Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:51 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 508922 | NSE: MSRINDIA

MSR India Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹5.46Fairly Valued by 4.21%vs CMP ₹5.70

P/E (15.0) × ROE (26.4%) × BV (₹1.69) × DY (2.00%)

Defaults: P/E=15

₹4.19Overvalued by 26.49%vs CMP ₹5.70
MoS: -36% (Negative)Confidence: 28/100 (Low)Models: 1 Fair, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹5.6563%Fair (-0.9%)
Earnings PowerEarnings₹1.7538%Over (-69.3%)
Consensus (2 models)₹4.19100%Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 3.5% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

50
MSR India Ltd scores 50/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health43/100 · Moderate
ROCE 5.4% WeakROE 26.4% ExcellentD/E -7.37 Low debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 67.3% Stable
Earnings Quality65/100 · Strong
OPM expanding (-55% → 0%) Improving
Quarterly Momentum50/100 · Moderate
Industry Rank40/100 · Moderate
ROCE 5.4% vs industry 14.8% Below peersROE 26.4% vs industry 13.4% Above peers3Y sales CAGR: -100% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:51 am

Market Cap 35.8 Cr.
Current Price 5.70
Intrinsic Value₹4.19
High / Low 7.52/2.23
Stock P/E
Book Value 1.69
Dividend Yield0.00 %
ROCE5.44 %
ROE26.4 %
Face Value 5.00
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for MSR India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
MSR India Ltd 35.8 Cr. 5.70 7.52/2.23 1.690.00 %5.44 %26.4 % 5.00
ND Metal Industries Ltd 18.6 Cr. 75.0 99.6/75.088.6 12.50.00 %6.63 %7.60 % 10.0
Baroda Extrusion Ltd 158 Cr. 8.12 13.9/6.5126.1 1.010.00 %24.0 %% 1.00
ABC Gas (International) Ltd 1,906 Cr. 760 760/153126 2.470.00 %32.4 %30.9 % 10.0
Sagardeep Alloys Ltd 39.0 Cr. 22.9 36.0/20.820.4 18.00.00 %7.56 %4.22 % 10.0
Industry Average8,059.86 Cr179.2050.1022.510.06%14.77%13.39%5.45

All Competitor Stocks of MSR India Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.190.540.000.000.000.000.000.000.000.000.000.000.00
Expenses 1.204.830.070.540.073.680.070.170.140.170.070.050.29
Operating Profit -1.01-4.29-0.07-0.54-0.07-3.68-0.07-0.17-0.14-0.17-0.07-0.05-0.29
OPM % -531.58%-794.44%
Other Income 0.0021.610.840.900.004.120.00-0.320.000.000.000.000.00
Interest 2.192.170.290.000.000.000.000.000.000.000.000.000.00
Depreciation 0.420.130.240.000.020.010.000.000.000.000.000.000.00
Profit before tax -3.6215.020.240.36-0.090.43-0.07-0.49-0.14-0.17-0.07-0.05-0.29
Tax % 0.00%74.50%0.00%97.22%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -3.623.830.240.01-0.090.43-0.07-0.49-0.14-0.17-0.07-0.05-0.29
EPS in Rs -0.580.610.040.00-0.010.07-0.01-0.08-0.02-0.03-0.01-0.01-0.05

Last Updated: March 3, 2026, 8:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 17, 2026, 1:10 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 10.1885.71166.70107.14122.25169.9249.8929.4013.634.390.000.000.00
Expenses 10.2885.09164.89102.75116.15163.5843.3974.8714.388.990.830.530.58
Operating Profit -0.100.621.814.396.106.346.50-45.47-0.75-4.60-0.83-0.53-0.58
OPM % -0.98%0.72%1.09%4.10%4.99%3.73%13.03%-154.66%-5.50%-104.78%
Other Income 0.0610.830.180.040.190.110.100.142.7620.042.320.000.00
Interest 0.020.020.020.030.972.313.673.993.214.740.290.000.00
Depreciation 0.100.100.993.293.113.122.902.412.011.380.260.000.00
Profit before tax -0.1611.330.981.112.211.020.03-51.73-3.219.320.94-0.53-0.58
Tax % 25.00%1.06%18.37%18.92%19.91%50.98%0.00%-21.81%-42.68%-120.06%623.40%0.00%
Net Profit -0.1911.200.800.911.770.500.03-40.44-1.8320.51-4.92-0.53-0.58
EPS in Rs -0.031.780.130.140.280.080.00-6.43-0.293.26-0.78-0.08-0.10
Dividend Payout % 0.00%0.00%78.60%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)5994.74%-92.86%13.75%94.51%-71.75%-94.00%-134900.00%95.47%1220.77%-123.99%89.23%
Change in YoY Net Profit Growth (%)0.00%-6087.59%106.61%80.76%-166.26%-22.25%-134806.00%134995.47%1125.29%-1344.75%213.22%

