MSP STEEL & POWER
|
MSP STEEL & POWER Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,880 Cr | ₹2,553 Cr | ₹2,345 Cr | ₹1,735 Cr | ₹1,533 Cr |
Sales | ₹2,845 Cr | ₹2,522 Cr | ₹2,245 Cr | ₹1,677 Cr | ₹1,485 Cr |
Job Work/ Contract Receipts | - | ₹0.04 Cr | ₹53 Cr | ₹13 Cr | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹35 Cr | ₹31 Cr | ₹47 Cr | ₹45 Cr | ₹47 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,874 Cr | ₹2,550 Cr | ₹2,340 Cr | ₹1,723 Cr | ₹1,533 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-39 Cr | ₹25 Cr | ₹-42 Cr | ₹-12 Cr | ₹12 Cr |
Raw Material Consumed | ₹2,334 Cr | ₹2,065 Cr | ₹1,912 Cr | ₹1,332 Cr | ₹1,173 Cr |
Opening Raw Materials | ₹315 Cr | ₹283 Cr | ₹257 Cr | ₹414 Cr | ₹258 Cr |
Purchases Raw Materials | ₹2,318 Cr | ₹2,069 Cr | ₹1,916 Cr | ₹1,152 Cr | ₹1,323 Cr |
Closing Raw Materials | ₹300 Cr | ₹315 Cr | ₹283 Cr | ₹257 Cr | ₹417 Cr |
Other Direct Purchases / Brought in cost | ₹2.22 Cr | ₹27 Cr | ₹23 Cr | ₹22 Cr | ₹9.65 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹57 Cr | ₹36 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Electricity & Power | ₹57 Cr | ₹36 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹67 Cr | ₹58 Cr | ₹51 Cr | ₹44 Cr | ₹45 Cr |
Salaries, Wages & Bonus | ₹61 Cr | ₹53 Cr | ₹47 Cr | ₹40 Cr | ₹42 Cr |
Contributions to EPF & Pension Funds | ₹2.60 Cr | ₹2.42 Cr | ₹2.33 Cr | ₹2.21 Cr | ₹2.24 Cr |
Workmen and Staff Welfare Expenses | ₹1.44 Cr | ₹1.21 Cr | ₹0.87 Cr | ₹0.55 Cr | ₹0.56 Cr |
Other Employees Cost | ₹1.23 Cr | ₹1.12 Cr | ₹1.14 Cr | ₹1.07 Cr | ₹0.87 Cr |
Other Manufacturing Expenses | ₹275 Cr | ₹247 Cr | ₹195 Cr | ₹135 Cr | ₹147 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹34 Cr | ₹30 Cr | ₹18 Cr | ₹12 Cr | ₹23 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹241 Cr | ₹216 Cr | ₹177 Cr | ₹123 Cr | ₹124 Cr |
General and Administration Expenses | ₹15 Cr | ₹16 Cr | ₹21 Cr | ₹14 Cr | ₹11 Cr |
Rent , Rates & Taxes | ₹4.83 Cr | ₹4.05 Cr | ₹12 Cr | ₹8.91 Cr | ₹3.26 Cr |
Insurance | ₹2.76 Cr | ₹1.91 Cr | ₹1.81 Cr | ₹1.82 Cr | ₹1.21 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹7.29 Cr | ₹9.78 Cr | ₹7.50 Cr | ₹3.32 Cr | ₹6.85 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.11 Cr | ₹0.10 Cr | ₹0.15 Cr | ₹0.16 Cr | ₹0.16 Cr |
Selling and Distribution Expenses | ₹23 Cr | ₹18 Cr | ₹17 Cr | ₹15 Cr | ₹11 Cr |
Advertisement & Sales Promotion | ₹19 Cr | ₹13 Cr | ₹12 Cr | ₹4.02 Cr | ₹3.11 Cr |
Sales Commissions & Incentives | - | - | - | ₹5.88 Cr | ₹3.93 Cr |
Freight and Forwarding | ₹3.51 Cr | ₹4.91 Cr | ₹5.52 Cr | ₹5.18 Cr | ₹3.63 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹18 Cr | ₹22 Cr | ₹17 Cr | ₹40 Cr | ₹40 Cr |
Bad debts /advances written off | - | - | - | - | ₹12 Cr |
Provision for doubtful debts | - | ₹2.20 Cr | ₹2.44 Cr | ₹11 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹1.76 Cr | - | ₹0.81 Cr | ₹1.57 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹18 Cr | ₹18 Cr | ₹15 Cr | ₹28 Cr | ₹26 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,748 Cr | ₹2,487 Cr | ₹2,184 Cr | ₹1,581 Cr | ₹1,451 Cr |
