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

Steel & Iron Products

Rating :
63/99

BSE: 500404 | NSE: SUNFLAG

64.80
-1.95 (-2.92%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  67.15
  •  67.15
  •  64.50
  •  66.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  144204
  •  93.44
  •  100.40
  •  48.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,201.16
  • 7.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,486.17
  • 0.75%
  • 1.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.06%
  • 4.30%
  • 33.07%
  • FII
  • DII
  • Others
  • 0.39%
  • 0.02%
  • 13.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 5.52
  • 9.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.79
  • 10.01
  • 5.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.43
  • 42.79
  • 31.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 10.98
  • 9.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 0.99
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 5.31
  • 5.64

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
-
2,074.44
1,516.39
1,589.88
1,756.59
1,585.42
1,569.31
1,618.18
1,544.07
1,348.06
1,099.98
Net Sales Growth
-
36.80%
-4.62%
-9.49%
10.80%
1.03%
-3.02%
4.80%
14.54%
22.55%
 
Cost Of Goods Sold
-
1,219.18
862.20
742.80
992.13
915.43
946.64
1,033.96
912.25
721.87
701.50
Gross Profit
-
855.26
654.19
847.08
764.46
669.99
622.67
584.22
631.82
626.19
398.48
GP Margin
-
41.23%
43.14%
53.28%
43.52%
42.26%
39.68%
36.10%
40.92%
46.45%
36.23%
Total Expenditure
-
1,836.52
1,370.62
1,412.12
1,587.31
1,438.41
1,450.85
1,497.86
1,381.77
1,158.57
988.16
Power & Fuel Cost
-
122.38
122.63
122.96
162.79
153.38
149.52
140.99
118.40
107.57
66.38
% Of Sales
-
5.90%
8.09%
7.73%
9.27%
9.67%
9.53%
8.71%
7.67%
7.98%
6.03%
Employee Cost
-
102.58
94.26
98.71
82.06
75.06
75.86
71.64
66.02
50.88
41.20
% Of Sales
-
4.94%
6.22%
6.21%
4.67%
4.73%
4.83%
4.43%
4.28%
3.77%
3.75%
Manufacturing Exp.
-
204.52
130.98
225.07
109.00
76.44
76.14
60.41
120.42
95.08
56.88
% Of Sales
-
9.86%
8.64%
14.16%
6.21%
4.82%
4.85%
3.73%
7.80%
7.05%
5.17%
General & Admin Exp.
-
31.81
21.51
21.37
21.43
17.63
17.00
17.68
15.95
21.41
17.97
% Of Sales
-
1.53%
1.42%
1.34%
1.22%
1.11%
1.08%
1.09%
1.03%
1.59%
1.63%
Selling & Distn. Exp.
-
150.25
135.79
188.19
219.90
200.47
185.69
173.14
148.73
161.76
102.86
% Of Sales
-
7.24%
8.95%
11.84%
12.52%
12.64%
11.83%
10.70%
9.63%
12.00%
9.35%
Miscellaneous Exp.
-
5.80
3.25
13.02
0.00
0.00
0.00
0.04
0.00
0.00
102.86
% Of Sales
-
0.28%
0.21%
0.82%
0%
0%
0%
0.00%
0%
0%
0.12%
EBITDA
-
237.92
145.77
177.76
169.28
147.01
118.46
120.32
162.30
189.49
111.82
EBITDA Margin
-
11.47%
9.61%
11.18%
9.64%
9.27%
7.55%
7.44%
10.51%
14.06%
10.17%
Other Income
-
16.98
7.81
9.77
6.00
5.48
7.82
5.28
5.80
6.53
7.44
Interest
-
35.49
35.06
65.49
71.44
72.99
82.33
53.05
37.64
30.04
30.44
Depreciation
-
34.13
33.20
35.66
51.13
61.18
56.45
42.44
39.64
37.88
30.94
PBT
-
185.28
85.32
86.38
52.71
18.32
-12.50
30.11
90.82
128.10
57.88
Tax
-
55.49
19.75
29.96
27.42
-3.36
0.00
10.78
20.29
33.19
14.28
Tax Rate
-
29.95%
23.15%
34.68%
52.90%
-18.34%
0.00%
35.80%
22.34%
25.91%
24.67%
PAT
-
129.79
65.57
56.42
24.41
21.68
-12.50
19.33
70.53
94.91
43.60
PAT before Minority Interest
-
129.79
65.57
56.42
24.41
21.68
-12.50
19.33
70.53
94.91
43.60
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.26%
4.32%
3.55%
1.39%
1.37%
-0.80%
1.19%
4.57%
7.04%
3.96%
PAT Growth
-
97.94%
16.22%
131.13%
12.59%
-
-
-72.59%
-25.69%
117.68%
 
