MSP
MSPL.NSMSP Steel & Power Limited Price (MSPL.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
416,535,000
(8.0744)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
MSP Steel & Power LimitedCurrency: INR
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
2,105,202,962.00
+0% |
3,607,249,000.00
+71% |
4,047,545,000.00
+12% |
3,887,448,000.00
-4% |
4,774,694,000.00
+23% |
6,964,575,000.00
+46% |
9,217,213,000.00
+32% |
11,927,638,000.00
+29% |
10,922,075,000.00
-8% |
9,045,151,000.00
-17% |
8,428,358,000.00
-7% |
11,543,856,000.00
+37% |
16,561,431,000.00
+43% |
15,043,935,000.00
-9% |
16,998,281,000.00
+13% |
23,172,216,000.00
+36% |
25,503,996,000.00
+10% |
28,738,540,000.00
+13% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,732,647,380.00 | 2,882,939,000.00 | 3,298,146,000.00 | 3,124,302,000.00 | 3,880,901,000.00 | 5,618,480,000.00 | 6,018,909,000.00 | 8,787,123,000.00 | 9,176,977,000.00 | 8,437,208,000.00 | 6,186,163,000.00 | 9,560,789,000.00 | 13,800,405,000.00 | 13,139,182,000.00 | 14,489,249,000.00 | 20,335,258,000.00 | 20,950,350,000.00 | 23,285,752,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
372,555,582.00
+0% |
724,310,000.00
+94% |
749,399,000.00
+3% |
763,146,000.00
+2% |
893,793,000.00
+17% |
1,346,095,000.00
+51% |
3,198,304,000.00
+138% |
3,140,515,000.00
-2% |
1,745,098,000.00
-44% |
607,943,000.00
-65% |
2,242,195,000.00
+269% |
1,983,067,000.00
-12% |
2,761,026,000.00
+39% |
1,904,753,000.00
-31% |
2,509,032,000.00
+32% |
2,836,958,000.00
+13% |
4,553,646,000.00
+61% |
5,452,788,000.00
+20% |
|
| Gross Profit Ratio | (0.18%) | (0.20%) | (0.19%) | (0.20%) | (0.19%) | (0.19%) | (0.35%) | (0.26%) | (0.16%) | (0.07%) | (0.27%) | (0.17%) | (0.17%) | (0.13%) | (0.15%) | (0.12%) | (0.18%) | (0.19%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 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 | 0.00 | 0.00 | 1,000,000.00 | 0.00 | |
| General and Administrative | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 21,688,000.00 | 15,833,000.00 | 322,693,000.00 | 38,083,000.00 | 33,550,000.00 | 61,373,000.00 | 83,805,000.00 | 82,240,000.00 | 52,976,000.00 | 94,669,000.00 | 117,932,000.00 | 875,074,000.00 | |
| Selling, General & Admin... | 52,465,619.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 530,592,999.00 | 612,396,000.00 | 327,827,000.00 | 122,789,000.00 | 58,373,000.00 | 210,456,000.00 | 242,655,000.00 | 188,962,000.00 | 203,711,000.00 | 266,677,000.00 | 294,383,000.00 | 1,066,641,000.00 | |
| Selling & Marketing Exp... | 52,465,619.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 199,390,000.00 | 217,276,000.00 | 5,134,000.00 | 84,706,000.00 | 24,823,000.00 | 149,083,000.00 | 158,850,000.00 | 106,722,000.00 | 150,735,000.00 | 172,008,000.00 | 176,451,000.00 | 191,567,000.00 | |
| Depreciation and Amortiz... | 141,626,210.00 | -49,332,000.00 | 74,113,000.00 | 125,757,000.00 | 193,320,000.00 | 290,890,000.00 | 462,801,000.00 | 547,967,000.00 | 529,397,000.00 | 633,340,000.00 | 564,215,000.00 | 569,203,000.00 | 546,639,000.00 | 537,899,000.00 | 554,922,000.00 | 544,720,000.00 | 540,800,000.00 | 554,105,000.00 | |
