Mstc (MSTCLTD)₹603.55+0.76%Trading & Distributors
In the Jun 2026 quarter (consolidated), Mstc reported sales of ₹94.29 Cr, up 22.2% from Jun 2025, and net profit of ₹58.06 Cr, up 38.0% year on year. For the year to Mar 2026, sales were ₹371 Cr and net profit ₹218 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 81.13 | 186 | 200 | 69.13 | 72.16 | 81.16 | 89.16 | 77.18 | 85.19 | 88.21 | 119 | 94.29 |
| Expenses | 32.86 | 123 | 231 | 29.91 | 32.89 | 33.85 | 35.90 | 33.90 | 34.85 | 38.85 | 42.88 | 36.88 |
| Operating Profit | 48.15 | 62.22 | −33.11 | 39.14 | 39.13 | 47.17 | 53.20 | 44.14 | 50.16 | 50.15 | 76.30 | 58.18 |
| OPM % | 59.9% | 34.0% | −17.0% | 55.9% | 54.0% | 57.9% | 59.0% | 56.0% | 59.0% | 55.9% | 63.9% | 61.0% |
| Other Income | 29.01 | 19.01 | 147 | 17.01 | 19.01 | 291 | 13.01 | 15.99 | 17.02 | 18.02 | 32.03 | 24.02 |
| Interest | 2.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 6.99 | 5.99 | 1.99 | 2.99 | 1.99 | 1.99 | 1.99 | 2.99 | 2.99 | 2.99 | 2.99 |
| Profit before tax | 74.74 | 74.75 | 107 | 52.80 | 54.81 | 335 | 63.79 | 57.83 | 64.79 | 64.82 | 105 | 78.76 |
| Tax % | 26.0% | 33.0% | 55.0% | 26.0% | 25.0% | 25.0% | −19.0% | 27.0% | 26.0% | 22.0% | 26.0% | 26.0% |
| Exceptional items | 7.98 | 0.00 | 0.00 | 0.00 | −0.99 | 205 | −9.97 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 55.11 | 50.06 | 48.09 | 39.03 | 41.08 | 251 | 76.09 | 42.07 | 48.07 | 51.09 | 77.12 | 58.06 |
| EPS (Rs) | 7.85 | 7.09 | 6.87 | 5.57 | 5.88 | 35.58 | 10.72 | 6.00 | 6.74 | 7.29 | 10.96 | 8.26 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 3,232 | 1,742 | 2,270 | 3,302 | 1,234 | 782 | 877 | 722 | 317 | 312 | 371 | 387 |
| Expenses | 3,375 | 1,597 | 2,568 | 3,484 | 1,080 | 828 | 864 | 526 | 233 | 133 | 150 | 153 |
| Operating Profit | −162 | 137 | −314 | −207 | 149 | −51.19 | 9.03 | 194 | 82.27 | 179 | 220 | 235 |
| OPM % | −5.0% | 8.0% | −14.0% | −6.0% | 12.0% | −7.0% | 1.0% | 27.0% | 26.0% | 57.0% | 58.9% | 60.7% |
| Other Income | 83.03 | 137 | 528 | 48.03 | 65.05 | 214 | 247 | 158 | 203 | 340 | 83.07 | 91.09 |
| Interest | 104 | 78.09 | 85.06 | 65.02 | 30.04 | 8.01 | 3.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 11.98 | 11.98 | 11.99 | 14.97 | 16.97 | 18.97 | 20.97 | 21.96 | 6.99 | 8.99 | 9.99 | 11.96 |
| Profit before tax | −193 | 182 | 117 | −236 | 166 | 135 | 232 | 328 | 277 | 506 | 291 | 313 |
| Tax % | 27.0% | 24.0% | 34.0% | 29.0% | 42.0% | 17.0% | 15.0% | 26.0% | 41.0% | 20.0% | 25.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 210 | 0.00 | 0.00 |
| Net Profit | −247 | 139 | 77.06 | −307 | 97.19 | 113 | 199 | 242 | 165 | 407 | 218 | 234 |
| EPS (Rs) | −280.56 | 79.02 | 21.92 | −43.54 | 13.77 | 16.03 | 28.27 | 34.34 | 23.42 | 57.79 | 31.01 | 33.25 |
| Dividend payout % | −7.0% | 25.1% | 34.1% | −16.9% | 0.0% | 27.1% | 46.1% | 44.1% | 66.1% | 70.1% | 26.1% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 8.97 | 8.98 | 17.97 | 34.89 | 69.99 | 69.85 | 69.89 | 69.84 | 69.92 | 69.84 | 69.82 | 69.85 |
| Reserves | 826 | 305 | 387 | 694 | 318 | 403 | 487 | 582 | 715 | 576 | 666 | 832 |
