Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Steel & Iron Products

Rating :
80/99

BSE: 500228 | NSE: JSWSTEEL

298.05
-4.40 (-1.45%)
13-Dec-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  305.70
  •  306.70
  •  295.50
  •  302.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5434548
  •  16197.67
  •  427.55
  •  237.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 73,096.75
  • 7.91
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 111,902.75
  • 1.06%
  • 2.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.32%
  • 8.06%
  • 8.60%
  • FII
  • DII
  • Others
  • 0.34%
  • 17.05%
  • 23.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.99
  • 6.52
  • 19.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.37
  • 10.05
  • 19.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.09
  • 69.71
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.29
  • 17.42
  • 16.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 1.81
  • 2.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.94
  • 7.78
  • 8.85

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
21,552.00
17,240.00
25.01%
20,519.00
16,371.00
25.34%
20,817.00
17,917.00
16.19%
17,861.00
15,312.00
16.65%
Expenses
16,646.00
14,204.00
17.19%
15,414.00
13,754.00
12.07%
15,527.00
14,753.00
5.25%
14,010.00
12,491.00
12.16%
EBITDA
4,906.00
3,036.00
61.59%
5,105.00
2,617.00
95.07%
5,290.00
3,164.00
67.19%
3,851.00
2,821.00
36.51%
EBIDTM
22.76%
17.61%
24.88%
15.99%
25.41%
17.66%
21.56%
18.42%
Other Income
56.00
39.00
43.59%
58.00
41.00
41.46%
45.00
56.00
-19.64%
42.00
33.00
27.27%
Interest
963.00
950.00
1.37%
887.00
945.00
-6.14%
883.00
947.00
-6.76%
923.00
921.00
0.22%
Depreciation
974.00
851.00
14.45%
905.00
819.00
10.50%
865.00
878.00
-1.48%
852.00
868.00
-1.84%
PBT
3,025.00
1,274.00
137.44%
3,371.00
894.00
277.07%
3,587.00
1,395.00
157.13%
1,854.00
1,065.00
74.08%
Tax
936.00
445.00
110.34%
1,053.00
284.00
270.77%
715.00
399.00
79.20%
94.00
351.00
-73.22%
PAT
2,089.00
829.00
151.99%
2,318.00
610.00
280.00%
2,872.00
996.00
188.35%
1,760.00
714.00
146.50%
PATM
9.69%
4.81%
11.30%
3.73%
13.80%
5.56%
9.85%
4.66%
EPS
8.86
3.48
154.60%
9.82
2.61
276.25%
12.43
4.22
194.55%
7.27
0.30
2,323.33%

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
80,749.00
70,225.00
55,604.00
41,546.17
52,971.51
51,219.62
38,209.65
34,368.05
24,105.89
18,957.17
15,934.84
Net Sales Growth
20.81%
26.29%
33.84%
-21.57%
3.42%
34.05%
11.18%
42.57%
27.16%
18.97%
 
