Nifty
Sensex
:
:
10662.75
35557.44
58.40 (0.55%)
204.83 (0.58%)

Steel & Iron Products

Rating :
70/99

BSE: 500228 | NSE: JSWSTEEL

271.65
4.80 (1.80%)
20-Feb-2019 | 2:24PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  267.85
  •  275.00
  •  267.50
  •  266.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8124516
  •  22070.25
  •  427.55
  •  256.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 64,394.75
  • 7.07
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 103,200.75
  • 1.20%
  • 1.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.55%
  • 7.90%
  • 8.50%
  • FII
  • DII
  • Others
  • 0.38%
  • 2.72%
  • 37.95%

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
  • 16.95
  • 16.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 1.85
  • 2.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.88
  • 7.79
  • 8.58

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
17,861.00
13.76%
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
14,010.00
12.90%
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%
21.56%
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%
9.85%
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
19.91%
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 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 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
  • 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 reorients its operations to align with climate change goals
    26th Nov 2018, 09:38 AM

    The company is focusing on environment friendly products for packaging, electrical and appliance sectors

    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 implements TQM at Vijayanagar Works unit
    22nd Nov 2018, 14:02 PM

    TQM implementation has enabled the company to drive operational efficiencies and strengthen its customer service orientation

    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

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.