| Borrowings | 1,103 | 652 | 687 | 764 | 615 | 258 | 154 | 150 | 145 | 145 | 145 | 145 |
| Other Liabilities | 4,062 | 3,179 | 3,488 | 3,590 | 1,817 | 1,462 | 1,529 | 1,205 | 1,750 | 1,025 | 1,229 | 957 |
| Total Liabilities | 6,001 | 4,145 | 4,582 | 5,082 | 2,821 | 2,192 | 2,240 | 2,007 | 2,680 | 1,815 | 2,110 | 2,004 |
| Fixed Assets | 73.08 | 62.11 | 66.09 | 69.07 | 83.06 | 96.18 | 89.07 | 142 | 141 | 68.04 | 65.08 | 206 |
| CWIP | 2.01 | 4.01 | 2.01 | 10.03 | 23.07 | 29.05 | 52.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 3.01 | 9.01 | 14.01 | 11.01 | 14.02 | 21.02 | 19.01 | 28.01 | 12.01 | 12.02 |
| Other Assets | 5,926 | 4,079 | 4,511 | 4,993 | 2,699 | 2,056 | 2,084 | 1,845 | 2,519 | 1,718 | 2,034 | 1,785 |
| Inventories | 150 | 18.97 | 73.92 | 4.99 | 6.98 | 6.99 | 5.99 | 6.99 | 5.99 | 0.00 | 0.00 | 0.00 |
| Trade receivables | 4,170 | 2,591 | 3,472 | 3,993 | 1,876 | 1,467 | 893 | 550 | 465 | 318 | 311 | 228 |
| Cash & equivalents | 1,349 | 1,008 | 489 | 554 | 417 | 233 | 759 | 820 | 1,601 | 1,030 | 1,359 | 1,326 |
| Total Assets | 6,001 | 4,145 | 4,582 | 5,082 | 2,821 | 2,192 | 2,240 | 2,007 | 2,680 | 1,815 | 2,110 | 2,004 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −149 | 116 | −518 | 20.92 | 101 | 221 | 679 | 170 | 842 | −282 | 259 | −27.91 |
| Cash from investing activity | 71.79 | 67.75 | 376 | 83.69 | 59.80 | 254 | 10.97 | −71.74 | −549 | −271 | 164 | 256 |
| Cash from financing activity | 233 | −475 | 11.98 | −93.95 | −217 | −233 | −107 | −97.95 | −119 | −95.91 | −289 | −53.94 |
| Net cash flow | 153 | −291 | −129 | 10.96 | −55.81 | 244 | 583 | 0.00 | 174 | −649 | 136 | 175 |
| Capex | 15.04 | 4.01 | 19.02 | 26.04 | 39.07 | 39.04 | 36.06 | 74.10 | 34.05 | 108 | 25.06 | 22.05 |
| Free cash flow | −165 | 112 | −535 | −3.01 | 67.12 | 187 | 649 | 148 | 813 | −391 | 237 | −50.09 |
| CFO / OP % | −41.1% | −100.0% | −342.1% | −22.0% | −73.1% | 172.9% | −1,379.0% | 2,309.0% | 469.0% | −270.1% | 185.0% | 7.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 267 | 293 | 727 | 643 | 208 | 435 | 417 | 229 | 236 | 367 | 364 | 225 |
| Inventory days | 11 | 3 | 22 | 1 | 1 | 4 | 10 | 12 | 35 | — | — | — |
| Days payable | 214 | 292 | 762 | 599 | 135 | 389 | 723 | 357 | 904 | — | — | — |
| Cash conversion cycle | 64 | 3 | −13 | 45 | 74 | 50 | −295 | −116 | −634 | 366 | 363 | 224 |
| Working capital days | 24 | −50 | −105 | −35 | −47 | −38 | −304 | −249 | −599 | −894 | −1,154 | −789 |
| ROCE % | 14.0% | −6.0% | 25.0% | 16.0% | −14.0% | 23.0% | 20.0% | 31.0% | 38.0% | 32.0% | 29.0% | 30.0% |
For the Jun 2026 quarter, Mstc reported sales of ₹94.29 Cr, up 22.2% year on year and net profit of ₹58.06 Cr, up 38.0% year on year. The operating margin was 61.0%.
Mstc's sales for the year to Mar 2026 were ₹371 Cr; over the last twelve months they were ₹387 Cr.
Net profit for the year to Mar 2026 was ₹218 Cr, and ₹234 Cr over the last twelve months. Earnings per share over the same trailing period were ₹33.25.
Mstc reported borrowings of ₹145 Cr at Mar 2026, against cash and equivalents of ₹1,326 Cr.
Cash from operations was −₹27.91 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹50.09 Cr.