Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Steel & Iron Products

Rating :
42/99

BSE: 517522 | NSE: RAJRATAN

591.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  585.80
  •  593.00
  •  580.00
  •  585.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  40538
  •  237.89
  •  859.65
  •  501.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,083.83
  • 42.93
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,259.40
  • 0.33%
  • 6.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.14%
  • 0.95%
  • 23.41%
  • FII
  • DII
  • Others
  • 0.87%
  • 7.59%
  • 2.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.53
  • 13.15
  • -0.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.35
  • 13.42
  • -6.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.42
  • 16.80
  • -16.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.23
  • 26.98
  • 36.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.24
  • 6.67
  • 9.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.19
  • 17.51
  • 23.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
239.57
219.43
9.18%
232.69
199.95
16.37%
214.34
224.56
-4.55%
203.85
251.43
-18.92%
Expenses
205.16
185.63
10.52%
198.46
162.19
22.36%
180.42
186.88
-3.46%
178.73
198.72
-10.06%
EBITDA
34.41
33.80
1.80%
34.23
37.76
-9.35%
33.92
37.68
-9.98%
25.12
52.71
-52.34%
EBIDTM
14.36%
15.40%
14.71%
18.88%
15.83%
16.78%
12.32%
20.96%
Other Income
1.00
0.84
19.05%
-0.08
-0.92
-
1.18
1.98
-40.40%
1.30
1.41
-7.80%
Interest
4.43
3.98
11.31%
5.03
4.45
13.03%
4.80
4.26
12.68%
5.29
4.13
28.09%
Depreciation
4.55
4.86
-6.38%
4.64
4.64
0.00%
4.36
4.31
1.16%
4.17
4.28
-2.57%
PBT
26.43
25.80
2.44%
24.48
27.75
-11.78%
25.94
31.09
-16.56%
16.96
45.71
-62.90%
Tax
6.19
5.52
12.14%
4.80
5.75
-16.52%
6.46
7.78
-16.97%
4.53
11.18
-59.48%
PAT
20.24
20.28
-0.20%
19.68
22.00
-10.55%
19.48
23.31
-16.43%
12.43
34.53
-64.00%
PATM
8.45%
9.24%
8.46%
11.00%
9.09%
10.38%
6.10%
13.73%
EPS
3.99
4.00
-0.25%
3.88
4.34
-10.60%
3.84
4.59
-16.34%
2.45
6.80
-63.97%

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
-
890.45
895.37
892.87
546.54
480.21
492.89
344.58
283.41
282.84
273.58
Net Sales Growth
-
-0.55%
0.28%
63.37%
13.81%
-2.57%
43.04%
21.58%
0.20%
3.38%
 
