Nifty
Sensex
:
:
10702.00
35575.09
19.80 (0.19%)
117.93 (0.33%)

Steel/Sponge Iron/Pig Iron

Rating :
67/99

BSE: 532286 | NSE: JINDALSTEL

178.10
3.10 (1.77%)
19-Nov-2018 | 10:59AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  175.70
  •  179.45
  •  174.60
  •  175.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2732800
  •  4867.12
  •  294.30
  •  157.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,958.42
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 59,452.59
  • N/A
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.66%
  • 2.29%
  • 8.52%
  • FII
  • DII
  • Others
  • 0.28%
  • 10.71%
  • 19.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 7.26
  • 14.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.20
  • 2.43
  • 13.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -21.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.90
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 0.59
  • 0.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.25
  • 11.15
  • 12.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
10,055.89
6,239.29
61.17%
9,728.16
6,394.30
52.14%
8,692.28
6,951.66
25.04%
7,104.76
5,960.77
19.19%
Expenses
7,848.51
4,865.89
61.30%
7,451.61
5,041.60
47.80%
6,555.77
5,399.61
21.41%
5,498.26
4,684.03
17.38%
EBITDA
2,207.38
1,373.40
60.72%
2,276.55
1,352.70
68.30%
2,136.51
1,552.05
37.66%
1,606.50
1,276.74
25.83%
EBIDTM
21.95%
22.01%
23.40%
21.15%
24.58%
22.33%
22.61%
21.42%
Other Income
0.91
1.38
-34.06%
0.00
0.00
0.00
0.51
9.00
-94.33%
1.04
0.31
235.48%
Interest
1,085.77
926.77
17.16%
972.94
900.58
8.03%
1,071.39
864.20
23.97%
966.96
835.25
15.77%
Depreciation
1,031.42
997.65
3.38%
1,039.94
962.22
8.08%
959.92
1,005.88
-4.57%
963.24
1,027.44
-6.25%
PBT
346.56
-699.36
-
263.67
-510.10
-
-331.93
-55.62
-
-322.66
-585.64
-
Tax
67.39
-199.88
-
153.78
-88.67
-
94.42
42.75
120.87%
-45.67
-130.59
-
PAT
279.17
-499.48
-
109.89
-421.43
-
-426.35
-98.37
-
-276.99
-455.05
-
PATM
2.78%
-8.01%
1.13%
-6.59%
-4.90%
-1.42%
-3.90%
-7.63%
EPS
3.55
-4.90
-
1.87
-4.23
-
-3.18
-0.54
-
-2.90
-4.45
-

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
35,581.09
27,383.43
21,050.51
18,371.23
19,359.12
19,286.31
19,806.78
18,208.60
13,112.15
11,091.54
10,874.73
Net Sales Growth
39.28%
30.08%
14.58%
-5.10%
0.38%
-2.63%
8.78%
38.87%
18.22%
1.99%
 
Cost Of Goods Sold
13,506.03
9,460.72
7,083.47
6,545.04
5,473.65
6,278.17
6,150.97
5,311.10
2,471.42
2,179.34
2,574.48
Gross Profit
22,075.06
17,922.71
13,967.04
11,826.19
13,885.47
13,008.14
13,655.81
12,897.50
10,640.73
8,912.20
8,300.25
GP Margin
62.04%
65.45%
66.35%
64.37%
71.73%
67.45%
68.95%
70.83%
81.15%
80.35%
76.33%
Total Expenditure
27,354.15
20,914.32
16,341.33
14,934.36
13,918.75
13,550.15
13,701.74
11,357.16
6,797.56
5,235.79
5,672.27
Power & Fuel Cost
-
5,640.31
4,349.16
4,368.31
2,492.72
1,662.00
1,437.95
1,129.77
805.18
657.71
604.89
% Of Sales
-
20.60%
20.66%
23.78%
12.88%
8.62%
7.26%
6.20%
6.14%
5.93%
5.56%
Employee Cost
-
955.66
913.55
946.57
1,090.34
787.60
641.49
591.29
414.92
201.44
169.92
% Of Sales
-
3.49%
4.34%
5.15%
5.63%
4.08%
3.24%
3.25%
3.16%
1.82%
1.56%
Manufacturing Exp.
-
2,633.69
2,264.37
1,697.48
2,556.01
2,714.48
3,243.55
2,541.53
1,806.75
1,363.40
1,273.42
% Of Sales
-
9.62%
10.76%
9.24%
13.20%
14.07%
16.38%
13.96%
13.78%
12.29%
11.71%
General & Admin Exp.
-
278.06
137.32
149.71
201.89
205.40
200.13
66.20
51.29
113.68
107.47
% Of Sales
-
1.02%
0.65%
0.81%
1.04%
1.07%
1.01%
0.36%
0.39%
1.02%
0.99%
Selling & Distn. Exp.
-
1,099.25
955.85
555.02
883.59
1,202.83
678.48
671.87
474.60
298.92
450.73
% Of Sales
-
4.01%
4.54%
3.02%
4.56%
6.24%
3.43%
3.69%
3.62%
2.70%
4.14%
Miscellaneous Exp.
-
846.63
637.61
672.23
1,220.55
699.67
1,349.17
1,045.40
773.40
421.30
450.73
% Of Sales
-
3.09%
3.03%
3.66%
6.30%
3.63%
6.81%
5.74%
5.90%
3.80%
4.52%
EBITDA
8,226.94
6,469.11
4,709.18
3,436.87
5,440.37
5,736.16
6,105.04
6,851.44
6,314.59
5,855.75
5,202.46
EBITDA Margin
23.12%
23.62%
22.37%
18.71%
28.10%
29.74%
30.82%
37.63%
48.16%
52.79%
47.84%
Other Income
2.46
196.77
311.25
408.81
536.29
411.74
334.32
420.16
246.60
197.11
126.40
Interest
4,097.06
4,059.54
3,742.00
3,505.68
2,874.94
1,806.69
1,066.69
696.53
423.14
502.45
553.70
Depreciation
3,994.52
3,883.03
3,949.02
4,067.88
2,732.83
1,829.20
1,539.22
1,386.47
1,151.00
996.96
964.06
PBT
-44.36
-1,276.69
-2,670.59
-3,727.88
368.89
2,512.01
3,833.45
5,188.60
4,987.05
4,553.45
3,811.10
Tax
269.92
-239.81
-502.68
-877.46
-88.16
618.21
921.83
1,186.34
1,183.04
918.89
803.95
Tax Rate
-608.48%
12.86%
16.52%
22.14%
5.71%
24.61%
24.05%
22.86%
23.72%
20.18%
21.09%
PAT
-314.28
-1,417.85
-2,283.98
-2,965.23
-1,280.75
1,907.81
2,869.91
3,944.86
3,738.10
3,559.11
3,006.13
PAT before Minority Interest
-55.52
-1,624.24
-2,540.22
-3,086.25
-1,454.59
1,893.80
2,911.62
4,002.26
3,804.01
3,634.56
3,007.15
Minority Interest
258.76
206.39
256.24
121.02
173.84
14.01
-41.71
-57.40
-65.91
-75.45
-1.02
PAT Margin
-0.88%
-5.18%
-10.85%
-16.14%
-6.62%
9.89%
14.49%
21.66%
28.51%
32.09%
27.64%
PAT Growth
0.00%
-
-
-
-
-33.52%
-27.25%
5.53%
5.03%
18.40%
 
Unadjusted EPS
-0.66
-15.38
-27.73
-33.74
-13.97
20.53
31.13
42.42
40.22
38.39
194.63

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
30,384.61
30,050.53
32,436.10
21,042.07
22,610.54
21,252.26
18,111.10
14,110.30
10,416.78
7,051.49
Share Capital
96.79
91.50
91.49
91.49
91.49
93.48
93.48
93.43
93.12
16.47
Total Reserves
30,265.84
29,941.85
32,327.97
20,927.06
22,417.05
21,158.78
18,017.62
14,015.08
10,301.32
7,007.83
Non-Current Liabilities
38,952.41
39,028.54
42,515.70
38,005.63
27,666.41
17,332.68
12,547.18
8,543.84
9,449.76
8,830.34
Secured Loans
32,220.08
29,826.69
30,395.02
28,753.55
21,129.99
13,775.16
8,965.94
4,684.91
5,329.81
5,274.85
Unsecured Loans
735.83
2,771.65
5,958.88
6,860.39
4,770.26
1,626.48
2,213.69
2,692.73
3,274.48
2,838.46
Long Term Provisions
278.16
307.21
195.73
159.32
126.69
32.71
33.54
19.47
0.00
0.00
Current Liabilities
22,421.88
24,395.16
20,091.77
15,631.66
17,556.27
17,930.43
14,042.16
13,201.31
5,089.96
3,419.37
Trade Payables
4,189.91
2,914.85
2,317.74
2,053.29
2,601.58
1,398.20
1,251.36
933.55
2,265.67
1,574.01
Other Current Liabilities
8,958.71
10,511.69
6,386.27
6,571.14
6,212.68
3,401.25
4,110.16
3,254.99
772.07
616.04
Short Term Borrowings
6,242.94
7,360.10
7,777.95
6,852.34
8,329.58
8,247.18
4,569.31
5,925.98
0.00
0.00
Short Term Provisions
3,030.32
3,608.52
3,609.81
154.89
412.43
4,883.80
4,111.33
3,086.79
2,052.22
1,229.32
Total Liabilities
92,199.24
94,120.94
95,943.40
75,536.61
68,913.44
57,072.64
45,007.54
36,088.90
25,122.41
19,305.66
Net Block
68,444.22
65,900.19
65,038.55
46,643.35
34,988.95
19,428.90
16,585.78
14,945.28
9,998.09
9,467.24
Gross Block
85,241.75
78,846.47
73,595.67
61,771.95
47,257.62
26,857.44
22,421.81
19,377.40
13,263.17
11,708.73
Accumulated Depreciation
16,797.53
12,946.28
8,557.12
15,128.60
12,268.67
7,428.54
5,836.03
4,432.12
3,265.08
2,241.49
Non Current Assets
74,917.42
77,552.82
79,666.59
59,581.03
55,962.43
41,891.43
32,810.53
26,859.81
18,208.02
12,883.87
Capital Work in Progress
4,977.50
9,716.17
11,826.80
7,766.39
16,169.13
17,498.15
12,159.19
8,284.98
6,839.07
2,867.37
Non Current Investment
151.50
399.55
391.77
352.79
341.83
808.86
377.62
297.88
262.96
161.27
Long Term Loans & Adv.
1,206.96
1,465.96
2,342.57
3,469.95
2,819.84
2,421.43
2,180.94
2,221.32
0.00
0.00
Other Non Current Assets
137.24
70.95
66.90
46.97
0.64
1.95
14.24
14.39
0.00
0.00
Current Assets
17,281.82
16,568.12
16,276.81
15,955.58
12,951.01
15,181.21
12,197.01
9,229.09
6,906.55
6,418.65
Current Investments
0.21
0.38
0.03
1,432.40
0.04
0.00
0.00
0.00
55.51
352.60
Inventories
4,959.56
3,599.26
3,254.10
4,848.69
4,881.24
4,524.17
3,579.53
2,773.43
1,430.82
1,240.27
Sundry Debtors
1,826.09
1,716.62
1,429.18
1,690.70
1,772.41
1,954.13
1,306.75
1,153.70
753.32
574.11
Cash & Bank
467.88
477.22
620.38
1,139.07
1,015.28
200.13
149.21
463.99
112.77
669.36
Other Current Assets
10,028.08
2,237.70
2,317.52
984.13
5,282.04
8,502.78
7,161.52
4,837.97
4,554.13
3,582.31
Short Term Loans & Adv.
7,711.27
8,536.94
8,655.60
5,860.59
4,607.97
8,078.79
6,927.21
4,728.70
4,487.80
3,573.85
Net Current Assets
-5,140.06
-7,827.04
-3,814.96
323.92
-4,605.26
-2,749.22
-1,845.15
-3,972.22
1,816.59
2,999.28
Total Assets
92,199.24
94,120.94
95,943.40
75,536.61
68,913.44
57,072.64
45,007.54
36,088.90
25,122.41
19,305.66

