MSTC Ltd - Stock Valuation and Financial Performance

BSE: 542597 | NSE: MSTCLTD | Trading | Small Cap

MSTC Share Price

917.95 3.75 0.41%
as on 17-May'24 09:32

DeciZen - make an informed investing decision on MSTC

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

MSTC stock performance -

mw4me loader
P/E Ratio (SA):
28.17
Market Cap:
6,436 Cr.
52-wk low:
300.6
52-wk high:
1,165

Is MSTC Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of MSTC: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
MSTC Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 11.4%9.5%8.4%9.3%10.8%-26.2%14.3%20.9%35.9%35.4%-
Value Creation
Index
-0.2-0.3-0.4-0.3-0.2-2.90.00.51.61.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5,2305,4252,8921,4291,9462,927831428471325325
Sales YoY Gr.-3.7%-46.7%-50.6%36.2%50.4%-71.6%-48.5%10%-31%-
Adj EPS 12.612.98.59.310.9-46.110.714.428.43432.5
YoY Gr.-2.5%-34.1%9.2%17.2%-523.2%NA34.5%97.9%19.6%-
BVPS (₹) 88.998.6104.173.479.929.639.850.466.184.4106.2
Adj Net
Profit
88.79159.965.476.6-32475.2101200239228
Cash Flow from Ops. -80.6-164110-49070.159.923366571.1768-
Debt/CF from Ops. -10.7-6.65.7-1.410.910.110.22.10.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -26.6%-30.1%-26.9%-31%
Adj EPS 11.7%25.6%47.1%19.6%
BVPS-0.6%1.1%28.5%27.6%
Share Price - 56.3% 52.6% 196.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
13.413.88.410.514.2-84.230.831.848.845.234.1
Op. Profit
Mgn %
32.64.27.5-16.2-8.411.8-20.2-10.945.264.2
Net Profit
Mgn %
1.71.72.14.63.9-11.19.123.642.573.770.2
Debt to
Equity
1.41.60.91.31.42.90.80.40.30.2-
Working Cap
Days
2982784799738304309431,3288441,108911
Cash Conv.
Cycle
435810722311610522411847-285165

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - MSTC Ltd.

Standalone Consolidated
TTM EPS (₹) 32.5 33.1
TTM Sales (₹ Cr.) 325 748
BVPS (₹.) 106.2 134.5
Reserves (₹ Cr.) 677 876
P/BV 8.61 6.80
PE 28.17 27.64
From the Market
52 Week Low / High (₹) 300.60 / 1165.00
All Time Low / High (₹) 70.40 / 1165.00
Market Cap (₹ Cr.) 6,436
Equity (₹ Cr.) 70.4
Face Value (₹) 10
Industry PE 70.7

Management X-Ray of MSTC:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales5,2305,4252,8921,4291,9462,927831428471325
Operating Expenses 5,0755,2842,7691,3222,2613,172732514522178
Manufacturing Costs4562222233
Material Costs4,9325,1502,6851,1871,5502,5435661751590
Employee Cost 37394350876071688669
Other Costs 10390368262256793270275106
Operating Profit 155141122107-315-24598-87-51147
Operating Profit Margin (%) 3.0%2.6%4.2%7.5%-16.2%-8.4%11.8%-20.2%-10.9%45.2%
Other Income 1008276695134262211279173
Interest 1349210378856428830
Depreciation 2-141112256
Exceptional Items -227000000000
Profit Before Tax -1071319197112-269129115220313
Tax -37403131355554142074
Profit After Tax -7091606577-32475101200239
PAT Margin (%) -1.3%1.7%2.1%4.6%3.9%-11.1%9.1%23.6%42.5%73.7%
Adjusted EPS (₹)-10.012.98.59.310.9-46.110.714.428.434.0
Dividend Payout Ratio (%)0%20%30%45%34%0%31%31%45%44%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 626694732517563208280355465594
Share Capital 99918357070707070
Reserves 617685724499528138209285395524
Minority Interest0000000000
Debt8621,086628688762605232149145145
Long Term Debt0000013400
Short Term Debt8621,086628688762604228145145145
Trade Payables3,1853,0062,1162,5262,552905592381161142
Others Liabilities 4087927611,0841,1751,0751,0511,1461,0441,674
Total Liabilities 5,0815,5784,2384,8165,0522,7932,1542,0311,8162,555

Fixed Assets

Gross Block303017881720207982
Accumulated Depreciation151413344461016
Net Fixed Assets15164541316146966
CWIP 1000620295000
Investments 16161619263434384446
Inventories361471571000000
Trade Receivables3,8304,0573,1553,6193,8421,7201,233724408334
Cash Equivalents 1,0961,2379454495063391717207351,439
Others Assets87105103654667666670485559670
Total Assets 5,0815,5784,2384,8165,0522,7932,1542,0311,8162,555

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -81-164110-490706023366571768
PBT -1071319197112-269129115220313
Adjustment -87-82-65551545594050-15-90
Changes in Working Capital 189-140114-602-161-19195512-109590
Tax Paid -75-73-29-40-35-39-31-11-25-46
Cash Flow From Investing Activity 88817730557104231-1025-462
Capex -1-19-2-7-17-14-22-10-3
Net Investments 0002613979232-5-23-518
Others 89816946244214175859
Cash Flow From Financing Activity -186224-48015-98-210-231-107-98-119
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 000-67-67-57-27-7-30
Dividend Paid -260-18-35-25-260-23-91-114
Others -160224-461116-5-127-203-77-5-5
Net Cash Flow -179141-292-17129-46234548-2187
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-10.5913.788.3910.4714.19-84.1830.8331.8448.7745.16
ROCE (%)1.6613.6812.3913.5815.56-19.1923.8223.9739.6446.33
Asset Turnover Ratio0.951.020.590.320.390.750.340.20.240.15
PAT to CFO Conversion(x)N/A-1.81.83-7.540.91N/A3.116.580.363.21
Working Capital Days
Receivable Days291265455865700347649835439417
Inventory Days461011000000
Payable Days2522193487145982484821,0176230

MSTC Ltd Stock News

MSTC Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of MSTC on 17-May-2024 09:32 is ₹918.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 17-May-2024 09:32 the market cap of MSTC stood at ₹6,436.
The latest P/E ratio of MSTC as of 17-May-2024 09:32 is 28.17.
The latest P/B ratio of MSTC as of 17-May-2024 09:32 is 8.61.
The 52-week high of MSTC is ₹1,165 and the 52-week low is ₹300.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of MSTC is ₹325.3 ( Cr.) .

About MSTC Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.