| Other Expenses | -20,423,887.10 | -21,802,000.00 | 188,109,000.00 | 200,980,000.00 | 233,090,000.00 | 585,245,000.00 | 4,475,000.00 | 303,276,000.00 | 1,918,000.00 | 235,000.00 | 226,000.00 | 5,603,000.00 | 5,649,000.00 | 1,607,000.00 | 192,000.00 | 145,000.00 | -3,268,571,000.00 | 0.00 | |
| Total Operating Expenses | 32,041,732.00 | -21,802,000.00 | 57,303,000.00 | 174,034,000.00 | -13,131,000.00 | 421,889,000.00 | 2,051,252,000.00 | 2,093,363,000.00 | 2,228,113,000.00 | 1,319,028,000.00 | 2,059,010,000.00 | 1,374,459,000.00 | 1,991,092,000.00 | 1,606,437,000.00 | 1,632,233,000.00 | 1,830,201,000.00 | 1,118,771,000.00 | 1,066,641,000.00 | |
| Cost and Exponses | 1,764,689,112.00 | 2,861,137,000.00 | 3,355,449,000.00 | 3,298,336,000.00 | 3,867,770,000.00 | 6,040,369,000.00 | 8,070,161,000.00 | 10,880,486,000.00 | 11,405,090,000.00 | 9,756,236,000.00 | 8,245,173,000.00 | 10,935,248,000.00 | 15,791,497,000.00 | 14,745,619,000.00 | 16,121,482,000.00 | 22,165,459,000.00 | 22,069,121,000.00 | 24,352,393,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
340,513,849.00
+0% |
746,112,000.00
+119% |
692,096,000.00
-7% |
589,112,000.00
-15% |
906,924,000.00
+54% |
924,206,000.00
+2% |
298,167,000.00
-68% |
14,068,000.00
-95% |
-1,523,027,000.00
-10,926% |
-711,085,000.00
-53% |
-1,042,249,000.00
+47% |
608,608,000.00
-158% |
769,934,000.00
+27% |
180,519,000.00
-77% |
876,799,000.00
+386% |
1,006,688,000.00
+15% |
67,725,000.00
-93% |
4,386,147,000.00
+6,376% |
|
| Operating Income Ratio | (0.16%) | (0.21%) | (0.17%) | (0.15%) | (0.19%) | (0.13%) | (0.03%) | (0.00%) | (-0.14%) | (-0.08%) | (-0.12%) | (0.05%) | (0.05%) | (0.01%) | (0.05%) | (0.04%) | (0.00%) | (0.15%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | -0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 52,282,000.00 | 52,479,000.00 | 54,421,000.00 | 52,693,000.00 | 16,251,000.00 | 10,289,000.00 | 17,954,000.00 | 13,798,000.00 | 19,275,000.00 | 8,997,000.00 | 9,646,000.00 | 16,478,000.00 | 22,473,000.00 | |
| Interest Expenses | 108,209,239.00 | 141,540,000.00 | 194,241,000.00 | 204,043,000.00 | 234,662,000.00 | 585,913,000.00 | 905,063,000.00 | 971,560,000.00 | 1,057,021,000.00 | 1,106,091,000.00 | 1,186,356,000.00 | 1,228,594,000.00 | 747,160,000.00 | 823,167,000.00 | 753,670,000.00 | 659,226,000.00 | 772,607,000.00 | 876,818,000.00 | |
| Total Other Income/Exp... | -108,209,239.00 | -141,540,000.00 | -200,373,000.00 | -207,106,000.00 | -236,627,000.00 | -586,581,000.00 | -961,335,000.00 | -769,698,000.00 | -2,825,320,000.00 | -1,200,456,000.00 | -1,192,150,000.00 | -1,224,013,000.00 | -789,492,000.00 | -861,986,000.00 | -773,117,000.00 | -676,495,000.00 | -732,920,000.00 | -4,179,212,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 482,140,060.00 | 819,518,000.00 | 760,077,000.00 | 711,806,000.00 | 1,098,677,000.00 | 1,161,045,000.00 | 1,610,413,000.00 | 1,650,505,000.00 | 65,309,000.00 | -134,725,000.00 | 746,945,000.00 | 1,177,811,000.00 | 1,316,573,000.00 | 718,418,000.00 | 1,431,721,000.00 | 1,551,408,000.00 | 655,804,000.00 | 1,519,213,000.00 | |
