MSR India Ltd

MSR India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

MSR India Ltd

₹ 7.68 0.79%
21 Nov 4:00 p.m.
msrindia.in BSE: 508922
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 ₹ 48.3 Cr.
  • Current Price ₹ 7.68
  • High / Low ₹ 14.4 / 6.75
  • Stock P/E
  • Book Value ₹ 2.22
  • Dividend Yield 0.00 %
  • ROCE -3.84 %
  • ROE -9.83 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Stock is trading at 3.46 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 ...

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: -15%
5 Years: -5%
3 Years: -19%
1 Year: -30%
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

9 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 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 2,0212,1122,1122,0992,6093,3013,3013,4853,5743,5743,5743,622

* 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.

Documents

Announcements

Annual reports

Credit ratings