Nifty
Sensex
:
:
10303.55
34315.63
-149.50 (-1.43%)
-463.95 (-1.33%)

Steel & Iron Products

Rating :
78/99

BSE: 500228 | NSE: JSWSTEEL

363.50
1.85 (0.51%)
19-Oct-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  357.75
  •  370.45
  •  354.60
  •  361.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6479303
  •  23552.27
  •  427.55
  •  237.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87,769.27
  • 11.03
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 126,575.27
  • 0.88%
  • 2.90

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
  • 16.39
  • 17.42
  • 17.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.50
  • 1.76
  • 2.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.99
  • 7.76
  • 8.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
20,519.00
16,371.00
25.34%
20,817.00
17,917.00
16.19%
17,861.00
15,312.00
16.65%
16,818.00
14,421.00
16.62%
Expenses
15,414.00
13,754.00
12.07%
15,527.00
14,753.00
5.25%
14,010.00
12,491.00
12.16%
13,782.00
11,488.00
19.97%
EBITDA
5,105.00
2,617.00
95.07%
5,290.00
3,164.00
67.19%
3,851.00
2,821.00
36.51%
3,036.00
2,933.00
3.51%
EBIDTM
24.88%
15.99%
25.41%
17.66%
21.56%
18.42%
18.05%
20.34%
Other Income
58.00
41.00
41.46%
45.00
56.00
-19.64%
42.00
33.00
27.27%
39.00
30.00
30.00%
Interest
887.00
945.00
-6.14%
883.00
947.00
-6.76%
923.00
921.00
0.22%
950.00
964.00
-1.45%
Depreciation
905.00
819.00
10.50%
865.00
878.00
-1.48%
852.00
868.00
-1.84%
851.00
867.00
-1.85%
PBT
3,371.00
894.00
277.07%
3,587.00
1,395.00
157.13%
1,854.00
1,065.00
74.08%
1,274.00
1,132.00
12.54%
Tax
1,053.00
284.00
270.77%
715.00
399.00
79.20%
94.00
351.00
-73.22%
445.00
473.00
-5.92%
PAT
2,318.00
610.00
280.00%
2,872.00
996.00
188.35%
1,760.00
714.00
146.50%
829.00
659.00
25.80%
PATM
11.30%
3.73%
13.80%
5.56%
9.85%
4.66%
4.93%
4.57%
EPS
9.82
2.61
276.25%
12.43
4.22
194.55%
7.27
0.30
2,323.33%
3.48
2.75
26.55%

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
76,015.00
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
18.73%
26.29%
33.84%
-21.57%
3.42%
34.05%
11.18%
42.57%
27.16%
18.97%
 
Cost Of Goods Sold
40,967.00
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
35,048.00
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
46.11%
44.43%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
38.80%
40.75%
39.63%
Total Expenditure
58,733.00
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
17,282.00
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
22.73%
21.07%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
20.19%
21.47%
18.71%
Other Income
184.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
189.97
542.90
284.17
Interest
3,643.00
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
3,473.00
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
10,086.00
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
2,307.00
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
22.87%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
31.93%
29.40%
23.02%
PAT
7,779.00
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
7,905.00
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
126.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
23.87
33.21
20.53
PAT Margin
10.23%
8.79%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
6.98%
8.37%
1.65%
PAT Growth
161.13%
75.84%
-
-
309.31%
-63.11%
-19.39%
-12.41%
6.10%
502.64%
 
Unadjusted EPS
33.00
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 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
  • JSW Steel planning to increase capacity of manufacturing plant in Karnataka
    3rd Sep 2018, 12:55 PM

    The company is aiming to start the operations in next two years

    Read More
  • JSW Steel offers Rs 19,700 crore for debt-laden BPSL
    17th Aug 2018, 09:54 AM

    Besides JSW Steel, Tata Steel and Liberty House have also submitted bids to acquire the special steel maker Bhushan Power and Steel

    Read More
  • JSW Steel reports crude steel production of 13.78 lakh tonnes in July
    7th Aug 2018, 11:05 AM

    The production of rolled products (long) increased to 3.06 lakh tonnes in July 2018

    Read More
  • JSW Steel begins integration of Aferpi specialised steel plant in Italy
    1st Aug 2018, 12:13 PM

    The acquisition of Aferpi will help the company expand its reach in the specialty steel long products market

    Read More
  • JSW Steel, AION to invest Rs 875 crore in MSL
    27th Jul 2018, 10:05 AM

    The company will also provide Rs 125 crore as working capital advance to MIEL

    Read More
  • JSW Steel gets nod to raise funds up to Rs 10,000 crore
    26th Jul 2018, 11:00 AM

    The board of directors of the company at its meeting held on July 25, 2018, approved the same

    Read More
  • JSW Steel completes acquisition of Aferpi, Piombino Logistics
    25th Jul 2018, 16:02 PM

    The company has also completed the acquisition of 69.27% of the shares of GSI Lucchini S.p.A

    Read More
  • JSW Steel - Quarterly Results
    25th Jul 2018, 15:11 PM

    Read More
  • JSW Steel to merge Monnet Ispat with itself
    25th Jul 2018, 10:37 AM

    The company is looking at acquiring coking coal mines over time

    Read More
  • JSW Steel to double capacity of Dolvi unit to 10 mtpa by end of 2019
    19th Jul 2018, 12:42 PM

    The company is installing a new integrated 5 million tonnes capacity flat steel plant at Dolvi

    Read More
  • JSW Steel planning to raise funds via NCDs
    19th Jul 2018, 08:56 AM

    The meeting of the Board of Directors of the company will be held on July 25, 2018, to consider the same

    Read More
  • JSW Steel aiming at inorganic, organic growth
    16th Jul 2018, 14:19 PM

    The company is also planning to make capital expenditure of Rs 45,000 crore in the domestic market by FY21

    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.