Cost Of Goods Sold
42,026.00
39,025.00
28,263.00
22,546.78
29,652.21
30,245.19
24,157.61
21,879.08
14,753.34
11,231.24
9,619.31
Gross Profit
38,723.00
31,200.00
27,341.00
18,999.39
23,319.30
20,974.43
14,052.04
12,488.97
9,352.55
7,725.93
6,315.53
GP Margin
47.95%
44.43%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
38.80%
40.75%
39.63%
Total Expenditure
61,597.00
55,431.00
43,431.00
35,599.26
43,715.94
42,054.16
31,705.73
28,266.16
19,237.99
14,886.50
12,953.00
Power & Fuel Cost
-
5,697.00
4,883.00
3,657.88
4,123.10
3,813.31
2,041.00
1,751.87
1,170.07
1,038.63
803.78
% Of Sales
-
8.11%
8.78%
8.80%
7.78%
7.45%
5.34%
5.10%
4.85%
5.48%
5.04%
Employee Cost
-
1,843.00
1,700.00
1,518.67
1,532.84
1,298.24
980.25
846.39
640.66
457.91
508.07
% Of Sales
-
2.62%
3.06%
3.66%
2.89%
2.53%
2.57%
2.46%
2.66%
2.42%
3.19%
Manufacturing Exp.
-
5,089.00
4,609.00
4,113.57
6,764.77
5,665.08
3,980.80
3,252.21
2,243.89
1,842.84
1,583.87
% Of Sales
-
7.25%
8.29%
9.90%
12.77%
11.06%
10.42%
9.46%
9.31%
9.72%
9.94%
General & Admin Exp.
-
213.00
277.00
244.17
275.15
238.83
146.62
128.00
94.92
88.84
131.52
% Of Sales
-
0.30%
0.50%
0.59%
0.52%
0.47%
0.38%
0.37%
0.39%
0.47%
0.83%
Selling & Distn. Exp.
-
2,242.00
2,334.00
1,673.11
58.59
33.95
23.88
39.92
51.49
59.85
40.24
% Of Sales
-
3.19%
4.20%
4.03%
0.11%
0.07%
0.06%
0.12%
0.21%
0.32%
0.25%
Miscellaneous Exp.
-
1,322.00
1,365.00
1,845.08
1,309.28
759.56
375.57
368.69
283.62
167.19
40.24
% Of Sales
-
1.88%
2.45%
4.44%
2.47%
1.48%
0.98%
1.07%
1.18%
0.88%
1.67%
EBITDA
19,152.00
14,794.00
12,173.00
5,946.91
9,255.57
9,165.46
6,503.92
6,101.89
4,867.90
4,070.67
2,981.84
EBITDA Margin
23.72%
21.07%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
20.19%
21.47%
18.71%
Other Income
201.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
189.97
542.90
284.17
Interest
3,656.00
3,701.00
3,768.00
3,601.18
3,493.03
3,047.86
1,967.46
1,427.30
1,060.26
1,114.91
1,168.13
Depreciation
3,596.00
3,387.00
3,430.00
3,322.56
3,434.49
3,182.61
2,237.48
1,933.15
1,559.71
1,298.66
987.77
PBT
11,837.00
7,873.00
5,128.00
-342.25
2,586.21
3,020.80
2,368.71
2,818.29
2,437.90
2,200.00
1,110.11
Tax
2,798.00
1,538.00
1,674.00
-1,966.21
819.41
920.08
845.25
500.15
778.52
646.71
72.60
Tax Rate
23.64%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
31.93%
29.40%
23.02%
PAT
9,039.00
6,172.00
3,510.00
-356.25
1,794.47
438.41
1,188.43
1,474.28
1,683.25
1,586.50
263.26
PAT before Minority Interest
9,201.00
6,071.00
3,454.00
-501.45
1,719.70
387.97
1,154.09
1,493.20
1,659.38
1,553.29
242.73
Minority Interest
162.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
23.87
33.21
20.53
PAT Margin
11.19%
8.79%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
6.98%
8.37%
1.65%
PAT Growth
187.04%
75.84%
-
-
309.31%
-63.11%
-19.39%
-12.41%
6.10%
502.64%
 
Unadjusted EPS
38.38
25.85
14.66
-13.98
72.93
17.35
41.71
22.65
84.56
83.61
12.88

