MSP STEEL & POWER
|
MSP STEEL & POWER Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹385 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr |
Equity - Authorised | ₹800 Cr | ₹800 Cr | ₹800 Cr | ₹800 Cr | ₹800 Cr |
Equity - Issued | ₹385 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr |
Equity Paid Up | ₹385 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹197 Cr | ₹185 Cr | ₹233 Cr | ₹207 Cr | ₹207 Cr |
Securities Premium | ₹151 Cr | ₹151 Cr | ₹151 Cr | ₹151 Cr | ₹151 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹-275 Cr | ₹-288 Cr | ₹-237 Cr | ₹-263 Cr | ₹-270 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹321 Cr | ₹322 Cr | ₹320 Cr | ₹319 Cr | ₹327 Cr |
Reserve excluding Revaluation Reserve | ₹197 Cr | ₹185 Cr | ₹233 Cr | ₹207 Cr | ₹207 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹582 Cr | ₹570 Cr | ₹618 Cr | ₹592 Cr | ₹593 Cr |
Minority Interest | ₹0.29 Cr | ₹0.31 Cr | ₹0.32 Cr | ₹0.34 Cr | ₹0.35 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹324 Cr | ₹368 Cr | ₹391 Cr | ₹408 Cr | ₹221 Cr |
Non Convertible Debentures | ₹301 Cr | ₹295 Cr | ₹263 Cr | ₹235 Cr | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹72 Cr | ₹126 Cr | ₹175 Cr | ₹173 Cr | ₹254 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-49 Cr | ₹-53 Cr | ₹-48 Cr | - | ₹-33 Cr |
Unsecured Loans | ₹154 Cr | ₹134 Cr | ₹135 Cr | ₹135 Cr | ₹345 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | ₹20 Cr | ₹1.46 Cr | ₹1.66 Cr | ₹1.66 Cr | ₹1.69 Cr |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹133 Cr | ₹132 Cr | ₹133 Cr | ₹133 Cr | ₹134 Cr |
Other Unsecured Loan | - | - | - | - | ₹210 Cr |
Deferred Tax Assets / Liabilities | ₹-26 Cr | ₹-33 Cr | ₹-27 Cr | ₹-31 Cr | ₹-31 Cr |
Deferred Tax Assets | ₹180 Cr | ₹187 Cr | ₹178 Cr | ₹180 Cr | ₹178 Cr |
Deferred Tax Liability | ₹154 Cr | ₹153 Cr | ₹151 Cr | ₹149 Cr | ₹146 Cr |
Other Long Term Liabilities | - | - | - | - | ₹0.03 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.51 Cr | ₹1.35 Cr | ₹1.21 Cr | ₹1.17 Cr | ₹1.18 Cr |
Total Non-Current Liabilities | ₹452 Cr | ₹470 Cr | ₹501 Cr | ₹513 Cr | ₹536 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹217 Cr | ₹206 Cr | ₹268 Cr | ₹123 Cr | ₹181 Cr |
Sundry Creditors | ₹217 Cr | ₹206 Cr | ₹268 Cr | ₹123 Cr | ₹181 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹102 Cr | ₹118 Cr | ₹82 Cr | ₹72 Cr | ₹132 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹35 Cr | ₹50 Cr | ₹16 Cr | ₹7.37 Cr | ₹82 Cr |
Interest Accrued But Not Due | ₹2.65 Cr | ₹1.24 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹3.41 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹65 Cr | ₹67 Cr | ₹66 Cr | ₹64 Cr | ₹46 Cr |
Short Term Borrowings | ₹255 Cr | ₹247 Cr | ₹252 Cr | ₹177 Cr | ₹262 Cr |
Secured ST Loans repayable on Demands | ₹246 Cr | ₹238 Cr | ₹243 Cr | ₹177 Cr | ₹262 Cr |
Working Capital Loans- Sec | ₹246 Cr | ₹238 Cr | ₹243 Cr | ₹177 Cr | ₹262 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹8.75 Cr | ₹8.75 Cr | ₹8.75 Cr | - | - |
Other Unsecured Loans | ₹-246 Cr | ₹-238 Cr | ₹-243 Cr | ₹-177 Cr | ₹-262 Cr |
Short Term Provisions | ₹2.37 Cr | ₹2.94 Cr | ₹2.89 Cr | ₹2.00 Cr | ₹2.21 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.37 Cr | ₹2.94 Cr | ₹2.89 Cr | ₹2.00 Cr | ₹2.21 Cr |
Total Current Liabilities | ₹576 Cr | ₹574 Cr | ₹605 Cr | ₹375 Cr | ₹577 Cr |
Total Liabilities | ₹1,611 Cr | ₹1,615 Cr | ₹1,725 Cr | ₹1,480 Cr | ₹1,706 Cr |
ASSETS | |||||
Gross Block | ₹1,319 Cr | ₹1,274 Cr | ₹1,220 Cr | ₹1,194 Cr | ₹1,190 Cr |
Less: Accumulated Depreciation | ₹503 Cr | ₹447 Cr | ₹394 Cr | ₹339 Cr | ₹284 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹816 Cr | ₹826 Cr | ₹827 Cr | ₹855 Cr | ₹906 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹0.59 Cr | ₹0.59 Cr | ₹0.59 Cr | ₹1.18 Cr | ₹1.18 Cr |
Non Current Investments | ₹45 Cr | ₹46 Cr | ₹40 Cr | ₹40 Cr | ₹47 Cr |
Long Term Investment | ₹45 Cr | ₹46 Cr | ₹40 Cr | ₹40 Cr | ₹47 Cr |
Quoted | ₹0.15 Cr | ₹0.23 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.17 Cr |
Unquoted | ₹45 Cr | ₹45 Cr | ₹48 Cr | ₹56 Cr | ₹63 Cr |
Long Term Loans & Advances | ₹7.76 Cr | ₹7.72 Cr | ₹2.08 Cr | ₹3.78 Cr | ₹3.86 Cr |
Other Non Current Assets | ₹5.40 Cr | ₹4.33 Cr | ₹6.02 Cr | ₹0.12 Cr | ₹3.37 Cr |
Total Non-Current Assets | ₹875 Cr | ₹884 Cr | ₹875 Cr | ₹900 Cr | ₹961 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹490 Cr | ₹484 Cr | ₹458 Cr | ₹377 Cr | ₹526 Cr |
Raw Materials | ₹300 Cr | ₹315 Cr | ₹283 Cr | ₹257 Cr | ₹417 Cr |
Work-in Progress | ₹49 Cr | ₹23 Cr | ₹35 Cr | ₹28 Cr | ₹24 Cr |
Finished Goods | ₹81 Cr | ₹80 Cr | ₹89 Cr | ₹49 Cr | ₹48 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹42 Cr | ₹60 Cr | ₹40 Cr | ₹28 Cr | ₹29 Cr |
Other Inventory | ₹18 Cr | ₹6.70 Cr | ₹9.56 Cr | ₹15 Cr | ₹7.76 Cr |
Sundry Debtors | ₹71 Cr | ₹76 Cr | ₹70 Cr | ₹56 Cr | ₹74 Cr |
Debtors more than Six months | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹24 Cr | - |
Debtors Others | ₹70 Cr | ₹74 Cr | ₹68 Cr | ₹54 Cr | ₹88 Cr |
Cash and Bank | ₹47 Cr | ₹27 Cr | ₹96 Cr | ₹27 Cr | ₹25 Cr |
Cash in hand | ₹0.20 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.17 Cr | ₹0.25 Cr |
Balances at Bank | ₹47 Cr | ₹27 Cr | ₹95 Cr | ₹27 Cr | ₹25 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.02 Cr | ₹2.20 Cr | ₹1.97 Cr | ₹2.16 Cr | ₹3.03 Cr |
Interest accrued on Investments | ₹0.34 Cr | ₹0.56 Cr | ₹0.76 Cr | ₹0.73 Cr | ₹1.62 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.57 Cr | ₹1.55 Cr | ₹1.10 Cr | ₹1.29 Cr | ₹1.41 Cr |
Other current_assets | ₹0.11 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.14 Cr | - |
Short Term Loans and Advances | ₹125 Cr | ₹141 Cr | ₹224 Cr | ₹119 Cr | ₹116 Cr |
Advances recoverable in cash or in kind | ₹112 Cr | ₹164 Cr | ₹253 Cr | ₹149 Cr | ₹143 Cr |
Advance income tax and TDS | ₹9.93 Cr | ₹6.71 Cr | ₹4.13 Cr | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹3.09 Cr | ₹-29 Cr | ₹-33 Cr | ₹-31 Cr | ₹-26 Cr |
Total Current Assets | ₹736 Cr | ₹730 Cr | ₹849 Cr | ₹581 Cr | ₹744 Cr |
Net Current Assets (Including Current Investments) | ₹160 Cr | ₹156 Cr | ₹244 Cr | ₹206 Cr | ₹168 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹1,611 Cr | ₹1,615 Cr | ₹1,725 Cr | ₹1,480 Cr | ₹1,706 Cr |
Contingent Liabilities | ₹293 Cr | ₹309 Cr | ₹300 Cr | ₹298 Cr | ₹299 Cr |
Total Debt | ₹781 Cr | ₹801 Cr | ₹826 Cr | ₹766 Cr | ₹861 Cr |
Book Value | 15.11 | 14.79 | 16.04 | 15.36 | 15.38 |
Adjusted Book Value | 15.11 | 14.79 | 16.04 | 15.36 | 15.38 |
Compare Balance Sheet of peers of MSP STEEL & POWER
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MSP STEEL & POWER | ₹1,382.1 Cr | 6.9% | 13.4% | -9% | Stock Analytics | |
JSW STEEL | ₹258,215.0 Cr | -0.6% | 8.4% | 30% | Stock Analytics | |
TATA STEEL | ₹191,122.0 Cr | -2.3% | 10.4% | 0.9% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹48,285.8 Cr | 2% | 10.3% | -14% | Stock Analytics | |
JINDAL STAINLESS | ₹47,465.6 Cr | -2.1% | -3.4% | -17.3% | Stock Analytics | |
APL APOLLO TUBES | ₹42,421.0 Cr | 1.4% | 6.3% | 3.4% | Stock Analytics |
MSP STEEL & POWER Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MSP STEEL & POWER | 6.9% |
13.4% |
-9% |
SENSEX | -2.5% |
1.9% |
4.9% |
You may also like the below Video Courses