 0 0 -0
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -38 -2 -1 -1 -2 -0 -4 0 0 -0
Adjustments 0 0 0 0 0 0 0 -0 0 0
Profit After Adjustments -38 -2 -1 -1 -2 -0 -4 0 0 -0
Adjusted Earnings Per Share -6 -0.3 -0.2 -0.2 -0.3 -0.1 -0.6 0 0 -0

MSR Copper Profit & Loss

#(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 3 10 86 177 112 122 170 50 30 14 5 0
Other Income 0 0 0 0 0 0 0 0 0 3 22 0
Total Income 3 10 86 177 113 122 170 50 30 16 26 0
Total Expenditure 3 10 85 175 108 116 164 44 75 14 11 2
Operating Profit 0 -0 1 2 4 6 6 7 -45 2 15 -2
Interest 0 0 0 0 0 1 2 4 4 3 5 2
Depreciation 0 0 0 1 3 3 3 3 2 2 1 0
Exceptional Income / Expenses -11 0 11 0 0 0 0 0 0 0 0 2
Profit Before Tax -11 -0 11 1 1 2 1 0 -52 -3 9 -4
Provision for Tax 0 0 0 0 0 0 1 -0 -11 -1 -11 0
Profit After Tax -11 -0 11 1 1 2 0 0 -40 -2 21 -4
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -11 -0 11 1 1 2 0 0 -40 -2 21 -4
Adjusted Earnings Per Share -1.7 -0 1.8 0.1 0.1 0.3 0.1 0 -6.4 -0.3 3.3 -0.6

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -64% -54% -47% 5%
Operating Profit CAGR 650% 29% 20% 0%
PAT CAGR 0% 0% 60% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 41% -5% 3% -13%
ROE Average 617% 117% 70% 33%
ROCE Average 49% -15% -7% -2%

MSR Copper Balance Sheet

#(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 21 21 32 32 33 35 35 35 -5 -7 14
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 1 5 4 10 10 16
Other Non-Current Liabilities 0 0 0 0 0 -0 -0 -0 -11 -13 -24
Total Current Liabilities 0 8 22 31 22 18 37 43 32 33 8
Total Liabilities 21 29 54 63 56 53 77 82 25 23 13
Fixed Assets 2 5 6 17 26 25 31 24 21 16 12
Other Non-Current Assets 13 13 25 0 0 0 0 0 0 0 0
Total Current Assets 7 11 23 46 30 27 46 58 4 6 1
Total Assets 21 29 54 63 56 53 77 82 25 23 13

MSR Copper Cash Flow

#(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 0 1 1 0 1 0 0 0 1 0 0
Cash Flow from Operating Activities 6 2 14 4 10 4 6 2 -2 9 10
Cash Flow from Investing Activities -5 -4 -34 9 -12 -3 -9 3 -0 3 3
Cash Flow from Financing Activities 0 0 0 0 0 -1 2 -5 2 -12 -13
Net Cash Inflow / Outflow 1 -1 -20 13 -2 -0 0 1 -1 0 -0
Closing Cash & Cash Equivalent 1 0 -19 13 -1 0 0 1 0 0 0

MSR Copper Ratios

# 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) -1.71 -0.03 1.78 0.13 0.14 0.28 0.08 0.01 -6.43 -0.29 3.26
CEPS(Rs) -1.71 -0.02 1.8 0.28 0.67 0.78 0.58 0.47 -6.05 0.03 3.48
DPS(Rs) 0 0 0 0.1 0 0 0 0 0 0 0
Book NAV/Share(Rs) 3.3 3.28 5.06 5.07 5.25 5.54 5.62 5.62 -0.81 -1.1 2.16
Core EBITDA Margin(%) -0.05 -1.3 0.72 1.04 3.9 5 3.73 12.96 -153.97 -5.47 -136.44
EBIT Margin(%) -365.1 -1.27 13.24 0.57 1.01 2.61 1.96 7.38 -161.65 0.03 309.71
Pre Tax Margin(%) -365.53 -1.51 13.22 0.56 0.99 1.81 0.6 0.06 -175.18 -23.48 205.21
PAT Margin (%) -365.99 -1.91 13.07 0.45 0.8 1.45 0.29 0.07 -136.98 -13.41 451.72
Cash Profit Margin (%) -365.34 -1.3 13.19 1.01 3.72 3.99 2.13 5.84 -128.83 1.3 482.22
ROA(%) -40.58 -0.77 26.95 1.36 1.53 3.26 0.77 0.04 -75.29 -7.6 114.59
ROE(%) -41.24 -0.94 42.73 2.52 2.79 5.22 1.42 0.09 -267.44 0 617.13
ROCE(%) -40.75 -0.61 42.71 3.13 3.5 7.92 5.67 5.28 -93.51 0.02 49.47
Receivable days 7.65 128.99 54.01 56.59 95.86 53.25 35.6 130.8 102.65 30.06 76.6
Inventory Days 1.93 0.46 9.6 8.01 10.78 18.8 36.81 235.61 259.51 70.62 119.09
Payable days 6.67 143.45 63.65 58.09 95.41 47.11 13.36 143.21 47.04 359.15 422.6
PER(x) 0 0 41.26 889.32 226.93 131.44 145.02 1038.46 0 0 2.26
Price/Book(x) 13 10.68 14.53 22.37 6.22 6.68 2.05 0.96 -11.47 -16.51 3.42
Dividend Yield(%) 0 0 0 0.09 0 0 0 0 0 0 0
EV/Net Sales(x) 91.38 21.67 5.39 4.02 1.83 2 0.63 1.34 3.24 10.49 14.79
EV/Core EBITDA(x) 4832.51 -3249.53 703.43 358.39 46.43 38.93 16.65 10.18 -2.11 71.14 4.35
Net Sales Growth(%) -60.84 245.73 741.59 106.45 -36.43 8.69 38.99 -70.5 -41.11 -53.76 -66.75
EBIT Growth(%) 0 98.79 8840.76 -91.19 14.29 178.91 4.67 10.94 -1389.52 100.01 0
PAT Growth(%) 0 98.2 5870.32 -92.84 13.1 95.29 -71.83 -93.41 0 95.47 1219.86
EPS Growth(%) 0 98.2 5864.4 -92.85 13.11 95.35 -71.83 -93.44 0 95.47 1219.99
Debt/Equity(x) 0.02 0.03 0 0 0.01 0.36 1 0.97 -7.37 -4.21 1.55
Current Ratio(x) 51.9 1.35 1.05 1.47 1.32 1.55 1.26 1.35 0.12 0.18 0.12
Quick Ratio(x) 51.78 1.35 0.85 1.36 1.17 1.03 0.58 0.43 0.04 0.09 0.11
Interest Cover(x) -846.8 -5.52 619.97 59.16 37.34 3.28 1.44 1.01 -11.95 0 2.96
Total Debt/Mcap(x) 0 0 0 0 0 0.05 0.49 1.01 0.64 0.26 0.45

MSR Copper Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 74.51 74.51 74.51 74.51 74.51 74.51 74.51 74.07 73.02 73.02
FII 5.52 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22
DII 0 0 0 0 0 0 0 0 0 0
Public 19.97 20.27 20.27 20.27 20.27 20.27 20.27 20.71 21.76 21.76
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 60% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 117%

Cons

  • Debtor days have increased from 359.15 to 422.6days.
  • Stock is trading at 4.5 times its book value.
  • Earnings include an other income of Rs. 22 Cr.

* 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.

MSR Copper News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!