Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Sharda Ispat Ltd.

Metal - Ferrous

Rating :

70/99

BSE: 513548 | NSE: Not Listed

Watchlist

NSE BSE

297.45

19-Apr-2024

Open
High
Low
Previous Close

293.00
299.40
290.00
287.40

Volume
Traded Value (lacs)
52 Week High
52 Week Low

15
0.99
362.35
62.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

151.01
12.90
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

160.23
N/A
3.14

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.86
4.65
14.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.00
-8.26
4.84

PAT CAGR (%)

10 Years
5 Years
3 Years

69.82
-10.03
4.97

P:E (Median)

8 Years
5 Years
3 Years

9.80
9.91
10.30

P:BV (Average)

8 Years
5 Years
3 Years

1.39
1.39
1.51

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.88
7.05
7.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 58.32 45.10 29.31% 56.22 35.01 60.58% 60.06 21.24 182.77% 41.92 34.87 20.22%
Expenses 53.55 43.39 23.42% 50.08 34.52 45.08% 56.59 20.39 177.54% 39.21 32.84 19.40%
EBITDA 4.77 1.71 178.95% 6.14 0.49 1,153.06% 3.47 0.86 303.49% 2.72 2.04 33.33%
EBIDTM 8.17% 3.80% 10.92% 1.39% 5.78% 4.03% 6.48% 5.84%
Other Income 0.54 0.18 200.00% 0.40 0.14 185.71% 0.21 0.73 -71.23% 0.19 0.17 11.76%
Interest 0.38 0.21 80.95% 0.30 0.23 30.43% 0.35 0.27 29.63% 0.11 0.23 -52.17%
Depreciation 0.21 0.20 5.00% 0.21 0.20 5.00% 0.21 0.20 5.00% 0.20 0.18 11.11%
PBT 4.71 1.48 218.24% 6.03 0.19 3,073.68% 3.12 1.11 181.08% 2.59 1.80 43.89%
Tax 1.18 0.37 218.92% 2.09 0.06 3,383.33% 0.80 0.29 175.86% 0.67 0.47 42.55%
PAT 3.54 1.12 216.07% 3.93 0.13 2,923.08% 2.31 0.82 181.71% 1.92 1.33 44.36%
PATM 6.07% 2.47% 7.00% 0.38% 3.85% 3.88% 4.59% 3.81%
EPS 6.94 2.19 216.89% 7.71 0.26 2,865.38% 4.54 1.62 180.25% 3.77 2.60 45.00%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 216.52 143.27 119.35 95.28 92.91 114.17 88.71 55.87 59.36 54.86 73.77 Net Sales Growth 58.95% 20.04% 25.26% 2.55% -18.62% 28.70% 58.78% -5.88% 8.20% -25.63% Cost Of Goods Sold 176.40 120.10 99.46 78.34 73.33 87.50 67.26 41.47 47.95 46.44 64.99 Gross Profit 40.12 23.17 19.89 16.93 19.58 26.67 21.45 14.41 11.41 8.42 8.79 GP Margin 18.53% 16.17% 16.67% 17.77% 21.07% 23.36% 24.18% 25.79% 19.22% 15.35% 11.92% Total Expenditure 199.43 137.28 114.27 90.55 87.26 104.95 81.79 51.15 56.54 53.45 71.46 Power & Fuel Cost - 5.53 4.76 3.13 3.48 5.61 4.60 4.06 3.82 3.23 2.59 % Of Sales - 3.86% 3.99% 3.29% 3.75% 4.91% 5.19% 7.27% 6.44% 5.89% 3.51% Employee Cost - 2.84 2.31 2.26 2.42 2.27 2.06 1.49 1.35 1.23 1.14 % Of Sales - 1.98% 1.94% 2.37% 2.60% 1.99% 2.32% 2.67% 2.27% 2.24% 1.55% Manufacturing Exp. - 2.28 2.81 1.87 2.33 2.99 2.04 0.84 0.63 0.66 0.55 % Of Sales - 1.59% 2.35% 1.96% 2.51% 2.62% 2.30% 1.50% 1.06% 1.20% 0.75% General & Admin Exp. - 0.82 0.42 0.44 0.56 1.20 1.66 0.74 0.40 0.39 0.36 % Of Sales - 0.57% 0.35% 0.46% 0.60% 1.05% 1.87% 1.32% 0.67% 0.71% 0.49% Selling & Distn. Exp. - 4.31 3.88 4.22 3.77 4.87 3.65 1.78 1.82 1.02 1.35 % Of Sales - 3.01% 3.25% 4.43% 4.06% 4.27% 4.11% 3.19% 3.07% 1.86% 1.83% Miscellaneous Exp. - 1.38 0.62 0.28 1.36 0.51 0.52 0.77 0.57 0.48 1.35 % Of Sales - 0.96% 0.52% 0.29% 1.46% 0.45% 0.59% 1.38% 0.96% 0.87% 0.65% EBITDA 17.10 5.99 5.08 4.73 5.65 9.22 6.92 4.72 2.82 1.41 2.31 EBITDA Margin 7.90% 4.18% 4.26% 4.96% 6.08% 8.08% 7.80% 8.45% 4.75% 2.57% 3.13% Other Income 1.34 1.22 0.54 1.45 0.84 1.34 0.60 0.29 0.07 2.36 0.60 Interest 1.14 1.05 0.79 0.83 0.88 1.02 1.04 1.61 2.06 2.57 2.13 Depreciation 0.83 0.80 0.72 0.76 0.80 0.27 0.26 0.24 0.23 0.19 0.74 PBT 16.45 5.37 4.12 4.59 4.81 9.28 6.22 3.16 0.61 1.00 0.03 Tax 4.74 1.38 1.10 1.14 1.22 2.50 2.11 1.10 0.31 0.22 0.01 Tax Rate 28.81% 25.70% 26.70% 24.84% 25.36% 26.94% 33.92% 34.81% 19.62% 22.00% 33.33% PAT 11.70 3.99 3.02 3.45 3.59 6.77 4.11 2.07 1.27 0.79 0.02 PAT before Minority Interest 11.70 3.99 3.02 3.45 3.59 6.77 4.11 2.07 1.27 0.79 0.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.40% 2.78% 2.53% 3.62% 3.86% 5.93% 4.63% 3.71% 2.14% 1.44% 0.03% PAT Growth 244.12% 32.12% -12.46% -3.90% -46.97% 64.72% 98.55% 62.99% 60.76% 3,850.00% EPS 22.94 7.82 5.92 6.76 7.04 13.27 8.06 4.06 2.49 1.55 0.04

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 36.83 32.36 27.64 22.59 18.95 12.11 7.86 5.79 4.53 4.88 Share Capital 5.08 5.08 5.08 5.08 5.08 5.08 5.08 5.08 5.08 5.08 Total Reserves 31.75 27.29 22.56 17.51 13.87 7.03 2.78 0.72 -0.55 -0.19 Non-Current Liabilities 1.37 0.66 0.60 0.95 0.56 0.72 0.83 0.67 2.62 4.79 Secured Loans 0.00 0.00 0.00 0.03 0.09 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.13 0.18 0.00 1.96 3.51 Long Term Provisions 0.19 0.21 0.32 0.33 0.32 0.28 0.34 0.31 0.28 0.24 Current Liabilities 22.23 11.66 12.70 10.59 16.44 22.11 16.01 14.36 24.26 22.95 Trade Payables 1.60 1.23 2.11 1.48 2.73 11.44 5.57 1.88 6.56 7.07 Other Current Liabilities 1.36 1.33 1.40 1.65 1.80 1.10 2.04 3.07 2.93 4.35 Short Term Borrowings 17.47 7.60 7.84 5.97 9.09 7.25 7.27 9.05 14.38 11.30 Short Term Provisions 1.80 1.49 1.34 1.49 2.83 2.32 1.14 0.36 0.39 0.23 Total Liabilities 60.43 44.68 40.94 34.13 35.95 34.94 24.70 20.82 31.41 32.62 Net Block 3.09 1.70 2.34 3.04 2.26 2.23 2.43 2.39 3.42 4.87 Gross Block 20.12 19.52 19.44 19.38 17.80 17.51 17.44 17.16 17.96 17.57 Accumulated Depreciation 17.03 17.82 17.10 16.34 15.54 15.27 15.01 14.77 14.54 12.70 Non Current Assets 13.54 11.85 10.33 3.97 3.08 3.02 3.13 3.10 4.23 5.69 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 9.82 9.34 7.44 0.33 0.33 0.33 0.33 0.33 0.33 0.36 Long Term Loans & Adv. 0.28 0.28 0.29 0.31 0.30 0.24 0.38 0.38 0.48 0.46 Other Non Current Assets 0.35 0.53 0.26 0.29 0.19 0.21 0.00 0.00 0.00 0.00 Current Assets 46.89 32.84 30.62 30.16 32.87 31.91 21.58 17.72 27.18 26.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.70 8.33 7.01 5.60 6.77 6.07 9.63 10.38 16.60 12.41 Sundry Debtors 11.84 12.90 12.25 9.08 9.79 9.64 4.86 3.70 6.25 10.49 Cash & Bank 1.48 1.09 0.24 0.20 1.61 0.92 0.55 0.71 1.07 0.17 Other Current Assets 21.87 0.02 0.09 0.05 14.69 15.28 6.54 2.93 3.26 3.86 Short Term Loans & Adv. 21.86 10.50 11.04 15.22 14.34 14.88 6.28 2.79 3.16 3.54 Net Current Assets 24.66 21.17 17.92 19.57 16.42 9.80 5.56 3.36 2.92 3.98 Total Assets 60.43 44.69 40.95 34.13 35.95 34.93 24.71 20.82 31.41 32.63

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -7.24 2.84 -0.03 4.94 -5.36 8.77 2.65 6.48 1.06 6.88 PBT 5.37 4.12 4.59 4.81 9.28 6.22 3.16 1.58 1.00 0.03 Adjustment 1.01 0.86 0.21 0.91 -0.23 0.42 1.14 0.60 1.51 2.20 Changes in Working Capital -12.32 -0.75 -3.98 1.37 -11.60 3.99 -1.05 4.70 -1.14 4.73 Cash after chg. in Working capital -5.94 4.24 0.82 7.09 -2.55 10.64 3.26 6.87 1.38 6.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.30 -1.40 -0.85 -2.14 -2.81 -1.86 -0.61 -0.39 -0.32 -0.07 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.10 -0.26 -0.52 -1.78 5.16 -7.74 -0.02 1.63 -0.17 -0.16 Net Fixed Assets -0.60 -0.08 -0.06 -1.58 -0.29 -0.07 -0.28 0.80 -0.39 0.00 Net Investments -0.48 -1.90 -7.11 0.00 0.00 0.00 0.00 0.00 0.03 -0.25 Others -0.02 1.72 6.65 -0.20 5.45 -7.67 0.26 0.83 0.19 0.09 Cash from Financing Activity 8.52 -1.53 0.54 -4.51 1.05 -0.69 -2.79 -8.70 0.00 -7.34 Net Cash Inflow / Outflow 0.18 1.04 0.00 -1.35 0.84 0.34 -0.16 -0.60 0.90 -0.62 Opening Cash & Equivalents 1.05 0.01 0.01 1.36 0.52 0.17 0.34 0.93 0.04 0.79 Closing Cash & Equivalent 1.23 1.05 0.01 0.01 1.36 0.52 0.17 0.34 0.93 0.17

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 72.55 63.75 54.44 44.50 37.32 23.85 15.48 11.41 8.92 9.62 ROA 7.60% 7.06% 9.19% 10.25% 19.11% 13.80% 9.08% 4.84% 2.46% 0.06% ROE 11.55% 10.07% 13.74% 17.29% 43.62% 41.20% 30.27% 24.51% 16.71% 0.45% ROCE 13.62% 13.00% 16.88% 20.03% 43.12% 41.61% 31.60% 20.30% 17.53% 9.50% Fixed Asset Turnover 7.23 6.13 4.91 5.00 6.47 5.08 3.61 3.80 3.47 4.71 Receivable days 31.51 38.45 40.85 37.06 31.06 29.84 25.00 27.21 49.53 38.91 Inventory Days 25.52 23.46 24.17 24.30 20.53 32.30 58.42 73.78 85.82 69.31 Payable days 4.31 6.14 8.38 10.48 18.10 22.31 7.50 8.76 29.97 32.29 Cash Conversion Cycle 52.72 55.77 56.64 50.89 33.49 39.82 75.92 92.23 105.38 75.93 Total Debt/Equity 0.47 0.24 0.29 0.27 0.49 0.62 0.95 1.56 3.63 3.06 Interest Cover 6.13 6.24 6.52 6.43 10.13 7.01 2.97 1.76 1.39 1.01

Annual Reports:

News Update:

Sharda Ispat - Quarterly Results
24th Jan 2024, 17:07 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback