Nifty
Sensex
:
:
11752.80
39140.28
-34.35 (-0.29%)
-135.36 (-0.34%)

Steel & Iron Products

Rating :
73/99

BSE: 500228 | NSE: JSWSTEEL

299.15
7.95 (2.73%)
18-Apr-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  291.20
  •  301.30
  •  286.50
  •  291.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7668228
  •  22939.50
  •  427.55
  •  256.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 70,498.23
  • 7.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 109,304.23
  • 1.10%
  • 2.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.66%
  • 7.88%
  • 8.56%
  • FII
  • DII
  • Others
  • 0.91%
  • 2.47%
  • 37.52%

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
  • 16.24
  • 16.47
  • 16.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.88
  • 2.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.84
  • 7.79
  • 8.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
20,318.00
18,264.00
11.25%
21,552.00
17,240.00
25.01%
20,519.00
16,371.00
25.34%
20,817.00
17,917.00
16.19%
Expenses
15,817.00
14,413.00
9.74%
16,646.00
14,204.00
17.19%
15,414.00
13,754.00
12.07%
15,527.00
14,753.00
5.25%
EBITDA
4,501.00
3,851.00
16.88%
4,906.00
3,036.00
61.59%
5,105.00
2,617.00
95.07%
5,290.00
3,164.00
67.19%
EBIDTM
22.15%
21.09%
22.76%
17.61%
24.88%
15.99%
25.41%
17.66%
Other Income
37.00
42.00
-11.90%
56.00
39.00
43.59%
58.00
41.00
41.46%
45.00
56.00
-19.64%
Interest
1,021.00
923.00
10.62%
963.00
950.00
1.37%
887.00
945.00
-6.14%
883.00
947.00
-6.76%
Depreciation
1,078.00
852.00
26.53%
974.00
851.00
14.45%
905.00
819.00
10.50%
865.00
878.00
-1.48%
PBT
2,439.00
1,854.00
31.55%
3,025.00
1,274.00
137.44%
3,371.00
894.00
277.07%
3,587.00
1,395.00
157.13%
Tax
820.00
94.00
772.34%
936.00
445.00
110.34%
1,053.00
284.00
270.77%
715.00
399.00
79.20%
PAT
1,619.00
1,760.00
-8.01%
2,089.00
829.00
151.99%
2,318.00
610.00
280.00%
2,872.00
996.00
188.35%
PATM
7.97%
9.64%
9.69%
4.81%
11.30%
3.73%
13.80%
5.56%
EPS
6.77
7.27
-6.88%
8.86
3.48
154.60%
9.82
2.61
276.25%
12.43
4.22
194.55%

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
83,206.00
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
19.22%
26.29%
33.84%
-21.57%
3.42%
34.05%
11.18%
42.57%
27.16%
18.97%
 
Cost Of Goods Sold
42,119.00
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
41,087.00
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
49.38%
44.43%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
38.80%
40.75%
39.63%
Total Expenditure
63,404.00
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
19,802.00
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
23.80%
21.07%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
20.19%
21.47%
18.71%
Other Income
196.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
189.97
542.90
284.17
Interest
3,754.00
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
3,822.00
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
12,422.00
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
3,524.00
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
28.37%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
31.93%
29.40%
23.02%
PAT
8,898.00
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
9,102.00
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
204.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
23.87
33.21
20.53
PAT Margin
10.69%
8.79%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
6.98%
8.37%
1.65%
PAT Growth
112.11%
75.84%
-
-
309.31%
-63.11%
-19.39%
-12.41%
6.10%
502.64%
 
Unadjusted EPS
37.88
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 to raise $500 million through via offshore notes
    11th Apr 2019, 09:26 AM

    The proceeds of the Notes will be used by the Company to repay external commercial borrowing loans

    Read More
  • JSW Steel reports crude steel production of 16.69 MT in FY19
    9th Apr 2019, 11:28 AM

    The company has also reported crude steel production of 4.17 MT in Q4 FY19, registering a fall of 3% over corresponding period of previous year

    Read More
  • JSW Steel aims to raise $500 million via dollar bonds: Report
    5th Apr 2019, 10:25 AM

    Investors outside the US can invest in those debt securities and the bonds may be of five-year maturity

    Read More
  • JSW Steel reports crude steel production of 12.57 LT in February
    12th Mar 2019, 14:12 PM

    The production of rolled products (flat) stood at 9.20 LT in February 2019

    Read More
  • JSW Steel aligns strategic partnership with DITH
    4th Mar 2019, 09:35 AM

    The deal is the largest trade finance facility to have been arranged in the Indian steel sector

    Read More
  • Moody's revises JSW Steel's outlook to positive
    21st Feb 2019, 10:10 AM

    The positive outlook reflects the improving trajectory of the company's credit metrics mainly due to its competitive and efficient production costs

    Read More
  • JSW Steel reports crude steel production of 14.53 LT in January
    13th Feb 2019, 11:08 AM

    The production of rolled products (flat) stood at 10.40 LT in January 2019 as compared to 10.13 LT in January 2018

    Read More
  • JSW Steel gets LoI for Bhushan Power and Steel acquisition
    13th Feb 2019, 10:06 AM

    Once the company accepts the LoI, the IRP, in consultation with the CoC, will place the resolution plan before the NCLT for final approval

    Read More
  • JSW Steel reports 7% fall in Q3 consolidated net profit
    7th Feb 2019, 11:01 AM

    Total consolidated income of the company increased by 11.19% at Rs 20,355 crore for Q3FY19

    Read More
  • JSW Steel reports crude steel sale of 3.68 MT in Q3 FY19
    6th Feb 2019, 16:09 PM

    The sale of rolled products (long) decreased to 0.89 MT in Q3 FY19 as compared to 0.90 MT in Q3 FY18

    Read More
  • JSW Steel - Quarterly Results
    6th Feb 2019, 15:16 PM

    Read More
  • JSW Steel reports crude steel production of 4.23 MT in Q3 FY19
    8th Jan 2019, 11:47 AM

    The production of rolled products (long) increased to 1.04 MT in Q3 FY19 as compared to 0.88 MT in Q3 FY18

    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.