Nifty
Sensex
:
:
14413.45
48985.41
132.15 (0.93%)
421.14 (0.87%)

Steel & Iron Products

Rating :
74/99

BSE: 517522 | NSE: RAJRATAN

452.35
18-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  446.60
  •  465.00
  •  446.60
  •  454.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5418
  •  24.61
  •  477.70
  •  166.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 457.04
  • 16.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 602.03
  • 0.44%
  • 2.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.53%
  • 1.91%
  • 22.24%
  • FII
  • DII
  • Others
  • 0%
  • 9.26%
  • 2.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.13
  • 11.17
  • 11.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 10.80
  • 15.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.07
  • 14.94
  • 24.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.66
  • 13.09
  • 13.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.94
  • 2.37
  • 2.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.42
  • 7.77
  • 7.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
139.02
120.42
15.45%
64.65
130.33
-50.40%
124.65
128.93
-3.32%
104.82
120.71
-13.16%
Expenses
113.28
101.89
11.18%
56.89
111.84
-49.13%
108.54
114.28
-5.02%
89.93
109.69
-18.01%
EBITDA
25.74
18.53
38.91%
7.76
18.49
-58.03%
16.11
14.65
9.97%
14.89
11.01
35.24%
EBIDTM
18.52%
15.39%
12.00%
14.19%
14.01%
14.01%
14.20%
9.13%
Other Income
-0.34
0.58
-
0.71
0.64
10.94%
-0.76
1.12
-
0.71
0.10
610.00%
Interest
3.17
3.67
-13.62%
3.02
3.18
-5.03%
3.39
2.85
18.95%
3.15
3.59
-12.26%
Depreciation
3.47
2.94
18.03%
3.44
2.70
27.41%
3.31
2.53
30.83%
3.13
2.29
36.68%
PBT
18.76
12.50
50.08%
2.01
13.25
-84.83%
8.65
10.39
-16.75%
9.32
5.23
78.20%
Tax
5.21
2.80
86.07%
0.36
3.40
-89.41%
2.58
2.52
2.38%
1.88
0.70
168.57%
PAT
13.55
9.70
39.69%
1.65
9.85
-83.25%
6.07
7.87
-22.87%
7.45
4.53
64.46%
PATM
9.75%
8.06%
2.55%
7.56%
7.11%
7.11%
7.10%
3.76%
EPS
13.34
9.54
39.83%
1.63
9.70
-83.20%
28.29
28.29
0.00%
7.33
4.46
64.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
433.14
480.21
492.89
344.58
283.41
282.84
273.58
282.66
252.36
251.53
219.70
Net Sales Growth
-13.44%
-2.57%
43.04%
21.58%
0.20%
3.38%
-3.21%
12.01%
0.33%
14.49%
 