Unadjusted EPS
-
7.20
3.62
3.13
1.42
1.34
-0.77
1.19
4.35
5.85
2.69

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
837.94
708.95
643.06
583.54
503.26
481.56
494.04
474.74
413.60
328.18
Share Capital
180.22
180.22
180.22
180.22
162.20
162.20
162.20
162.20
162.20
162.20
Total Reserves
657.72
528.73
462.84
403.27
341.01
319.36
331.83
312.50
251.40
165.99
Non-Current Liabilities
208.24
155.65
169.36
224.45
299.42
364.29
435.67
413.15
383.07
358.45
Secured Loans
44.63
0.00
10.07
72.97
152.57
200.86
265.91
179.43
184.33
195.17
Unsecured Loans
42.37
47.75
51.76
69.57
75.14
80.68
86.84
95.99
148.54
117.23
Long Term Provisions
29.66
19.40
15.69
13.89
13.89
13.89
10.52
61.02
0.00
0.00
Current Liabilities
519.82
514.78
452.84
527.99
505.38
516.09
502.91
287.41
199.35
148.36
Trade Payables
189.19
140.53
155.99
197.30
207.76
240.75
192.02
54.83
58.77
39.57
Other Current Liabilities
109.99
108.82
166.68
84.03
84.74
82.68
82.25
61.63
77.88
57.29
Short Term Borrowings
220.64
265.43
111.72
197.79
169.04
145.02
182.96
110.27
0.00
0.00
Short Term Provisions
0.00
0.00
18.45
48.87
43.84
47.64
45.68
60.68
62.70
51.50
Total Liabilities
1,567.48
1,380.84
1,266.71
1,337.82
1,309.90
1,363.78
1,434.46
1,177.14
997.86
834.99
Net Block
514.63
512.53
543.38
572.49
586.24
620.19
419.35
345.20
371.00
320.84
Gross Block
1,333.21
1,307.03
1,304.91
1,310.64
1,297.76
1,270.54
1,013.39
897.07
883.36
795.37
Accumulated Depreciation
818.58
794.50
761.53
738.15
711.52
650.35
594.04
551.87
512.36
474.53
Non Current Assets
711.36
615.58
590.91
620.55
635.18
691.23
719.28
629.17
422.33
413.92
Capital Work in Progress
130.10
68.63
26.24
28.83
37.48
57.89
260.79
213.06
51.33
93.09
Non Current Investment
9.08
9.14
7.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
57.01
24.93
14.05
19.23
11.19
12.84
38.84
70.91
0.00
0.00
Other Non Current Assets
0.54
0.35
0.00
0.00
0.27
0.31
0.30
0.00
0.00
0.00
Current Assets
856.12
765.26
675.80
717.27
674.72
672.55
715.18
547.72
575.28
420.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
432.83
391.44
314.89
394.14
330.66
326.93
391.84
299.03
254.89
165.89
Sundry Debtors
301.76
248.88
220.47
188.50
207.73
155.62
149.60
140.95
121.69
75.81
Cash & Bank
55.83
76.73
64.55
55.49
52.87
55.76
55.77
38.85
34.44
25.12
Other Current Assets
65.70
3.78
5.57
13.25
83.46
134.24
117.97
68.89
164.26
154.15
Short Term Loans & Adv.
57.45
44.43
70.32
65.89
76.84
124.02
103.36
55.81
164.26
149.32
Net Current Assets
336.30
250.48
222.96
189.28
169.34
156.46
212.27
260.31
375.93
272.61
Total Assets
1,567.48
1,380.84
1,266.71
1,337.82
1,309.90
1,363.78
1,434.46
1,177.14
997.86
834.99

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
116.38
-17.51
236.25
78.01
106.72
239.13
73.46
126.73
80.27
79.39
PBT
185.22
84.97
85.73
51.83
18.32
-12.50
30.11
90.82
128.10
57.88
Adjustment
73.96
69.41
103.66
98.00
134.17
138.78
95.70
77.20
67.92
62.86
Changes in Working Capital
-87.31
-152.16
65.37
-60.95
-41.93
112.85
-52.35
-12.94
-63.05
7.28
Cash after chg. in Working capital
171.87
2.22
254.76
88.88
110.56
239.13
73.46
155.08
132.97
128.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.49
-19.73
-18.51
-10.87
-3.84
0.00
0.00
-28.35
-30.98
-21.97
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
-96.66
-32.52
-12.57
-4.17
-6.81
-54.39
-164.48
-183.73
-49.61
-97.00
Net Fixed Assets
-87.52
-44.37
4.20
-3.83
-6.40
-53.58
-161.05
-174.49
-32.68
-93.23
Net Investments
0.00
-1.89
-2.16
0.00
0.00
-0.02
-0.07
-0.02
-6.34
-1.12
Others
-9.14
13.74
-14.61
-0.34
-0.41
-0.79
-3.36
-9.22
-10.59
-2.65
Cash from Financing Activity
-41.03
60.40
-213.37
-71.22
-102.80
-184.75
107.93
61.41
-21.34
23.76
Net Cash Inflow / Outflow
-21.31
10.37
10.31
2.62
-2.89
-0.01
16.91
4.41
9.32
6.15
Opening Cash & Equivalents
74.92
64.55
54.24
52.87
55.76
55.77
38.86
34.44
25.12
18.97
Closing Cash & Equivalent
53.61
74.92
64.55
55.49
52.87
55.76
55.77
38.85
34.44
25.12

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.)
46.50
39.34
35.68
32.38
31.02
29.69
30.46
29.25
25.48
20.23
ROA
8.80%
4.95%
4.33%
1.84%
1.62%
-0.89%
1.48%
6.49%
10.36%
5.34%
ROE
16.78%
9.70%
9.20%
4.49%
4.40%
-2.56%
3.99%
15.89%
25.60%
14.02%
ROCE
19.91%
12.46%
16.00%
12.42%
9.28%
6.68%
8.25%
15.47%
22.81%
14.38%
Fixed Asset Turnover
1.61
1.31
1.37
1.50
1.38
1.52
1.86
1.90
1.73
1.63
Receivable days
47.20
50.00
41.65
36.92
37.51
31.99
29.81
28.37
24.81
21.65
Inventory Days
70.65
75.24
72.21
67.54
67.89
75.34
70.88
59.82
52.86
57.82
Payable days
22.74
22.35
26.34
24.33
36.79
34.79
13.17
5.08
4.88
6.41
Cash Conversion Cycle
95.10
102.89
87.53
80.14
68.61
72.54
87.52
83.11
72.79
73.07
Total Debt/Equity
0.41
0.47
0.39
0.72
0.95
1.05
1.23
0.93
0.81
0.95
Interest Cover
6.22
3.43
2.32
1.73
1.25
0.85
1.57
3.41
5.26
2.90

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.