Market Cap ₹5645 Cr.
Stock P/E 24.2
P/B 6
Current Price ₹801.9
Book Value ₹ 134.5
Face Value 10
52W High ₹1165
Dividend Yield 1.87%
52W Low ₹ 299.1
MSTC Ltd engages in advertising, e-commerce, and scrap recovery and allied process organizations in India. It is involved in the sourcing, purchase, and sale of industrial raw substances, along with heavy melting scrap, low-ash metallurgical coke, HR coil, naphtha, crude oil, coking coal, steam coal, line pipes, and so forth. for customers, as well as traders in the metallic, oil and gas, and private and public power sectors. The agency also provides e-auction offerings for sale of ferrous and non-ferrous scraps, surplus shops, minerals, old plant and machineries, e-waste, coal and non-coal mine blocks, iron ore, pulses, grins, oil seeds, land parcels, agricultural produce, tea, gorgon nut, tendu leaves, timbers, and different forest produce, and many others; and buildings, apartment, banks’ NPAs and DRT, organic agri produce assets and so on. In addition, it operates diverse different portals for petroleum merchandise, organic farming, agricultural product buying and selling, and different activities. Further, the corporation offers tender and auction, recycling, and e-procurement services. It serves principal/PSUs/state government departments and private institutions. The corporation was previously referred to as Metal Scrap Trade Corporation Ltd and changed its name to MSTC Ltd in September 1994. MSTC Ltd was founded in 1964 and is centred in Kolkata, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 228 | 189 | 196 | 181 | 175 | 169 | 197 | 179 | 188 | 185 |
Other Income | 6 | 9 | 228 | 14 | 94 | 14 | 36 | 21 | 23 | 19 |
Total Income | 233 | 198 | 424 | 195 | 269 | 183 | 232 | 200 | 211 | 204 |
Total Expenditure | 182 | 124 | 353 | 109 | 189 | 113 | 115 | 113 | 126 | 120 |
Operating Profit | 52 | 73 | 71 | 86 | 80 | 70 | 118 | 87 | 86 | 84 |
Interest | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 5 | 5 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 7 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 45 | 68 | 65 | 80 | 75 | 65 | 112 | 82 | 80 | 77 |
Provision for Tax | 17 | 27 | -31 | 26 | 10 | 17 | 34 | 30 | 23 | 25 |
Profit After Tax | 28 | 41 | 96 | 54 | 64 | 48 | 78 | 52 | 58 | 52 |
Adjustments | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 |
Profit After Adjustments | 28 | 41 | 96 | 54 | 64 | 47 | 77 | 51 | 55 | 50 |
Adjusted Earnings Per Share | 4 | 5.9 | 13.6 | 7.7 | 9 | 6.7 | 10.9 | 7.2 | 7.9 | 7.1 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 5454 | 5689 | 3225 | 1739 | 2265 | 3292 | 1231 | 780 | 876 | 721 | 749 |
Other Income | 113 | 89 | 83 | 137 | 528 | 48 | 65 | 214 | 247 | 158 | 99 |
Total Income | 5568 | 5778 | 3308 | 1876 | 2793 | 3340 | 1296 | 994 | 1123 | 879 | 847 |
Total Expenditure | 5286 | 5525 | 3386 | 1602 | 2577 | 3495 | 1080 | 831 | 867 | 525 | 474 |
Operating Profit | 282 | 254 | -78 | 274 | 216 | -155 | 216 | 163 | 256 | 354 | 375 |
Interest | 135 | 93 | 104 | 78 | 85 | 65 | 30 | 8 | 3 | 0 | 0 |
Depreciation | 15 | 8 | 12 | 12 | 12 | 15 | 17 | 19 | 21 | 22 | 23 |
Exceptional Income / Expenses | -227 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -95 | 152 | -194 | 183 | 117 | -237 | 167 | 136 | 233 | 329 | 351 |
Provision for Tax | -33 | 49 | 53 | 44 | 40 | 70 | 70 | 23 | 34 | 87 | 112 |
Profit After Tax | -62 | 103 | -247 | 139 | 77 | -307 | 97 | 113 | 199 | 242 | 240 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 |
Profit After Adjustments | -62 | 103 | -247 | 139 | 77 | -307 | 97 | 113 | 199 | 242 | 233 |
Adjusted Earnings Per Share | -8.8 | 14.7 | -35.1 | 19.8 | 11 | -43.6 | 13.8 | 16 | 28.3 | 34.4 | 33.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -18% | -16% | -20% | 0% |
Operating Profit CAGR | 38% | 18% | 10% | 0% |
PAT CAGR | 22% | 36% | 26% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 167% | 45% | 52% | NA% |
ROE Average | 34% | 29% | 11% | 7% |
ROCE Average | 38% | 30% | 20% | 15% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 758 | 838 | 315 | 406 | 731 | 388 | 474 | 558 | 654 | 787 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 4 | 0 | 0 |
Other Non-Current Liabilities | -98 | -112 | -235 | 371 | 437 | 457 | 528 | 331 | 374 | 444 |
Total Current Liabilities | 4642 | 5132 | 4326 | 4122 | 4274 | 2359 | 1633 | 1585 | 1246 | 1797 |
Total Liabilities | 5302 | 5858 | 4406 | 4899 | 5442 | 3205 | 2639 | 2479 | 2275 | 3027 |
Fixed Assets | 68 | 73 | 62 | 66 | 69 | 83 | 96 | 89 | 142 | 141 |
Other Non-Current Assets | 30 | 30 | 102 | 721 | 764 | 767 | 804 | 694 | 665 | 657 |
Total Current Assets | 5204 | 5755 | 4240 | 4110 | 4607 | 2351 | 1736 | 1692 | 1466 | 2226 |
Total Assets | 5302 | 5858 | 4406 | 4899 | 5442 | 3205 | 2639 | 2479 | 2275 | 3027 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1331 | 1197 | -86 | 91 | -39 | -28 | -84 | 161 | 746 | 746 |
Cash Flow from Operating Activities | -35 | -150 | 223 | -519 | 21 | 101 | 222 | 681 | 170 | 886 |
Cash Flow from Investing Activities | 86 | 72 | 305 | 377 | 84 | 60 | 255 | 11 | -72 | -593 |
Cash Flow from Financing Activities | -184 | 233 | -351 | 12 | -94 | -217 | -233 | -107 | -98 | -119 |
Net Cash Inflow / Outflow | -134 | 154 | 177 | -130 | 11 | -56 | 245 | 585 | 0 | 175 |
Closing Cash & Cash Equivalent | 1197 | 1350 | 91 | -39 | -28 | -84 | 161 | 746 | 746 | 921 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -8.81 | 14.69 | -35.1 | 19.77 | 10.97 | -43.62 | 13.78 | 16.05 | 28.28 | 34.37 |
CEPS(Rs) | -6.7 | 15.88 | -33.45 | 21.49 | 12.73 | -41.54 | 16.14 | 18.7 | 31.24 | 37.47 |
DPS(Rs) | 0 | 20.7 | 20.5 | 16.6 | 7.4 | 0 | 3.3 | 4.4 | 12.9 | 15 |
Book NAV/Share(Rs) | 107.69 | 119.03 | 44.7 | 57.67 | 103.83 | 55.11 | 67.32 | 79.25 | 92.9 | 111.72 |
Core EBITDA Margin(%) | 3.09 | 2.89 | -4.98 | 7.87 | -13.75 | -6.17 | 12.26 | -6.44 | 1.04 | 27.13 |
EBIT Margin(%) | 0.73 | 4.32 | -2.79 | 15.02 | 8.94 | -5.24 | 15.94 | 18.43 | 26.91 | 45.68 |
