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

Steel & Iron Products

Rating :
62/99

BSE: 504614 | NSE: SARDAEN

292.35
-3.60 (-1.22%)
16-Nov-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  293.40
  •  299.65
  •  290.20
  •  295.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34096
  •  99.68
  •  642.00
  •  277.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,056.24
  • 5.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,420.12
  • 1.71%
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.50%
  • 3.70%
  • 16.21%
  • FII
  • DII
  • Others
  • 0.11%
  • 0.02%
  • 7.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 3.04
  • 12.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.06
  • 5.34
  • 19.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.31
  • 20.04
  • 71.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.18
  • 8.59
  • 9.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • 0.72
  • 0.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.47
  • 5.23
  • 6.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
590.74
0.00
0.00
623.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
472.37
0.00
0.00
486.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
118.36
0.00
0.00
136.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
20.04%
0.00%
21.96%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
-3.19
0.00
-
-13.50
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
Interest
25.90
0.00
0.00
23.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
18.78
0.00
0.00
19.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
70.49
0.00
0.00
80.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
30.64
0.00
0.00
34.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
39.84
0.00
0.00
45.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.74%
0.00%
7.28%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
9.47
0.00
0.00
12.49
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
-
2,173.70
1,434.23
1,479.90
1,759.88
1,591.38
1,405.22
1,108.25
891.04
527.71
948.82
Net Sales Growth
-
51.56%
-3.09%
-15.91%
10.59%
13.25%
26.80%
24.38%
68.85%
-44.38%
 
Cost Of Goods Sold
-
1,466.14
947.16
954.08
884.53
851.05
798.17
644.26
546.89
366.93
616.46
Gross Profit
-
707.57
487.06
525.81
875.35
740.33
607.05
463.99
344.15
160.78
332.36
GP Margin
-
32.55%
33.96%
35.53%
49.74%
46.52%
43.20%
41.87%
38.62%
30.47%
35.03%
Total Expenditure
-
1,776.52
1,223.14
1,284.41
1,382.53
1,262.64
1,115.43
940.12
758.30
449.45
767.30
Power & Fuel Cost
-
11.96
9.67
10.62
16.40
14.65
15.50
14.05
10.30
4.44
5.29
% Of Sales
-
0.55%
0.67%
0.72%
0.93%
0.92%
1.10%
1.27%
1.16%
0.84%
0.56%
Employee Cost
-
77.12
75.40
70.21
72.12
63.54
51.70
41.44
33.70
19.71
17.21
% Of Sales
-
3.55%
5.26%
4.74%
4.10%
3.99%
3.68%
3.74%
3.78%
3.74%
1.81%
Manufacturing Exp.
-
98.36
94.05
129.19
266.47
238.57
197.69
171.26
109.91
20.43
32.65
% Of Sales
-
4.53%
6.56%
8.73%
15.14%
14.99%
14.07%
15.45%
12.34%
3.87%
3.44%
General & Admin Exp.
-
59.28
49.33
60.68
72.44
57.09
40.95
32.82
29.27
14.00
28.40
% Of Sales
-
2.73%
3.44%
4.10%
4.12%
3.59%
2.91%
2.96%
3.28%
2.65%
2.99%
Selling & Distn. Exp.
-
63.68
47.53
59.63
60.10
27.65
14.27
14.30
28.26
17.24
21.43
% Of Sales
-
2.93%
3.31%
4.03%
3.42%
1.74%
1.02%
1.29%
3.17%
3.27%
2.26%
Miscellaneous Exp.
-
0.00
0.00
0.00
10.46
10.09
7.96
21.97
0.00
6.69
21.43
% Of Sales
-
0%
0%
0%
0.59%
0.63%
0.57%
1.98%
0%
1.27%
4.83%
EBITDA
-
397.18
211.09
195.49
377.35
328.74
289.79
168.13
132.74
78.26
181.52
EBITDA Margin
-
18.27%
14.72%
13.21%
21.44%
20.66%
20.62%
15.17%
14.90%
14.83%
19.13%
Other Income
-
74.77
73.34
31.08
62.55
46.24
48.70
47.32
55.95
123.71
8.87
Interest
-
96.68
93.77
111.61
120.36
122.52
68.88
71.57
35.62
2.25
3.48
Depreciation
-
73.18
68.65
74.98
92.98
95.55
69.06
65.36
59.75
40.93
28.13
PBT
-
302.09
122.01
39.98
226.55
156.91
200.55
78.53
93.31
158.78
158.77
Tax
-
89.52
23.20
26.64
30.97
62.32
38.17
-9.60
21.32
14.41
26.32
Tax Rate
-
30.42%
15.45%
67.65%
35.48%
40.35%
19.03%
-12.22%
22.85%
9.08%
16.58%
PAT
-
202.05
131.81
12.57
54.91
91.03
161.52
87.14
71.53
144.25
132.45
PAT before Minority Interest
-
204.77
126.97
12.75
56.31
92.10
162.38
88.12
71.99
144.37
132.45
Minority Interest
-
-2.72
4.84
-0.18
-1.40
-1.07
-0.86
-0.98
-0.46
-0.12
0.00
PAT Margin
-
9.30%
9.19%
0.85%
3.12%
5.72%
11.49%
7.86%
8.03%
27.34%
13.96%
PAT Growth
-
53.29%
948.61%
-77.11%
-39.68%
-43.64%
85.36%
21.82%
-50.41%
8.91%
 