Cost Of Goods Sold
4,826.56
293.52
330.77
221.67
164.72
163.94
176.81
189.00
170.37
171.92
146.26
Gross Profit
-4,393.42
186.69
162.12
122.91
118.69
118.90
96.77
93.66
82.00
79.61
73.44
GP Margin
-1,014.32%
38.88%
32.89%
35.67%
41.88%
42.04%
35.37%
33.14%
32.49%
31.65%
33.43%
Total Expenditure
368.64
412.19
440.49
311.26
242.43
242.11
249.90
259.26
232.35
228.44
195.50
Power & Fuel Cost
-
39.26
37.58
29.02
24.65
27.58
26.79
25.55
21.65
18.71
14.92
% Of Sales
-
8.18%
7.62%
8.42%
8.70%
9.75%
9.79%
9.04%
8.58%
7.44%
6.79%
Employee Cost
-
27.05
24.12
21.27
18.04
17.64
17.37
17.22
15.82
13.54
11.38
% Of Sales
-
5.63%
4.89%
6.17%
6.37%
6.24%
6.35%
6.09%
6.27%
5.38%
5.18%
Manufacturing Exp.
-
24.45
22.56
19.00
17.63
11.16
8.93
8.75
8.13
9.45
7.82
% Of Sales
-
5.09%
4.58%
5.51%
6.22%
3.95%
3.26%
3.10%
3.22%
3.76%
3.56%
General & Admin Exp.
-
1.61
1.20
1.16
1.77
4.75
5.20
4.52
4.01
3.47
3.51
% Of Sales
-
0.34%
0.24%
0.34%
0.62%
1.68%
1.90%
1.60%
1.59%
1.38%
1.60%
Selling & Distn. Exp.
-
17.95
17.95
14.06
11.53
11.99
10.06
9.29
7.66
7.48
7.24
% Of Sales
-
3.74%
3.64%
4.08%
4.07%
4.24%
3.68%
3.29%
3.04%
2.97%
3.30%
Miscellaneous Exp.
-
8.35
6.31
5.07
4.09
5.04
4.74
4.92
4.72
3.87
7.24
% Of Sales
-
1.74%
1.28%
1.47%
1.44%
1.78%
1.73%
1.74%
1.87%
1.54%
1.98%
EBITDA
64.50
68.02
52.40
33.32
40.98
40.73
23.68
23.40
20.01
23.09
24.20
EBITDA Margin
14.89%
14.16%
10.63%
9.67%
14.46%
14.40%
8.66%
8.28%
7.93%
9.18%
11.02%
Other Income
0.32
1.17
1.70
4.93
2.10
1.99
2.02
0.81
1.51
0.83
0.17
Interest
12.73
13.39
10.81
8.67
10.56
14.69
14.06
15.41
13.62
11.59
9.05
Depreciation
13.35
12.09
9.19
7.74
7.19
6.77
6.75
7.52
7.01
6.23
5.71
PBT
38.74
43.71
34.10
21.84
25.33
21.26
4.90
1.28
0.89
6.10
9.61
Tax
10.03
10.67
7.39
6.37
6.46
4.98
3.18
3.31
3.11
2.81
4.24
Tax Rate
25.89%
24.41%
21.67%
27.11%
25.50%
23.42%
64.90%
258.59%
349.44%
46.07%
38.16%
PAT
28.72
33.04
26.71
17.12
18.90
16.47
1.82
-2.15
-2.25
3.29
6.83
PAT before Minority Interest
28.72
33.04
26.71
17.13
18.87
16.28
1.72
-2.03
-2.21
3.29
6.87
Minority Interest
0.00
0.00
0.00
-0.01
0.03
0.19
0.10
-0.12
-0.04
0.00
-0.04
PAT Margin
6.63%
6.88%
5.42%
4.97%
6.67%
5.82%
0.67%
-0.76%
-0.89%
1.31%
3.11%
PAT Growth
-10.11%
23.70%
56.02%
-9.42%
14.75%
804.95%
-
-
-
-51.83%
 