MSR India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:23%
TTM:87%
Stock Price CAGR
10 Years:-32%
5 Years:-27%
3 Years:-34%
1 Year:-64%
Return on Equity
10 Years:%
5 Years:%
3 Years:-7%
Last Year:-26%

Last Updated: September 5, 2025, 3:51 pm

Balance Sheet

Last Updated: December 4, 2025, 3:06 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 31.4431.4431.4431.4431.4431.4431.4431.4431.4431.4431.4431.4431.44
Reserves -10.830.370.411.603.373.873.90-36.54-38.37-17.86-16.93-41.93-42.04
Borrowings 0.590.110.120.2112.3935.2334.2537.5929.1921.017.737.737.73
Other Liabilities 7.7222.2731.2922.325.956.5812.584.4613.742.962.673.203.31
Total Liabilities 28.9254.1963.2655.5753.1577.1282.1736.9536.0037.5524.910.440.44
Fixed Assets 5.475.8717.4725.8125.4930.5023.5221.2216.2911.720.010.010.01
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 4.9312.500.000.000.000.500.350.050.050.000.000.000.00
Other Assets 18.5235.8245.7929.7627.6646.1258.3015.6819.6625.8324.900.430.43
Total Assets 28.9254.1963.2655.5753.1577.1282.1736.9536.0037.5524.910.440.44

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 2.2513.924.2810.423.636.432.42-2.239.179.61-3.16-0.53
Cash from Investing Activity + -3.71-33.998.58-12.07-2.74-8.653.30-0.112.923.2411.920.00
Cash from Financing Activity + 0.090.090.000.00-0.972.23-4.771.57-12.03-12.93-8.850.53
Net Cash Flow -1.37-19.9912.86-1.65-0.080.010.95-0.770.07-0.08-0.100.00
Free Cash Flow -1.12-19.732.89-1.220.85-1.705.57-2.3412.0912.798.29-0.53
CFO/OP -2,250%2,223%246%242%70%108%40%5%-1,223%-209%381%100%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-0.690.511.694.18-6.29-28.89-27.75-83.06-29.94-25.61-8.56-8.26

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 256.7277.5580.2776.5839.3842.88116.847.9543.1124.94
Inventory Days 0.3819.467.3112.5331.9559.82662.0414.76135.780.610.00
Days Payable 286.6894.6967.1879.7819.2413.51191.8521.22563.3898.88
Cash Conversion Cycle -29.582.3220.409.3352.0989.19587.031.48-384.48-73.33
Working Capital Days 96.812.8529.7825.1128.8419.35100.74-360.28-743.93-586.16
ROCE %-0.66%2.11%3.01%3.50%7.91%5.66%5.28%-93.53%-9.68%-20.86%-3.84%-5.44%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Promoters 74.51%74.51%74.51%74.51%74.07%73.02%73.02%72.63%70.51%70.51%67.59%67.25%
FIIs 5.22%5.22%5.22%5.22%5.22%5.22%5.22%5.22%5.22%5.22%5.22%5.22%
Public 20.27%20.27%20.28%20.28%20.71%21.76%21.76%22.16%24.27%24.27%27.19%27.53%
No. of Shareholders 2,0992,6093,3013,3013,4853,5743,5743,5743,6223,5323,7023,983

