MSP Steel & Power Limited
NSE:MSPL.NS
55.2 (INR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 7,719.991 | 7,484.056 | 7,807.351 | 6,735.944 | 6,711.189 | 6,774.218 | 6,616.542 | 5,868.031 | 6,245.175 | 6,305.197 | 5,885.449 | 5,717.394 | 5,264.176 | 5,350.434 | 4,774.338 | 4,457.449 | 2,416.06 | 3,524.303 | 3,724.818 | 3,760.206 | 4,034.608 | 3,857.591 | 4,930.636 | 4,053.098 | 3,720.104 | 3,043.586 | 2,047.997 | 1,962.832 | 2,162.798 |
| Cost of Revenue
| 6,606.009 | 6,195.133 | 6,270.698 | 5,243.307 | 5,240.847 | 5,166.8 | 5,211.837 | 5,287.696 | 5,284.017 | 6,826.925 | 4,802.293 | 4,494.158 | 4,211.881 | 5,610.941 | 3,596.361 | 3,452.752 | 1,829.192 | 4,042.735 | 2,905.668 | 3,042.402 | 3,148.377 | 4,315.449 | 3,638.041 | 3,033.698 | 2,813.216 | 1,166.885 | 1,600.246 | 1,508.567 | 1,743.211 |
| Gross Profit
| 1,113.982 | 1,288.923 | 1,536.653 | 1,492.637 | 1,470.342 | 1,607.418 | 1,404.705 | 580.335 | 961.158 | -521.728 | 1,083.156 | 1,223.236 | 1,052.295 | -260.507 | 1,177.977 | 1,004.697 | 586.868 | -518.432 | 819.15 | 717.804 | 886.231 | -457.858 | 1,292.595 | 1,019.4 | 906.888 | 1,876.701 | 447.751 | 454.265 | 419.587 |
| Gross Profit Ratio
| 0.144 | 0.172 | 0.197 | 0.222 | 0.219 | 0.237 | 0.212 | 0.099 | 0.154 | -0.083 | 0.184 | 0.214 | 0.2 | -0.049 | 0.247 | 0.225 | 0.243 | -0.147 | 0.22 | 0.191 | 0.22 | -0.119 | 0.262 | 0.252 | 0.244 | 0.617 | 0.219 | 0.231 | 0.194 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 835.66 | 0 | 0 | 0 | 591.845 | 0 | 0 | 0 | 678.455 | 0 | 0 | 0 | 123.378 | 0 | 0 | 0 | 108.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 127.376 | 0 | 0 | 0 | 116.853 | 0 | 0 | 0 | 40.162 | 0 | 0 | 0 | 31.139 | 0 | 0 | 0 | 34.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 817.72 | 870.399 | 976.667 | 1,035.254 | 154.956 | 963.036 | 956.363 | 771.694 | 693.606 | 708.698 | 701.198 | 674.402 | 543.637 | 718.617 | 113.015 | 113.8 | 100.995 | 154.517 | 115.348 | 116.357 | 105.877 | 143.101 | 99.193 | 97.667 | 90.792 | 0 | 0 | 0 | 0 |
| Other Expenses
| -805.921 | -3,692.594 | 67.612 | 97.007 | -945.121 | -3,292.373 | 6.429 | 11.961 | 5.412 | -7.736 | 2.261 | 3.888 | 1.732 | -7.215 | 1.492 | 3.871 | 2.044 | -18.432 | 10.493 | 5.256 | 4.285 | -9.104 | 4.515 | 5.52 | 4.718 | 1,646.617 | 155.935 | 162.034 | 86.666 |
| Operating Expenses
| 817.72 | -2,694.931 | 1,282.917 | 1,349.247 | 294.581 | -2,135.768 | 1,240.272 | 1,054.986 | 959.282 | -881.959 | 968.498 | 940.776 | 802.886 | -547.608 | 847.783 | 734.673 | 597.384 | -775.407 | 793.963 | 817.795 | 770.086 | -578.671 | 1,106.715 | 781.458 | 681.591 | 1,646.617 | 155.935 | 162.034 | 86.666 |
| Operating Income
| 296.262 | 291.128 | 353.731 | 240.366 | 188.327 | 458.403 | 171.581 | -436.407 | 1.876 | 2,988.097 | 114.658 | 282.46 | 249.409 | 287.101 | 330.194 | 270.024 | -10.516 | 256.975 | 25.187 | -99.991 | 116.145 | 120.813 | 185.88 | 237.942 | 225.297 | 230.084 | 291.816 | 292.231 | 332.921 |
| Operating Income Ratio
| 0.038 | 0.039 | 0.045 | 0.036 | 0.028 | 0.068 | 0.026 | -0.074 | 0 | 0.474 | 0.019 | 0.049 | 0.047 | 0.054 | 0.069 | 0.061 | -0.004 | 0.073 | 0.007 | -0.027 | 0.029 | 0.031 | 0.038 | 0.059 | 0.061 | 0.076 | 0.142 | 0.149 | 0.154 |
| Total Other Income Expenses Net
| -193.98 | -251.332 | -253.707 | -203.176 | -158.401 | -209.529 | -192.674 | -182.981 | -182.065 | -2,804.81 | -181.8 | -188.078 | -160.934 | -185.575 | -192.032 | -221.384 | -193.095 | -229.101 | -205.546 | -205.093 | -222.373 | -225.096 | -146.666 | -212.615 | -205.113 | -151.786 | -257.723 | -254.161 | -180.74 |
| Income Before Tax
| 102.282 | 39.796 | 100.024 | 37.19 | 29.926 | 248.874 | -21.093 | -619.388 | -180.189 | 183.287 | -67.142 | 94.382 | 88.475 | 101.526 | 138.162 | 48.64 | -203.611 | 27.874 | -180.359 | -305.084 | -106.228 | -104.283 | 39.214 | 25.327 | 20.184 | 78.298 | 34.093 | 38.07 | 152.181 |
| Income Before Tax Ratio
| 0.013 | 0.005 | 0.013 | 0.006 | 0.004 | 0.037 | -0.003 | -0.106 | -0.029 | 0.029 | -0.011 | 0.017 | 0.017 | 0.019 | 0.029 | 0.011 | -0.084 | 0.008 | -0.048 | -0.081 | -0.026 | -0.027 | 0.008 | 0.006 | 0.005 | 0.026 | 0.017 | 0.019 | 0.07 |
| Income Tax Expense
| 34.609 | -90.458 | 52.269 | 53.564 | 48.096 | 50.921 | -46.047 | -36.661 | -34.035 | 36.818 | 1.669 | 0.764 | 2.908 | 14.423 | 28.938 | 36.637 | -44.078 | 12.528 | -35.242 | -6.041 | 141.843 | 219.25 | -44.419 | 30.162 | -18.519 | 23.579 | 13.793 | 13.632 | 50.124 |
| Net Income
| 67.787 | 130.329 | 47.756 | -16.374 | -18.123 | 197.972 | 24.979 | -582.628 | -146.125 | 146.516 | -68.793 | 93.636 | 85.618 | 87.157 | 109.237 | 12.029 | -159.48 | 15.313 | -144.913 | -299.043 | -248.071 | -323.533 | 83.633 | -4.835 | 38.703 | 54.543 | 20.3 | 24.438 | 102.057 |
| Net Income Ratio
| 0.009 | 0.017 | 0.006 | -0.002 | -0.003 | 0.029 | 0.004 | -0.099 | -0.023 | 0.023 | -0.012 | 0.016 | 0.016 | 0.016 | 0.023 | 0.003 | -0.066 | 0.004 | -0.039 | -0.08 | -0.061 | -0.084 | 0.017 | -0.001 | 0.01 | 0.018 | 0.01 | 0.012 | 0.047 |
| EPS
| 0.18 | 0.34 | 0.12 | -0.043 | -0.047 | 0.51 | 0.065 | -1.51 | -0.38 | 0.28 | -0.18 | 0.25 | 0.22 | 0.22 | 0.06 | 0.17 | -0.41 | 0.038 | -0.38 | -0.78 | -0.64 | -0.84 | 0.22 | -0.01 | 0.1 | 0.14 | 0.3 | 0.36 | 1.76 |
| EPS Diluted
| 0.16 | 0.31 | 0.11 | -0.043 | -0.047 | 0.48 | 0.065 | -1.51 | -0.38 | 0.28 | -0.18 | 0.22 | 0.21 | 0.22 | 0.06 | 0.17 | -0.41 | 0.038 | -0.38 | -0.78 | -0.64 | -0.81 | 0.22 | -0.01 | 0.1 | 0.14 | 0.3 | 0.36 | 1.56 |
| EBITDA
| 432.7 | 423.709 | 492.009 | 383.987 | 338.154 | 591.635 | 307.959 | -300.618 | 142.635 | 440.031 | 253.939 | 423.747 | 385.163 | 391.044 | 466.109 | 410.931 | 125.107 | 329.882 | 170.968 | 41.227 | 255.192 | 196.989 | 327.56 | 382.281 | 367.411 | 362.533 | 420.67 | 419.002 | 407.647 |
| EBITDA Ratio
| 0.056 | 0.057 | 0.063 | 0.057 | 0.05 | 0.087 | 0.047 | -0.051 | 0.023 | 0.07 | 0.043 | 0.074 | 0.073 | 0.073 | 0.098 | 0.092 | 0.052 | 0.094 | 0.046 | 0.011 | 0.063 | 0.051 | 0.066 | 0.094 | 0.099 | 0.119 | 0.205 | 0.213 | 0.188 |