Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Steel/Sponge Iron/Pig Iron

Rating :
67/99

BSE: 532976 | NSE: JAIBALAJI

15.95
-0.25 (-1.54%)
12-Nov-2018 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  15.40
  •  16.00
  •  15.40
  •  16.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19289
  •  3.08
  •  27.20
  •  7.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 159.04
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,661.43
  • N/A
  • -0.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.41%
  • 15.70%
  • 21.83%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.53
  • 3.96
  • 25.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -9.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.25
  • -27.23

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.33
  • 0.15
  • -0.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.91
  • 12.80
  • -41.24

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
Jun 12
Mar 11
Mar 10
Mar 09
Net Sales
-
2,389.33
1,701.91
1,220.14
1,505.67
1,971.76
1,544.84
2,955.83
2,195.07
1,921.24
1,712.46
Net Sales Growth
-
40.39%
39.48%
-18.96%
-23.64%
27.64%
-47.74%
34.66%
14.25%
12.19%
 
Cost Of Goods Sold
-
1,906.97
1,409.80
1,062.50
1,207.86
1,501.54
1,211.69
2,205.35
1,383.57
1,241.78
1,233.18
Gross Profit
-
482.36
292.11
157.64
297.82
470.22
333.15
750.48
811.50
679.46
479.28
GP Margin
-
20.19%
17.16%
12.92%
19.78%
23.85%
21.57%
25.39%
36.97%
35.37%
27.99%
Total Expenditure
-
2,482.91
1,814.71
1,379.16
1,538.53
1,945.82
1,624.87
2,907.79
1,852.05
1,680.80
1,552.04
Power & Fuel Cost
-
132.18
68.59
66.03
86.34
137.49
136.54
195.42
117.53
147.89
111.82
% Of Sales
-
5.53%
4.03%
5.41%
5.73%
6.97%
8.84%
6.61%
5.35%
7.70%
6.53%
Employee Cost
-
68.91
58.64
53.85
54.11
61.94
52.31
78.33
53.89
41.82
32.92
% Of Sales
-
2.88%
3.45%
4.41%
3.59%
3.14%
3.39%
2.65%
2.46%
2.18%
1.92%
Manufacturing Exp.
-
329.46
209.31
163.24
161.74
201.12
189.58
351.15
241.57
201.51
117.30
% Of Sales
-
13.79%
12.30%
13.38%
10.74%
10.20%
12.27%
11.88%
11.01%
10.49%
6.85%
General & Admin Exp.
-
22.29
20.35
18.58
20.98
22.98
27.71
42.85
30.04
17.22
18.29
% Of Sales
-
0.93%
1.20%
1.52%
1.39%
1.17%
1.79%
1.45%
1.37%
0.90%
1.07%
Selling & Distn. Exp.
-
3.44
2.32
1.47
4.42
2.84
2.18
4.99
2.15
19.14
20.76
% Of Sales
-
0.14%
0.14%
0.12%
0.29%
0.14%
0.14%
0.17%
0.10%
1.00%
1.21%
Miscellaneous Exp.
-
19.66
45.71
13.49
3.10
17.91
4.85
29.70
23.30
11.44
20.76
% Of Sales
-
0.82%
2.69%
1.11%
0.21%
0.91%
0.31%
1.00%
1.06%
0.60%
1.04%
EBITDA
-
-93.58
-112.80
-159.02
-32.86
25.94
-80.03
48.04
343.02
240.44
160.42
EBITDA Margin
-
-3.92%
-6.63%
-13.03%
-2.18%
1.32%
-5.18%
1.63%
15.63%
12.51%
9.37%
Other Income
-
17.93
21.15
16.12
36.62
22.97
22.73
27.08
22.76
31.38
37.08
Interest
-
33.91
46.49
424.68
384.13
345.24
185.10
326.63
160.97
144.23
132.35
Depreciation
-
107.36
117.56
122.22
134.07
143.34
91.85
143.71
86.38
72.83
54.13
PBT
-
-216.93
-255.70
-689.80
-514.44
-439.67
-334.26
-395.21
118.43
54.76
11.01
Tax
-
0.00
0.00
0.00
-111.49
-106.49
-110.74
-112.57
40.91
19.36
9.17
Tax Rate
-
0.00%
0.00%
0.00%
21.54%
24.22%
33.13%
28.48%
34.54%
35.35%
83.29%
PAT
-
-256.66
-255.70
-689.80
-406.13
-333.18
-223.52
-282.64
77.53
35.40
1.84
PAT before Minority Interest
-
-256.66
-255.70
-689.80
-406.13
-333.18
-223.52
-282.64
77.53
35.40
1.84
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-10.74%
-15.02%
-56.53%
-26.97%
-16.90%
-14.47%
-9.56%
3.53%
1.84%
0.11%
PAT Growth
-
-
-
-
-
-
-
-
119.01%
1,823.91%
 
Unadjusted EPS
-
-27.48
-30.58
-93.47
-55.83
-50.43
-35.04
-44.31
12.16
6.30
0.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
-1,426.69
-1,235.62
-877.49
-195.63
221.21
530.99
729.32
1,009.86
935.06
449.45
Share Capital
96.38
86.28
77.78
73.78
67.27
63.78
63.77
63.77
63.77
47.11
Total Reserves
-1,523.07
-1,324.42
-959.92
-270.12
120.52
439.71
663.24
945.88
871.29
340.56
Non-Current Liabilities
-233.53
-254.05
2,011.80
1,732.06
1,517.37
1,673.04
552.94
916.27
1,714.06
1,905.75
Secured Loans
0.59
0.59
2,218.35
1,939.18
1,662.18
1,759.06
491.96
685.11
1,609.18
1,548.46
Unsecured Loans
56.73
52.53
100.62
100.05
45.42
0.00
36.25
93.88
8.35
280.10
Long Term Provisions
0.00
0.00
0.00
0.00
-0.11
0.10
0.10
0.06
0.00
0.00
Current Liabilities
4,607.38
4,710.45
2,491.45
2,249.44
2,190.93
1,827.68
2,797.10
1,768.28
412.04
330.29
Trade Payables
641.42
581.39
799.13
904.14
925.06
952.57
804.32
397.28
311.56
298.18
Other Current Liabilities
505.64
1,233.49
889.60
610.66
543.60
307.88
754.24
414.51
66.37
27.63
Short Term Borrowings
3,452.96
2,885.74
794.33
728.54
717.77
560.64
1,196.73
908.73
0.00
0.00
Short Term Provisions
7.37
9.83
8.39
6.09
4.50
6.59
41.80
47.75
34.10
4.48
Total Liabilities
2,947.16
3,220.78
3,625.76
3,785.87
3,929.51
4,031.71
4,079.36
3,694.41
3,061.16
2,685.49
Net Block
1,409.03
1,582.73
1,691.30
1,809.22
1,952.76
2,093.51
1,681.12
1,698.94
1,247.55
1,260.64
Gross Block
2,523.07
2,589.45
2,650.37
2,646.51
2,640.18
2,637.65
2,133.55
2,007.99
1,470.30
1,411.85
Accumulated Depreciation
1,114.04
1,006.72
959.07
837.30
687.42
544.14
452.43
309.05
222.74
151.21
Non Current Assets
1,625.19
1,821.31
1,943.33
2,058.81
2,209.59
2,359.62
2,413.51
2,278.16
1,882.06
1,585.06
Capital Work in Progress
79.89
94.02
130.04
85.13
85.63
85.03
472.54
416.03
568.09
301.04
Non Current Investment
1.06
2.18
2.01
1.99
1.99
0.65
0.63
3.62
3.65
3.67
Long Term Loans & Adv.
95.65
101.73
115.47
118.60
116.11
117.07
122.16
98.56
0.00
0.00
Other Non Current Assets
0.35
0.69
4.51
2.45
10.02
15.29
4.81
9.45
0.00
0.00
Current Assets
1,321.97
1,399.47
1,682.43
1,727.03
1,719.92
1,672.09
1,665.80
1,416.20
1,179.10
1,100.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00
Inventories
488.50
459.57
527.88
528.72
539.51
624.54
845.89
624.91
500.17
530.50
Sundry Debtors
399.39
492.63
736.81
771.24
798.12
702.04
498.49
527.24
339.90
262.64
Cash & Bank
7.99
14.25
16.77
34.14
27.04
42.18
23.57
35.75
23.32
22.46
Other Current Assets
426.09
112.38
96.48
110.91
355.25
303.32
297.85
228.29
315.71
284.84
Short Term Loans & Adv.
304.59
320.64
304.50
282.02
215.10
186.70
199.72
134.21
224.20
222.84
Net Current Assets
-3,285.41
-3,310.98
-809.02
-522.42
-471.02
-155.60
-1,131.29
-352.08
767.06
770.15
Total Assets
2,947.16
3,220.78
3,625.76
3,785.88
3,929.51
4,031.71
4,079.35
3,694.40
3,061.16
2,685.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
65.60
-104.37
-174.20
-49.12
-33.44
-34.88
312.77
233.97
231.96
172.93
PBT
-256.66
-255.70
-689.80
-517.62
-439.67
-334.26
-395.21
118.43
54.76
11.01
Adjustment
189.10
184.39
523.87
467.78
458.46
257.03
443.48
237.09
197.73
170.71
Changes in Working Capital
101.95
-32.67
-9.34
-0.66
-51.02
44.09
280.46
-112.97
-15.12
3.27
Cash after chg. in Working capital
34.39
-103.97
-175.28
-50.49
-32.23
-33.14
328.72
242.55
237.37
184.99
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
31.21
-0.40
1.07
1.37
-1.21
-1.74
-15.95
-8.58
-5.42
-12.05
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
-12.29
26.38
4.34
19.88
18.94
-21.98
-245.41
-338.88
-317.17
-364.62
Net Fixed Assets
-29.05
36.07
-46.24
-5.82
-2.61
-115.98
-164.54
-319.93
-301.91
-463.13
Net Investments
78.15
2.06
-0.08
-0.32
0.00
-0.01
2.45
-1.39
-30.40
-0.98
Others
-61.39
-11.75
50.66
26.02
21.55
94.01
-83.32
-17.56
15.14
99.49
Cash from Financing Activity
-48.19
78.30
158.43
42.81
6.55
62.88
-83.42
120.68
78.76
188.56
Net Cash Inflow / Outflow
5.13
0.30
-11.43
13.56
-7.95
6.03
-16.06
15.76
-6.45
-3.12
Opening Cash & Equivalents
2.18
6.22
17.66
4.10
12.04
6.07
20.00
4.24
10.69
13.81
Closing Cash & Equivalent
7.31
6.53
6.23
17.66
4.10
12.10
3.94
20.00
4.24
10.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
-148.02
-143.51
-113.42
-26.62
27.92
78.94
114.00
158.32
146.63
82.28
ROA
-8.32%
-7.47%
-18.61%
-10.53%
-8.37%
-5.51%
-7.27%
2.30%
1.23%
0.07%
ROE
0.00%
0.00%
0.00%
0.00%
-96.39%
-36.33%
-32.55%
7.97%
5.35%
0.48%
ROCE
-10.01%
-8.34%
-9.59%
-4.62%
-3.22%
-5.10%
-2.36%
10.19%
8.24%
6.87%
Fixed Asset Turnover
0.95
0.70
0.51
0.61
0.81
0.71
1.54
1.35
1.42
1.58
Receivable days
67.13
121.59
205.71
176.69
128.43
129.21
58.75
67.20
53.65
45.79
Inventory Days
71.35
97.66
144.13
120.27
99.66
158.25
84.25
87.18
91.78
97.07
Payable days
88.73
118.39
172.99
166.25
135.64
180.06
65.63
61.95
53.29
52.65
Cash Conversion Cycle
49.75
100.87
176.85
130.71
92.45
107.40
77.37
92.43
92.13
90.21
Total Debt/Equity
-2.46
-2.91
-4.00
-15.67
14.26
4.84
2.96
1.91
1.73
4.72
Interest Cover
-6.57
-4.50
-0.62
-0.35
-0.27
-0.81
-0.21
1.74
1.38
1.08

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.