Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Steel & Iron Products

Rating :
N/A

BSE: 500404 | NSE: SUNFLAG

260.84
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  258.40
  •  265.00
  •  252.70
  •  252.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2268770
  •  5910.41
  •  274.95
  •  159.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,853.09
  • 26.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,270.11
  • N/A
  • 0.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.16%
  • 1.68%
  • 33.22%
  • FII
  • DII
  • Others
  • 0.86%
  • 0.08%
  • 13.00%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 14.20
  • 8.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 17.06
  • -1.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.22
  • 8.87
  • -13.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 7.98
  • 6.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 0.89
  • 0.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 6.73
  • 7.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
894.74
784.46
14.06%
919.03
836.97
9.80%
853.78
869.42
-1.80%
858.01
885.51
-3.11%
Expenses
815.47
706.74
15.38%
820.02
739.79
10.84%
756.88
752.80
0.54%
759.18
723.34
4.95%
EBITDA
79.27
77.72
1.99%
99.01
97.18
1.88%
96.90
116.62
-16.91%
98.83
162.17
-39.06%
EBIDTM
8.86%
9.91%
10.77%
11.61%
11.35%
13.41%
11.52%
18.31%
Other Income
3.20
4.26
-24.88%
2.04
2.00
2.00%
1.27
3.16
-59.81%
1.16
1.01
14.85%
Interest
21.34
23.69
-9.92%
24.15
27.41
-11.89%
25.88
21.79
18.77%
22.99
17.31
32.81%
Depreciation
26.00
25.62
1.48%
26.07
21.44
21.60%
25.69
19.76
30.01%
25.63
19.76
29.71%
PBT
35.13
32.67
7.53%
50.83
50.33
0.99%
46.60
78.23
-40.43%
51.37
126.11
-59.27%
Tax
7.54
7.51
0.40%
8.73
10.35
-15.65%
10.70
19.07
-43.89%
12.87
31.25
-58.82%
PAT
27.59
25.16
9.66%
42.10
39.98
5.30%
35.90
59.16
-39.32%
38.50
94.86
-59.41%
PATM
3.08%
3.21%
4.58%
4.78%
4.20%
6.80%
4.49%
10.71%
EPS
1.55
1.43
8.39%
2.38
2.20
8.18%
2.00
3.31
-39.58%
2.15
5.28
-59.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,525.56
3,415.28
3,488.42
2,698.26
1,891.55
1,758.12
2,186.00
2,074.44
1,516.39
1,589.88
1,756.59
Net Sales Growth
4.42%
-2.10%
29.28%
42.65%
7.59%
-19.57%
5.38%
36.80%
-4.62%
-9.49%
 
Cost Of Goods Sold
2,282.30
2,214.81
2,223.80
1,641.34
1,209.72
1,078.95
1,372.62
1,219.18
862.20
742.80
992.13
Gross Profit
1,243.26
1,200.47
1,264.62
1,056.92
681.83
679.17
813.38
855.26
654.19
847.08
764.46
GP Margin
35.26%
35.15%
36.25%
39.17%
36.05%
38.63%
37.21%
41.23%
43.14%
53.28%
43.52%
Total Expenditure
3,151.55
3,040.22
3,042.60
2,301.44
1,637.50
1,587.49
1,948.23
1,837.60
1,370.62
1,412.12
1,587.31
Power & Fuel Cost
-
323.53
326.51
314.61
167.26
199.93
234.57
122.38
122.63
122.96
162.79
% Of Sales
-
9.47%
9.36%
11.66%
8.84%
11.37%
10.73%
5.90%
8.09%
7.73%
9.27%
Employee Cost
-
121.07
107.82
97.86
92.46
97.34
102.08
102.57
94.26
98.71
82.06
% Of Sales
-
3.54%
3.09%
3.63%
4.89%
5.54%
4.67%
4.94%
6.22%
6.21%
4.67%
Manufacturing Exp.
-
226.15
219.55
114.22
66.07
112.61
122.44
204.52
130.98
225.07
109.00
% Of Sales
-
6.62%
6.29%
4.23%
3.49%
6.41%
5.60%
9.86%
8.64%
14.16%
6.21%
General & Admin Exp.
-
38.14
39.06
28.11
24.84
33.89
28.95
31.80
21.51
21.37
21.43
% Of Sales
-
1.12%
1.12%
1.04%
1.31%
1.93%
1.32%
1.53%
1.42%
1.34%
1.22%
Selling & Distn. Exp.
-
109.24
110.29
92.70
67.74
57.79
80.29
148.38
135.79
188.19
219.90
% Of Sales
-
3.20%
3.16%
3.44%
3.58%
3.29%
3.67%
7.15%
8.95%
11.84%
12.52%
Miscellaneous Exp.
-
7.28
15.57
12.60
9.41
6.98
7.28
8.77
3.25
13.02
219.90
% Of Sales
-
0.21%
0.45%
0.47%
0.50%
0.40%
0.33%
0.42%
0.21%
0.82%
0%
EBITDA
374.01
375.06
445.82
396.82
254.05
170.63
237.77
236.84
145.77
177.76
169.28
EBITDA Margin
10.61%
10.98%
12.78%
14.71%
13.43%
9.71%
10.88%
11.42%
9.61%
11.18%
9.64%
Other Income
7.67
6.13
7.07
6.08
10.98
11.22
11.18
16.97
7.81
9.77
6.00
Interest
94.36
96.71
81.10
42.25
29.48
41.25
38.74
35.49
35.06
65.49
71.44
Depreciation
103.39
103.01
80.64
76.31
70.20
46.22
37.87
34.13
33.20
35.66
51.13
PBT
183.93
181.47
291.15
284.34
165.35
94.38
172.34
184.19
85.32
86.38
52.71
Tax
39.84
39.81
369.62
67.90
25.08
1.77
61.70
55.49
19.75
29.96
27.42
Tax Rate
21.66%
21.94%
24.91%
23.88%
15.17%
1.88%
35.80%
30.13%
23.15%
34.68%
52.90%
PAT
144.09
141.64
1,114.37
217.02
140.62
92.59
110.61
128.70
65.57
56.42
24.41
PAT before Minority Interest
144.08
141.66
1,114.39
217.02
140.62
92.61
110.64
128.70
65.57
56.42
24.41
Minority Interest
-0.01
-0.02
-0.02
0.00
0.00
-0.02
-0.03
0.00
0.00
0.00
0.00
PAT Margin
4.09%
4.15%
31.94%
8.04%
7.43%
5.27%
5.06%
6.20%
4.32%
3.55%
1.39%
PAT Growth
-34.25%
-87.29%
413.49%
54.33%
51.87%
-16.29%
-14.06%
96.28%
16.22%
131.13%
 
