MSP Steel & Power Limited
NSE:MSPL.NS
45.12 (INR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||
Vlottende activa: | ||||||||||||||||||
Liquide middelen & kasequivalenten
| 261.053 | 109.898 | 483.134 | 112.699 | 145.774 | 137.54 | 135.847 | 149.881 | 38.761 | 206.271 | 217.535 | 81.045 | 80.794 | 111.403 | 383.221 | 194.043 | 215.132 | 76.242 |
Kortetermijnbeleggingen
| 214.42 | 167.293 | 479.913 | 163.32 | 31.047 | 535.514 | 0.645 | 144.912 | 2.182 | -637.6 | -1,232.334 | -1,475.627 | -1,200.867 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 475.473 | 277.191 | 483.134 | 112.699 | 145.774 | 137.54 | 135.847 | 294.793 | 40.943 | 206.271 | 217.535 | 81.045 | 80.794 | 111.403 | 383.221 | 194.043 | 215.132 | 76.242 |
Nettovorderingen
| 812.476 | 829.666 | 1,184.808 | 725.492 | 751.579 | 1,117.988 | 2,928.127 | 1,499.579 | 2,636.685 | 2,814.753 | 4,465.716 | 4,580.378 | 1,474.379 | 1,572.724 | 1,209.387 | 843.682 | 0 | 407.121 |
Voorraad
| 4,904.732 | 4,838.778 | 4,575.566 | 3,767.301 | 5,262.273 | 3,718.875 | 3,511.476 | 2,960.165 | 2,726.762 | 3,215.481 | 2,955.35 | 3,075.499 | 2,100.804 | 1,208.547 | 683.401 | 393.376 | 463.347 | 337.525 |
Overige vlottende activa
| 1,170.531 | 1,357.594 | 2,208.921 | 1,199.997 | 2,035.216 | 2,523.517 | 0.001 | 1,371.821 | 44.761 | 68.295 | 83.907 | 58.036 | 56.525 | 0.984 | 0.665 | 0.499 | 1,136.829 | 0 |
Totaal vlottende activa
| 7,363.212 | 7,303.229 | 8,452.429 | 5,805.489 | 7,443.263 | 6,379.932 | 6,575.451 | 6,126.358 | 5,449.151 | 6,304.8 | 7,722.508 | 7,794.958 | 3,712.502 | 2,893.658 | 2,276.674 | 1,431.6 | 1,815.308 | 820.889 |
Niet-vlottende activa: | ||||||||||||||||||
Materiële vaste activa, netto
| 8,170.519 | 8,266.43 | 8,268.541 | 8,555.942 | 9,067.299 | 9,602.806 | 10,133.791 | 10,709.532 | 11,274.098 | 12,507.238 | 11,818.963 | 10,734.206 | 10,243.282 | 8,121.687 | 4,793.31 | 3,269.483 | 2,143.227 | 1,282.835 |
Goodwill
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | -0.001 | 36.779 | 31.055 | 31.074 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 1.198 | 2.54 | 3.882 | 5.224 | 6.566 | 0 | 0 | 5.848 | 0 | 0 | 0 | 31.074 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.1 | 1.298 | 2.64 | 3.982 | 5.324 | 6.566 | 0 | 5.876 | 5.847 | 36.779 | 31.055 | 31.074 | 31.074 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 362.865 | 455.261 | 399.377 | 396.492 | 469.461 | -6.566 | 499.907 | 443.155 | 557.64 | 1,390.597 | 1,710.689 | 1,957.483 | 1,682.722 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 264.576 | 332.623 | 266.368 | 309.573 | 313.303 | 422.105 | 582.838 | 105.631 | 449.151 | 0.002 | 0.021 | 0.021 | 0.018 | 0.017 | 0.007 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 216.086 | 120.448 | 122.254 | 39.007 | 72.294 | 589.193 | 66.718 | 564.557 | 9.496 | 39.05 | 118.056 | 180.808 | 151.479 | 362.091 | 664.756 | 122.626 | 106.155 | 61.711 |
Totaal niet-vlottende activa
| 9,014.146 | 9,176.06 | 9,059.18 | 9,304.996 | 9,927.681 | 10,614.104 | 11,283.254 | 11,828.751 | 12,296.232 | 13,973.666 | 13,678.784 | 12,903.592 | 12,108.575 | 8,483.795 | 5,458.073 | 3,392.109 | 2,249.382 | 1,344.547 |
Totaal activa
| 16,377.358 | 16,479.289 | 17,511.609 | 15,110.485 | 17,370.944 | 16,994.036 | 17,858.705 | 17,955.109 | 17,745.383 | 20,278.466 | 21,401.292 | 20,698.55 | 15,821.077 | 11,377.453 | 7,734.747 | 4,823.709 | 4,064.69 | 2,165.435 |
Passiva en Eigen Vermogen: | ||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||
Crediteuren