EPS
28.16
32.39
26.19
16.78
18.53
16.15
1.78
-2.11
-2.21
3.23
6.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
173.48
142.40
115.06
96.32
67.03
51.21
50.60
53.08
54.94
50.77
Share Capital
10.15
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
Total Reserves
163.33
138.05
110.70
91.97
62.68
46.86
46.25
48.73
50.59
46.42
Non-Current Liabilities
65.00
47.90
10.68
12.44
22.16
34.99
30.80
43.31
37.51
41.74
Secured Loans
53.60
39.64
3.92
8.06
13.98
26.76
22.22
34.41
28.41
32.92
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
139.69
147.72
136.47
125.50
119.20
137.23
139.95
120.78
114.69
76.27
Trade Payables
40.32
36.17
37.32
31.56
26.36
33.08
42.60
23.43
16.55
4.24
Other Current Liabilities
15.89
16.79
8.42
9.65
16.44
19.05
14.12
18.70
20.20
13.28
Short Term Borrowings
82.94
88.87
86.69
80.39
69.86
81.15
78.28
74.40
74.66
54.08
Short Term Provisions
0.54
5.89
4.05
3.90
6.54
3.95
4.95
4.26
3.28
4.67
Total Liabilities
378.17
338.02
262.21
234.62
208.78
224.01
222.03
217.73
207.66
169.30
Net Block
228.92
168.47
129.12
115.18
99.79
102.91
105.36
108.86
102.97
96.02
Gross Block
270.47
196.05
145.94
121.86
164.14
161.48
157.97
152.95
139.53
125.83
Accumulated Depreciation
41.55
27.58
16.82
6.68
64.35
58.57
52.61
44.09
36.55
29.81
Non Current Assets
241.11
205.21
136.61
118.92
107.75
108.31
110.52
115.92
112.66
99.09
Capital Work in Progress
10.06
32.05
5.55
2.24
5.69
0.78
0.15
0.89
4.10
2.13
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
2.13
4.69
1.94
1.50
2.26
4.61
5.01
6.17
5.59
0.94
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
137.06
132.81
125.60
115.71
101.04
115.70
111.51
101.82
95.00
70.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
0.00
Inventories
41.32
45.21
35.75
33.70
29.68
38.50
29.67
26.19
23.90
15.97
Sundry Debtors
83.73
71.79
72.12
65.72
57.90
60.76
65.66
51.96
54.97
43.45
Cash & Bank
3.10
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
Other Current Assets
8.91
0.85
2.59
6.71
10.57
10.84
14.99
12.52
12.69
9.80
Short Term Loans & Adv.
4.22
10.91
9.20
6.99
10.49
10.80
14.93
12.41
12.60
9.77
Net Current Assets
-2.63
-14.91
-10.87
-9.80
-18.16
-21.53
-28.44
-18.96
-19.69
-6.06
Total Assets
378.17
338.02
262.21
234.63
208.79
224.01
222.03
217.74
207.66
169.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
50.45
47.51
38.53
31.71
33.78
20.41
21.29
24.73
32.93
20.56
PBT
43.71
34.10
23.47
25.41
21.26
4.90
1.28
0.89
6.10
9.61
Adjustment
24.96
19.92
15.03
17.55
21.39
20.75
22.97
20.62
17.83
14.79
Changes in Working Capital
-10.45
-0.71
4.46
-7.49
-4.63
-1.88
0.65
6.38
11.63
0.51
Cash after chg. in Working capital
58.22
53.31
42.96
35.47
38.02
23.77
24.90
27.89
35.56
24.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.77
-5.80
-4.43
-3.76
-4.24
-3.36
-3.61
-3.16
-2.64
-4.34
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
-44.91
-71.32
-17.59
-15.15
-8.30
-4.17
0.72
-6.77
-9.03
-9.34
Net Fixed Assets
-33.66
-48.07
-6.34
29.10
-4.08
-0.90
-2.08
0.12
-5.10
-5.38
Net Investments
0.00
0.00
0.55
0.00
0.00
-4.77
-6.26
-4.00
0.00
-6.06
Others
-11.25
-23.25
-11.80
-44.25
-4.22
1.50
9.06
-2.89
-3.93
2.10
Cash from Financing Activity
-6.50
21.91
-17.58
-16.86
-28.20
-11.82
-27.97
-14.25
-21.46
-10.88
Net Cash Inflow / Outflow
-0.96
-1.90
3.36
-0.30
-2.72
4.42
-5.97
3.72
2.43
0.35
Opening Cash & Equivalents
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
0.65
Closing Cash & Equivalent
3.09
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
166.86
136.24
109.25
90.80
66.02
50.43
49.83
52.27
54.11
50.00
ROA
9.23%
8.90%
6.90%
8.51%
7.52%
0.77%
-0.92%
-1.04%
1.75%
4.31%
ROE
21.48%
21.44%
16.87%
23.70%
27.53%
3.37%
-3.92%
-4.10%
6.23%
14.54%
ROCE
19.33%
18.59%
16.34%
20.41%
21.20%
11.25%
9.99%
8.36%
10.86%
14.28%
Fixed Asset Turnover
2.06
2.88
2.60
2.13
1.87
1.86
1.97
1.88
2.03
1.98
Receivable days
59.10
53.28
72.13
74.09
71.03
77.81
69.98
71.05
66.79
62.55
Inventory Days
32.89
29.98
36.34
37.98
40.81
41.96
33.24
33.28
27.06
23.49
Payable days
33.84
29.69
40.30
42.71
46.17
54.81
46.79
31.76
16.63
8.49
Cash Conversion Cycle
58.15
53.57
68.17
69.36
65.67
64.95
56.43
72.57
77.22
77.54
Total Debt/Equity
0.86
0.99
0.87
1.02
1.47
2.39
2.23
2.22
2.20
1.95
Interest Cover
4.26
4.15
3.71
3.40
2.45
1.35
1.08
1.07
1.53
2.23

News Update:


  • Rajratan Global Wire - Quarterly Results
    21st Oct 2020, 12:47 PM

    Read More

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.