Login
Products
Login
Home
Alerts
Search
Watchlist
Products

MSR India Ltd

MSRINDIA
BSE
4.89
1.81%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

MSR India Ltd

MSRINDIA
BSE
4.89
1.81%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
31Cr
Close
Close Price
4.89
Industry
Industry
Metal - Copper/Copper Alloy Products
PE
Price To Earnings
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
114.81%
Peer Comparison
How does MSRINDIA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MSRINDIA
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
100000000000
Growth YoY
Revenue Growth YoY%
-88.9-100.0-100.0-100.0-100.0
Expenses
ExpensesCr
501040000000
Operating Profit
Operating ProfitCr
-40-10-40000000
OPM
OPM%
-794.4
Other Income
Other IncomeCr
2211040000000
Interest Expense
Interest ExpenseCr
200000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
1500000000000
Tax
TaxCr
1100000000000
PAT
PATCr
400000000000
Growth YoY
PAT Growth YoY%
50.2114.1102.697.5-88.8-129.2-5,000.0-55.6-139.50.089.8-107.1
NPM
NPM%
709.3
EPS
EPS
0.10.00.00.00.00.0-0.10.00.00.00.0-0.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
861771131221705030145000
Growth
Revenue Growth%
741.6106.5-36.48.639.0-70.5-41.1-53.8-66.8-99.9-100.0
Expenses
ExpensesCr
8517510811616444751411411
Operating Profit
Operating ProfitCr
124666-45-1-6-4-1-1
OPM
OPM%
0.71.03.95.03.713.0-154.0-5.5-136.4-1,15,105.3
Other Income
Other IncomeCr
1100000032260
Interest Expense
Interest ExpenseCr
000124435000
Depreciation
DepreciationCr
013333221000
PBT
PBTCr
1111210-52-391-1-1
Tax
TaxCr
000010-11-1-11600
PAT
PATCr
1111210-40-221-5-1-1
Growth
PAT Growth%
5,870.3-92.813.195.3-71.8-93.4-1,23,188.895.51,219.9-124.089.2-9.4
NPM
NPM%
13.10.50.81.40.30.1-137.0-13.4451.7-1,29,547.4
EPS
EPS
1.80.10.10.30.10.0-1.3-0.33.30.1-0.1-0.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
313131313131313131313131
Reserves
ReservesCr
002344-37-38-18-17-42-42
Current Liabilities
Current LiabilitiesCr
22312218374332338333
Non Current Liabilities
Non Current LiabilitiesCr
000154101016888
Total Liabilities
Total LiabilitiesCr
5463565377823736382500
Current Assets
Current AssetsCr
234630274658461000
Non Current Assets
Non Current AssetsCr
3117262631243330372400
Total Assets
Total AssetsCr
5463565377823736382500

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
14410462-2910-3-1
Investing Cash Flow
Investing Cash FlowCr
-349-12-3-93033120
Financing Cash Flow
Financing Cash FlowCr
000-12-52-12-13-91
Net Cash Flow
Net Cash FlowCr
-2013-1001-10000
Free Cash Flow
Free Cash FlowCr
-203-11-26-212138
CFO To PAT
CFO To PAT%
124.3533.61,150.2205.01,289.17,356.05.5-500.946.864.3100.0
CFO To EBITDA
CFO To EBITDA%
2,251.1232.3237.259.4101.437.24.9-1,227.2-155.172.3100.0

