Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Steel & Iron Products

Rating :
63/99

BSE: 517522 | NSE: Not Listed

331.00
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  321.00
  •  338.95
  •  317.00
  •  331.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  163
  •  12.67
  •  402.86
  •  244.29

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 336.10
  • 11.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 469.36
  • 0.26%
  • 2.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.50%
  • 2.63%
  • 22.95%
  • FII
  • DII
  • Others
  • 0%
  • 7.78%
  • 3.14%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.34
  • 12.49
  • 20.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 17.22
  • 5.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.23
  • 71.13
  • 12.22

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.61
  • 14.23
  • 14.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.82
  • 2.19
  • 2.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.42
  • 7.71
  • 8.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
130.33
122.78
6.15%
128.93
100.87
27.82%
120.71
87.04
38.68%
120.47
86.62
39.08%
Expenses
111.84
107.23
4.30%
114.29
90.20
26.71%
109.69
81.84
34.03%
109.27
77.29
41.38%
EBITDA
18.49
15.54
18.98%
14.64
10.67
37.21%
11.01
5.20
111.73%
11.20
9.33
20.04%
EBIDTM
14.19%
12.66%
11.36%
10.58%
9.13%
5.97%
9.30%
10.77%
Other Income
0.64
0.31
106.45%
1.12
1.53
-26.80%
0.10
1.40
-92.86%
0.17
1.28
-86.72%
Interest
3.18
3.13
1.60%
2.85
1.88
51.60%
3.59
2.08
72.60%
1.24
2.45
-49.39%
Depreciation
2.70
2.13
26.76%
2.53
2.06
22.82%
2.29
1.90
20.53%
2.24
2.00
12.00%
PBT
13.25
10.59
25.12%
10.38
8.27
25.51%
5.23
2.61
100.38%
7.90
7.81
1.15%
Tax
3.40
2.16
57.41%
2.52
2.42
4.13%
0.70
0.68
2.94%
2.01
2.05
-1.95%
PAT
9.85
8.43
16.84%
7.87
5.85
34.53%
4.53
1.94
133.51%
5.88
5.76
2.08%
PATM
7.55%
6.86%
6.10%
5.79%
3.75%
2.22%
4.88%
6.65%
EPS
9.70
19.37
-49.92%
18.08
13.43
34.62%
10.41
4.45
133.93%
13.51
13.22
2.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
500.44
492.89
344.58
283.41
282.84
273.58
282.66
252.36
251.53
219.70
184.33
Net Sales Growth
25.96%
43.04%
21.58%
0.20%
3.38%
-3.21%
12.01%
0.33%
14.49%
19.19%
 
Cost Of Goods Sold
331.78
330.77
221.67
164.72
163.94
176.81
189.00
170.37
171.92
146.26
121.43
Gross Profit
168.66
162.11
122.91
118.69
118.90
96.77
93.66
82.00
79.61
73.44
62.90
GP Margin
33.70%
32.89%
35.67%
41.88%
42.04%
35.37%
33.14%
32.49%
31.65%
33.43%
34.12%
Total Expenditure
445.09
440.49
311.26
242.43
242.11
249.90
259.26
232.35
228.44
195.50
160.44
Power & Fuel Cost
-
37.58
29.02
24.65
27.58
26.79
25.55
21.65
18.71
14.92
13.27
% Of Sales
-
7.62%
8.42%
8.70%
9.75%
9.79%
9.04%
8.58%
7.44%
6.79%
7.20%
Employee Cost
-
24.11
21.27
18.04
17.64
17.37
17.22
15.82
13.54
11.38
8.59
% Of Sales
-
4.89%
6.17%
6.37%
6.24%
6.35%
6.09%
6.27%
5.38%
5.18%
4.66%
Manufacturing Exp.
-
22.56
19.00
17.63
11.16
8.93
8.75
8.13
9.45
7.82
9.91
% Of Sales
-
4.58%
5.51%
6.22%
3.95%
3.26%
3.10%
3.22%
3.76%
3.56%
5.38%
General & Admin Exp.
-
1.20
1.16
1.77
4.75
5.20
4.52
4.01
3.47
3.51
1.22
% Of Sales
-
0.24%
0.34%
0.62%
1.68%
1.90%
1.60%
1.59%
1.38%
1.60%
0.66%
Selling & Distn. Exp.
-
17.95
14.06
11.53
11.99
10.06
9.29
7.66
7.48
7.24
5.84
% Of Sales
-
3.64%
4.08%
4.07%
4.24%
3.68%
3.29%
3.04%
2.97%
3.30%
3.17%
Miscellaneous Exp.
-
6.31
5.07
4.09
5.04
4.74
4.92
4.72
3.87
4.36
5.84
% Of Sales
-
1.28%
1.47%
1.44%
1.78%
1.73%
1.74%
1.87%
1.54%
1.98%
0.10%
EBITDA
55.34
52.40
33.32
40.98
40.73
23.68
23.40
20.01
23.09
24.20
23.89
EBITDA Margin
11.06%
10.63%
9.67%
14.46%
14.40%
8.66%
8.28%
7.93%
9.18%
11.02%
12.96%
Other Income
2.03
1.70
4.93
2.10
1.99
2.02
0.81
1.51
0.83
0.17
0.81
Interest
10.86
10.81
8.67
10.56
14.69
14.06
15.41
13.62
11.59
9.05
7.31
Depreciation
9.76
9.19
7.74
7.19
6.77
6.75
7.52
7.01
6.23
5.71
6.01
PBT
36.76
34.10
21.84
25.33
21.26
4.90
1.28
0.89
6.10
9.61
11.39
Tax
8.63
7.39
6.37
6.46
4.98
3.18
3.31
3.11
2.81
4.24
4.92
Tax Rate
23.48%
21.67%
27.11%
25.50%
23.42%
64.90%
258.59%
349.44%
46.07%
38.16%
43.20%
PAT
28.13
26.71
17.12
18.90
16.47
1.82
-2.15
-2.25
3.29
6.83
6.47
PAT before Minority Interest
28.13
26.71
17.13
18.87
16.28
1.72
-2.03
-2.21
3.29
6.87
6.47
Minority Interest
0.00
0.00
-0.01
0.03
0.19
0.10
-0.12
-0.04
0.00
-0.04
0.00
PAT Margin
5.62%
5.42%
4.97%
6.67%
5.82%
0.67%
-0.76%
-0.89%
1.31%
3.11%
3.51%
PAT Growth
27.98%
56.02%
-9.42%
14.75%
804.95%
-
-
-
-51.83%
5.56%
 