Shareholding Pattern Chart

No. of Shareholders

MSR India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) -0.080.153.26-0.06-6.43
Diluted EPS (Rs.) -0.080.153.26-0.06-6.43
Cash EPS (Rs.) -0.080.193.480.02-6.05
Book Value[Excl.RevalReserv]/Share (Rs.) -1.672.312.16-1.10-0.81
Book Value[Incl.RevalReserv]/Share (Rs.) -1.672.312.16-1.10-0.81
Revenue From Operations / Share (Rs.) 0.000.000.722.174.70
PBDIT / Share (Rs.) -0.08-0.692.460.32-7.21
PBIT / Share (Rs.) -0.08-0.732.240.00-7.59
PBT / Share (Rs.) -0.080.141.48-0.50-8.23
Net Profit / Share (Rs.) -0.080.143.26-0.29-6.43
PBDIT Margin (%) 0.00-115002.63340.2114.75-153.50
PBIT Margin (%) 0.00-121973.68309.710.03-161.65
PBT Margin (%) 0.0024600.00205.20-23.47-175.18
Net Profit Margin (%) 0.0024600.00451.72-13.41-136.98
Return on Networth / Equity (%) 0.006.44151.040.000.00
Return on Capital Employeed (%) 19.34-20.8347.060.17-1061.75
Return On Assets (%) -120.413.7554.62-5.08-109.45
Long Term Debt / Equity (X) -0.730.531.20-1.38-1.88
Total Debt / Equity (X) -0.730.531.55-4.21-7.37
Asset Turnover Ratio (%) 0.000.000.120.370.49
Current Ratio (X) 0.130.160.110.170.11
Quick Ratio (X) 0.130.160.110.090.04
Inventory Turnover Ratio (X) 0.000.004.043.002.74
Interest Coverage Ratio (X) 0.00-15.183.260.62-11.34
Interest Coverage Ratio (Post Tax) (X) 0.00-16.105.320.42-9.12
Enterprise Value (Cr.) 26.6066.5367.15143.2995.79
EV / Net Operating Revenue (X) 0.0017508.5414.7910.493.24
EV / EBITDA (X) -49.83-15.224.3571.14-2.11
MarketCap / Net Operating Revenue (X) 0.0015504.8810.228.381.98
Price / BV (X) -1.814.063.42-16.52-11.47
Price / Net Operating Revenue (X) 0.0018740.0010.238.381.98
EarningsYield -0.020.010.44-0.01-0.69

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

MSR India Ltd. is a Public Limited Listed company incorporated on 27/05/2002 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L15122TG2002PLC039031 and registration number is 039031. Currently company belongs to the Industry of Metals - Non Ferrous - Copper/Copper Alloys - Prod. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 31.44 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Metals - Non Ferrous - Copper/Copper Alloys - ProdSurvey No.36,, Bowrampet Village, Quthubullapur Mandal, Rangareddi, Hyderabad Telangana 500043Contact not found
Management
NamePosition Held
Mr. Durgaadideva Varaprasad ChallaWholeTime Director & CFO
Mr. Vinod Kumar MagantiWhole Time Director
Mrs. Suneetha GoriparthiDirector
Mr. Gundala RajuDirector
Mrs. Sathya Bhagyalakshmi SaladiDirector

FAQ

What is the intrinsic value of MSR India Ltd and is it undervalued?

As of 15 April 2026, MSR India Ltd's intrinsic value is ₹4.19, which is 26.49% lower than the current market price of ₹5.70, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (26.4 %), book value (₹1.69), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of MSR India Ltd?

MSR India Ltd is trading at ₹5.70 as of 15 April 2026, with a FY2026-2027 high of ₹7.52 and low of ₹2.23. The stock is currently in the middle of its 52-week range. Market cap stands at ₹35.8 Cr..

How does MSR India Ltd's P/E ratio compare to its industry?

MSR India Ltd has a P/E ratio of , which is below the industry average of 50.10. This is broadly in line with or below the industry average.

Is MSR India Ltd financially healthy?

Key indicators for MSR India Ltd: ROCE of 5.44 % is on the lower side compared to the industry average of 14.77%; ROE of 26.4 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is MSR India Ltd profitable and how is the profit trend?

MSR India Ltd reported a net profit of ₹-1 Cr in Mar 2025. Compared to ₹-2 Cr in Mar 2022, the net profit shows a mixed trend.

Does MSR India Ltd pay dividends?

MSR India Ltd has a dividend yield of 0.00 % at the current price of ₹5.70. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in MSR India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports