Nifty
Sensex
:
:
12010.20
40874.05
113.40 (0.95%)
329.68 (0.81%)

Steel & Iron Products

Rating :
72/99

BSE: 517522 | NSE: RAJRATAN

334.60
20-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  332.60
  •  337.40
  •  325.00
  •  331.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7547
  •  24.94
  •  345.60
  •  166.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 341.69
  • 13.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 484.39
  • 0.59%
  • 2.00

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
  • 12.58
  • 13.18
  • 13.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 2.33
  • 2.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 7.71
  • 8.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
64.65
130.33
-50.40%
124.65
128.93
-3.32%
104.82
120.71
-13.16%
120.42
120.47
-0.04%
Expenses
56.89
111.84
-49.13%
108.54
114.28
-5.02%
89.93
109.69
-18.01%
101.90
109.27
-6.74%
EBITDA
7.76
18.49
-58.03%
16.11
14.65
9.97%
14.89
11.01
35.24%
18.52
11.20
65.36%
EBIDTM
12.00%
14.19%
14.01%
11.36%
14.20%
9.13%
15.38%
9.30%
Other Income
0.71
0.64
10.94%
-0.76
1.12
-
0.71
0.10
610.00%
0.58
0.17
241.18%
Interest
3.02
3.18
-5.03%
3.39
2.85
18.95%
3.15
3.59
-12.26%
3.67
1.24
195.97%
Depreciation
3.44
2.70
27.41%
3.31
2.53
30.83%
3.13
2.29
36.68%
2.94
2.24
31.25%
PBT
2.01
13.25
-84.83%
8.65
10.39
-16.75%
9.32
5.23
78.20%
12.49
7.90
58.10%
Tax
0.36
3.40
-89.41%
2.58
2.52
2.38%
1.88
0.70
168.57%
2.81
2.01
39.80%
PAT
1.65
9.85
-83.25%
6.07
7.87
-22.87%
7.45
4.53
64.46%
9.68
5.88
64.63%
PATM
2.55%
7.55%
7.11%
6.10%
7.10%
3.76%
8.04%
4.88%
EPS
1.62
9.65
-83.21%
5.95
7.72
-22.93%
7.30
4.44
64.41%
9.49
5.76
64.76%

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
414.54
480.21
492.89
344.58
283.41
282.84
273.58
282.66
252.36
251.53
219.70
Net Sales Growth
-17.16%
-2.57%
43.04%
21.58%
0.20%
3.38%
-3.21%
12.01%
0.33%
14.49%
 
Cost Of Goods Sold
4,816.79
293.52
330.77
221.67
164.72
163.94
176.81
189.00
170.37
171.92
146.26
Gross Profit
-4,402.25
186.69
162.11
122.91
118.69
118.90
96.77
93.66
82.00
79.61
73.44
GP Margin
-1,061.96%
38.88%
32.89%
35.67%
41.88%
42.04%
35.37%
33.14%
32.49%
31.65%
33.43%
Total Expenditure
357.26
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
24.11
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
57.28
68.02
52.40
33.32
40.98
40.73
23.68
23.40
20.01
23.09
24.20
EBITDA Margin
13.82%
14.16%
10.63%
9.67%
14.46%
14.40%
8.66%
8.28%
7.93%
9.18%
11.02%
Other Income
1.24
1.17
1.70
4.93
2.10
1.99
2.02
0.81
1.51
0.83
0.17
Interest
13.23
13.39
10.81
8.67
10.56
14.69
14.06
15.41
13.62
11.59
9.05
Depreciation
12.82
12.09
9.19
7.74
7.19
6.77
6.75
7.52
7.01
6.23
5.71
PBT
32.47
43.71
34.10
21.84
25.33
21.26
4.90
1.28
0.89
6.10
9.61
Tax
7.63
10.67
7.39
6.37
6.46
4.98
3.18
3.31
3.11
2.81
4.24
Tax Rate
23.50%
24.41%
21.67%
27.11%
25.50%
23.42%
64.90%
258.59%
349.44%
46.07%
38.16%
PAT
24.85
33.04
26.71
17.12
18.90
16.47
1.82
-2.15
-2.25
3.29
6.83
PAT before Minority Interest
24.85
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
5.99%
6.88%
5.42%
4.97%
6.67%
5.82%
0.67%
-0.76%
-0.89%
1.31%
3.11%
PAT Growth
-11.66%
23.70%
56.02%
-9.42%
14.75%
804.95%
-
-
-
-51.83%
 
EPS
24.36
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
142.41
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
338.03
262.21
234.62
208.78
224.01
222.03
217.73
207.66
169.30
Net Block
228.92
168.48
129.12
115.18
99.79
102.91
105.36
108.86
102.97
96.02
Gross Block
270.47
196.04
145.94
121.86
164.14
161.48
157.97
152.95
139.53
125.83
Accumulated Depreciation
41.55
27.57
16.82
6.68
64.35
58.57
52.61
44.09
36.55
29.81
Non Current Assets
241.11
205.22
136.61
118.92
107.75
108.31
110.52
115.92
112.66
99.09
Capital Work in Progress
10.06
32.06
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
4.68
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
71.78
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
0.86
2.59
6.71
10.57
10.84
14.99
12.52
12.69
9.80
Short Term Loans & Adv.
4.22
10.90
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
338.03
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
53.32
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
-33.67
-48.06
-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
-11.24
-23.26
-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
-1.89
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
136.18
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%
21.43%
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
53.56
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
4.16
3.71
3.40
2.45
1.35
1.08
1.07
1.53
2.23

News Update:


  • Rajratan Global Wire - Quarterly Results
    21st Jul 2020, 11:23 AM

    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.