Nifty
Sensex
:
:
11407.15
37930.77
150.05 (1.33%)
537.29 (1.44%)

Steel & Iron Products

Rating :
72/99

BSE: 517522 | NSE: Not Listed

749.90
5.65 (0.76%)
17-May-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  744.00
  •  749.90
  •  731.00
  •  744.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1280
  •  9.60
  •  1020.00
  •  550.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 321.32
  • 12.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 412.01
  • 0.20%
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.50%
  • 2.35%
  • 23.96%
  • FII
  • DII
  • Others
  • 0%
  • 7.85%
  • 2.34%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.06
  • 4.04
  • 6.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.89
  • 7.32
  • -3.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.37
  • 3.96
  • 1.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.26
  • 14.17
  • 14.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.77
  • 2.08
  • 2.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.33
  • 7.56
  • 8.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
128.93
100.87
27.82%
120.71
87.04
38.68%
120.47
86.62
39.08%
122.78
74.25
65.36%
Expenses
114.29
90.20
26.71%
109.69
81.84
34.03%
109.27
77.29
41.38%
107.23
66.09
62.25%
EBITDA
14.64
10.67
37.21%
11.01
5.20
111.73%
11.20
9.33
20.04%
15.54
8.15
90.67%
EBIDTM
11.36%
10.58%
9.13%
5.97%
9.30%
10.77%
12.66%
10.98%
Other Income
1.12
1.53
-26.80%
0.10
1.40
-92.86%
0.17
1.28
-86.72%
0.31
0.68
-54.41%
Interest
2.85
1.88
51.60%
3.59
2.08
72.60%
1.24
2.45
-49.39%
3.13
2.26
38.50%
Depreciation
2.53
2.06
22.82%
2.29
1.90
20.53%
2.24
2.00
12.00%
2.13
1.78
19.66%
PBT
10.38
8.27
25.51%
5.23
2.61
100.38%
7.90
7.81
1.15%
10.59
4.78
121.55%
Tax
2.52
2.42
4.13%
0.70
0.68
2.94%
2.01
2.05
-1.95%
2.16
1.23
75.61%
PAT
7.87
5.85
34.53%
4.53
1.94
133.51%
5.88
5.76
2.08%
8.43
3.55
137.46%
PATM
6.10%
5.79%
3.75%
2.22%
4.88%
6.65%
6.86%
4.79%
EPS
18.08
13.43
34.62%
10.41
4.45
133.93%
13.51
13.22
2.19%
19.37
8.23
135.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
492.89
344.58
283.41
282.84
273.58
282.66
252.36
251.53
219.70
184.33
158.67
Net Sales Growth
41.32%
21.58%
0.20%
3.38%
-3.21%
12.01%
0.33%
14.49%
19.19%
16.17%
 
Cost Of Goods Sold
330.78
221.67
164.72
163.94
176.81
189.00
170.37
171.92
146.26
121.43
111.42
Gross Profit
162.11
122.91
118.69
118.90
96.77
93.66
82.00
79.61
73.44
62.90
47.25
GP Margin
32.89%
35.67%
41.88%
42.04%
35.37%
33.14%
32.49%
31.65%
33.43%
34.12%
29.78%
Total Expenditure
440.48
311.26
242.43
242.11
249.90
259.26
232.35
228.44
195.50
160.44
143.08
Power & Fuel Cost
-
29.02
24.65
27.58
26.79
25.55
21.65
18.71
14.92
13.27
9.49
% Of Sales
-
8.42%
8.70%
9.75%
9.79%
9.04%
8.58%
7.44%
6.79%
7.20%
5.98%
Employee Cost
-
21.27
18.04
17.64
17.37
17.22
15.82
13.54
11.38
8.59
6.24
% Of Sales
-
6.17%
6.37%
6.24%
6.35%
6.09%
6.27%
5.38%
5.18%
4.66%
3.93%
Manufacturing Exp.
-
19.00
17.63
11.16
8.93
8.75
8.13
9.45
7.82
9.91
7.40
% Of Sales
-
5.51%
6.22%
3.95%
3.26%
3.10%
3.22%
3.76%
3.56%
5.38%
4.66%
General & Admin Exp.
-
1.16
1.77
4.75
5.20
4.52
4.01
3.47
3.51
1.22
1.89
% Of Sales
-
0.34%
0.62%
1.68%
1.90%
1.60%
1.59%
1.38%
1.60%
0.66%
1.19%
Selling & Distn. Exp.
-
14.06
11.53
11.99
10.06
9.29
7.66
7.48
7.24
5.84
6.16
% Of Sales
-
4.08%
4.07%
4.24%
3.68%
3.29%
3.04%
2.97%
3.30%
3.17%
3.88%
Miscellaneous Exp.
-
5.07
4.09
5.04
4.74
4.92
4.72
3.87
4.36
0.18
6.16
% Of Sales
-
1.47%
1.44%
1.78%
1.73%
1.74%
1.87%
1.54%
1.98%
0.10%
0.30%
EBITDA
52.39
33.32
40.98
40.73
23.68
23.40
20.01
23.09
24.20
23.89
15.59
EBITDA Margin
10.63%
9.67%
14.46%
14.40%
8.66%
8.28%
7.93%
9.18%
11.02%
12.96%
9.83%
Other Income
1.70
4.93
2.10
1.99
2.02
0.81
1.51
0.83
0.17
0.81
0.53
Interest
10.81
8.67
10.56
14.69
14.06
15.41
13.62
11.59
9.05
7.31
8.26
Depreciation
9.19
7.74
7.19
6.77
6.75
7.52
7.01
6.23
5.71
6.01
4.93
PBT
34.10
21.84
25.33
21.26
4.90
1.28
0.89
6.10
9.61
11.39
2.94
Tax
7.39
6.37
6.46
4.98
3.18
3.31
3.11
2.81
4.24
4.92
3.08
Tax Rate
21.67%
27.11%
25.50%
23.42%
64.90%
258.59%
349.44%
46.07%
38.16%
43.20%
104.76%
PAT
26.71
17.12
18.90
16.47
1.82
-2.15
-2.25
3.29
6.83
6.47
-0.14
PAT before Minority Interest
26.71
17.13
18.87
16.28
1.72
-2.03
-2.21
3.29
6.87
6.47
-0.14
Minority Interest
0.00
-0.01
0.03
0.19
0.10
-0.12
-0.04
0.00
-0.04
0.00
0.00
PAT Margin
5.42%
4.97%
6.67%
5.82%
0.67%
-0.76%
-0.89%
1.31%
3.11%
3.51%
-0.09%
PAT Growth
56.20%
-9.42%
14.75%
804.95%
-
-
-
-51.83%
5.56%
-
 
Unadjusted EPS
61.37
39.42
43.35
37.85
4.17
-4.94
-5.19
7.56
15.70
14.86
-0.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
115.06
96.32
67.03
51.21
50.60
53.08
54.94
50.77
43.72
38.19
Share Capital
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
Total Reserves
110.70
91.97
62.68
46.86
46.25
48.73
50.59
46.42
39.37
33.83
Non-Current Liabilities
10.68
12.44
22.16
34.99
30.80
43.31
37.51
41.74
97.12
98.18
Secured Loans
3.92
8.06
13.98
26.76
22.22
34.41
28.41
32.92
83.84
85.92
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.89
3.90
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
136.47
125.50
119.20
137.23
139.95
120.78
114.69
76.27
8.29
5.19
Trade Payables
37.32
31.56
26.36
33.08
42.60
23.43
16.55
4.24
4.81
2.57
Other Current Liabilities
8.42
9.65
16.44
19.05
14.12
18.70
20.20
13.28
2.12
1.71
Short Term Borrowings
86.69
80.39
69.86
81.15
78.28
74.40
74.66
54.08
0.00
0.00
Short Term Provisions
4.05
3.90
6.54
3.95
4.95
4.26
3.28
4.67
1.36
0.91
Total Liabilities
262.21
234.62
208.78
224.01
222.03
217.73
207.66
169.30
149.13
141.56
Net Block
129.12
115.18
99.79
102.91
105.36
108.86
102.97
96.02
85.80
89.83
Gross Block
145.94
121.86
164.14
161.48
157.97
152.95
139.53
125.83
110.97
109.33
Accumulated Depreciation
16.82
6.68
64.35
58.57
52.61
44.09
36.55
29.81
25.16
19.50
Non Current Assets
136.61
118.92
107.75
108.31
110.52
115.92
112.66
99.09
89.27
90.43
Capital Work in Progress
5.55
2.24
5.69
0.78
0.15
0.89
4.10
2.13
3.27
0.40
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.20
Long Term Loans & Adv.
1.94
1.50
2.26
4.61
5.01
6.17
5.59
0.94
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
125.60
115.71
101.04
115.70
111.51
101.82
95.00
70.21
59.86
51.13
Current Investments
0.00
0.00
0.00
0.00
0.00
4.00
0.00
0.00
0.00
0.00
Inventories
35.75
33.70
29.68
38.50
29.67
26.19
23.90
15.97
14.25
9.73
Sundry Debtors
72.12
65.72
57.90
60.76
65.66
51.96
54.97
43.45
37.01
29.88
Cash & Bank
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
0.65
5.72
Other Current Assets
11.79
6.71
0.08
0.04
14.99
12.52
12.69
9.80
7.95
5.80
Short Term Loans & Adv.
9.20
6.99
10.49
10.80
14.93
12.41
12.60
9.77
7.95
5.80
Net Current Assets
-10.87
-9.80
-18.16
-21.53
-28.44
-18.96
-19.69
-6.06
51.57
45.94
Total Assets
262.21
234.63
208.79
224.01
222.03
217.74
207.66
169.30
149.13
141.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
38.53
31.71
33.78
20.41
21.29
24.73
32.93
20.56
14.97
17.06
PBT
23.47
25.41
21.26
4.90
1.28
0.89
6.10
9.61
11.39
2.94
Adjustment
15.03
17.55
21.39
20.75
22.97
20.62
17.83
14.79
13.42
13.62
Changes in Working Capital
4.46
-7.49
-4.63
-1.88
0.65
6.38
11.63
0.51
-5.13
3.09
Cash after chg. in Working capital
42.96
35.47
38.02
23.77
24.90
27.89
35.56
24.91
19.68
19.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.43
-3.76
-4.24
-3.36
-3.61
-3.16
-2.64
-4.34
-4.71
-2.60
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
-17.59
-15.15
-8.30
-4.17
0.72
-6.77
-9.03
-9.34
-6.21
-13.58
Net Fixed Assets
-6.34
29.10
-4.08
-0.90
-2.08
0.12
-5.10
-5.38
-2.75
-0.51
Net Investments
0.55
0.00
0.00
-4.77
-6.26
-4.00
0.00
-6.06
-0.91
-2.37
Others
-11.80
-44.25
-4.22
1.50
9.06
-2.89
-3.93
2.10
-2.55
-10.70
Cash from Financing Activity
-17.58
-16.86
-28.20
-11.82
-27.97
-14.25
-21.46
-10.88
-13.83
-0.37
Net Cash Inflow / Outflow
3.36
-0.30
-2.72
4.42
-5.97
3.72
2.43
0.35
-5.07
3.11
Opening Cash & Equivalents
2.58
2.89
5.60
1.18
7.15
3.43
1.00
0.65
5.72
2.61
Closing Cash & Equivalent
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
0.65
5.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
254.91
211.87
154.04
117.67
116.27
121.97
126.26
116.66
100.46
87.75
ROA
6.90%
8.51%
7.52%
0.77%
-0.92%
-1.04%
1.75%
4.31%
4.45%
-0.10%
ROE
16.87%
23.70%
27.53%
3.37%
-3.92%
-4.10%
6.23%
14.54%
15.79%
-0.36%
ROCE
16.34%
20.41%
21.20%
11.25%
9.99%
8.36%
10.86%
14.28%
14.36%
9.35%
Fixed Asset Turnover
2.60
2.13
1.87
1.86
1.97
1.88
2.03
1.98
1.77
2.00
Receivable days
72.13
74.09
71.03
77.81
69.98
71.05
66.79
62.55
62.50
57.74
Inventory Days
36.34
37.98
40.81
41.96
33.24
33.28
27.06
23.49
22.41
20.36
Payable days
40.30
42.71
46.17
54.81
46.79
31.76
16.63
8.49
8.05
6.41
Cash Conversion Cycle
68.17
69.36
65.67
64.95
56.43
72.57
77.22
77.54
76.85
71.69
Total Debt/Equity
0.87
1.02
1.47
2.39
2.23
2.22
2.20
1.95
2.03
2.35
Interest Cover
3.71
3.40
2.45
1.35
1.08
1.07
1.53
2.23
2.56
1.36

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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