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
27,998.00
22,647.00
18,965.45
23,054.08
21,938.34
17,343.73
16,749.57
16,529.33
9,257.15
7,803.95
Share Capital
302.00
301.00
300.90
1,067.19
1,067.19
563.18
563.18
563.18
527.11
537.01
Total Reserves
27,655.00
22,333.00
18,664.55
21,986.89
20,871.15
16,780.55
16,167.97
15,429.36
8,718.28
7,259.20
Non-Current Liabilities
35,472.00
36,044.00
37,650.03
37,247.30
29,795.64
21,306.77
16,121.34
14,179.67
17,857.82
17,827.04
Secured Loans
17,046.00
20,787.00
21,661.45
22,647.36
20,343.60
11,858.32
10,402.50
8,599.21
13,454.07
13,470.78
Unsecured Loans
14,677.00
11,629.00
13,807.19
11,029.27
6,359.02
5,534.84
2,486.62
2,735.64
2,718.97
3,079.44
Long Term Provisions
138.00
97.00
94.62
90.34
59.56
41.19
35.03
22.57
0.00
0.00
Current Liabilities
28,964.00
29,560.00
25,486.22
25,254.86
25,738.90
18,665.12
20,833.63
14,957.40
8,072.70
8,262.82
Trade Payables
15,944.00
13,348.00
12,757.60
14,252.67
11,699.32
10,251.31
9,714.10
6,045.23
6,756.07
7,242.00
Other Current Liabilities
10,275.00
11,084.00
10,202.26
9,437.94
8,790.03
6,453.31
9,512.94
6,157.95
1,051.76
937.88
Short Term Borrowings
2,177.00
4,881.00
2,342.84
1,207.99
4,887.09
1,652.99
1,375.75
2,394.46
0.00
0.00
Short Term Provisions
568.00
247.00
183.52
356.26
362.46
307.51
230.84
359.76
264.87
82.94
Total Liabilities
91,970.00
88,005.00
81,906.90
85,653.88
77,639.89
57,512.78
53,922.21
45,888.25
35,406.32
34,167.01
Net Block
57,848.00
58,730.00
56,139.52
52,176.28
47,045.94
34,716.80
33,812.06
26,903.86
22,351.98
19,092.29
Gross Block
69,752.00
67,148.00
60,607.26
70,188.87
61,297.89
45,867.62
42,689.51
33,777.09
27,691.24
23,172.04
Accumulated Depreciation
11,904.00
8,418.00
4,467.74
18,012.59
14,251.95
11,150.82
8,877.45
6,873.23
5,339.26
4,079.75
Non Current Assets
68,778.00
66,729.00
67,169.60
66,516.18
62,189.62
45,579.14
41,361.71
37,035.80
29,722.59
29,071.32
Capital Work in Progress
5,950.00
4,363.00
7,270.85
8,265.27
9,399.75
5,897.87
2,831.71
6,023.05
6,956.18
9,585.18
Non Current Investment
1,157.00
1,066.00
1,194.61
598.95
594.73
1,606.44
1,885.60
2,643.69
414.43
393.85
Long Term Loans & Adv.
3,399.00
2,174.00
2,013.17
4,232.37
3,830.80
2,764.01
2,404.21
1,245.49
0.00
0.00
Other Non Current Assets
424.00
396.00
551.45
1,243.31
1,318.40
594.02
428.13
219.71
0.00
0.00
Current Assets
23,192.00
21,276.00
14,737.30
18,817.31
15,450.27
11,933.64
12,560.50
8,852.45
5,683.73
5,095.69
Current Investments
312.00
300.00
0.00
0.30
68.01
143.51
204.00
270.14
213.77
2.75
Inventories
12,594.00
11,395.00
8,321.18
11,009.04
8,155.12
5,495.23
5,789.26
4,409.70
2,866.74
2,924.56
Sundry Debtors
4,704.00
4,149.00
2,727.37
2,499.75
2,292.44
2,106.29
1,461.95
933.35
696.39
399.05
Cash & Bank
1,063.00
1,485.00
1,020.40
1,913.25
662.97
1,653.37
3,046.97
2,036.12
303.04
509.30
Other Current Assets
4,519.00
1,178.00
479.90
2,162.43
4,271.73
2,535.24
2,058.32
1,203.14
1,603.79
1,260.03
Short Term Loans & Adv.
3,678.00
2,769.00
2,188.45
1,232.54
1,868.69
807.69
849.99
245.69
1,520.56
1,158.78
Net Current Assets
-5,772.00
-8,284.00
-10,748.92
-6,437.55
-10,288.63
-6,731.48
-8,273.13
-6,104.95
-2,388.97
-3,167.13
Total Assets
91,970.00
88,005.00
81,906.90
85,653.88
77,639.89
57,512.78
53,922.21
45,888.25
35,406.32
34,167.01

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
12,379.00
7,888.00
6,897.32
7,875.65
2,593.52
5,844.21
3,512.40
2,830.23
3,346.14
4,711.82
PBT
7,609.00
5,128.00
-2,467.66
2,539.11
1,308.05
1,999.34
1,993.35
2,437.90
2,200.00
315.33
Adjustment
7,311.00
6,866.00
9,081.27
6,310.96
5,208.73
3,766.65
2,988.34
2,132.42
2,076.45
1,980.84
Changes in Working Capital
-1,101.00
-3,869.00
491.11
-201.64
-3,519.51
588.76
-1,062.17
-1,313.67
-470.96
2,678.09
Cash after chg. in Working capital
13,819.00
8,125.00
7,104.72
8,648.43
2,997.27
6,354.75
3,919.52
3,256.65
3,805.49
4,974.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,440.00
-237.00
-207.40
-772.78
-403.75
-510.54
-407.12
-426.42
-459.35
-262.44
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
-4,529.00
-5,094.00
-3,854.49
-7,370.03
-5,671.26
-5,433.44
-4,100.56
-7,633.14
-2,932.27
-5,840.92
Net Fixed Assets
-2,673.00
-3,239.12
5,754.98
-5,021.11
-13,879.51
-5,086.42
-4,479.42
-4,635.55
-2,341.04
-6,574.06
Net Investments
172.00
-285.97
-566.75
183.27
255.51
-222.64
-314.61
-2,330.46
-518.24
-326.58
Others
-2,028.00
-1,568.91
-9,042.72
-2,532.19
7,952.74
-124.38
693.47
-667.13
-72.99
1,059.72
Cash from Financing Activity
-8,185.00
-2,710.00
-3,150.66
-169.08
3,300.46
-790.89
697.77
5,096.07
-561.01
1,116.89
Net Cash Inflow / Outflow
-335.00
84.00
-107.83
336.54
222.72
-380.12
109.61
293.16
-147.14
-12.21
Opening Cash & Equivalents
917.00
833.00
943.97
578.59
302.38
682.50
572.89
279.73
426.87
439.08
Closing Cash & Equivalent
582.00
917.00
833.26
912.91
578.59
302.38
682.50
572.89
279.73
426.87

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.)
115.75
94.05
78.81
90.63
87.34
76.21
73.46
70.15
47.61
39.81
ROA
6.75%
4.07%
-0.60%
2.11%
0.57%
2.07%
2.99%
4.08%
4.47%
0.80%
ROE
24.06%
16.65%
-2.46%
7.99%
2.04%
6.91%
9.32%
13.51%
19.00%
3.24%
ROCE
16.85%
13.87%
1.85%
10.27%
9.13%
10.53%
9.82%
11.97%
13.32%
6.69%
Fixed Asset Turnover
1.04
0.95
0.70
0.87
1.03
0.94
0.97
0.85
0.79
0.81
Receivable days
22.60
20.73
20.75
15.21
14.48
15.66
11.83
11.41
9.89
10.00
Inventory Days
61.23
59.44
76.73
60.83
44.94
49.53
50.35
50.93
52.29
54.46
Payable days
34.37
29.39
35.80
26.89
24.81
25.22
21.89
27.04
39.89
43.12
Cash Conversion Cycle
49.46
50.78
61.68
49.15
34.62
39.98
40.29
35.30
22.29
21.34
Total Debt/Equity
1.43
1.93
2.26
1.67
1.58
1.23
1.19
1.03
1.75
2.12
Interest Cover
3.06
2.36
0.31
1.73
1.43
2.02
2.40
3.30
2.97
1.27

News Update:


  • JSW Steel reports crude steel production of 13.90 LT in November
    12th Dec 2018, 10:05 AM