Pre Tax Margin(%) | -1.75 | 2.67 | -6.03 | 10.51 | 5.17 | -7.21 | 13.54 | 17.41 | 26.58 | 45.66 |
PAT Margin (%) | -1.14 | 1.82 | -7.66 | 8 | 3.41 | -9.33 | 7.88 | 14.47 | 22.72 | 33.56 |
Cash Profit Margin (%) | -0.86 | 1.97 | -7.3 | 8.7 | 3.96 | -8.88 | 9.23 | 16.87 | 25.1 | 36.59 |
ROA(%) | -1.17 | 1.85 | -4.81 | 2.99 | 1.49 | -7.1 | 3.32 | 4.41 | 8.38 | 9.13 |
ROE(%) | -8.18 | 12.96 | -42.87 | 38.62 | 13.58 | -54.89 | 22.51 | 21.89 | 32.85 | 33.59 |
ROCE(%) | 2.44 | 13.74 | -6.19 | 25.33 | 15.63 | -13.79 | 22.62 | 19.91 | 31.1 | 37.96 |
Receivable days | 257.23 | 256.56 | 381.12 | 633.94 | 599.47 | 324.38 | 493.87 | 550.05 | 299.51 | 256.03 |
Inventory Days | 2.64 | 6.09 | 9.59 | 9.82 | 6.33 | 0.57 | 1.93 | 2.84 | 2.31 | 2.8 |
Payable days | 236.9 | 220.77 | 348.75 | 703.86 | 592.66 | 250.44 | 476.43 | 908.95 | 544.98 | 1148.28 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 5.73 | 18.6 | 10.83 | 7.36 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 2.07 | 1.17 | 3.77 | 3.3 | 2.26 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 4.18 | 1.47 | 4.21 | 5.93 |
EV/Net Sales(x) | -0.06 | -0.04 | -0.11 | 0.12 | 0.11 | 0.3 | 0.47 | 1.92 | 1.69 | 0.45 |
EV/Core EBITDA(x) | -1.12 | -0.93 | 4.43 | 0.79 | 1.14 | -6.47 | 2.7 | 9.16 | 5.79 | 0.92 |
Net Sales Growth(%) | 0 | 4.3 | -43.31 | -46.07 | 30.25 | 45.32 | -62.59 | -36.62 | 12.26 | -17.71 |
EBIT Growth(%) | 0 | 517.4 | -136.68 | 390.03 | -22.47 | -185.13 | 213.86 | -26.73 | 63.9 | 39.71 |
PAT Growth(%) | 0 | 266.74 | -338.95 | 156.31 | -44.51 | -497.7 | 131.59 | 16.44 | 76.26 | 21.53 |
EPS Growth(%) | 0 | 266.74 | -338.95 | 156.31 | -44.51 | -497.7 | 131.59 | 16.44 | 76.26 | 21.53 |
Debt/Equity(x) | 1.15 | 1.32 | 2.08 | 1.7 | 1.05 | 1.58 | 0.55 | 0.28 | 0.23 | 0.18 |
Current Ratio(x) | 1.12 | 1.12 | 0.98 | 1 | 1.08 | 1 | 1.06 | 1.07 | 1.18 | 1.24 |
Quick Ratio(x) | 1.11 | 1.09 | 0.98 | 0.98 | 1.08 | 0.99 | 1.06 | 1.06 | 1.17 | 1.24 |
Interest Cover(x) | 0.29 | 2.63 | -0.86 | 3.33 | 2.37 | -2.65 | 6.64 | 18.12 | 83.35 | 2116.52 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.76 | 0.47 | 0.07 | 0.07 | 0.08 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 64.75 | 64.75 | 64.75 | 64.75 | 64.75 | 64.75 | 64.75 | 64.75 | 64.75 | 64.75 |
FII | 0.3 | 0.34 | 0.31 | 0.31 | 0.35 | 0.47 | 1.09 | 3.58 | 3.33 | 5.64 |
DII | 2.24 | 2.35 | 2.16 | 1.72 | 1.55 | 1.41 | 1.36 | 1.43 | 1.35 | 1.2 |
Public | 32.72 | 32.56 | 32.78 | 33.22 | 33.36 | 33.37 | 32.8 | 30.25 | 30.58 | 28.41 |
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 | 4.56 | 4.56 | 4.56 | 4.56 | 4.56 | 4.56 | 4.56 | 4.56 | 4.56 | 4.56 |
FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.08 | 0.25 | 0.23 | 0.4 |
DII | 0.16 | 0.17 | 0.15 | 0.12 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.08 |
Public | 2.3 | 2.29 | 2.31 | 2.34 | 2.35 | 2.35 | 2.31 | 2.13 | 2.15 | 2 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 |
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