MSR India Ltd

₹ 6.88 4.72%

20 Dec - close price

About

Incorporated in 2002, MSR India Limited is engaged in the manufacture of FMCG Products, Copper Water Bottles, and other Copper Products

Key Points

Product Portfolio:^[1]
a) Copper Products: Copper Strips, Extrusion, Copper Flats, Copper Busbars, Copper Components, Copper Rods, Forged Terminals, Machining, Rotating Contact, Dr. Copper Bottle, Submersible Wires, Grip Contacts, Contact Lips, Transmission Terminals
b) FMCG Products: Chakki Atta, Instant pasta and Vermicelli under the brand name Today
c) Defence Products:^[2] Company manufactures battery cell cases for aerospace & defence industry and special purpose components for ISRO

Website BSE

Market Cap ₹ 43.3 Cr.
Current Price ₹ 6.88
High / Low ₹ 14.4 / 6.01
Stock P/E
Book Value ₹ 2.22
Dividend Yield 0.00 %
ROCE -3.84 %
ROE -9.83 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Stock is trading at 3.10 times its book value
Company has low interest coverage ratio.
Promoter holding has decreased over last quarter: -2.12%
Company might be capitalizing the interest cost

* 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.

Peer comparison

Sector: Mining & Mineral products Industry: Mining / Minerals / Metals

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	3.28	2.97	4.87	3.68	0.13	0.19	0.54	0.00	0.00	0.00	0.00	0.00	0.00
	3.72	3.16	4.68	4.71	0.01	1.20	4.83	0.07	0.54	0.07	3.68	0.07	0.17
Operating Profit	-0.44	-0.19	0.19	-1.03	0.12	-1.01	-4.29	-0.07	-0.54	-0.07	-3.68	-0.07	-0.17
OPM %	-13.41%	-6.40%	3.90%	-27.99%	92.31%	-531.58%	-794.44%
	0.03	0.03	2.68	0.03	0.00	0.00	21.61	0.84	0.90	0.00	4.12	0.00	-0.32
Interest	0.84	0.47	1.19	0.28	0.09	2.19	2.17	0.29	0.00	0.00	0.00	0.00	0.00
Depreciation	0.01	0.50	0.50	0.42	0.42	0.42	0.13	0.24	0.00	0.02	0.01	0.00	0.00
Profit before tax	-1.26	-1.13	1.18	-1.70	-0.39	-3.62	15.02	0.24	0.36	-0.09	0.43	-0.07	-0.49
Tax %	0.00%	0.00%	-116.10%	0.00%	0.00%	0.00%	74.50%	0.00%	97.22%	0.00%	0.00%	0.00%	0.00%
	-1.25	-1.13	2.55	-1.70	-0.39	-3.62	3.83	0.24	0.01	-0.09	0.43	-0.07	-0.49
EPS in Rs	-0.20	-0.18	0.41	-0.27	-0.06	-0.58	0.61	0.04	0.00	-0.01	0.07	-0.01	-0.08
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	2.94	10.18	85.71	166.70	107.14	122.25	169.92	49.89	29.40	13.63	4.39	0.00	0.00
	2.91	10.28	85.09	164.89	102.75	116.15	163.58	43.39	74.87	14.38	8.99	0.83	3.99
Operating Profit	0.03	-0.10	0.62	1.81	4.39	6.10	6.34	6.50	-45.47	-0.75	-4.60	-0.83	-3.99
OPM %	1.02%	-0.98%	0.72%	1.09%	4.10%	4.99%	3.73%	13.03%	-154.66%	-5.50%	-104.78%
	-10.73	0.06	10.83	0.18	0.04	0.19	0.11	0.10	0.14	2.76	20.04	2.32	3.80
Interest	0.01	0.02	0.02	0.02	0.03	0.97	2.31	3.67	3.99	3.21	4.74	0.29	0.00
Depreciation	0.05	0.10	0.10	0.99	3.29	3.11	3.12	2.90	2.41	2.01	1.38	0.26	0.03
Profit before tax	-10.76	-0.16	11.33	0.98	1.11	2.21	1.02	0.03	-51.73	-3.21	9.32	0.94	-0.22
Tax %	0.19%	25.00%	1.06%	18.37%	18.92%	19.91%	50.98%	0.00%	-21.81%	-42.68%	-120.06%	623.40%
	-10.78	-0.19	11.20	0.80	0.91	1.77	0.50	0.03	-40.44	-1.83	20.51	-4.92	-0.22
EPS in Rs	-1.71	-0.03	1.78	0.13	0.14	0.28	0.08	0.00	-6.43	-0.29	3.26	-0.78	-0.03
Dividend Payout %	0.00%	0.00%	0.00%	78.60%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-100%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	25%
TTM:	65%