EPS
8.00
7.86
61.84
12.04
7.80
5.14
6.14
7.14
3.64
3.13
1.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
5,163.73
3,342.21
1,748.95
1,532.85
1,385.21
940.14
836.91
708.95
643.06
583.54
Share Capital
180.22
180.22
180.22
180.22
180.22
180.22
180.22
180.22
180.22
180.22
Total Reserves
4,983.51
3,161.99
1,568.73
1,352.63
1,204.99
759.92
656.69
528.73
462.84
403.27
Non-Current Liabilities
805.01
711.37
458.44
418.41
429.40
183.32
208.24
155.65
169.36
224.45
Secured Loans
244.58
363.35
173.05
109.43
93.91
18.60
44.63
0.00
10.07
72.97
Unsecured Loans
18.03
18.27
20.16
24.30
29.67
36.08
42.37
47.75
51.76
69.57
Long Term Provisions
39.51
34.68
34.04
39.10
44.80
23.28
29.66
19.40
15.69
13.89
Current Liabilities
1,051.89
887.20
881.83
436.52
592.78
643.89
519.76
514.78
452.84
527.99
Trade Payables
525.43
563.78
457.19
265.66
314.69
267.21
189.19
140.53
155.99
197.30
Other Current Liabilities
231.61
265.40
151.10
133.42
134.61
112.88
109.93
108.82
166.68
84.03
Short Term Borrowings
294.85
39.13
273.54
31.46
143.48
263.80
220.64
265.43
111.72
197.79
Short Term Provisions
0.00
18.89
0.00
5.98
0.00
0.00
0.00
0.00
18.45
48.87
Total Liabilities
7,022.21
4,942.34
3,090.76
2,389.30
2,408.85
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
Net Block
1,524.68
1,591.44
1,251.83
1,189.50
1,146.53
536.67
514.63
512.53
543.38
572.49
Gross Block
1,900.92
1,864.92
1,444.67
1,306.03
2,047.18
1,392.16
1,333.21
1,307.03
1,304.91
1,310.64
Accumulated Depreciation
376.24
273.48
192.84
116.53
900.65
855.49
818.58
794.50
761.53
738.15
Non Current Assets
5,501.26
3,554.99
1,741.93
1,483.61
1,466.27
792.58
711.39
615.58
590.91
620.55
Capital Work in Progress
280.98
192.90
373.13
173.10
232.59
201.62
130.10
68.63
26.24
28.83
Non Current Investment
3,642.44
1,725.68
16.59
16.00
10.75
11.55
9.11
9.14
7.24
0.00
Long Term Loans & Adv.
25.74
36.28
36.47
101.58
75.46
42.01
57.01
24.93
14.05
19.23
Other Non Current Assets
27.42
8.69
63.91
3.43
0.94
0.73
0.54
0.35
0.00
0.00
Current Assets
1,520.95
1,387.35
1,348.83
905.69
942.58
976.23
854.98
765.26
675.80
717.27
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
832.60
865.57
836.94
543.80
562.77
552.17
432.83
391.44
314.89
394.14
Sundry Debtors
346.06
315.27
276.30
210.22
221.64
286.02
301.76
248.88
220.47
188.50
Cash & Bank
253.10
118.33
67.63
70.57
53.17
59.07
54.72
76.73
64.55
55.49
Other Current Assets
89.19
7.79
6.93
7.03
105.00
78.97
65.67
48.21
75.89
79.14
Short Term Loans & Adv.
78.53
80.39
161.03
74.07
98.51
72.91
57.41
44.43
70.32
65.89
Net Current Assets
469.06
500.15
467.00
469.17
349.80
332.34
335.22
250.48
222.96
189.28
Total Assets
7,022.21
4,942.34
3,090.76
2,389.30
2,408.85
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
244.39
277.80
43.19
223.47
209.10
177.00
117.49
-17.51
236.25
78.01
PBT
181.47
1,484.01
284.34
165.35
93.84
172.00
185.22
84.97
85.73
51.83
Adjustment
196.18
-1,033.43
120.57
98.47
83.12
83.17
73.96
69.41
103.66
98.00
Changes in Working Capital
-58.01
175.89
-287.77
7.37
55.59
-19.75
-86.20
-152.16
65.37
-60.95
Cash after chg. in Working capital
319.64
626.47
117.14
271.19
232.55
235.42
172.98
2.22
254.76
88.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.25
-348.67
-73.95
-47.72
-23.45
-58.42
-55.49
-19.73
-18.51
-10.87
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
-83.26
-218.99
-335.33
-59.97
-125.38
-141.40
-96.66
-32.52
-12.57
-4.17
Net Fixed Assets
-123.93
-239.97
-338.65
800.69
-685.83
-130.33
-87.52
-44.37
4.20
-3.83
Net Investments
-1,925.36
-1,708.20
0.00
0.61
0.00
-2.78
0.00
-1.89
-2.16
0.00
Others
1,966.03
1,729.18
3.32
-861.27
560.45
-8.29
-9.14
13.74
-14.61
-0.34
Cash from Financing Activity
21.21
-63.26
289.45
-151.28
-79.15
-38.75
-41.03
60.40
-213.37
-71.22
Net Cash Inflow / Outflow
182.34
-4.45
-2.69
12.22
4.57
-3.15
-20.20
10.37
10.31
2.62
Opening Cash & Equivalents
11.49
15.94
18.63
6.41
1.84
4.99
74.92
64.55
54.24
52.87
Closing Cash & Equivalent
193.83
11.49
15.94
18.63
6.41
1.84
54.72
74.92
64.55
55.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
266.78
164.72
97.05
65.60
56.72
52.17
46.44
39.34
35.68
32.38
ROA
2.37%
27.75%
7.92%
5.86%
4.43%
6.63%
8.73%
4.95%
4.33%
1.84%
ROE
3.64%
50.88%
14.81%
12.76%
9.44%
12.45%
16.65%
9.70%
9.20%
4.49%
ROCE
6.18%
57.36%
17.84%
14.25%
10.27%
17.09%
19.82%
12.46%
16.00%
12.42%
Fixed Asset Turnover
1.86
2.15
1.98
1.15
1.06
1.64
1.61
1.31
1.37
1.50
Receivable days
34.47
30.33
32.67
41.00
50.73
48.11
47.20
50.00
41.65
36.92
Inventory Days
88.51
87.29
92.71
105.05
111.42
80.63
70.65
75.24
72.21
67.54
Payable days
41.77
50.18
63.92
72.08
44.30
28.56
24.58
22.35
26.34
24.33
Cash Conversion Cycle
81.20
67.44
61.46
73.96
117.85
100.18
93.27
102.89
87.53
80.14
Total Debt/Equity
0.14
0.18
0.30
0.18
0.32
0.37
0.41
0.47
0.39
0.72
Interest Cover
2.88
19.30
7.74
6.62
3.29
5.45
6.19
3.43
2.32
1.73

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.