BSE: 532650 | NSE: MSPL | Steel & Iron Products | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that MSP Steel & Power Ltd is a average quality company.
The key valuation ratios of MSP Steel & Power Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of MSP Steel & Power Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -2.4% | -4.3% | 1.2% | 4.3% | 5.1% | 2% | 6.3% | 8% | 1.5% | 8% | - |
| Value Creation Index ⓘ | -1.2 | -1.3 | -0.9 | -0.7 | -0.6 | -0.9 | -0.6 | -0.4 | -0.9 | -0.4 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 1,092 | 905 | 849 | 1,160 | 1,670 | 1,533 | 1,723 | 2,340 | 2,550 | 2,874 | 2,975 |
| Sales YoY Gr. | - | -17.2% | -6.1% | 36.6% | 43.9% | -8.2% | 12.4% | 35.8% | 9% | 12.7% | - |
| Adj EPS ⓘ | -11.6 | -20.5 | -10.6 | -1.5 | -0.5 | -1.7 | 0.2 | 0.8 | -1.4 | 0.4 | 0.5 |
| YoY Gr. | - | NA | NA | NA | NA | NA | NA | 460% | -261.9% | NA | - |
| BVPS (₹) ⓘ | 65.7 | 57.7 | 47.2 | 17.3 | 16.7 | 15 | 15.2 | 16.1 | 14.7 | 15 | 15.2 |
| Adj Net Profit ⓘ | -102 | -181 | -93.5 | -58.8 | -19.4 | -65.6 | 5.6 | 32.3 | -52.5 | 13.3 | 20 |
| Cash Flow from Ops. ⓘ | 20.6 | 40 | 72.8 | 147 | 93.8 | 73.9 | 181 | 110 | 85.8 | 170 | - |
| Debt/CF from Ops. ⓘ | 56 | 28.6 | 16.5 | 6 | 9.1 | 11.7 | 4.2 | 7.5 | 9.3 | 4.6 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 11.4% | 11.5% | 18.6% | 12.7% | ||||
| Adj EPS ⓘ | NA | NA | 32.6% | NA | ||||
| BVPSⓘ | -15.1% | -2.1% | -0.3% | 2.2% | ||||
| Share Price | 9.5% | 45.9% | 60.5% | 85.2% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -15.7 | -32.6 | -20.2 | -10.9 | -3 | -10.7 | 1 | 5.4 | -8.9 | 2.3 | 3.4 |
| Op. Profit Mgn % ⓘ | 0.6 | -0.9 | 8.8 | 10.2 | 7.9 | 5.5 | 8.3 | 6.6 | 2.6 | 4.4 | 4.6 |
| Net Profit Mgn % ⓘ | -9.3 | -20 | -11 | -5.1 | -1.2 | -4.3 | 0.3 | 1.4 | -2.1 | 0.5 | 0.7 |
| Debt to Equity ⓘ | 1.9 | 2.3 | 2.9 | 1.3 | 1.3 | 1.5 | 1.3 | 1.3 | 1.4 | 1.4 | - |
| Working Cap Days ⓘ | 238 | 237 | 230 | 188 | 135 | 160 | 135 | 103 | 105 | 90 | 45 |
| Cash Conv. Cycle ⓘ | 94 | 110 | 115 | 85 | 62 | 86 | 73 | 43 | 43 | 43 | 10 |
Return on Equity has increased versus last 3 years average to 3.40%
Sales growth is growing at healthy rate in last 3 years 18.59%
Net Profit is growing at healthy rate in last 3 years 32.64%
Sales growth is good in last 4 quarters at 14.58%
Debt to equity has increased versus last 3 years average to 1.35
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.5 | 0.6 |
| TTM Sales (₹ Cr.) | 2,975 | 2,975 |
| BVPS (₹.) ⓘ | 15.2 | 15.3 |
| Reserves (₹ Cr.) ⓘ | 201 | 204 |
| P/BV ⓘ | 2.64 | 2.62 |
| PE ⓘ | 78.29 | 67.37 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 19.00 / 64.38 |
| All Time Low / High (₹) | 3.66 / 88.90 |
| Market Cap (₹ Cr.) | 1,546 |
| Equity (₹ Cr.) | 385.4 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 21.7 |
| Pledged * | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 98.29 | 99.55 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,092 | 905 | 849 | 1,160 | 1,670 | 1,533 | 1,723 | 2,340 | 2,550 | 2,874 |
| Operating Expenses ⓘ | 1,087 | 915 | 775 | 1,043 | 1,539 | 1,450 | 1,581 | 2,184 | 2,487 | 2,748 |
| Manufacturing Costs | 103 | 88 | 98 | 110 | 153 | 158 | 147 | 207 | 283 | 331 |
| Material Costs | 920 | 767 | 619 | 861 | 1,252 | 1,185 | 1,320 | 1,870 | 2,090 | 2,295 |
| Employee Cost | 32 | 30 | 28 | 33 | 39 | 45 | 44 | 51 | 58 | 67 |
| Other Costs ⓘ | 33 | 31 | 30 | 39 | 95 | 61 | 69 | 55 | 56 | 56 |
| Operating Profit ⓘ | 5 | -11 | 75 | 117 | 130 | 82 | 142 | 155 | 64 | 125 |
| Operating Profit Margin (%) | 0.5% | -1.2% | 8.8% | 10.1% | 7.8% | 5.4% | 8.3% | 6.6% | 2.5% | 4.4% |
| Other Income ⓘ | 6 | 2 | 1 | 3 | 2 | 2 | 1 | 3 | 12 | 38 |
| Interest ⓘ | 109 | 118 | 123 | 129 | 79 | 85 | 79 | 74 | 82 | 88 |
| Depreciation ⓘ | 53 | 63 | 56 | 57 | 55 | 54 | 55 | 54 | 54 | 55 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 5 | -1 | -2 | 0 | 8 | 0 | 0 |
| Profit Before Tax ⓘ | -151 | -191 | -104 | -62 | -2 | -56 | 9 | 38 | -60 | 21 |
| Tax ⓘ | -49 | -9 | -10 | -6 | 19 | 11 | 4 | 4 | -7 | 6 |
| Profit After Tax | -103 | -182 | -94 | -56 | -21 | -67 | 5 | 34 | -54 | 14 |
| PAT Margin (%) | -9.4% | -20.2% | -11.0% | -4.8% | -1.2% | -4.4% | 0.3% | 1.5% | -2.1% | 0.5% |
| Adjusted EPS (₹) | -11.6 | -20.7 | -10.6 | -1.5 | -0.5 | -1.8 | 0.1 | 0.9 | -1.4 | 0.4 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 600 | 508 | 416 | 666 | 645 | 578 | 584 | 619 | 567 | 580 |
| Share Capital ⓘ | 109 | 88 | 88 | 385 | 385 | 385 | 385 | 385 | 385 | 385 |
| Reserves ⓘ | 491 | 420 | 328 | 280 | 260 | 193 | 199 | 233 | 182 | 194 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 1,128 | 1,095 | 1,125 | 842 | 813 | 827 | 719 | 777 | 746 | 731 |
| Long Term Debt | 895 | 840 | 864 | 588 | 565 | 565 | 542 | 525 | 501 | 477 |
| Short Term Debt | 233 | 254 | 261 | 254 | 248 | 262 | 177 | 252 | 245 | 255 |
| Trade Payables | 115 | 69 | 119 | 184 | 157 | 181 | 123 | 268 | 206 | 217 |
| Others Liabilities ⓘ | 116 | 92 | 76 | 19 | 21 | 101 | 44 | 60 | 89 | 80 |
| Total Liabilities ⓘ | 1,960 | 1,763 | 1,736 | 1,710 | 1,637 | 1,686 | 1,471 | 1,724 | 1,609 | 1,607 |
Fixed Assets | ||||||||||
| Gross Block | 1,376 | 1,190 | 1,190 | 1,189 | 1,190 | 1,189 | 1,193 | 1,219 | 1,272 | 1,318 |
| Accumulated Depreciation | 239 | 64 | 120 | 176 | 231 | 283 | 339 | 393 | 446 | 502 |
| Net Fixed Assetsⓘ | 1,137 | 1,126 | 1,070 | 1,013 | 959 | 906 | 855 | 826 | 826 | 816 |
| CWIP ⓘ | 49 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
| Investmentsⓘ | 33 | 47 | 48 | 33 | 33 | 33 | 33 | 41 | 44 | 43 |
| Inventories | 322 | 273 | 296 | 351 | 372 | 526 | 377 | 458 | 484 | 490 |
| Trade Receivables | 102 | 110 | 136 | 104 | 110 | 72 | 55 | 69 | 75 | 70 |
| Cash Equivalents | 19 | 4 | 15 | 41 | 27 | 22 | 27 | 95 | 25 | 47 |
| Others Assetsⓘ | 298 | 204 | 171 | 168 | 134 | 127 | 125 | 234 | 155 | 141 |
| Total Assets ⓘ | 1,960 | 1,763 | 1,736 | 1,710 | 1,637 | 1,686 | 1,471 | 1,724 | 1,609 | 1,607 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 21 | 40 | 73 | 147 | 94 | 74 | 181 | 110 | 86 | 170 |
| PBT ⓘ | -151 | -191 | -104 | -62 | -2 | -56 | 9 | 38 | -60 | 21 |
| Adjustment ⓘ | 158 | 180 | 179 | 187 | 155 | 151 | 146 | 116 | 137 | 109 |
| Changes in Working Capital ⓘ | 14 | 51 | -0 | 22 | -58 | -19 | 27 | -42 | 12 | 44 |
| Tax Paid ⓘ | 0 | -1 | -2 | 0 | -1 | -2 | 0 | -2 | -3 | -3 |
| Cash Flow From Investing Activity ⓘ | -64 | -21 | 1 | -19 | 14 | 3 | -4 | -62 | -18 | -51 |
| Capex | -87 | -4 | 0 | 0 | -2 | 1 | -4 | -26 | -54 | -46 |
| Net Investments | 0 | -19 | 0 | -20 | 15 | 1 | -2 | -38 | 34 | -7 |
| Others ⓘ | 23 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 2 | 2 |
| Cash Flow From Financing Activityⓘ | 60 | -35 | -61 | -122 | -108 | -79 | -177 | -11 | -105 | -104 |
| Net Proceeds from Shares ⓘ | 0 | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 323 | -137 | -11 | -25 | -37 | -28 | -32 | -44 | -50 | -69 |
| Interest Paid ⓘ | -106 | -38 | -52 | -83 | -61 | -61 | -60 | -42 | -48 | -45 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | -157 | 19 | 2 | -14 | -10 | 10 | -84 | 75 | -7 | 10 |
| Net Cash Flow ⓘ | 17 | -16 | 13 | 6 | 0 | -2 | 0 | 37 | -37 | 15 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -16.27 | -33.56 | -20.26 | -10.3 | -3.14 | -11.03 | 0.87 | 5.65 | -9.05 | 2.51 |
| ROCE (%) | -2.39 | -4.27 | 1.17 | 4.28 | 5.07 | 2 | 6.31 | 8.04 | 1.54 | 7.95 |
