MSR India Ltd

About [ edit ]

MSR India Limited is engaged in the business of dairy products trading.

  • Market Cap 66.6 Cr.
  • Current Price 10.6
  • High / Low 17.3 / 5.02
  • Stock P/E
  • Book Value 4.71
  • Dividend Yield 0.00 %
  • ROCE 5.28 %
  • ROE 0.08 %
  • Face Value 5.00

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -10.17% over past five years.
  • Company has a low return on equity of 2.20% for last 3 years.
  • Debtor days have increased from 66.18 to 116.28 days.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
66.83 112.60 51.92 59.16 60.84 11.52 15.45 12.93 16.60 5.10 9.02 8.59
65.38 107.75 49.73 57.36 58.95 15.07 13.65 11.28 10.64 4.40 12.38 15.29
Operating Profit 1.45 4.85 2.19 1.80 1.89 -3.55 1.80 1.65 5.96 0.70 -3.36 -6.70
OPM % 2.17% 4.31% 4.22% 3.04% 3.11% -30.82% 11.65% 12.76% 35.90% 13.73% -37.25% -78.00%
Other Income 0.03 0.04 0.07 0.02 0.04 0.02 0.01 0.01 0.06 0.05 0.01 0.01
Interest 0.00 0.49 0.41 0.31 0.74 0.00 0.90 0.91 0.00 0.98 0.98 1.01
Depreciation 0.78 3.29 0.79 0.73 0.74 0.72 0.70 0.67 0.72 0.72 0.47 0.60
Profit before tax 0.70 1.11 1.06 0.78 0.45 -4.25 0.21 0.08 5.30 -0.95 -4.80 -8.30
Tax % 30.00% 0.00% 20.75% 17.95% 24.44% 0.00% 0.00% 0.00% 0.00% 0.00% 0.42% 0.00%
Net Profit 0.50 1.11 0.84 0.63 0.33 -4.25 0.22 0.07 5.30 -0.96 -4.79 -8.30
EPS in Rs 0.08 0.18 0.13 0.10 0.05 -0.68 0.03 0.01 0.84 -0.15 -0.76 -1.32
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0.00 0.47 14.17 7.52 2.94 10.18 85.71 166.70 107.14 122.25 169.92 50.13 39.31
0.01 0.46 13.67 7.47 2.91 10.28 85.09 164.85 102.75 116.15 163.58 43.63 42.71
Operating Profit -0.01 0.01 0.50 0.05 0.03 -0.10 0.62 1.85 4.39 6.10 6.34 6.50 -3.40
OPM % 2.13% 3.53% 0.66% 1.02% -0.98% 0.72% 1.11% 4.10% 4.99% 3.73% 12.97% -8.65%
Other Income 0.00 0.01 0.00 0.00 -10.73 0.06 10.83 0.14 0.04 0.19 0.11 0.10 0.13
Interest 0.00 0.00 0.05 0.00 0.01 0.02 0.02 0.02 0.03 0.97 2.31 3.67 2.97
Depreciation 0.00 0.01 0.00 0.04 0.05 0.10 0.10 0.99 3.29 3.11 3.12 2.90 2.51
Profit before tax -0.01 0.01 0.45 0.01 -10.76 -0.16 11.33 0.98 1.11 2.21 1.02 0.03 -8.75
Tax % 0.00% 0.00% 31.11% 0.00% -0.19% -25.00% 1.06% 18.37% 18.92% 19.91% 50.98% 0.00%
Net Profit -0.01 0.01 0.31 0.01 -10.78 -0.19 11.20 0.80 0.91 1.77 0.50 0.03 -8.75
EPS in Rs 0.00 -1.71 -0.03 1.78 0.13 0.14 0.28 0.08 0.00 -1.39
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 78.60% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:60%
5 Years:-10%
3 Years:-22%
TTM:-61%
Compounded Profit Growth
10 Years:12%
5 Years:-44%
3 Years:-68%
TTM:-141%
Stock Price CAGR
10 Years:8%
5 Years:-38%
3 Years:-41%
1 Year:39%
Return on Equity
10 Years:2%
5 Years:2%
3 Years:2%
Last Year:0%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
0.24 0.24 0.24 5.24 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44 31.44
Reserves -0.23 -0.21 0.09 26.34 -10.64 -10.83 0.37 0.41 1.60 3.37 3.87 3.90 -1.84
Borrowings 0.00 0.00 1.66 0.00 0.50 0.59 0.11 0.12 0.21 12.39 35.23 34.25 39.16
0.00 0.43 3.76 0.20 0.05 7.72 22.27 31.29 22.32 5.95 6.58 12.58 11.11
Total Liabilities 0.01 0.46 5.75 31.78 21.35 28.92 54.19 63.26 55.57 53.15 77.12 82.17 79.87
0.01 0.00 0.27 0.27 2.17 5.47 5.87 17.47 25.81 25.49 30.50 23.52 22.34
CWIP 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
Investments 0.00 0.00 0.00 2.55 4.93 4.93 12.50 0.00 0.00 0.00 0.50 0.35 0.05
0.00 0.46 5.48 28.96 14.25 18.52 35.82 45.79 29.76 27.66 46.12 58.30 57.48
Total Assets 0.01 0.46 5.75 31.78 21.35 28.92 54.19 63.26 55.57 53.15 77.12 82.17 79.87

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.00 0.03 -4.02 -23.60 6.16 2.25 13.92 4.28 10.42 3.63 6.43 2.42
0.00 -0.14 -0.23 -2.98 -5.22 -3.71 -33.99 8.58 -12.07 -2.74 -8.65 3.30
0.00 0.11 4.33 26.80 0.16 0.09 0.09 0.00 0.00 -0.97 2.23 -4.77
Net Cash Flow 0.00 0.00 0.08 0.22 1.10 -1.37 -19.99 12.86 -1.65 -0.08 0.01 0.95

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -66.67% 50.00% 49.50% 0.06% 0.15% -0.66% 2.11% 3.01% 3.50% 7.91% 5.66% 5.28%
Debtor Days 0.00 3.09 4.37 4.97 256.72 77.55 80.27 76.58 39.38 42.88 116.28
Inventory Turnover 209.83 99.86 119.00 644.00 37.45 42.02 29.79 16.82 9.01 0.75

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.51 74.51 74.51 74.51 74.51 74.51 74.51 74.51 74.51 74.51 74.51 74.51
5.97 5.69 5.49 6.31 5.49 5.49 5.49 5.49 5.49 5.49 5.49 5.49
19.52 19.79 20.00 19.17 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00

Documents

Add document