| EBITDA ratio | (0.23%) | (0.23%) | (0.19%) | (0.18%) | (0.23%) | (0.17%) | (0.17%) | (0.13%) | (0.01%) | (-0.01%) | (0.08%) | (0.10%) | (0.08%) | (0.05%) | (0.08%) | (0.06%) | (0.03%) | (0.05%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 232,304,610.00 | 604,572,000.00 | 491,723,000.00 | 382,006,000.00 | 670,690,000.00 | 337,625,000.00 | 302,642,000.00 | 317,344,000.00 | -1,521,109,000.00 | -1,868,924,000.00 | -1,042,023,000.00 | -615,405,000.00 | -19,558,000.00 | -563,797,000.00 | 84,714,000.00 | 299,001,000.00 | -571,795,000.00 | 206,935,000.00 | |
| Income Before Tax Ratio | (0.11%) | (0.17%) | (0.12%) | (0.10%) | (0.14%) | (0.05%) | (0.03%) | (0.03%) | (-0.14%) | (-0.21%) | (-0.12%) | (-0.05%) | (0.00%) | (-0.04%) | (0.00%) | (0.01%) | (-0.02%) | (0.01%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 30,393,210.00 | 137,948,000.00 | 92,819,000.00 | 61,742,000.00 | 168,880,000.00 | 76,538,000.00 | 101,128,000.00 | 107,310,000.00 | -485,200,000.00 | -84,473,000.00 | -104,518,000.00 | -58,527,000.00 | 186,474,000.00 | 113,088,000.00 | 35,920,000.00 | 42,159,000.00 | -65,822,000.00 | 63,471,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 201,785,067.00
+0% |
466,624,000.00
+131% |
398,904,000.00
-15% |
320,264,000.00
-20% |
501,810,000.00
+57% |
260,622,000.00
-48% |
201,338,000.00
-23% |
210,034,000.00
+4% |
-1,035,889,000.00
-593% |
-1,784,795,000.00
+72% |
-937,505,000.00
-47% |
-556,878,000.00
-41% |
-206,032,000.00
-63% |
-676,714,000.00
+228% |
48,940,000.00
-107% |
256,975,000.00
+425% |
-505,801,000.00
-297% |
143,587,000.00
-128% |
|
| Net Income Ratio | (0.10%) | (0.13%) | (0.10%) | (0.08%) | (0.11%) | (0.04%) | (0.02%) | (0.02%) | (-0.09%) | (-0.20%) | (-0.11%) | (-0.05%) | (-0.01%) | (-0.04%) | (0.00%) | (0.01%) | (-0.02%) | (0.00%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 3.47 | 8.03 | 6.87 | 5.51 | 8.62 | 4.50 | 2.96 | 2.47 | -12.02 | -20.26 | -10.64 | -5.79 | -0.53 | -1.76 | 0.13 | 0.67 | -1.31 | 0.37 | |
| Diluted EPS | 3.47 | 8.03 | 6.87 | 5.51 | 8.62 | 4.36 | 2.96 | 2.47 | -12.02 | -20.26 | -10.64 | -5.79 | -0.53 | -1.76 | 0.13 | 0.67 | -1.31 | 0.34 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 58,100,000.00 | 58,100,000.00 | 58,100,000.00 | 58,100,000.00 | 58,100,000.00 | 56,703,883.00 | 66,229,605.00 | 86,200,000.00 | 86,180,449.00 | 88,086,576.00 | 88,100,000.00 | 96,179,274.00 | 385,415,000.00 | 385,415,000.00 | 385,415,000.00 | 385,415,000.00 | 385,415,000.00 | 388,072,973.00 | |
| Diluted Share Outstanding | 58,100,000.00 | 58,100,000.00 | 58,100,000.00 | 58,100,000.00 | 58,100,000.00 | 58,494,147.00 | 68,045,205.00 | 86,200,000.00 | 86,200,000.00 | 88,100,000.00 | 88,100,000.00 | 96,245,616.00 | 388,528,000.00 | 385,415,000.00 | 385,415,000.00 | 385,415,000.00 | 385,415,000.00 | 416,535,000.00 | |