Unadjusted EPS
-
56.01
35.59
3.82
15.26
25.39
45.05
24.31
19.95
42.36
38.90

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
1,576.47
1,357.59
1,223.43
1,209.61
1,148.15
1,053.15
899.39
806.77
651.36
524.86
Share Capital
36.05
36.03
35.98
35.95
35.85
35.85
35.85
35.85
34.05
34.05
Total Reserves
1,540.42
1,321.06
1,186.90
1,173.58
1,112.23
1,017.27
863.54
770.92
617.31
490.82
Non-Current Liabilities
1,074.27
1,001.19
984.81
946.13
1,005.13
1,004.49
935.42
511.17
650.72
772.14
Secured Loans
983.20
923.19
876.98
821.21
878.90
903.03
792.35
446.46
607.75
735.56
Unsecured Loans
0.00
0.00
0.00
0.01
4.66
9.42
13.54
15.91
14.32
8.28
Long Term Provisions
7.76
9.48
33.87
33.63
28.59
12.03
8.55
7.84
0.00
0.00
Current Liabilities
673.40
673.25
546.45
817.52
1,026.92
664.31
443.58
430.85
100.23
59.82
Trade Payables
130.79
111.08
92.17
70.59
125.84
113.89
83.64
65.96
50.14
5.73
Other Current Liabilities
191.17
201.45
191.96
265.55
256.62
207.67
101.77
87.75
38.14
42.14
Short Term Borrowings
326.72
348.34
255.06
472.58
636.41
335.69
253.25
263.46
0.00
0.00
Short Term Provisions
24.71
12.38
7.26
8.81
8.05
7.05
4.92
13.67
11.95
11.95
Total Liabilities
3,412.62
3,115.11
2,827.02
3,043.91
3,247.47
2,785.81
2,336.38
1,776.36
1,428.16
1,356.82
Net Block
1,309.81
1,137.79
1,225.50
1,332.61
1,382.90
1,427.74
799.81
749.66
477.39
353.85
Gross Block
1,521.71
1,280.48
1,299.25
1,888.93
1,850.08
1,803.80
1,108.15
996.53
667.30
501.11
Accumulated Depreciation
211.90
142.68
73.75
556.32
467.18
376.06
308.34
246.87
189.91
147.26
Non Current Assets
2,280.89
2,062.61
2,005.48
1,906.68
1,901.62
1,893.42
1,647.18
1,135.75
1,117.53
1,090.98
Capital Work in Progress
783.46
799.02
593.98
441.41
375.43
262.66
612.78
245.11
428.98
360.45
Non Current Investment
103.48
68.07
71.30
4.23
2.94
0.50
0.49
0.49
211.16
376.68
Long Term Loans & Adv.
72.44
46.02
101.45
128.08
139.56
199.82
233.39
140.17
0.00
0.00
Other Non Current Assets
11.71
11.70
13.25
0.36
0.78
2.70
0.70
0.32
0.00
0.00
Current Assets
1,131.72
1,052.51
821.55
1,137.11
1,345.51
891.65
676.79
637.03
310.58
265.83
Current Investments
232.54
203.49
133.32
274.73
568.73
288.76
132.46
197.11
0.00
0.00
Inventories
411.26
342.62
221.86
427.97
284.46
247.51
227.24
258.78
152.00
99.63
Sundry Debtors
131.24
106.48
124.83
97.30
64.85
76.63
43.56
43.99
22.67
22.61
Cash & Bank
21.64
10.56
11.87
11.34
102.77
70.43
79.78
15.62
62.80
36.68
Other Current Assets
335.05
13.94
14.68
37.13
324.71
208.33
193.74
121.53
73.11
106.91
Short Term Loans & Adv.
322.83
375.42
314.99
288.63
306.86
195.61
180.68
106.20
73.11
106.91
Net Current Assets
458.32
379.26
275.10
319.59
318.59
227.34
233.21
206.18
210.35
206.01
Total Assets
3,412.61
3,115.12
2,827.03
3,043.90
3,247.47
2,785.81
2,336.39
1,776.36
1,428.15
1,356.82

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
304.21
177.12
469.46
-36.46
240.91
246.62
274.37
-65.72
108.11
211.67
PBT
294.29
150.16
39.38
87.28
154.42
200.55
78.53
93.31
158.78
158.77
Adjustment
127.10
128.23
177.03
169.53
181.40
96.63
98.31
48.51
-79.43
76.94
Changes in Working Capital
-54.54
-85.35
268.43
-265.51
-62.43
-8.45
113.84
-197.49
44.81
-6.61
Cash after chg. in Working capital
366.85
193.04
484.85
-8.70
273.40
288.73
290.68
-55.68
124.16
229.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.63
-15.92
-15.39
-27.76
-32.48
-42.11
-16.32
-10.04
-16.05
-17.43
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
-202.37
-241.05
-147.81
329.98
-384.71
-473.84
-443.87
-186.26
50.77
-573.78
Net Fixed Assets
-42.21
39.79
505.58
0.48
-32.92
-38.72
-89.90
-66.71
-131.13
Net Investments
-119.37
-112.45
-49.49
-38.53
-9.88
-189.38
-60.84
-85.82
6.17
Others
-40.79
-168.39
-603.90
368.03
-341.91
-245.74
-293.13
-33.73
175.73
Cash from Financing Activity
-90.82
62.87
-382.97
-384.99
176.10
217.86
233.21
204.80
-112.76
301.72
Net Cash Inflow / Outflow
11.02
-1.05
-61.32
-91.47
32.31
-9.36
63.71
-47.18
46.12
-60.40
Opening Cash & Equivalents
10.00
11.05
72.37
102.27
69.96
79.33
15.62
62.80
16.68
77.08
Closing Cash & Equivalent
21.02
10.00
11.05
10.80
102.27
69.96
79.33
15.62
62.80
16.68

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.)
437.31
376.65
339.89
336.40
320.15
293.55
247.41
224.04
191.31
154.16
ROA
6.27%
4.27%
0.43%
1.79%
3.05%
6.34%
4.29%
4.49%
10.37%
11.90%
ROE
13.96%
9.84%
1.05%
4.78%
8.37%
16.75%
10.43%
9.90%
24.55%
28.58%
ROCE
13.76%
9.45%
5.88%
7.45%
10.33%
11.99%
8.32%
9.00%
12.67%
16.26%
Fixed Asset Turnover
1.58
1.22
1.01
1.02
0.94
1.06
1.14
1.16
0.96
2.47
Receivable days
19.57
26.87
25.24
15.55
15.01
14.19
13.26
12.65
14.74
15.86
Inventory Days
62.07
65.57
73.85
68.31
56.45
56.07
73.62
77.93
81.89
44.12
Payable days
24.53
29.17
25.64
23.71
33.04
31.80
28.73
25.00
20.44
23.50
Cash Conversion Cycle
57.11
63.28
73.45
60.15
38.42
38.46
58.16
65.57
76.18
36.48
Total Debt/Equity
0.88
1.00
1.00
1.23
1.51
1.36
1.27
0.98
0.96
1.42
Interest Cover
4.04
2.60
1.35
1.73
2.26
3.91
2.10
3.62
71.52
46.60

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.