Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Steel & Iron Products

Rating :
59/99

BSE: 500113 | NSE: SAIL

51.65
2.60 (5.30%)
24-May-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  49.90
  •  51.95
  •  48.75
  •  49.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22739588
  •  11745.00
  •  91.10
  •  44.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,313.51
  • 8.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,376.68
  • N/A
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.00%
  • 4.00%
  • FII
  • DII
  • Others
  • 1.83%
  • 13.12%
  • 6.05%

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
  • 9.92
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.68
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.60
  • 16.06
  • 20.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
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:


  • Fire breaks out at SAIL’s Bhilai Steel Plant
    24th May 2019, 14:11 PM

    There was no loss of lives or injury to people

    Read More
  • SAIL supplying electric poles for restoration work in Odisha
    8th May 2019, 10:17 AM

    The Ministry of Steel has directed SAIL to ensure all-out efforts to meet the requirements of cyclone-hit Odisha

    Read More
  • SAIL supplies special quality steel for Indian Army's 'Dhanush'
    10th Apr 2019, 14:26 PM

    Special quality forging steel was supplied from the company’s Durgapur-based Alloy Steels Plant

    Read More
  • SAIL registers 8% growth in crude steel output in FY19
    4th Apr 2019, 10:14 AM

    The total steel despatch from SAIL was at 14.86 MT during 2018-19

    Read More
  • SAIL supplies first consignment of LHB wheels to Indian Railways
    27th Mar 2019, 10:31 AM

    The Durgapur Steel Plant of SAIL has supplied the first consignment of LHB wheels to the national transporter

    Read More
  • SAIL comes out with smart garbage bins for garbage collection
    19th Mar 2019, 09:23 AM

    A bin will be installed at a smart garbage station being developed by SDMC at BhikajiCama Place

    Read More
  • CARE assigns rating to SAIL's long term bank facilities
    16th Mar 2019, 15:47 PM

    The outlook on the long-term bank facilities (Term Loans) is stable

    Read More
  • SAIL inaugurates steel processing unit in Bihar
    19th Feb 2019, 11:01 AM

    The foundation stone of the processing unit was laid in November 2007

    Read More
  • SAIL to inaugurate steel processing unit in Bihar
    18th Feb 2019, 11:27 AM

    The unit has one slitting line and two tube mills

    Read More
  • Govt shelves plan for strategic sale of SAIL's Alloy Steels Plant in West Bengal
    15th Feb 2019, 09:56 AM

    SAIL had invited an expression of interest from global and domestic companies for its proposed strategic disinvestment of its Alloy Steels Plant

    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.