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
462712206233723458114465919
Price To Earnings
Price To Earnings
41.31,030.0233.6132.1143.8540.00.00.02.30.0-35.8
Price To Sales
Price To Sales
5.44.01.81.90.40.72.08.410.2
Price To Book
Price To Book
14.522.46.26.72.01.0-11.5-16.63.44.1-1.8
EV To EBITDA
EV To EBITDA
747.0386.646.840.116.910.3-2.1-191.7-10.8-15.2-50.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
1.57.812.314.010.056.4-95.142.0-31.8-97.4
OPM
OPM%
0.71.03.95.03.713.0-154.0-5.5-136.4-1,15,105.3
NPM
NPM%
13.10.50.81.40.30.1-137.0-13.4451.7-1,29,547.4
ROCE
ROCE%
35.53.13.46.84.75.3-146.90.040.65.519.2
ROE
ROE%
35.22.52.75.11.40.1793.126.4151.1-33.95.0
ROA
ROA%
20.71.31.63.30.70.0-109.5-5.154.6-19.8-120.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
MSR India Limited is an Indian listed entity currently undergoing a radical structural transformation. Historically known for high-precision engineering—including the manufacture of **special purpose components for ISRO**—the company has pivoted its focus toward the **FMCG** and **Copper Products** sectors. However, as of **mid-2025**, the company is navigating a period of extreme financial distress, characterized by massive asset liquidations, the initiation of insolvency proceedings, and a total restructuring of its balance sheet. --- ### **Core Business Segments and Product Portfolio** Despite current operational volatility, the company maintains a diversified framework across two primary consumer-facing verticals: * **FMCG (Fast-Moving Consumer Goods):** * Focuses on the manufacturing and distribution of staple food products, specifically **Vermicelli**, **Atta (Flour)**, and **Pasta**. * The strategy involves capitalizing on post-pandemic demand for processed and easy-to-cook food products. * **Copper Products and Smelting:** * Manufacturing of **Copper Water Bottles** and various copper-based utensils. * Operation of a **Copper Smelting Unit**, which the company intends to leverage for new industrial and retail clientele. * **Operational Footprint:** * Primary market presence is concentrated in **Telangana and Andhra Pradesh**. * The company reports **19 operating segments** under **Ind AS-108** as of **May 2025**. --- ### **Financial Solvency and Deleveraging Status** The company has executed an aggressive deleveraging strategy to address mounting liabilities, resulting in a significant shift in its debt profile at the cost of its asset base. | Metric | FY 2023-24 | FY 2022-23 | FY 2021-22 | | :--- | :--- | :--- | :--- | | **Total Revenue** | **₹0.38 Lakhs** | **₹4.54 Crores** | **₹13.65 Crores** | | **Net Profit / (Loss)** | **₹93.48 Lakhs** | **(₹12.28 Crores)** | **(₹5.85 Crores)** | | **Net Worth** | **Eroded** | **(₹13.58 Crores)** | **Declining** | | **Debt Status** | **Debt-Free** (Post-Liquidation) | **Outstanding Bank Debt** | **High Leverage** | **Key Financial Developments:** * **Asset Liquidation:** To clear long-term liabilities, the company sold the **majority of its fixed assets**, including **Non-Agriculture and Factory Lands** in the Nalgonda, Sangareddy, and Rangareddy districts. As of **September 2024**, only a **small piece of land** remains on the balance sheet. * **Debt Repayment:** During the **2023-24** period, the company reported repaying **₹13.28 Crore** in borrowings. It also sought waivers for accrued interest totaling **₹1.51 Crore**. * **Liability Reduction:** Current trade payables were reduced by **36%** year-on-year, from **₹161.52 Lakhs** to **₹102.97 Lakhs**. The company reports **zero outstanding dues** to MSMEs under the **MSMED Act, 2006**. --- ### **Critical Risks and Going Concern Challenges** The company faces severe headwinds that threaten its continued existence as a "Going Concern." * **Insolvency Proceedings (CIRP):** In **July 2025**, the **Corporate Insolvency Resolution Process (CIRP)** was initiated under **Section 7** of the **Insolvency and Bankruptcy Code (IBC), 2016**, following applications by financial creditors. * **Revenue Cessation:** The company reported **zero revenue from operations** for **three consecutive quarters** leading up to **July 2025**. * **Input Cost Inflation:** Raw material costs for the FMCG and Copper segments surged by over **100%**. Due to market competition, these costs could not be passed on to consumers, leading to severe margin erosion. * **Logistics and Macro Factors:** Rising **fuel costs** have significantly increased transportation expenditures. High inflation and shifting government policies remain persistent threats to the FMCG business model. --- ### **Governance and Regulatory Compliance** MSR India Limited has faced significant challenges regarding statutory adherence and corporate oversight: * **Compliance Lapses:** The company failed to file mandatory financial statements (**Form AOC-4 XBRL**) and annual returns (**Form MGT-7**) for the financial year ended **March 31, 2022**. * **Leadership Vacancies:** Following a resignation in **August 2022**, the company failed to fill the **Company Secretary** position within the mandatory **6-month** window. * **Audit Warnings:** Statutory auditors have issued **Emphasis of Matter** notices regarding the massive sale of assets and the resulting uncertainty surrounding the company’s operational viability. * **Shareholding:** On a positive note, the company maintains **100% dematerialized** shareholding, ensuring basic regulatory compliance for listed securities. --- ### **Strategic Outlook and Recovery Pillars** Management’s recovery plan relies on a "lean" operating model following the disposal of non-core assets: * **Marketing and Scaling:** The company had previously set a target to **double its growth** by investing in marketing and expanding its product reach beyond its two core states. * **Cost Optimization:** Ongoing efforts to renegotiate raw material prices with suppliers to mitigate the **>100% increase** in input costs. * **Risk Management Framework:** * **Commodity Risk:** Utilizing limited hedging to achieve month-average rates for metal prices. * **Credit Risk:** Implementation of an **expected credit loss model** for managing doubtful debts and advances. * **Liquidity:** Historically dependent on promoter funding, the focus has shifted to maintaining a **debt-free balance sheet** post-restructuring to attract new business for the copper smelting division.