| 2,165.31 | 2,064.93 | 2,679.289 | 1,233.602 | 1,806.926 | 1,574.5 | 1,839.751 | 1,191.741 | 685.129 | 1,150.085 | 1,552.26 | 1,492.398 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 3,041.286 | 2,992.434 | 2,997.367 | 2,229.546 | 2,947.919 | 2,873.978 | 2,939.686 | 3,393.781 | 3,016.346 | 2,331.464 | 3,868.906 | 3,832.497 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 15.286 | 0 | 0 | 204.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 180.54 | 164.16 | 299.488 | 118.222 | 944.246 | 126.997 | 232.442 | 10.154 | 2.726 | 0.362 | 58.747 | 133.192 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 375.385 | 521.027 | 76.61 | 164.263 | 66.986 | 104.951 | 133.79 | 457.112 | 399.101 | 1,161.875 | 1,951.404 | 2,057.017 | 6,037.22 | 789.647 | 690.769 | 246.152 | 620.467 | 150.225 |
Totaal kortlopende verplichtingen
| 5,762.521 | 5,742.551 | 6,052.754 | 3,745.633 | 5,766.077 | 4,680.426 | 5,145.669 | 5,052.788 | 4,103.302 | 4,643.786 | 7,431.317 | 7,515.104 | 6,037.22 | 789.647 | 690.769 | 246.152 | 620.467 | 150.225 |
Langlopende verplichtingen: | ||||||||||||||||||
Langetermijnschulden
| 4,773.473 | 5,020.773 | 5,259.956 | 5,429.445 | 5,661.308 | 5,649.903 | 5,877.333 | 8,638.022 | 8,108.939 | 9,143.269 | 5,956.342 | 5,492.913 | 5,302.375 | 7,054.861 | 4,610.802 | 2,726.924 | 2,053.094 | 1,155.174 |
Uitgestelde opbrengsten niet-vlottend
| -1,534.047 | 3,501.668 | -1,510.942 | 3,948.871 | 4,208.618 | 0 | -1,336.975 | -1,223.602 | 10.534 | 18.893 | 24.189 | 19.374 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,534.047 | 1,532.611 | 1,510.942 | 1,492.307 | 1,464.794 | 0 | 1,336.975 | 1,223.602 | 13.2 | 101.002 | 586.219 | 481.497 | 380.801 | 333.734 | 198.579 | 158.295 | 92.525 | 28.056 |
Overige niet-vlottende verplichtingen
| 15.078 | -5,020.773 | 12.141 | -5,429.445 | -5,661.308 | 9.443 | 8.266 | 34.246 | 20.831 | 21.357 | 1,081.151 | 16.178 | 45.627 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 4,788.551 | 5,034.279 | 5,272.097 | 5,441.178 | 5,673.412 | 5,659.346 | 5,885.599 | 8,672.268 | 8,153.504 | 9,284.521 | 7,647.901 | 6,009.962 | 5,728.803 | 7,388.595 | 4,809.381 | 2,885.219 | 2,145.619 | 1,183.23 |
Totaal passiva
| 10,551.072 | 10,776.83 | 11,324.851 | 9,186.811 | 11,439.489 | 10,339.772 | 11,031.268 | 13,725.056 | 12,256.806 | 13,928.307 | 15,079.218 | 13,525.066 | 11,766.023 | 8,178.242 | 5,500.15 | 3,131.371 | 2,766.086 | 1,333.455 |
Eigen vermogen: | ||||||||||||||||||
Preferente aandelen
| 311.299 | 311.299 | 311.299 | 311.299 | 311.299 | 311.299 | 311.299 | 0 | 0 | 207.19 | 207.19 | 87.19 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,854.15 | 3,854.15 | 3,854.15 | 3,854.15 | 3,854.15 | 3,854.15 | 3,854.15 | 881 | 1,209.445 | 1,069.19 | 1,069.19 | 949.177 | 967.224 | 656.4 | 803 | 581 | 581 | 581 |
Ingehouden winsten
| -2,748.072 | -2,880.118 | -2,373.273 | -2,634.017 | -2,700.717 | -2,018.055 | -1,811.02 | -1,344.776 | -264.875 | 1,522.566 | 2,560.23 | 2,350.128 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 1,969.213 | 5,388.114 | 5,872.242 | 5,609.025 | -2,843.28 | -2,308.844 | -1,764.828 | -1,199.118 | -3,024.121 | -2,386.472 | -1,857.597 | -1,310.286 | -847.486 | -556.707 | -363.392 | -236.146 | -157.226 | -206.557 |
Overige totale aandeelhoudersvermogen
| 2,436.773 | -974.032 | -1,480.877 | -1,220.133 | 7,306.507 | 6,815.714 | 6,237.836 | 5,892.947 | 7,568.128 | 5,737.545 | 4,142.901 | 4,897.121 | 3,735.338 | 3,099.518 | 1,794.989 | 1,347.484 | 874.83 | 457.537 |
Totaal eigen vermogen van aandeelhouders
| 5,823.363 | 5,699.413 | 6,183.541 | 5,920.324 | 5,927.959 | 6,654.264 | 6,827.437 | 4,230.053 | 5,488.577 | 6,150.019 | 6,121.914 | 6,973.33 | 3,855.076 | 3,199.211 | 2,234.597 | 1,692.338 | 1,298.604 | 831.98 |
Totaal eigen vermogen
| 5,826.286 | 5,702.459 | 6,186.758 | 5,923.674 | 5,931.455 | 6,654.264 | 6,827.437 | 4,230.053 | 5,488.577 | 6,350.159 | 6,322.074 | 7,173.484 | 4,055.054 | 3,199.211 | 2,234.597 | 1,692.338 | 1,298.604 | 831.98 |
Totaal passiva en aandeelhoudersvermogen
| 16,377.358 | 16,479.289 | 17,511.609 | 15,110.485 | 17,370.944 | 16,994.036 | 17,858.705 | 17,955.109 | 17,745.383 | 20,278.466 | 21,401.292 | 20,698.55 | 15,821.077 | 11,377.453 | 7,734.747 | 4,823.709 | 4,064.69 | 2,165.435 |