MSP Steel & Power Ltd
NSE: MSPL BSE: 532650
₹30.13
(0.69%)
Tue, 13 Oct 2026, 00:19 pm
Market Cap (in Cr)1717.39
PE Ratio46.28
Dividend0
Non-Energy Minerals
Steel
24.5KMSP Steel & Power Income Statement
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 843.40M | 2.11B | 3.61B | 4.04B | 3.89B | 4.77B | 6.82B | 9.19B | 11.90B | 10.89B | 9.01B | 8.45B | 11.54B | 16.64B | 15.33B | 17.23B | 23.40B | 25.50B | 28.74B | 29.05B |
| Gross profit | 93.16M | 289.82M | 606.54M | 609.03M | 652.78M | 783.51M | 1.06B | 1.63B | 1.50B | 21.13M | -241.94M | 691.47M | 1.28B | 1.72B | 1.26B | 2.10B | 2.39B | 740.65M | 1.28B | 1.62B |
| Operating expenses (excl. COGS) | -43.84M | -82.98M | -9.96M | -1.92M | -133.35M | -221.72M | -285.80M | -376.11M | -410.38M | -491.14M | -478.19M | -541.28M | -723.36M | -938.04M | -1.05B | -1.20B | -1.37B | -672.92M | -246.97M | -803.65M |
| Selling/general/admin expenses, total | -31.01M | -75.84M | — | — | -115.27M | -194.22M | -262.62M | -359.17M | -383.77M | -463.04M | -453.15M | -511.32M | -695.53M | -719.00M | -905.08M | -1.00B | -1.24B | -519.38M | -214.40M | -769.59M |
| Research & development | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | — | — | — | 0 | 0 | 0 | -1.00M | -3.00M | -3.20M |
| Selling/general/admin expenses, other | -31.01M | -75.84M | — | — | -115.27M | -194.22M | -262.62M | -359.17M | -383.77M | -463.04M | -453.15M | -511.32M | -695.53M | -719.00M | -905.08M | -1.00B | -1.24B | -518.38M | -211.40M | -766.39M |
| Other operating expenses, total | -12.82M | -7.14M | -9.96M | -1.92M | -18.08M | -27.50M | -23.18M | -16.94M | -26.61M | -28.10M | -25.03M | -29.96M | -27.84M | -219.04M | -145.77M | -196.55M | -132.82M | -153.54M | -32.57M | -34.06M |
| Operating income | 49.33M | 206.84M | 596.58M | 607.12M | 519.43M | 561.79M | 770.63M | 1.26B | 1.09B | -470.01M | -720.12M | 150.20M | 555.85M | 786.41M | 208.24M | 895.77M | 1.02B | 67.72M | 1.03B | 816.77M |
| Non-operating income, total | -23.73M | 25.06M | 7.12M | -116.73M | -137.66M | 108.90M | -433.01M | -952.98M | -769.70M | -1.05B | -1.20B | -1.19B | -1.17B | -805.96M | -889.71M | -810.29M | -724.68M | -670.95M | -827.07M | -791.65M |
| Interest expense, net of interest capitalized | -33.35M | -104.83M | -138.56M | -187.78M | -204.04M | -234.66M | -565.09M | -882.73M | -1.09B | -1.09B | -1.18B | -1.23B | -1.29B | -791.15M | -856.11M | -790.85M | -707.42M | -757.92M | -872.90M | -800.86M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.01M | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 9.61M | 129.89M | 145.68M | 77.18M | 69.44M | 345.13M | 153.94M | 21.56M | 311.40M | 52.48M | -6.42M | 41.60M | 74.55M | -9.41M | -17.88M | -19.45M | -17.27M | 86.97M | 49.02M | 9.21M |
| Non-operating interest income | 5.71M | 3.44M | 4.13M | 5.30M | 6.87M | 38.38M | 52.28M | 52.48M | 54.46M | 52.69M | 16.30M | 10.29M | 17.95M | 13.80M | 19.27M | 9.00M | 9.66M | 16.48M | 18.56M | 18.19M |
| Miscellaneous non-operating expense | 3.91M | 126.45M | 141.55M | 71.06M | 62.57M | 306.75M | 101.65M | -30.91M | 256.94M | -216.00K | -22.72M | 31.32M | 56.59M | -23.14M | -37.16M | -28.44M | -26.93M | 70.49M | 30.46M | -8.98M |
| Unusual income/expense | — | — | — | -6.13M | -3.06M | -1.57M | -21.85M | -91.81M | 6.43M | -10.36M | -5.51M | — | 46.26M | -5.40M | -15.72M | 0 | 0 | 0 | -3.18M | 0 |