Cost Of Goods Sold
-
581.38
550.79
536.95
336.79
293.51
330.77
221.67
164.72
163.94
176.81
Gross Profit
-
309.07
344.58
355.92
209.75
186.70
162.12
122.91
118.69
118.90
96.77
GP Margin
-
34.71%
38.48%
39.86%
38.38%
38.88%
32.89%
35.67%
41.88%
42.04%
35.37%
Total Expenditure
-
762.78
733.42
711.28
454.43
412.18
440.49
311.26
242.43
242.11
249.90
Power & Fuel Cost
-
64.99
66.70
53.34
38.03
39.26
37.58
29.02
24.65
27.58
26.79
% Of Sales
-
7.30%
7.45%
5.97%
6.96%
8.18%
7.62%
8.42%
8.70%
9.75%
9.79%
Employee Cost
-
38.52
36.43
32.70
28.10
27.05
24.12
21.27
18.04
17.64
17.37
% Of Sales
-
4.33%
4.07%
3.66%
5.14%
5.63%
4.89%
6.17%
6.37%
6.24%
6.35%
Manufacturing Exp.
-
37.80
37.19
33.51
22.82
24.45
22.56
19.00
17.63
11.16
8.93
% Of Sales
-
4.25%
4.15%
3.75%
4.18%
5.09%
4.58%
5.51%
6.22%
3.95%
3.26%
General & Admin Exp.
-
2.45
2.81
2.76
2.08
1.61
1.20
1.16
1.77
4.75
5.20
% Of Sales
-
0.28%
0.31%
0.31%
0.38%
0.34%
0.24%
0.34%
0.62%
1.68%
1.90%
Selling & Distn. Exp.
-
29.99
32.96
46.05
20.86
17.95
17.95
14.06
11.53
11.99
10.06
% Of Sales
-
3.37%
3.68%
5.16%
3.82%
3.74%
3.64%
4.08%
4.07%
4.24%
3.68%
Miscellaneous Exp.
-
7.65
6.54
5.97
5.75
8.35
6.31
5.07
4.09
5.04
10.06
% Of Sales
-
0.86%
0.73%
0.67%
1.05%
1.74%
1.28%
1.47%
1.44%
1.78%
1.73%
EBITDA
-
127.67
161.95
181.59
92.11
68.03
52.40
33.32
40.98
40.73
23.68
EBITDA Margin
-
14.34%
18.09%
20.34%
16.85%
14.17%
10.63%
9.67%
14.46%
14.40%
8.66%
Other Income
-
3.40
3.31
2.00
1.63
1.17
1.70
4.93
2.10
1.99
2.02
Interest
-
19.55
16.82
15.43
13.38
13.39
10.81
8.67
10.56
14.69
14.06
Depreciation
-
17.72
18.09
15.52
14.10
12.09
9.19
7.74
7.19
6.77
6.75
PBT
-
93.80
130.35
152.64
66.26
43.72
34.10
21.84
25.33
21.26
4.90
Tax
-
21.97
30.23
28.31
13.13
10.67
7.39
6.37
6.46
4.98
3.18
Tax Rate
-
23.42%
23.19%
18.55%
19.82%
24.41%
21.67%
27.11%
25.50%
23.42%
64.90%
PAT
-
71.83
100.12
124.33
53.13
33.05
26.71
17.12
18.90
16.47
1.82
PAT before Minority Interest
-
71.83
100.12
124.33
53.13
33.05
26.71
17.13
18.87
16.28
1.72
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
0.03
0.19
0.10
PAT Margin
-
8.07%
11.18%
13.92%
9.72%
6.88%
5.42%
4.97%
6.67%
5.82%
0.67%
PAT Growth
-
-28.26%
-19.47%
134.01%
60.76%
23.74%
56.02%
-9.42%
14.75%
804.95%
 
EPS
-
14.14
19.71
24.47
10.46
6.51
5.26
3.37
3.72
3.24
0.36

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
492.60
439.38
340.97
226.54
173.48
142.40
115.06
96.32
67.03
51.21
Share Capital
10.15
10.15
10.15
10.15
10.15
4.35
4.35
4.35
4.35
4.35
Total Reserves
482.45
429.23
330.82
216.39
163.33
138.05
110.70
91.97
62.68
46.86
Non-Current Liabilities
117.76
98.74
63.63
69.91
65.00
47.90
10.68
12.44
22.16
34.99
Secured Loans
104.42
86.36
53.80
59.24
53.60
39.64
3.92
8.06
13.98
26.76
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
0.56
0.62
0.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
236.04
226.24
237.32
154.66
146.88
147.72
136.47
125.50
119.20
137.23
Trade Payables
108.76
94.87
113.68
49.11
40.32
36.17
37.32
31.56
26.36
33.08
Other Current Liabilities
56.98
43.44
25.91
21.46
15.89
16.79
8.42
9.65
16.44
19.05
Short Term Borrowings
48.22
58.86
65.72
70.31
82.94
88.87
86.69
80.39
69.86
81.15
Short Term Provisions
22.08
29.07
32.01
13.78
7.73
5.89
4.05
3.90
6.54
3.95
Total Liabilities
846.40
764.36
641.92
451.11
385.36
338.02
262.21
234.62
208.78
224.01
Net Block
364.28
324.70
281.20
242.35
228.93
168.47
129.12
115.18
99.79
102.91
Gross Block
467.15
414.59
350.11
298.42
270.47
196.05
145.94
121.86
164.14
161.48
Accumulated Depreciation
102.87
89.89
68.91
56.07
41.54
27.58
16.82
6.68
64.35
58.57
Non Current Assets
559.67
488.27
333.11
256.30
241.12
205.21
136.61
118.92
107.75
108.31
Capital Work in Progress
190.94
140.14
29.84
8.61
10.06
32.05
5.55
2.24
5.69
0.78
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.
4.45
23.43
22.07
5.34
2.13
4.69
1.94
1.50
2.26
4.61
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
286.73
276.09
308.81
194.81
144.24
132.81
125.60
115.71
101.04
115.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
72.05
86.19
81.91
51.00
41.32
45.21
35.75
33.70
29.68
38.50
Sundry Debtors
154.47
136.32
180.95
116.61
83.73
71.79
72.12
65.72
57.90
60.76
Cash & Bank
15.09
13.10
8.44
7.50
3.09
4.05
5.95
2.58
2.89
5.60
Other Current Assets
45.12
4.34
4.39
5.22
16.10
11.76
11.79
13.70
10.57
10.84
Short Term Loans & Adv.
41.10
36.14
33.12
14.48
11.41
10.91
9.20
6.99
10.49
10.80
Net Current Assets
50.69
49.85
71.49
40.15
-2.64
-14.91
-10.87
-9.80
-18.16
-21.53
Total Assets
846.40
764.36
641.92
451.11
385.36
338.02
262.21
234.63
208.79
224.01

