Modern Steels Ltd

Modern Steels Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Modern Steels Ltd

₹ 17.4 1.10%
13 Jun - close price
modernsteels.com BSE: 513303
About

Established in 1974, Modern Steel Ltd. manufactures low-alloy and carbon-steel-rolled products for commercial vehicles, such as trucks and tractors, passenger vehicles, two-wheelers, and engineering companies.

Key Points

Products Portfolio:[1]
The company manufactures Steel Rolled products consisting of Alloy Bars / Rounds and Non Alloy Bars / Rounds.

Website BSE
  • Market Cap ₹ 24.0 Cr.
  • Current Price ₹ 17.4
  • High / Low ₹ 36.2 / 13.2
  • Stock P/E 5.41
  • Book Value ₹ 13.0
  • Dividend Yield 0.00 %
  • ROCE 28.1 %
  • ROE 28.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 69.0%

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Earnings include an other income of Rs.5.49 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Capital Goods Industrial Products Iron & Steel Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
9.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
8.41 0.09 0.08 0.14 0.23 0.53 0.25 0.26 0.26 0.25 0.26 0.25 0.29
Operating Profit 0.86 -0.09 -0.08 -0.14 -0.23 -0.53 -0.25 -0.26 -0.26 -0.25 -0.26 -0.25 -0.29
OPM % 9.28%
79.86 0.02 1.34 10.55 2.71 0.18 0.25 0.21 1.23 0.22 0.22 0.23 4.82
Interest 0.70 0.11 0.09 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 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
Profit before tax 80.02 -0.18 1.17 10.36 2.48 -0.35 0.00 -0.05 0.97 -0.03 -0.04 -0.02 4.53
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
80.02 -0.18 1.17 10.36 2.48 -0.35 0.00 -0.05 0.97 -0.03 -0.04 -0.02 4.53
EPS in Rs 58.14 -0.13 0.85 7.53 1.80 -0.25 0.00 -0.04 0.70 -0.02 -0.03 -0.01 3.29
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
259.13 313.00 261.73 309.01 376.06 321.57 211.46 83.53 102.04 0.00 0.00 0.00
253.87 307.43 248.45 303.92 400.76 341.69 257.37 104.41 101.84 0.55 1.29 1.05
Operating Profit 5.26 5.57 13.28 5.09 -24.70 -20.12 -45.91 -20.88 0.20 -0.55 -1.29 -1.05
OPM % 2.03% 1.78% 5.07% 1.65% -6.57% -6.26% -21.71% -25.00% 0.20%
3.67 6.89 2.00 2.55 1.66 1.85 0.38 3.71 80.38 14.62 1.87 5.49
Interest 19.84 25.03 27.13 4.86 1.79 1.77 0.39 0.46 0.86 0.24 0.00 0.00
Depreciation 4.67 5.83 5.39 5.36 5.41 5.17 4.86 4.87 3.59 0.00 0.00 0.00
Profit before tax -15.58 -18.40 -17.24 -2.58 -30.24 -25.21 -50.78 -22.50 76.13 13.83 0.58 4.44
Tax % -31.51% -33.91% 94.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-10.67 -12.16 -33.57 -2.58 -30.24 -25.21 -50.78 -22.50 76.13 13.83 0.58 4.44
EPS in Rs -8.47 -8.84 -24.39 -1.87 -21.97 -18.32 -36.90 -16.35 55.32 10.05 0.42 3.23
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: 9%
5 Years: 16%
3 Years: -61%
TTM: 666%
Stock Price CAGR
10 Years: 8%
5 Years: 17%
3 Years: -1%
1 Year: -17%
Return on Equity
10 Years: %
5 Years: %
3 Years: 69%
Last Year: 28%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 12.60 13.76 13.76 13.76 13.76 13.76 13.76 13.76 13.77 13.77 13.77 13.77
Reserves 21.63 9.97 -23.60 -24.18 -56.72 -82.01 -131.37 -92.27 -14.77 -0.94 -0.37 4.07
160.27 173.78 185.33 187.59 189.20 186.91 184.63 52.86 7.04 1.27 0.20 0.20
38.55 62.97 46.07 57.96 43.12 51.75 45.65 120.71 0.33 0.18 0.31 0.76
Total Liabilities 233.05 260.48 221.56 235.13 189.36 170.41 112.67 95.06 6.37 14.28 13.91 18.80
51.26 77.66 72.90 68.50 62.52 59.13 54.57 49.99 0.06 0.06 0.06 0.06
CWIP 21.22 0.00 0.00 0.00 0.28 0.28 0.28 0.67 0.00 0.00 0.00 0.00
Investments 7.03 4.85 4.85 0.03 0.13 0.03 0.03 0.03 0.03 0.03 0.03 0.03
153.54 177.97 143.81 166.60 126.43 110.97 57.79 44.37 6.28 14.19 13.82 18.71
Total Assets 233.05 260.48 221.56 235.13 189.36 170.41 112.67 95.06 6.37 14.28 13.91 18.80

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-13.53 9.25 16.60 -12.50 -10.98 3.48 1.29 132.73 -3.31 0.34 3.27 3.63
-19.48 -1.46 1.03 9.07 2.27 -0.11 0.07 -0.44 52.47 0.00 -1.73 -4.56
36.05 -10.58 -19.07 12.91 -0.06 -4.06 -2.27 -132.37 -48.87 -0.24 -1.07 0.00
Net Cash Flow 3.04 -2.79 -1.44 9.48 -8.77 -0.69 -0.91 -0.08 0.29 0.10 0.46 -0.93

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 88.75 93.94 91.39 98.56 70.25 63.72 43.45 61.79 0.00
Inventory Days 123.66 113.70 160.19 122.99 67.75 76.63 57.97 244.42 0.00
Days Payable 66.33 91.65 82.25 96.55 37.13 65.59 88.16 454.07
Cash Conversion Cycle 146.08 116.00 169.33 125.00 100.86 74.77 13.26 -147.86 0.00
Working Capital Days 119.83 86.08 96.71 105.16 -108.87 -151.13 -303.21 -347.70 19.78
ROCE % 2.45% 1.61% 5.34% 1.08% -17.59% -17.70% -54.28% -106.55% 189.97% 4.19% 28.07%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
65.53% 65.53% 65.53% 65.53% 65.53% 65.53% 65.53% 65.53% 65.53% 65.53% 65.53% 65.53%
0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%
34.42% 34.42% 34.41% 34.42% 34.41% 34.41% 34.42% 34.42% 34.40% 34.40% 34.42% 34.42%
No. of Shareholders 6,8176,8896,9406,9037,2017,9088,6999,2259,4909,7329,7919,794

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings