Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Steel & Iron Products

Rating :
63/99

BSE: 500113 | NSE: SAIL

64.10
-0.55 (-0.85%)
16-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  64.65
  •  65.10
  •  63.55
  •  64.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5844982
  •  3746.63
  •  101.45
  •  61.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,703.85
  • 13.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71,767.02
  • N/A
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.00%
  • 3.16%
  • FII
  • DII
  • Others
  • 3.35%
  • 13.64%
  • 4.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.80
  • 4.28
  • 13.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.36
  • 3.97
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -50.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.30
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 0.68
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.58
  • 16.38
  • 19.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
57,560.02
44,501.77
39,098.44
46,102.97
46,937.68
44,974.51
46,661.56
43,258.05
41,263.07
43,706.70
Net Sales Growth
-
29.34%
13.82%
-15.19%
-1.78%
4.37%
-3.62%
7.87%
4.83%
-5.59%
 
Cost Of Goods Sold
-
27,876.72
21,278.79
17,723.45
17,996.27
20,867.90
19,950.98
22,405.56
19,205.70
18,600.69
18,314.64
Gross Profit
-
29,683.30
23,222.98
21,374.99
28,106.70
26,069.78
25,023.53
24,256.00
24,052.35
22,662.38
25,392.06
GP Margin
-
51.57%
52.18%
54.67%
60.97%
55.54%
55.64%
51.98%
55.60%
54.92%
58.10%
Total Expenditure
-
52,924.41
44,434.68
42,001.11
41,399.73
42,742.44
39,974.95
40,266.38
35,425.34
31,103.11
34,619.25
Power & Fuel Cost
-
5,931.71
5,371.01
5,459.95
4,491.56
3,834.67
3,775.22
3,391.72
2,790.39
3,163.05
3,158.32
% Of Sales
-
10.31%
12.07%
13.96%
9.74%
8.17%
8.39%
7.27%
6.45%
7.67%
7.23%
Employee Cost
-
8,865.87
8,963.78
9,728.72
9,899.61
9,708.39
8,755.99
8,038.28
7,765.69
5,524.36
8,560.58
% Of Sales
-
15.40%
20.14%
24.88%
21.47%
20.68%
19.47%
17.23%
17.95%
13.39%
19.59%
Manufacturing Exp.
-
5,104.64
4,821.31
5,070.70
5,385.21
4,586.91
4,386.47
3,816.15
3,337.61
4,357.32
4,518.92
% Of Sales
-
8.87%
10.83%
12.97%
11.68%
9.77%
9.75%
8.18%
7.72%
10.56%
10.34%
General & Admin Exp.
-
1,053.58
1,267.67
1,202.30
1,155.25
1,202.04
1,088.18
857.17
555.24
547.73
589.51
% Of Sales
-
1.83%
2.85%
3.08%
2.51%
2.56%
2.42%
1.84%
1.28%
1.33%
1.35%
Selling & Distn. Exp.
-
3,238.41
2,041.72
2,026.35
2,001.00
1,818.09
1,703.06
1,393.37
1,277.91
1,135.45
1,208.91
% Of Sales
-
5.63%
4.59%
5.18%
4.34%
3.87%
3.79%
2.99%
2.95%
2.75%
2.77%
Miscellaneous Exp.
-
853.48
690.40
789.64
470.83
724.44
315.05
364.13
492.80
646.23
1,208.91
% Of Sales
-
1.48%
1.55%
2.02%
1.02%
1.54%
0.70%
0.78%
1.14%
1.57%
2.83%
EBITDA
-
4,635.61
67.09
-2,902.67
4,703.24
4,195.24
4,999.56
6,395.18
7,832.71
10,159.96
9,087.45
EBITDA Margin
-
8.05%
0.15%
-7.42%
10.20%
8.94%
11.12%
13.71%
18.11%
24.62%
20.79%
Other Income
-
415.19
449.48
529.19
1,003.79
977.19
1,062.70
1,613.34
1,602.30
2,042.67
2,043.48
Interest
-
2,822.75
2,527.82
2,300.45
1,555.18
1,047.14
846.08
778.42
572.36
473.95
263.73
Depreciation
-
3,065.97
2,681.62
2,404.42
1,907.14
1,835.76
1,526.61
1,685.95
1,602.96
1,429.62
1,334.20
PBT
-
-837.92
-4,692.87
-7,078.35
2,244.71
2,289.53
3,689.57
5,544.15
7,259.69
10,299.06
9,533.00
Tax
-
-245.23
-1,959.52
-2,937.71
305.82
693.45
1,131.23
1,688.77
2,369.57
3,448.11
3,287.52
Tax Rate
-
30.22%
39.91%
41.50%
13.62%
20.73%
32.69%
31.97%
32.09%
33.48%
34.49%
PAT
-
-566.26
-2,950.09
-4,140.64
2,035.18
2,652.34
2,329.08
3,593.36
5,013.82
6,850.63
6,245.21
PAT before Minority Interest
-
-566.26
-2,950.09
-4,140.64
1,938.89
2,652.34
2,329.08
3,593.36
5,014.00
6,850.95
6,245.48
Minority Interest
-
0.00
0.00
0.00
96.29
0.00
0.00
0.00
-0.18
-0.32
-0.27
PAT Margin
-
-0.98%
-6.63%
-10.59%
4.41%
5.65%
5.18%
7.70%
11.59%
16.60%
14.29%
PAT Growth
-
-
-
-
-23.27%
13.88%
-35.18%
-28.33%
-26.81%
9.69%
 