Stock Price CAGR
10 Years:	-19%
5 Years:	-5%
3 Years:	-22%
1 Year:	-33%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	-10%

Balance Sheet

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	31.44	31.44	31.44	31.44	31.44	31.44	31.44	31.44	31.44	31.44	31.44	31.44	31.44
Reserves	-10.64	-10.83	0.37	0.41	1.60	3.37	3.87	3.90	-36.54	-38.37	-17.86	-16.93	-17.48
	0.50	0.59	0.11	0.12	0.21	12.39	35.23	34.25	37.59	29.19	21.01	7.73	7.73
	0.05	7.72	22.27	31.29	22.32	5.95	6.58	12.58	4.46	13.74	2.96	2.67	2.91
Total Liabilities	21.35	28.92	54.19	63.26	55.57	53.15	77.12	82.17	36.95	36.00	37.55	24.91	24.60
	2.17	5.47	5.87	17.47	25.81	25.49	30.50	23.52	21.22	16.29	11.72	0.01	0.01
CWIP	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
Investments	4.93	4.93	12.50	0.00	0.00	0.00	0.50	0.35	0.05	0.05	0.00	0.00	0.00
	14.25	18.52	35.82	45.79	29.76	27.66	46.12	58.30	15.68	19.66	25.83	24.90	24.59
Total Assets	21.35	28.92	54.19	63.26	55.57	53.15	77.12	82.17	36.95	36.00	37.55	24.91	24.60

Cash Flows

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	6.16	2.25	13.92	4.28	10.42	3.63	6.43	2.42	-2.23	9.17	9.61	-3.16
	-5.22	-3.71	-33.99	8.58	-12.07	-2.74	-8.65	3.30	-0.11	2.92	3.24	11.92
	0.16	0.09	0.09	0.00	0.00	-0.97	2.23	-4.77	1.57	-12.03	-12.93	-8.85
Net Cash Flow	1.10	-1.37	-19.99	12.86	-1.65	-0.08	0.01	0.95	-0.77	0.07	-0.08	-0.10

Ratios

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	4.97	256.72	77.55	80.27	76.58	39.38	42.88	116.84	7.95	43.11	24.94
Inventory Days	3.11	0.38	19.46	7.31	12.53	31.95	59.82	662.04	14.76	135.78	0.61	0.00
Days Payable	0.00	286.68	94.69	67.18	79.78	19.24	13.51	191.85	21.22	563.38	98.88
Cash Conversion Cycle	8.07	-29.58	2.32	20.40	9.33	52.09	89.19	587.03	1.48	-384.48	-73.33
Working Capital Days	626.96	96.81	2.85	29.78	25.11	64.01	83.97	321.69	-12.66	-218.79	-194.56
ROCE %	0.15%	-0.66%	2.11%	3.01%	3.50%	7.91%	5.66%	5.28%	-93.53%	-9.68%	-20.86%	-3.84%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	74.51%	74.51%	74.51%	74.51%	74.51%	74.51%	74.51%	74.07%	73.02%	73.02%	72.63%	70.51%
	5.52%	5.22%	5.22%	5.22%	5.22%	5.22%	5.22%	5.22%	5.22%	5.22%	5.22%	5.22%
	19.97%	20.27%	20.27%	20.27%	20.27%	20.28%	20.28%	20.71%	21.76%	21.76%	22.16%	24.27%
No. of Shareholders	2,021	2,112	2,112	2,099	2,609	3,301	3,301	3,485	3,574	3,574	3,574	3,622

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	74.51%	74.51%	74.51%	74.51%	74.51%	74.51%	74.51%	73.02%	70.51%
	0.00%	5.97%	5.49%	5.49%	5.49%	5.22%	5.22%	5.22%	5.22%
	25.49%	19.52%	20.00%	20.00%	20.00%	20.27%	20.28%	21.76%	24.27%
No. of Shareholders	1,203	1,375	1,679	1,624	1,797	2,112	3,301	3,574	3,622

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

MSR India Ltd

MSR India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings