Nifty
Sensex
:
:
10708.50
35536.22
26.30 (0.25%)
79.06 (0.22%)

Steel & Iron Products

Rating :
43/99

BSE: 500055 | NSE: BHUSANSTL

27.10
-0.30 (-1.09%)
19-Nov-2018 | 10:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.90
  •  27.90
  •  26.95
  •  27.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  131601
  •  35.66
  •  76.40
  •  21.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,985.09
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 51,714.78
  • N/A
  • 2.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.65%
  • 3.70%
  • 11.35%
  • FII
  • DII
  • Others
  • 10.36%
  • 1.08%
  • 0.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.12
  • 11.95
  • 12.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.92
  • -3.92
  • 1.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 95.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.28
  • 0.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.90
  • 17.79
  • 18.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
17,012.56
13,705.94
11,802.63
10,645.77
9,675.83
10,744.27
9,961.17
7,003.54
5,632.37
4,961.25
Net Sales Growth
-
24.13%
16.13%
10.87%
10.02%
-9.94%
7.86%
42.23%
24.34%
13.53%
 
Cost Of Goods Sold
-
9,826.15
6,553.58
6,203.26
5,980.32
5,189.67
5,830.27
5,466.43
3,859.30
3,574.33
3,324.28
Gross Profit
-
7,186.41
7,152.36
5,599.37
4,665.45
4,486.17
4,914.00
4,494.75
3,144.24
2,058.04
1,636.97
GP Margin
-
42.24%
52.18%
47.44%
43.82%
46.36%
45.74%
45.12%
44.90%
36.54%
33.00%
Total Expenditure
-
14,808.42
10,784.72
9,742.07
8,473.40
6,986.02
7,433.89
6,963.79
4,971.62
4,177.84
3,927.03
Power & Fuel Cost
-
972.29
1,254.13
1,229.26
1,242.62
902.99
854.85
704.74
522.03
214.98
203.83
% Of Sales
-
5.72%
9.15%
10.42%
11.67%
9.33%
7.96%
7.07%
7.45%
3.82%
4.11%
Employee Cost
-
593.30
490.62
435.57
257.53
188.53
173.45
144.24
123.75
140.47
99.68
% Of Sales
-
3.49%
3.58%
3.69%
2.42%
1.95%
1.61%
1.45%
1.77%
2.49%
2.01%
Manufacturing Exp.
-
971.99
792.79
756.68
390.73
345.58
282.25
236.88
211.56
168.96
108.42
% Of Sales
-
5.71%
5.78%
6.41%
3.67%
3.57%
2.63%
2.38%
3.02%
3.00%
2.19%
General & Admin Exp.
-
963.33
296.95
320.23
83.91
56.26
-1.13
32.70
25.79
206.15
98.87
% Of Sales
-
5.66%
2.17%
2.71%
0.79%
0.58%
-0.01%
0.33%
0.37%
3.66%
1.99%
Selling & Distn. Exp.
-
875.16
836.42
757.88
507.12
265.02
278.82
265.31
227.16
176.00
140.45
% Of Sales
-
5.14%
6.10%
6.42%
4.76%
2.74%
2.60%
2.66%
3.24%
3.12%
2.83%
Miscellaneous Exp.
-
606.20
560.24
39.19
11.18
37.98
15.38
113.50
2.04
3.12
140.45
% Of Sales
-
3.56%
4.09%
0.33%
0.11%
0.39%
0.14%
1.14%
0.03%
0.06%
1.28%
EBITDA
-
2,204.14
2,921.22
2,060.56
2,172.37
2,689.81
3,310.38
2,997.38
2,031.92
1,454.53
1,034.22
EBITDA Margin
-
12.96%
21.31%
17.46%
20.41%
27.80%
30.81%
30.09%
29.01%
25.82%
20.85%
Other Income
-
95.08
71.96
75.56
11.84
29.12
17.37
23.54
69.36
115.96
18.06
Interest
-
6,304.90
5,426.77
4,601.29
2,494.03
1,663.30
1,287.45
1,046.38
447.71
212.85
253.63
Depreciation
-
1,785.67
1,685.61
1,729.52
938.40
963.96
830.86
619.93
277.86
209.14
234.41
PBT
-
-5,791.34
-4,119.19
-4,194.68
-1,248.22
91.67
1,209.45
1,354.61
1,375.70
1,148.50
564.23
Tax
-
-4,321.83
-623.97
-864.27
-1.12
33.38
305.11
341.75
370.57
305.57
139.48
Tax Rate
-
14.96%
15.12%
20.60%
0.09%
36.41%
25.23%
25.23%
26.94%
26.61%
24.72%
PAT
-
-24,565.89
-3,493.20
-3,330.36
-1,256.81
58.61
906.70
1,014.48
1,005.09
842.93
424.75
PAT before Minority Interest
-
-24,566.20
-3,501.92
-3,330.41
-1,257.10
58.30
904.34
1,012.86
1,005.13
842.94
424.75
Minority Interest
-
0.31
8.72
0.05
0.29
0.31
2.36
1.62
-0.04
-0.01
0.00
PAT Margin
-
-144.40%
-25.49%
-28.22%
-11.81%
0.61%
8.44%
10.18%
14.35%
14.97%
8.56%
PAT Growth
-
-
-
-
-
-93.54%
-10.62%
0.93%
19.24%
98.45%
 
Unadjusted EPS
-
-1,084.52
-159.59
-151.89
-55.97
2.10
41.52
46.70
47.24
39.69
100.01

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
-26,051.68
-1,482.93
2,130.07
7,886.14
9,161.58
9,226.34
7,955.74
5,908.46
3,996.15
2,438.00
Share Capital
45.30
45.30
45.30
175.51
149.02
145.48
128.41
111.16
79.15
42.47
Total Reserves
-26,096.98
-1,528.24
2,084.77
7,710.62
9,012.56
9,080.86
7,444.31
5,797.30
3,916.99
1,995.09
Non-Current Liabilities
804.91
34,173.15
36,497.97
32,941.61
29,108.22
25,191.84
18,073.70
12,288.17
11,733.64
8,312.57
Secured Loans
573.43
30,487.23
32,195.36
30,898.04
25,529.80
21,053.08
14,112.06
9,633.73
8,326.96
5,136.32
Unsecured Loans
133.09
92.32
103.48
29.68
36.30
611.13
1,416.73
1,335.62
3,077.15
2,929.93
Long Term Provisions
56.32
40.11
31.06
0.02
0.02
0.01
0.00
0.00
0.00
0.00
Current Liabilities
65,091.04
27,527.28
21,261.46
12,091.10
12,806.98
9,045.73
7,605.59
7,108.55
1,640.25
1,404.30
Trade Payables
1,305.19
1,109.99
1,176.45
2,739.39
2,352.25
1,631.82
996.81
1,025.97
1,570.82
1,334.18
Other Current Liabilities
49,958.43
10,728.66
5,144.33
1,721.68
4,138.89
2,105.12
2,266.15
1,560.00
32.98
42.41
Short Term Borrowings
13,820.11
15,683.68
14,936.52
7,601.54
6,273.07
5,232.86
4,287.78
4,474.15
0.00
0.00
Short Term Provisions
7.31
4.96
4.15
28.48
42.76
75.92
54.85
48.43
36.46
27.71
Total Liabilities
39,842.82
60,216.38
59,897.09
52,951.82
51,110.09
43,539.89
33,724.19
25,325.81
17,395.01
12,154.87
Net Block
30,361.66
51,764.23
51,435.80
36,563.77
21,875.75
18,148.83
15,733.92
12,566.64
2,083.06
1,886.00
Gross Block
54,277.66
55,179.31
53,165.30
41,682.31
26,118.71
21,443.76
18,203.36
14,424.76
3,689.64
3,281.89
Accumulated Depreciation
23,915.99
3,415.08
1,729.50
5,118.54
4,242.97
3,294.93
2,469.45
1,858.13
1,606.58
1,395.89
Non Current Assets
32,919.08
54,419.98
55,790.01
41,282.84
40,652.71
33,920.13
28,170.80
20,932.32
13,406.79
9,362.61
Capital Work in Progress
1,179.65
1,170.61
2,728.68
2,787.33
16,590.53
9,343.68
6,887.41
5,441.43
8,679.81
5,933.35
Non Current Investment
1.08
121.78
242.15
373.01
382.97
357.92
348.08
127.39
129.08
74.49
Long Term Loans & Adv.
715.64
758.94
288.31
1,527.58
1,782.29
2,543.86
2,852.16
2,796.51
0.00
0.00
Other Non Current Assets
661.05
604.42
1,095.06
31.15
21.18
21.40
19.38
0.35
0.00
0.00
Current Assets
6,923.75
5,796.40
4,107.08
11,668.98
10,457.39
9,619.75
5,553.38
4,393.48
3,988.23
2,786.12
Current Investments
0.00
0.00
0.03
0.02
0.09
24.88
25.28
25.31
175.15
24.75
Inventories
4,025.20
3,148.92
2,099.24
7,321.23
6,480.25
5,559.68
3,311.43
3,186.18
1,975.46
1,230.36
Sundry Debtors
1,219.58
1,525.55
1,181.97
2,398.29
2,464.45
2,343.11
1,220.38
490.04
751.23
627.64
Cash & Bank
918.33
155.80
163.87
88.29
84.98
163.98
372.32
46.80
131.25
128.92
Other Current Assets
760.65
22.09
285.51
881.65
1,427.61
1,528.10
623.98
645.14
955.13
774.45
Short Term Loans & Adv.
745.35
944.03
376.46
979.50
1,076.27
1,528.10
623.98
645.14
955.13
774.45
Net Current Assets
-58,167.29
-21,730.88
-17,154.37
-422.12
-2,349.60
574.02
-2,052.21
-2,715.07
2,347.98
1,381.82
Total Assets
39,842.83
60,216.38
59,897.09
52,951.82
51,110.10
43,539.88
33,724.18
25,325.80
17,395.02
12,154.86

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
1,788.42
752.60
923.87
2,171.99
2,303.37
-210.54
2,739.39
994.20
417.35
536.65
PBT
-28,888.03
-4,247.53
-4,194.68
-1,258.22
91.67
1,209.45
1,354.61
1,375.70
1,148.50
564.23
Adjustment
31,261.00
7,263.67
6,318.47
3,447.24
2,741.41
2,130.36
1,918.92
736.11
369.01
491.85
Changes in Working Capital
-581.10
-2,261.27
-1,194.48
-15.79
-452.03
-3,324.80
-270.41
-845.57
-914.08
-473.40
Cash after chg. in Working capital
1,791.87
754.87
929.31
2,173.23
2,381.04
15.01
3,003.12
1,266.24
603.43
582.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.45
-2.27
-5.44
-1.24
-77.68
-225.54
-263.73
-272.04
-186.08
-46.02
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
-644.65
-80.01
-204.31
-1,402.19
-4,822.20
-4,521.13
-4,843.66
-5,500.66
-3,442.20
-1,800.88
Net Fixed Assets
892.61
-455.94
-11,700.06
-1,760.66
-11,834.78
-5,586.65
-5,262.70
-7,463.68
-3,071.66
-2,341.84
Net Investments
368.68
1.24
244.32
7.77
-196.03
-97.76
-150.57
191.16
-262.31
-49.27
Others
-1,905.94
374.69
11,251.43
350.70
7,208.61
1,163.28
569.61
1,771.86
-108.23
590.23
Cash from Financing Activity
-674.85
-579.14
-765.45
-766.50
2,439.83
4,523.33
2,429.79
4,422.36
3,026.74
1,364.59
Net Cash Inflow / Outflow
468.92
93.45
-45.90
3.31
-79.00
-208.33
325.52
-84.10
1.90
100.37
Opening Cash & Equivalents
125.78
32.33
78.23
84.98
163.98
372.32
46.80
131.25
128.92
28.56
Closing Cash & Equivalent
594.70
125.78
32.33
88.29
84.98
163.98
372.32
47.15
131.25
128.92

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.)
-1150.11
-65.47
94.04
342.40
399.88
415.83
347.33
270.92
183.69
94.24
ROA
-49.10%
-5.83%
-5.90%
-2.42%
0.12%
2.34%
3.43%
4.71%
5.71%
4.05%
ROE
0.00%
-1082.28%
-67.38%
-14.95%
0.64%
10.89%
15.20%
20.51%
28.14%
23.23%
ROCE
-62.67%
2.63%
0.83%
2.71%
4.27%
7.45%
9.27%
9.63%
10.51%
9.17%
Fixed Asset Turnover
0.32
0.28
0.28
0.35
0.45
0.60
0.66
0.84
1.72
1.74
Receivable days
28.78
32.88
49.79
75.62
82.77
55.11
28.87
29.89
41.97
41.97
Inventory Days
75.23
63.74
131.00
214.64
207.28
137.20
109.67
124.28
97.59
79.56
Payable days
27.55
35.33
64.90
98.14
94.44
57.41
50.41
83.76
112.73
115.97
Cash Conversion Cycle
76.46
61.29
115.88
192.12
195.61
134.91
88.14
70.42
26.83
5.57
Total Debt/Equity
-1.91
-33.69
22.68
4.96
3.84
3.09
2.82
2.80
2.85
3.97
Interest Cover
-3.58
0.24
0.09
0.50
1.06
1.94
2.29
4.07
6.40
3.22

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.