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
7,724.28
6,849.83
4,332.78
988.97
4,580.11
3,522.30
3,922.09
3,482.22
5,574.86
3,873.65
PBT
-1,864.05
-3,042.90
-3,963.77
-1,542.75
2,512.01
3,833.45
5,188.60
4,988.02
4,553.45
3,811.10
Adjustment
8,618.47
7,602.13
6,930.42
4,842.57
3,014.51
2,797.91
1,814.15
1,414.18
1,383.40
1,518.48
Changes in Working Capital
1,025.20
2,245.60
1,383.01
-1,971.57
-112.69
-2,320.71
-2,038.52
-1,879.92
400.98
-915.22
Cash after chg. in Working capital
7,779.62
6,804.83
4,349.66
1,328.25
5,413.83
4,310.65
4,964.23
4,522.28
6,337.83
4,414.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.34
45.00
-16.95
-339.28
-833.72
-788.35
-1,042.14
-1,040.06
-762.97
-540.71
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
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,431.21
-1,999.14
-2,261.59
-6,341.19
-12,693.75
-9,590.55
-6,170.66
-8,036.28
-6,226.87
-4,052.14
Net Fixed Assets
-1,242.10
-2,387.39
-12,724.31
-2,928.96
-5,483.84
-4,601.23
-5,616.08
-4,675.71
-5,402.91
-2,860.50
Net Investments
-5.11
-8.31
1,010.02
-1,136.44
-19.80
81.45
-202.16
-142.90
166.29
-197.21
Others
-184.00
396.56
9,452.70
-2,275.79
-7,190.11
-5,070.77
-352.42
-3,217.67
-990.25
-994.43
Cash from Financing Activity
-6,275.64
-5,107.74
-2,671.91
5,515.14
8,879.36
6,111.13
2,235.42
4,919.67
95.42
227.18
Net Cash Inflow / Outflow
17.43
-257.05
-600.72
162.92
765.72
42.88
-13.15
365.61
-556.59
48.69
Opening Cash & Equivalents
246.10
502.46
1,103.18
940.26
174.54
131.66
144.81
112.77
669.36
620.67
Closing Cash & Equivalent
263.53
246.10
502.46
1,103.18
940.26
174.54
131.66
478.38
112.77
669.36

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.)
313.70
328.23
354.35
229.74
246.02
227.35
193.74
151.01
111.54
75.63
ROA
-1.74%
-2.67%
-3.60%
-2.01%
3.01%
5.70%
9.87%
12.43%
16.36%
18.44%
ROE
-5.38%
-8.13%
-11.55%
-6.68%
8.66%
14.79%
24.84%
31.06%
41.76%
55.96%
ROCE
2.94%
0.90%
-0.63%
2.12%
8.24%
12.09%
18.60%
22.97%
29.59%
33.68%
Fixed Asset Turnover
0.41
0.38
0.40
0.49
0.72
1.07
1.08
0.96
0.99
1.24
Receivable days
19.12
19.58
21.24
23.51
25.45
22.55
19.98
22.17
19.66
13.93
Inventory Days
46.20
42.65
55.15
66.06
64.23
56.03
51.59
48.88
39.57
33.52
Payable days
37.80
33.46
32.19
40.97
41.51
34.67
33.21
76.18
121.30
74.32
Cash Conversion Cycle
27.52
28.78
44.20
48.60
48.18
43.91
38.37
-5.13
-62.07
-26.87
Total Debt/Equity
1.41
1.53
1.44
2.17
1.62
1.16
0.94
0.99
0.83
1.16
Interest Cover
0.54
0.19
-0.13
0.46
2.39
4.59
8.45
12.79
10.06
7.88

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.