Unadjusted EPS
-
-0.68
-6.67
-10.11
4.69
6.42
5.64
8.70
12.14
16.59
0.00

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
36,946.65
37,042.26
40,151.43
43,771.05
43,284.58
41,644.32
40,277.80
37,612.66
33,743.46
28,445.02
Share Capital
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.40
4,130.40
4,130.40
Total Reserves
32,816.12
32,911.73
36,020.90
39,609.67
39,150.84
37,510.86
36,145.00
33,470.48
29,613.06
24,314.62
Non-Current Liabilities
30,913.67
20,359.71
20,791.75
23,898.47
21,816.41
21,663.68
19,163.94
15,955.86
19,067.95
10,015.71
Secured Loans
27,846.26
16,864.00
13,878.00
10,728.25
8,698.00
8,680.48
8,133.38
8,366.11
8,827.25
2,625.10
Unsecured Loans
1,930.90
2,223.48
3,617.71
4,986.95
5,434.98
5,474.42
4,264.87
1,604.75
8,810.57
6,065.41
Long Term Provisions
3,974.42
3,596.40
3,273.72
4,377.39
4,090.00
4,333.19
3,638.06
3,327.40
0.00
0.00
Current Liabilities
43,418.66
46,364.51
38,689.30
35,280.56
28,767.53
23,196.32
19,052.15
24,527.43
17,685.98
17,434.24
Trade Payables
7,526.64
5,218.41
3,983.54
3,812.14
3,198.52
3,437.07
3,330.83
3,265.08
6,351.16
4,114.59
Other Current Liabilities
21,335.07
18,391.52
16,470.59
14,357.05
12,800.06
9,066.40
8,723.85
8,455.04
4,874.60
3,721.57
Short Term Borrowings
12,244.32
19,813.04
15,574.86
14,613.27
10,722.26
8,110.16
4,645.14
10,069.27
0.00
0.00
Short Term Provisions
2,312.63
2,941.54
2,660.31
2,498.10
2,046.69
2,582.69
2,352.33
2,738.04
6,460.22
9,598.08
Total Liabilities
111,278.99
103,766.49
99,632.48
102,633.50
93,868.52
86,504.32
78,493.89
78,097.15
70,498.41
55,895.67
Net Block
58,624.60
50,299.41
45,941.96
39,011.03
28,174.97
18,383.80
18,796.29
16,609.05
15,109.01
12,651.14
Gross Block
95,541.64
84,587.85
77,778.38
71,158.92
56,512.19
45,133.88
44,097.58
40,439.14
37,419.44
33,635.19
Accumulated Depreciation
36,917.04
34,288.44
31,836.42
32,147.89
28,337.22
26,750.08
25,301.29
23,830.09
22,310.43
20,984.05
Non Current Assets
81,514.31
78,078.25
75,343.03
73,472.79
66,427.84
58,066.56
50,112.74
40,955.47
30,430.83
20,566.37
Capital Work in Progress
18,395.43
23,275.39
24,927.22
29,327.80
33,958.50
36,161.11
28,327.65
22,421.99
15,309.16
7,902.70
Non Current Investment
2,629.69
2,476.32
2,279.92
18.50
47.07
14.52
21.64
12.75
12.66
12.53
Long Term Loans & Adv.
1,677.31
1,842.84
1,771.21
4,828.85
4,133.78
3,468.29
2,906.47
1,867.51
0.00
0.00
Other Non Current Assets
187.28
184.29
422.72
286.61
113.52
38.84
60.69
44.17
0.00
0.00
Current Assets
29,764.68
25,688.24
24,289.45
29,159.46
27,439.76
28,437.62
28,381.15
37,141.68
40,067.08
35,329.20
Current Investments
0.00
0.00
0.00
42.03
44.32
58.01
46.90
48.07
32.01
24.46
Inventories
17,024.30
15,736.09
14,708.24
18,035.62
15,355.39
16,165.92
13,885.73
11,506.88
9,161.70
10,286.13
Sundry Debtors
3,870.99
2,934.69
3,151.42
3,250.14
5,491.45
4,550.55
4,848.34
4,079.94
3,632.45
3,067.68
Cash & Bank
345.55
378.83
345.55
2,635.92
3,142.47
4,177.21
6,662.46
17,748.98
22,718.52
18,522.36
Other Current Assets
8,523.84
1,769.61
1,945.59
2,300.66
3,406.13
3,485.93
2,937.72
3,757.81
4,522.40
3,428.57
Short Term Loans & Adv.
5,659.33
4,869.02
4,138.65
2,895.09
1,136.05
1,060.06
777.70
1,287.43
2,234.85
1,426.10
Net Current Assets
-13,653.98
-20,676.27
-14,399.85
-6,121.10
-1,327.77
5,241.30
9,329.00
12,614.25
22,381.10
17,894.96
Total Assets
111,278.99
103,766.49
99,632.48
102,633.50
93,868.52
86,504.32
78,493.89
78,097.15
70,498.41
55,895.67

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
6,183.12
2,160.10
4,042.75
2,579.08
6,312.75
2,822.94
1,667.69
2,438.24
5,097.24
6,181.53
PBT
-526.63
-4,715.69
-7,114.20
2,244.71
3,345.79
3,460.31
5,282.13
7,383.57
10,299.06
9,533.00
Adjustment
5,728.54
5,117.53
5,100.32
2,857.20
1,500.89
2,589.52
1,081.02
640.08
-3,009.10
2,353.31
Changes in Working Capital
1,118.26
1,745.72
5,750.64
-1,948.69
2,313.64
-2,236.25
-3,225.58
-3,285.40
1,426.77
-2,517.70
Cash after chg. in Working capital
6,320.17
2,147.56
3,736.76
3,153.22
7,160.32
3,813.58
3,137.57
4,738.25
8,716.73
9,368.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-137.05
12.54
305.99
-574.14
-847.57
-990.64
-1,469.88
-2,300.01
-3,619.49
-3,187.08
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
-6,499.18
-5,466.77
-4,805.36
-6,291.71
-7,488.50
-8,316.71
-7,670.08
-9,131.48
-8,257.13
-4,637.16
Net Fixed Assets
-6,073.69
-5,158.81
-8,279.73
-6,582.29
-9,225.63
-8,785.09
-9,496.42
-9,962.44
-10,947.19
-6,089.85
Net Investments
-95.79
-103.71
-373.56
-198.87
-1.84
-33.32
-0.90
-15.31
-16.13
-114.50
Others
-329.70
-204.25
3,847.93
489.45
1,738.97
501.70
1,827.24
846.27
2,706.19
1,567.19
Cash from Financing Activity
269.42
3,302.13
742.73
3,775.21
1,017.34
3,008.54
-5,084.13
1,721.47
7,358.68
3,044.95
Net Cash Inflow / Outflow
-46.64
-4.54
-19.88
62.58
-158.41
-2,485.23
-11,086.52
-4,971.77
4,198.79
4,589.32
Opening Cash & Equivalents
140.64
145.18
165.04
293.34
451.67
6,662.44
17,749.38
22,721.15
18,522.36
13,933.04
Closing Cash & Equivalent
94.00
140.64
145.16
355.92
293.26
4,177.21
6,662.86
17,749.38
22,721.15
18,522.36

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.)
89.45
89.68
97.21
105.89
104.78
100.81
97.51
91.03
81.69
68.87
ROA
-0.53%
-2.90%
-4.09%
1.97%
2.94%
2.82%
4.59%
6.75%
10.84%
12.73%
ROE
-1.53%
-7.64%
-9.87%
4.46%
6.25%
5.69%
9.23%
14.06%
22.03%
24.17%
ROCE
2.50%
-3.10%
-6.32%
5.23%
6.58%
7.07%
10.47%
14.54%
24.34%
30.50%
Fixed Asset Turnover
0.65
0.61
0.59
0.81
1.04
1.13
1.22
1.23
1.26
1.51
Receivable days
21.06
22.29
26.59
30.90
34.76
34.01
31.68
29.42
27.32
22.69
Inventory Days
101.39
111.50
136.02
118.04
109.12
108.75
90.10
78.84
79.29
63.72
Payable days
43.28
36.92
34.95
30.32
29.32
29.25
28.95
47.08
57.81
33.38
Cash Conversion Cycle
79.18
96.87
127.66
118.63
114.56
113.52
92.84
61.18
48.79
53.03
Total Debt/Equity
1.23
1.12
0.88
0.73
0.60
0.54
0.43
0.54
0.52
0.31
Interest Cover
0.71
-0.94
-2.08
2.44
4.20
5.09
7.79
13.90
22.73
37.15

News Update:


  • SAIL’s hot strip mill at Rourkela plant likely to get completed by FY20 start
    12th Nov 2018, 12:42 PM

    This will help RSP to cater to the high end HR Steel segment and facilitate for supplying to Cold Rolling Mills producing auto grade steel, as per requirement

    Read More
  • SAIL - Quarterly Results
    2nd Nov 2018, 18:44 PM

    Read More
  • SAIL preparing to supply wheels for Indian railways
    22nd Oct 2018, 10:12 AM

    The company is the only domestic producer of forged wheels which are used for high speed trains and locomotives

    Read More
  • SAIL nearly completes Rs 72,000 crore modernization, expansion programme
    21st Sep 2018, 09:51 AM

    The modernisation and expansion programme was undertaken by the company to increase its capacity to 21 million tonnes per annum

    Read More
  • SAIL considering locations to set up autograde steel plant
    28th Aug 2018, 11:09 AM

    The company will set up this plant in joint venture with ArcelorMittal

    Read More
  • SAIL to exit non-operational, non-performing JVs
    27th Aug 2018, 11:13 AM

    The company is also exploring options to monetise investment in certain JV companies

    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.