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
105.58
159.19
121.79
38.71
51.39
47.51
38.53
31.71
33.78
20.41
PBT
93.80
130.35
152.64
66.26
43.71
34.10
23.47
25.41
21.26
4.90
Adjustment
35.93
32.22
29.98
27.28
24.96
19.92
15.03
17.55
21.39
20.75
Changes in Working Capital
-1.12
27.94
-35.76
-42.19
-9.51
-0.71
4.46
-7.49
-4.63
-1.88
Cash after chg. in Working capital
128.61
190.51
146.86
51.35
59.16
53.31
42.96
35.47
38.02
23.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.03
-31.32
-25.07
-12.64
-7.77
-5.80
-4.43
-3.76
-4.24
-3.36
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
-95.83
-166.76
-95.88
-26.52
-44.91
-71.32
-17.59
-15.15
-8.30
-4.17
Net Fixed Assets
-90.50
-111.28
-56.98
-15.26
-33.65
-48.07
-6.34
29.10
-4.08
-0.90
Net Investments
0.00
0.00
0.00
-12.31
0.00
0.00
0.55
0.00
0.00
-4.77
Others
-5.33
-55.48
-38.90
1.05
-11.26
-23.25
-11.80
-44.25
-4.22
1.50
Cash from Financing Activity
-9.71
9.84
-27.79
-9.63
-6.50
21.91
-17.58
-16.86
-28.20
-11.82
Net Cash Inflow / Outflow
0.04
2.27
-1.88
2.56
-0.02
-1.90
3.36
-0.30
-2.72
4.42
Opening Cash & Equivalents
3.09
0.82
2.70
0.14
0.16
5.95
2.58
2.89
5.60
1.18
Closing Cash & Equivalent
3.13
3.09
0.82
2.70
0.14
4.05
5.95
2.58
2.89
5.60

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.)
96.25
85.77
67.19
44.64
166.86
136.24
109.25
90.80
66.02
50.43
ROA
8.92%
14.24%
22.75%
12.70%
9.14%
8.90%
6.90%
8.51%
7.52%
0.77%
ROE
15.55%
25.80%
43.82%
26.84%
21.49%
21.44%
16.87%
23.70%
27.53%
3.37%
ROCE
17.63%
27.15%
39.71%
23.29%
19.33%
18.59%
16.34%
20.41%
21.20%
11.25%
Fixed Asset Turnover
2.03
2.36
2.76
1.92
2.06
2.88
2.60
2.13
1.87
1.86
Receivable days
59.26
64.08
60.58
66.90
59.10
53.28
72.13
74.09
71.03
77.81
Inventory Days
32.25
33.95
27.06
30.83
32.89
29.98
36.34
37.98
40.81
41.96
Payable days
63.92
69.10
55.33
48.46
33.84
29.69
40.30
42.71
46.17
54.81
Cash Conversion Cycle
27.59
28.93
32.31
49.26
58.15
53.57
68.17
69.36
65.67
64.95
Total Debt/Equity
0.39
0.39
0.40
0.63
0.86
0.99
0.87
1.02
1.47
2.39
Interest Cover
5.80
8.75
10.89
5.95
4.27
4.15
3.71
3.40
2.45
1.35

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.