| Pretax income | 25.59M | 231.90M | 603.70M | 490.39M | 381.77M | 670.69M | 337.62M | 302.64M | 320.34M | -1.52B | -1.91B | -1.04B | -615.58M | -19.56M | -681.47M | 85.48M | 298.94M | -603.23M | 206.83M | 25.12M |
| Taxes | -14.89M | -30.11M | -137.07M | -91.48M | -61.51M | -168.88M | -76.54M | -101.13M | -107.33M | 485.20M | 87.27M | 104.52M | 58.53M | -186.47M | -76.34M | -35.92M | -42.16M | 65.82M | -63.47M | -309.22M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | -465.00K | -176.00K | -6.00K | 20.00K | 0 | 0 | 0 | 0 | 171.00K | 146.00K | 133.00K | 172.00K | 123.00K | 46.00K |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 10.70M | 201.79M | 466.62M | 398.90M | 320.26M | 501.81M | 260.62M | 201.34M | 213.00M | -1.04B | -1.82B | -937.44M | -556.88M | -206.03M | -757.76M | 48.94M | 256.98M | -505.80M | 143.59M | -283.55M |
| Net income | 10.70M | 201.79M | 466.62M | 398.90M | 320.26M | 501.81M | 260.62M | 201.34M | 213.00M | -1.04B | -1.82B | -937.44M | -556.88M | -206.03M | -757.76M | 48.94M | 256.98M | -505.80M | 143.59M | -283.55M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 1.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 1.08M | 5.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 10.70M | 201.79M | 466.62M | 398.90M | 320.26M | 501.81M | 255.21M | 201.34M | 213.00M | -1.04B | -1.82B | -937.44M | -556.88M | -206.03M | -757.76M | 48.94M | 256.98M | -505.80M | 143.59M | -283.55M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 94.39M | 350.77M | 672.25M | 681.41M | 645.20M | 755.12M | 1.06B | 1.72B | 1.64B | 59.41M | -86.78M | 714.41M | 1.13B | 1.33B | 746.14M | 1.45B | 1.57B | 608.52M | 1.59B | 1.35B |
| EBIT | 49.33M | 206.84M | 596.58M | 607.12M | 519.43M | 561.79M | 770.63M | 1.26B | 1.09B | -470.01M | -720.12M | 150.20M | 555.85M | 786.41M | 208.24M | 895.77M | 1.02B | 67.72M | 1.03B | 816.77M |
| Total operating expenses | -794.07M | -1.90B | -3.01B | -3.44B | -3.37B | -4.21B | -6.05B | -7.93B | -10.81B | -11.36B | -9.73B | -8.30B | -10.99B | -15.86B | -15.12B | -16.34B | -22.37B | -25.44B | -27.70B | -28.24B |
| Prepaid expenses | 62.97M | 53.34M | 59.93M | 38.75M | — | — | 410.00M | 17.50M | 147.44M | 215.72M | 12.57M | 9.19M | 9.64M | 53.48M | 14.14M | 12.87M | 10.97M | 15.53M | 15.74M | 10.62M |
| Deferred income, current | — | — | — | — | — | — | — | — | 371.09M | 405.24M | 149.32M | — | — | — | 822.47M | 29.40M | 162.27M | 499.80M | 348.24M | 260.51M |
| Capital and operating lease obligations | 31.87M | 31.87M | 19.67M | 19.67M | 9.56M | 10.60M | 6.02M | 4.49M | 3.75M | 1.76M | 173.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.19M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 25.38M | 28.06M | 92.53M | 158.29M | 198.58M | 333.73M | 380.80M | 695.99M | 799.94M | 586.22M | 1.09B | 1.22B | 1.34B | — | 1.46B | 1.49B | 1.51B | 1.53B | 1.53B | 1.23B |
| Deferred income, non-current | 0 | 0 | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 199.98M | 200.15M | 200.16M | 200.14M | 0 | 0 | 0 | 0 | 3.50M | 3.35M | 3.22M | 3.05M | 2.92M | 2.88M |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | 0 | 0 | 0 | 0 | 0 | -33.99M | -35.14M | -24.80M | -300.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
