MSTC Ltd - Stock Valuation and Financial Performance

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

MSTC Share Price

672.70 -35.60 -5.03%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on MSTC

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

MSTC stock performance -

mw4me loader
P/E Ratio (SA):
33.28
Market Cap:
4,735.8 Cr.
52-wk low:
501.1
52-wk high:
1,165

Is MSTC Ltd an attractive stock to invest in?

1. Is MSTC Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that MSTC Ltd is a average quality company.

2. Is MSTC Ltd undervalued or overvalued?

The key valuation ratios of MSTC Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is MSTC Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of MSTC Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of MSTC:

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 13.7%12.4%13.6%15.6%-19.2%23.8%24%39.6%46.3%36.8%-
Value Creation
Index
0.0-0.10.00.1-2.40.70.71.82.31.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5,4252,8921,4291,9462,927831428471325316294
Sales YoY Gr.--46.7%-50.6%36.2%50.4%-71.6%-48.5%10%-31%-2.6%-
Adj EPS 12.98.59.310.9-46.110.714.428.43424.420.2
YoY Gr.--34.1%9.2%17.2%-523.2%NA34.5%97.9%19.6%-28.1%-
BVPS (₹) 98.6104.173.479.929.639.850.466.184.494.4101.4
Adj Net
Profit
9159.965.476.6-32475.2101200239172142
Cash Flow from Ops. -164110-49070.159.923366571.1781-283-
Debt/CF from Ops. -6.65.7-1.410.910.110.22.10.2-0.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -27.1%-35.9%-9.6%-2.6%
Adj EPS 7.3%NA19.4%-28.1%
BVPS-0.5%26.1%23.3%11.9%
Share Price - 35.9% 26.4% 18.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
13.88.410.514.2-84.230.831.848.845.227.320.7
Op. Profit
Mgn %
2.64.27.5-16.2-8.411.8-20.2-10.945.228.222.1
Net Profit
Mgn %
1.72.14.63.9-11.19.123.642.573.754.448.5
Debt to
Equity
1.60.91.31.42.90.80.40.30.20.20
Working Cap
Days
2784799738304309431,3288441,1081,206815
Cash Conv.
Cycle
5810722311610522411847-234-64160

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 19.36%

Return on Equity has declined versus last 3 years average to 20.70%

Sales growth has been subdued in last 3 years -9.58%

Sales growth is not so good in last 4 quarters at -9.22%

Latest Financials - MSTC Ltd.

Standalone Consolidated
TTM EPS (₹) 20.2 30.8
TTM Sales (₹ Cr.) 294 645
BVPS (₹.) 101.4 138
Reserves (₹ Cr.) 643 901
P/BV 6.64 4.88
PE 33.28 21.85
From the Market
52 Week Low / High (₹) 501.05 / 1165.00
All Time Low / High (₹) 70.40 / 1165.00
Market Cap (₹ Cr.) 4,736
Equity (₹ Cr.) 70.4
Face Value (₹) 10
Industry PE 62.3

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

Key Ratios of MSTC

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales5,4252,8921,4291,9462,927831428471325316
Operating Expenses 5,2842,7691,3222,2613,172732514522178227
Manufacturing Costs5622222322
Material Costs5,1502,6851,1871,5502,54356617515900
Employee Cost 39435087607168866988
Other Costs 90368262256793270275107137
Operating Profit 141122107-315-24598-87-5114789
Operating Profit Margin (%) 2.6%4.2%7.5%-16.2%-8.4%11.8%-20.2%-10.9%45.2%28.2%
Other Income 8276695134262211279173203
Interest 92103788564288300
Depreciation -1411122567
Exceptional Items 0000000000
Profit Before Tax 1319197112-269129115220313284
Tax 403131355554142074113
Profit After Tax 91606577-32475101200239172
PAT Margin (%) 1.7%2.1%4.6%3.9%-11.1%9.1%23.6%42.5%73.7%54.4%
Adjusted EPS (₹)12.98.59.310.9-46.110.714.428.434.024.4
Dividend Payout Ratio (%)20%30%45%34%0%31%31%45%44%63%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 694732517563208280355465594665
Share Capital 991835707070707070
Reserves 685724499528138209285395524594
Minority Interest0000000000
Debt1,086628688762605232149145145145
Long Term Debt0000134000
Short Term Debt1,086628688762604228145145145145
Trade Payables3,0062,1162,5262,552905592381161120118
Others Liabilities 7927611,0841,1751,0751,0511,1461,0441,6961,302
Total Liabilities 5,5784,2384,8165,0522,7932,1542,0311,8162,5552,229

Fixed Assets

Gross Block301788172020798291
Accumulated Depreciation141334446101623
Net Fixed Assets16454131614696669
CWIP 0006202950000
Investments 16161926343438444646
Inventories14715710000000
Trade Receivables4,0573,1553,6193,8421,7201,233724408334317
Cash Equivalents 1,2379454495063391717207351,4391,030
Others Assets105103654667666670485559670769
Total Assets 5,5784,2384,8165,0522,7932,1542,0311,8162,5552,229

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -164110-490706023366571781-283
PBT 1319197112-269129115220313284
Adjustment -82-65551545594050-15-90-86
Changes in Working Capital -140114-602-161-19195512-109603-421
Tax Paid -73-29-40-35-39-31-11-25-46-60
Cash Flow From Investing Activity 817730557104231-1025-475-272
Capex -19-2-7-17-14-22-10-16-108
Net Investments 002613979232-5-23-518-242
Others 81694624421417585977
Cash Flow From Financing Activity 224-48015-98-210-231-107-98-119-96
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 00-67-67-57-27-7-300
Dividend Paid 0-18-35-25-260-23-91-114-96
Others 224-461116-5-127-203-77-5-50
Net Cash Flow 141-292-17129-46234548-2187-651
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)13.788.3910.4714.19-84.1830.8331.8448.7745.1627.32
ROCE (%)13.6812.3913.5815.56-19.1923.8223.9739.6446.3336.8
Asset Turnover Ratio1.020.590.320.390.750.340.20.240.150.13
PAT to CFO Conversion(x)-1.81.83-7.540.91N/A3.116.580.363.27-1.65
Working Capital Days
Receivable Days265455865700347649835439417375
Inventory Days610110000000
Payable Days2193487145982484821,01762300

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 20-Dec-2024 16:59 is ₹672.7.
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 20-Dec-2024 16:59 the market cap of MSTC stood at ₹4,735.8.
The latest P/E ratio of MSTC as of 20-Dec-2024 16:59 is 33.28.
The latest P/B ratio of MSTC as of 20-Dec-2024 16:59 is 6.64.
The 52-week high of MSTC is ₹1,165 and the 52-week low is ₹501.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of MSTC is ₹293.8 ( Cr.) .

About MSTC Ltd

No data to display
You have 2 views remaining as a Guest User. 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.