    The production of rolled products (long) increased to 3.48 LT in November 2018

    Read More
  • JSW Steel to raise funds up to Rs 3,500 crore via domestic bond: Report
    10th Dec 2018, 14:22 PM

    The company is in discussion with lenders Standard Chartered, Credit Suisse and Deutsche Bank

    Read More
  • JSW Steel gets nod for scheme of amalgamation
    29th Nov 2018, 15:04 PM

    DMMPL, JSPCL and JSW Salav are the wholly owned subsidiaries of JSW Steel and DCPL is a wholly owned subsidiary of DMMPL

    Read More
  • JSW Steel planning to increase manufacturing capacity
    23rd Nov 2018, 11:17 AM

    The company is planning to increase manufacturing capacity to 44-45 million tonnes per annum by 2030

    Read More
  • JSW Steel to invest Rs 5000 crore to strengthen downstream manufacturing capacity
    19th Nov 2018, 09:54 AM

    The company is also keen to pursue stressed downstream assets that will come up for bidding in the next round

    Read More
  • JSW Steel eying 35-40% volume from specialised products
    14th Nov 2018, 10:49 AM

    The company is also looking at acquiring financially stressed smaller steel mills

    Read More
  • JSW Steel reports crude steel production of 14.47 LT in October
    9th Nov 2018, 10:07 AM

    The production of rolled products (long) increased to 3.46 LT in October 2018

    Read More
  • JSW Steel to invest Rs 350 crore to set up two pipe conveyor projects: Report
    6th Nov 2018, 14:13 PM

    The projects will save the company as much money - around Rs 350 crore - in annual logistics cost to transport the raw material

    Read More
  • JSW Steel to invest $150 million in first tranche to set up plant in Texas
    29th Oct 2018, 12:05 PM

    The new facility is expected to be the only melt-and-manufacture plate mill with a contiguous pipe mill in North America

    Read More
  • JSW Steel to merge wholly owned subsidiaries with itself
    26th Oct 2018, 11:29 AM

    The Board of Directors of the company at their meeting held on October 25, 2018, has approved the same

    Read More
  • JSW Steel reports over 2-fold jump in Q2 consolidated net profit
    26th Oct 2018, 10:46 AM

    Total consolidated income of the company increased by 25.05% at Rs 21,608.00 crore for Q2FY19

    Read More
  • JSW Steel - Quarterly Results
    25th Oct 2018, 15:25 PM

    Read More
  • JSW Steel acquires 60% stake in DMMPL
    24th Oct 2018, 10:00 AM

    Pursuant to the acquisition of shares of DMMPL, it has become a wholly owned subsidiary of the company

    Read More
  • JSW Steel emerges as preferred bidder for iron ore mine in Karnataka
    22nd Oct 2018, 09:54 AM

    Besides this block, four more iron ore mines in Karanataka, were auctioned in September

    Read More
  • JSW Steel reports crude steel production of 4.18 MT in Q2FY19
    11th Oct 2018, 11:05 AM

    The production of rolled products (flat) increased to 2.96 MT compared to 2.89 MT in Q2FY19

    Read More
  • JSW Steel’s Vijayanagar manufacturing unit wins Deming Prize
    3rd Oct 2018, 10:23 AM

    The Deming Application Prize is a world-renowned annual quality award presented by the Union of Japanese Scientists and Engineers

    Read More
  • Govt of Odisha allots land to JSW Steel for mega steel plant
    27th Sep 2018, 10:19 AM

    The allotted land to the company is about 2,900 acres

    Read More
  • JSW Steel reports crude steel production of 14.48 LT in August
    10th Sep 2018, 11:29 AM

    The production of rolled products (flat) stood at 9.81 LT in August

    Read More
  • JSW Steel, promoters acquire 88% stake in Monnet Ispat
    5th Sep 2018, 09:59 AM

    The NCLT had earlier approved Rs 2,875 crore bid by a consortium of Aion Investments and JSW Steel

    Read More

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.