RATING

RECOMMENDATION

Sell

  • Metropolitan Stock Exchange of India
  • ₹1.30

  • PLACE ORDER
  • ROFR Required
  • Available in Depository:

  • NSDL

  • CDSL

  • Available for Investment:

  • Primary

  • Secondary

RATING

RECOMMENDATION

Sell

Business Type

Near Leader

RATING

RECOMMENDATION

Sell

Business Type

Near Leader

MSEI Profit and Loss

  • Revenue Growth

    Over the last 5 years, revenue has grown at a CAGR of 1.54%, vs industry avg of 3.07%

  • P/E ratio

    Company has negative P/E ratio, as they are continuously incurring losses from previous 5 years due to high expenses, which include high depreciation cost and employee benefit expenses.

  • Net Profit

    Profit of the company is negative over the past few years, however the same is improving owing to the operational efficiency and improving market sentiments. In previous 5 years company has seen improvement in Profit from -39.72 Cr to-31.08 Cr in Fy21, while 5 year industry average growth is 3.07%.

Financial Year

Total Revenue
COGS
Gross Profit
Raw Materials
Power & Fuel Cost
Employee Cost
Sales & Administrative Expenses
Operating & Other Expenses
EBITDA
Depreciation/ Amortization
PBIT
Interest & Income
Interest & Expense
Other Items
PBT
Taxes & Other Items
Net Income
Diluted EPS
Basic EPS
DPS
Payout Ratio
FY 2016

30.05

-

30.05

-

-

17.47

-

37.55

-24.97

14.1

-39.07

-

0.25

-

-39.32

-

-39.32

-0.24

-0.24

-

-

FY 2017

36.38

-

36.38

-

-

16.88

-

37.84

-18.34

13.95

-32.29

-

0.3

-

-32.58

-

-32.58

-0.15

-0.15

-

-

FY 2018

28.28

-

28.28

-

-

19.95

-

48.52

-40.19

14.57

-54.76

-

-

-

-54.76

-0.01

-54.75

-0.15

-0.15

-

-

FY 2019

35.2

-

35.2

-

-

18.82

-

40.34

-23.96

13.38

-37.34

-

1.11

-

-38.45

2.14

-40.59

-0.08

-0.08

-

-

FY 2020

37.01

-

37.01

-

-

21.94

-

30.76

-15.69

12.93

-28.62

-

1.59

14.8

-45.01

0.76

-45.77

-0.1

-0.1

-

-

FY 2021

32.45

-

32.45

-

-

22.9

-

28.22

-18.67

11.17

-29.84

-

0.83

-

-30.67

0.41

-31.08

-0.06

-0.06

-

-

FY 2022*

12.55

-

12.55

-

-

10.29

-

13.27

-11.01

5.24

-16.25

-

0.32

-

-16.57

0.12

-16.69

-0.03

-0.03

-

-

EPS and DPS in ₹. Other numbers except Payout Ratio in ₹ Cr

* denotes current year's Half Yearly data

  • MSEI Annual Reports

2017

2018

2019

2020

2021

Report 2021

2022

FY21_Half_yearly