MSP Steel & Power

Market Cap (₹ Cr.)

₹2,655

52 Week High

57.16

Book Value

₹15

52 Week Low

13.00

PE Ratio

114.88

PB Ratio

7.33

PE for Sector

35.54

PB for Sector

2.86

ROE

-8.87 %

ROCE

12.02 %

Dividend Yield

0.00 %

EPS

₹0.37

Industry

Steel

Sector

Steel - Medium / Small

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

13.67 %

Net Income Growth

128.35 %

Cash Flow Change

98.59 %

ROE

127.75 %

ROCE

344.68 %

EBITDA Margin (Avg.)

90.98 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	244	262	224	201	219	220	177	192	254	240	264	330	332	372	406	494	400	404	377	374	381	242	446	478	559	527	572	589	664	625	588	662	687	675	683	787	766	773
Expenses	253	247	224	233	211	203	163	173	228	214	237	296	295	336	368	461	376	378	372	356	353	229	398	442	513	488	530	563	604	611	621	632	624	638	645	742	724	729
EBITDA	-9	15	0	-32	8	17	15	19	25	26	26	34	38	37	38	33	24	26	4	17	28	13	48	36	46	39	42	26	60	14	-33	31	63	37	38	46	42	44
Operating Profit %	-6 %	5 %	-1 %	-17 %	0 %	8 %	8 %	10 %	10 %	11 %	10 %	10 %	10 %	10 %	9 %	7 %	6 %	6 %	1 %	4 %	7 %	5 %	11 %	8 %	8 %	7 %	7 %	4 %	8 %	2 %	-6 %	5 %	8 %	5 %	4 %	5 %	3 %	6 %
Depreciation	14	14	15	15	19	14	14	14	15	14	14	14	14	14	14	14	13	13	14	14	13	13	14	13	15	14	14	14	13	14	14	14	13	14	14	14	13	14
Interest	22	32	28	28	31	30	31	32	30	32	32	31	35	21	22	15	21	23	21	22	20	20	23	19	18	16	19	18	21	19	18	19	26	17	20	25	25	21
Profit Before Tax	-45	-31	-42	-75	-42	-27	-31	-27	-20	-20	-20	-11	-11	2	3	4	-10	-11	-31	-18	-5	-20	12	3	13	9	10	-7	26	-18	-65	-2	24	6	4	7	4	10
Tax	0	0	0	-12	0	0	0	0	2	0	0	0	-1	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Profit	13	-28	-54	-64	-37	-19	-30	-53	8	-27	-9	-10	-10	4	-0	8	-32	-25	-30	-14	-4	-16	7	2	12	9	9	-7	23	-15	-61	2	19	1	-2	1	13	7
EPS in ₹	1.45	-3.13	-6.30	-7.25	-3.74	-2.14	-3.38	-5.98	0.87	-3.03	-0.99	-1.14	-0.27	0.10	-0.01	0.22	-0.84	-0.64	-0.78	-0.37	-0.11	-0.41	0.03	0.06	0.30	0.23	0.24	-0.17	0.58	-0.38	-1.58	0.06	0.51	0.04	-0.04	0.03	0.34	0.18

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	1,918	1,763	1,788	1,769	1,688	1,719	1,502	1,750	1,643	1,634
Fixed Assets	1,137	1,126	1,070	1,013	959	906	855	826	826	816
Current Assets	652	545	612	658	647	738	579	848	728	735
Capital Work in Progress	49	0	0	0	1	1	1	0	0	0
Investments	0	47	48	33	33	33	33	41	44	43
Other Assets	733	590	670	722	695	779	614	883	773	775
Total Liabilities	1,318	1,255	1,372	1,103	1,034	1,140	918	1,132	1,075	1,054
Current Liabilities	409	410	508	515	468	573	374	605	573	576
Non Current Liabilities	909	845	865	589	566	567	543	526	503	478
Total Equity	600	508	416	666	654	579	584	619	567	580
Reserve & Surplus	491	420	328	280	269	194	199	233	182	194
Share Capital	109	88	88	385	385	385	385	385	385	385

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	17	-16	13	6	0	-2	-0	37	-37	15
Investing Activities	-64	-21	1	-19	14	3	-4	-62	-18	-51
Operating Activities	21	40	73	147	94	74	181	110	86	170
Financing Activities	60	-35	-61	-122	-108	-79	-177	-11	-105	-104

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	41.62 %	42.34 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.01 %	0.04 %	0.01 %	0.01 %	0.00 %	0.00 %	0.00 %	0.00 %	0.16 %	0.33 %
DIIs	32.69 %	31.16 %	29.80 %	22.89 %	18.39 %	17.25 %	16.64 %	16.61 %	16.60 %	16.60 %	8.96 %	3.14 %	3.14 %	3.17 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	25.69 %	27.22 %	28.58 %	35.49 %	39.99 %	41.09 %	41.74 %	41.77 %	41.78 %	41.78 %	49.42 %	55.24 %	55.08 %	54.16 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Ratnamani Metals & Tubes	3,678.85	25,905.65	43.61	5,132.31	13.87	625	-21.49	47.43
NMDC Steel	50.58	14,796.63	-	3,168.28	3,168.28	-1,560	-547.25	33.67
Sarda Energy & Minerals	418.20	14,597.39	26.40	4,052.30	-4.90	509	14.98	79.93
Usha Martin	345.05	10,295.70	24.10	3,265.48	-0.92	424	3.06	47.06
Gallantt Ispat	390.10	9,415.99	29.74	4,233.97	4.29	225	296.71	64.03
Maharashtra Seamless	637.90	8,595.56	9.83	5,546.30	-4.52	952	-37.64	43.15
Technocraft Industries	3,198.90	7,156.70	26.87	2,271.54	11.63	280	-7.45	42.66
Bansal Wire Industries	427.70	6,500.99	86.87	2,470.89	1.99	79	224.79	60.21
Venus Pipes & Tubes	2,229.90	4,428.62	46.07	805.38	45.17	86	58.30	47.96
JTL Industries	220.97	4,151.84	35.06	2,048.90	31.77	113	21.01	44.27