| Asset Turnover Ratio | 0.6 | 0.54 | 0.54 | 0.69 | 1 | 0.92 | 1.1 | 1.47 | 1.53 | 1.79 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | N/A | 36.2 | 3.24 | N/A | 12.14 | Working Capital Days |
| Receivable Days | 44 | 38 | 48 | 37 | 23 | 22 | 13 | 10 | 10 | 9 |
| Inventory Days | 93 | 108 | 110 | 99 | 79 | 107 | 95 | 65 | 67 | 62 |
| Payable Days | 54 | 44 | 55 | 64 | 50 | 52 | 42 | 38 | 41 | 34 |
The company was incorporated in India on November 18, 1968 as Adhunik Rollers Private Limited in West Bengal. The name of the company was changed to MSP Steel & Power Private Limited on March 7, 2003. The company subsequently became a public company under the name of MSP Steel & Power Limited with effect from September 9, 2003. The company is currently involved in manufacturing of sponge iron and trading of steel products.
The company is the part of MSP Group. The Group embarked on its journey in the steel industry in a modest manner in the year 1996. An 18000 TPA MS Ingot plant was set up in West Bengal to utilize the waste scrap available in the market.
The industry faced a downturn in the next few years. A lesson was learnt -- the key to survival lay in integration along the value chain of production. As a part of this drive a Re - Rolling mill was established in 1998 for production of high quality construction bars. Looking into the huge potential that lay in making its own raw material for steel melting, the company was among the pioneers in setting up a mini sponge iron plant in the year 1999.
Following its principle of integration and capacity expansion, the group has risen to one of the leading secondary steel manufacturers in Eastern India. Today the group has manufacturing facilities in the states of West Bengal, Orissa, Jharkhand, Andhra Pradesh, Chhattisgarh and Maharashtra.
The company’s production facility is situated in Jangaon village of Chattisgarh. It has the capacity to produce 2000000 TPA of Sponge Iron, 36 MW of power, 150000 tpa of MS Billet, 90000 TPA of Construction Bars. In addition to that it also had the facility of Railway Shading and had Coal Washery of 350000mt/pa.
Some of the clients of the company are Bhushan Steel & Strip Limited, Bhushan Power & Steel Limited, Tata Motors, Hari Machines Private Limited, Lyods Steel Limited, Rajgarh Jute & Textiles Limited, Nalwa Sponge Iron Limited, OCL India Limited, Aarti Steels Limited, Maheswari Ispat Limited, etc.
The group’s largest project so far is being set up at Raigarh, Chattisgarh at a cost of Rs 124 crore. This is a completely integrated steel project, which in due course will also have its captive coal and iron ore mines. The company is in an advanced stage of obtaining lease for iron ore mines in Orissa and Chhattisgarh and has been earmarked for captive coal blocks as per the norms of ministry of coal. Once operational, the unit will become totally self sufficient and one of the least cost producers of steel.
The company is the part of MSP Group. Other companies of the group are Howrah Gases Limited, MSP Rolling Mills Private Limited, MSP Sponge Iron Limited, MSP Steels Private Limited, MSP Metallics Limited, Chaman Metallics Limited, Ashirwad Steels & Inds Limited.
In 2010 the company started operation of its 115500 MTPA of Sponge Iron Plant and 18 MW Power Plant
Product range of the company includes:
Awards/Achievements
The company is ISO9001: 2000 certified.
Over the years it had received certificate for Industrial research from Shriram Institute.
In 2012 MSP STEEL & POWER LTD won the TIMES OF INDIA Award for Innovative Talent Management & Succession Planning for the year 2012.
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
