MSP STEEL & POWER
|
MSP STEEL & POWER Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹598 Cr | ₹417 Cr | ₹417 Cr | ₹417 Cr | ₹417 Cr |
| Equity - Authorised | ₹800 Cr | ₹800 Cr | ₹800 Cr | ₹800 Cr | ₹800 Cr |
| Equity - Issued | ₹567 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr |
| Equity Paid Up | ₹567 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr | ₹385 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr | ₹31 Cr |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹381 Cr | ₹166 Cr | ₹153 Cr | ₹202 Cr | ₹175 Cr |
| Securities Premium | ₹618 Cr | ₹151 Cr | ₹151 Cr | ₹151 Cr | ₹151 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹-304 Cr | ₹-275 Cr | ₹-288 Cr | ₹-237 Cr | ₹-263 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹67 Cr | ₹290 Cr | ₹291 Cr | ₹289 Cr | ₹288 Cr |
| Reserve excluding Revaluation Reserve | ₹381 Cr | ₹166 Cr | ₹153 Cr | ₹202 Cr | ₹175 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹979 Cr | ₹582 Cr | ₹570 Cr | ₹618 Cr | ₹592 Cr |
| Minority Interest | ₹0.29 Cr | ₹0.29 Cr | ₹0.31 Cr | ₹0.32 Cr | ₹0.34 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | ₹324 Cr | ₹368 Cr | ₹391 Cr | ₹408 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | ₹301 Cr | ₹295 Cr | ₹263 Cr | ₹235 Cr |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹18 Cr | ₹72 Cr | ₹126 Cr | ₹175 Cr | ₹219 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-18 Cr | ₹-49 Cr | ₹-53 Cr | ₹-48 Cr | ₹-46 Cr |
| Unsecured Loans | ₹12 Cr | ₹154 Cr | ₹134 Cr | ₹135 Cr | ₹135 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | ₹7.20 Cr | ₹20 Cr | ₹1.46 Cr | ₹1.66 Cr | ₹1.66 Cr |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹4.50 Cr | ₹133 Cr | ₹132 Cr | ₹133 Cr | ₹133 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹4.47 Cr | ₹-26 Cr | ₹-33 Cr | ₹-27 Cr | ₹-31 Cr |
| Deferred Tax Assets | ₹119 Cr | ₹180 Cr | ₹187 Cr | ₹178 Cr | ₹180 Cr |
| Deferred Tax Liability | ₹123 Cr | ₹154 Cr | ₹153 Cr | ₹151 Cr | ₹149 Cr |
| Other Long Term Liabilities | ₹0.52 Cr | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹4.52 Cr | ₹3.78 Cr | ₹1.35 Cr | ₹1.21 Cr | ₹1.17 Cr |
| Total Non-Current Liabilities | ₹21 Cr | ₹455 Cr | ₹470 Cr | ₹501 Cr | ₹513 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹232 Cr | ₹217 Cr | ₹206 Cr | ₹268 Cr | ₹123 Cr |
| Sundry Creditors | ₹232 Cr | ₹217 Cr | ₹206 Cr | ₹268 Cr | ₹123 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹70 Cr | ₹102 Cr | ₹118 Cr | ₹82 Cr | ₹72 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹26 Cr | ₹35 Cr | ₹50 Cr | ₹16 Cr | ₹7.37 Cr |
| Interest Accrued But Not Due | ₹2.94 Cr | ₹2.65 Cr | ₹1.24 Cr | ₹0.26 Cr | ₹0.26 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹41 Cr | ₹65 Cr | ₹67 Cr | ₹66 Cr | ₹64 Cr |
| Short Term Borrowings | ₹232 Cr | ₹255 Cr | ₹247 Cr | ₹252 Cr | ₹177 Cr |
| Secured ST Loans repayable on Demands | ₹223 Cr | ₹246 Cr | ₹238 Cr | ₹243 Cr | ₹177 Cr |
| Working Capital Loans- Sec | ₹223 Cr | ₹246 Cr | ₹238 Cr | ₹243 Cr | ₹177 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹8.75 Cr | ₹8.75 Cr | ₹8.75 Cr | ₹8.75 Cr | - |
| Other Unsecured Loans | ₹-223 Cr | ₹-246 Cr | ₹-238 Cr | ₹-243 Cr | ₹-177 Cr |
| Short Term Provisions | ₹0.14 Cr | ₹0.09 Cr | ₹2.94 Cr | ₹2.89 Cr | ₹2.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.14 Cr | ₹0.09 Cr | ₹2.94 Cr | ₹2.89 Cr | ₹2.00 Cr |
| Total Current Liabilities | ₹534 Cr | ₹574 Cr | ₹574 Cr | ₹605 Cr | ₹375 Cr |
| Total Liabilities | ₹1,535 Cr | ₹1,611 Cr | ₹1,615 Cr | ₹1,725 Cr | ₹1,480 Cr |
| ASSETS | |||||
| Gross Block | ₹1,347 Cr | ₹1,319 Cr | ₹1,274 Cr | ₹1,220 Cr | ₹1,194 Cr |
| Less: Accumulated Depreciation | ₹556 Cr | ₹503 Cr | ₹447 Cr | ₹394 Cr | ₹339 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹790 Cr | ₹816 Cr | ₹826 Cr | ₹827 Cr | ₹855 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | ₹0.59 Cr | ₹0.59 Cr | ₹1.18 Cr |
| Non Current Investments | ₹47 Cr | ₹45 Cr | ₹46 Cr | ₹40 Cr | ₹40 Cr |
| Long Term Investment | ₹47 Cr | ₹45 Cr | ₹46 Cr | ₹40 Cr | ₹40 Cr |
| Quoted | ₹1.84 Cr | ₹0.15 Cr | ₹0.23 Cr | ₹0.21 Cr | ₹0.21 Cr |
| Unquoted | ₹45 Cr | ₹45 Cr | ₹45 Cr | ₹48 Cr | ₹56 Cr |
| Long Term Loans & Advances | ₹10 Cr | ₹2.85 Cr | ₹7.72 Cr | ₹2.08 Cr | ₹3.78 Cr |
| Other Non Current Assets | ₹13 Cr | ₹5.40 Cr | ₹4.33 Cr | ₹6.02 Cr | ₹0.12 Cr |
| Total Non-Current Assets | ₹862 Cr | ₹870 Cr | ₹884 Cr | ₹875 Cr | ₹900 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹474 Cr | ₹490 Cr | ₹484 Cr | ₹458 Cr | ₹377 Cr |
| Raw Materials | ₹277 Cr | ₹300 Cr | ₹315 Cr | ₹283 Cr | ₹257 Cr |
| Work-in Progress | ₹55 Cr | ₹49 Cr | ₹23 Cr | ₹35 Cr | ₹28 Cr |
| Finished Goods | ₹83 Cr | ₹81 Cr | ₹80 Cr | ₹89 Cr | ₹49 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹45 Cr | ₹42 Cr | ₹60 Cr | ₹40 Cr | ₹28 Cr |
| Other Inventory | ₹14 Cr | ₹18 Cr | ₹6.70 Cr | ₹9.56 Cr | ₹15 Cr |
| Sundry Debtors | ₹75 Cr | ₹71 Cr | ₹76 Cr | ₹70 Cr | ₹56 Cr |
| Debtors more than Six months | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹24 Cr |
| Debtors Others | ₹74 Cr | ₹70 Cr | ₹74 Cr | ₹68 Cr | ₹54 Cr |
| Cash and Bank | ₹21 Cr | ₹47 Cr | ₹27 Cr | ₹96 Cr | ₹27 Cr |
| Cash in hand | ₹0.19 Cr | ₹0.20 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.17 Cr |
| Balances at Bank | ₹21 Cr | ₹47 Cr | ₹27 Cr | ₹95 Cr | ₹27 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹1.55 Cr | ₹2.02 Cr | ₹2.20 Cr | ₹1.97 Cr | ₹2.16 Cr |
| Interest accrued on Investments | ₹0.31 Cr | ₹0.34 Cr | ₹0.56 Cr | ₹0.76 Cr | ₹0.73 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.06 Cr | ₹1.57 Cr | ₹1.55 Cr | ₹1.10 Cr | ₹1.29 Cr |
| Other current_assets | ₹0.18 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.11 Cr | ₹0.14 Cr |
| Short Term Loans and Advances | ₹101 Cr | ₹130 Cr | ₹141 Cr | ₹224 Cr | ₹119 Cr |
| Advances recoverable in cash or in kind | ₹92 Cr | ₹117 Cr | ₹164 Cr | ₹253 Cr | ₹149 Cr |
| Advance income tax and TDS | ₹13 Cr | ₹9.93 Cr | ₹6.71 Cr | ₹4.13 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹-4.32 Cr | ₹3.09 Cr | ₹-29 Cr | ₹-33 Cr | ₹-31 Cr |
| Total Current Assets | ₹673 Cr | ₹741 Cr | ₹730 Cr | ₹849 Cr | ₹581 Cr |
| Net Current Assets (Including Current Investments) | ₹138 Cr | ₹167 Cr | ₹156 Cr | ₹244 Cr | ₹206 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,535 Cr | ₹1,611 Cr | ₹1,615 Cr | ₹1,725 Cr | ₹1,480 Cr |
| Contingent Liabilities | ₹157 Cr | ₹301 Cr | ₹309 Cr | ₹300 Cr | ₹298 Cr |
| Total Debt | ₹261 Cr | ₹781 Cr | ₹801 Cr | ₹826 Cr | ₹766 Cr |
| Book Value | 16.72 | 14.30 | 13.98 | 15.24 | 14.55 |
| Adjusted Book Value | 16.72 | 14.30 | 13.98 | 15.24 | 14.55 |
Compare Balance Sheet of peers of MSP STEEL & POWER
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MSP STEEL & POWER | ₹1,967.9 Cr | -0.5% | -0.8% | -14.8% | Stock Analytics | |
| JSW STEEL | ₹286,057.0 Cr | 0.2% | 2.1% | 24.1% | Stock Analytics | |
| TATA STEEL | ₹215,277.0 Cr | -1% | 0.3% | 25.4% | Stock Analytics | |
| JINDAL STAINLESS | ₹63,270.1 Cr | 4% | -2.1% | 11.1% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹57,063.2 Cr | -2.7% | 6.4% | 25.1% | Stock Analytics | |
| APL APOLLO TUBES | ₹47,788.1 Cr | -2.5% | -1.6% | 17% | Stock Analytics | |
MSP STEEL & POWER Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MSP STEEL & POWER | -0.5% |
-0.8% |
-14.8% |
| SENSEX | 1.4% |
2% |
10.2% |
You may also like the below Video Courses