Operating Profit (Excl OI) | ₹125 Cr | ₹64 Cr | ₹155 Cr | ₹142 Cr | ₹82 Cr |
Other Income | ₹38 Cr | ₹12 Cr | ₹3.40 Cr | ₹0.93 Cr | ₹2.56 Cr |
Interest Received | ₹1.86 Cr | ₹1.65 Cr | ₹0.97 Cr | ₹0.90 Cr | ₹1.93 Cr |
Dividend Received | ₹3.31 Cr | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.03 Cr | ₹0.01 Cr | ₹0.47 Cr |
Profits on sale of Investments | ₹0.05 Cr | - | - | - | - |
Provision Written Back | ₹31 Cr | ₹9.15 Cr | - | - | - |
Foreign Exchange Gains | ₹1.48 Cr | - | ₹2.38 Cr | - | - |
Others | ₹0.97 Cr | ₹0.81 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.16 Cr |
Operating Profit | ₹164 Cr | ₹75 Cr | ₹159 Cr | ₹143 Cr | ₹85 Cr |
Interest | ₹88 Cr | ₹82 Cr | ₹74 Cr | ₹79 Cr | ₹86 Cr |
InterestonDebenture / Bonds | ₹40 Cr | ₹32 Cr | ₹28 Cr | ₹25 Cr | ₹23 Cr |
Interest on Term Loan | ₹36 Cr | ₹38 Cr | ₹38 Cr | ₹50 Cr | ₹60 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹11 Cr | ₹11 Cr | ₹4.82 Cr | ₹3.72 Cr | ₹3.29 Cr |
Other Interest | ₹0.39 Cr | ₹1.47 Cr | ₹3.43 Cr | ₹0.17 Cr | - |
PBDT | ₹76 Cr | ₹-6.55 Cr | ₹84 Cr | ₹64 Cr | ₹-1.01 Cr |
Depreciation | ₹55 Cr | ₹54 Cr | ₹54 Cr | ₹55 Cr | ₹54 Cr |
Profit Before Taxation & Exceptional Items | ₹21 Cr | ₹-61 Cr | ₹30 Cr | ₹8.55 Cr | ₹-55 Cr |
Exceptional Income / Expenses | - | ₹0.31 Cr | - | - | ₹-1.57 Cr |
Profit Before Tax | ₹21 Cr | ₹-57 Cr | ₹30 Cr | ₹8.47 Cr | ₹-56 Cr |
Provision for Tax | ₹6.35 Cr | ₹-6.58 Cr | ₹4.22 Cr | ₹3.59 Cr | ₹11 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹6.35 Cr | ₹-6.58 Cr | ₹4.22 Cr | ₹3.59 Cr | ₹11 Cr |
Other taxes | - | - | - | - | ₹0.12 Cr |
Profit After Tax | ₹14 Cr | ₹-51 Cr | ₹26 Cr | ₹4.88 Cr | ₹-68 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
Share of Associate | - | - | - | - | ₹-0.01 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹14 Cr | ₹-51 Cr | ₹26 Cr | ₹4.89 Cr | ₹-68 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-288 Cr | ₹-237 Cr | ₹-263 Cr | ₹-269 Cr | ₹-202 Cr |
Appropriations | ₹-274 Cr | ₹-288 Cr | ₹-238 Cr | ₹-264 Cr | ₹-269 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.25 Cr | ₹0.01 Cr | ₹-0.38 Cr | ₹-0.54 Cr | ₹0.60 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.37 | ₹-1.31 | ₹0.67 | ₹0.13 | ₹-1.76 |
Adjusted EPS | ₹0.37 | ₹-1.31 | ₹0.67 | ₹0.13 | ₹-1.76 |
Compare Income Statement of peers of MSP STEEL & POWER
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MSP STEEL & POWER | ₹1,403.3 Cr | 6.9% | 13.4% | -9% | Stock Analytics | |
JSW STEEL | ₹258,374.0 Cr | -0.6% | 8.4% | 30% | Stock Analytics | |
TATA STEEL | ₹193,057.0 Cr | -2.3% | 10.4% | 0.9% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹49,029.3 Cr | 2% | 10.3% | -14% | Stock Analytics | |
JINDAL STAINLESS | ₹48,561.2 Cr | -2.1% | -3.4% | -17.3% | Stock Analytics | |
APL APOLLO TUBES | ₹43,336.9 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 | -1.8% |
2.7% |
5% |
You may also like the below Video Courses