Unadjusted EPS
51.70
61.38
39.42
43.35
37.85
4.17
-4.94
-5.19
7.56
15.70
14.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
142.41
115.06
96.32
67.03
51.21
50.60
53.08
54.94
50.77
43.72
Share Capital
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
Total Reserves
138.05
110.70
91.97
62.68
46.86
46.25
48.73
50.59
46.42
39.37
Non-Current Liabilities
47.90
10.68
12.44
22.16
34.99
30.80
43.31
37.51
41.74
97.12
Secured Loans
39.64
3.92
8.06
13.98
26.76
22.22
34.41
28.41
32.92
83.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.89
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
147.72
136.47
125.50
119.20
137.23
139.95
120.78
114.69
76.27
8.29
Trade Payables
36.17
37.32
31.56
26.36
33.08
42.60
23.43
16.55
4.24
4.81
Other Current Liabilities
16.79
8.42
9.65
16.44
19.05
14.12
18.70
20.20
13.28
2.12
Short Term Borrowings
88.87
86.69
80.39
69.86
81.15
78.28
74.40
74.66
54.08
0.00
Short Term Provisions
5.89
4.05
3.90
6.54
3.95
4.95
4.26
3.28
4.67
1.36
Total Liabilities
338.03
262.21
234.62
208.78
224.01
222.03
217.73
207.66
169.30
149.13
Net Block
168.48
129.12
115.18
99.79
102.91
105.36
108.86
102.97
96.02
85.80
Gross Block
196.04
145.94
121.86
164.14
161.48
157.97
152.95
139.53
125.83
110.97
Accumulated Depreciation
27.57
16.82
6.68
64.35
58.57
52.61
44.09
36.55
29.81
25.16
Non Current Assets
205.22
136.61
118.92
107.75
108.31
110.52
115.92
112.66
99.09
89.27
Capital Work in Progress
32.06
5.55
2.24
5.69
0.78
0.15
0.89
4.10
2.13
3.27
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
Long Term Loans & Adv.
4.68
1.94
1.50
2.26
4.61
5.01
6.17
5.59
0.94
0.00
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
132.81
125.60
115.71
101.04
115.70
111.51
101.82
95.00
70.21
59.86
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
0.00
0.00
Inventories
45.21
35.75
33.70
29.68
38.50
29.67
26.19
23.90
15.97
14.25
Sundry Debtors
71.78
72.12
65.72
57.90
60.76
65.66
51.96
54.97
43.45
37.01
Cash & Bank
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
0.65
Other Current Assets
11.76
2.59
6.71
0.08
10.84
14.99
12.52
12.69
9.80
7.95
Short Term Loans & Adv.
10.90
9.20
6.99
10.49
10.80
14.93
12.41
12.60
9.77
7.95
Net Current Assets
-14.91
-10.87
-9.80
-18.16
-21.53
-28.44
-18.96
-19.69
-6.06
51.57
Total Assets
338.03
262.21
234.63
208.79
224.01
222.03
217.74
207.66
169.30
149.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
47.51
38.53
31.71
33.78
20.41
21.29
24.73
32.93
20.56
14.97
PBT
34.10
23.47
25.41
21.26
4.90
1.28
0.89
6.10
9.61
11.39
Adjustment
19.92
15.03
17.55
21.39
20.75
22.97
20.62
17.83
14.79
13.42
Changes in Working Capital
-0.71
4.46
-7.49
-4.63
-1.88
0.65
6.38
11.63
0.51
-5.13
Cash after chg. in Working capital
53.32
42.96
35.47
38.02
23.77
24.90
27.89
35.56
24.91
19.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.80
-4.43
-3.76
-4.24
-3.36
-3.61
-3.16
-2.64
-4.34
-4.71
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
-71.32
-17.59
-15.15
-8.30
-4.17
0.72
-6.77
-9.03
-9.34
-6.21
Net Fixed Assets
-48.06
-6.34
29.10
-4.08
-0.90
-2.08
0.12
-5.10
-5.38
-2.75
Net Investments
0.00
0.55
0.00
0.00
-4.77
-6.26
-4.00
0.00
-6.06
-0.91
Others
-23.26
-11.80
-44.25
-4.22
1.50
9.06
-2.89
-3.93
2.10
-2.55
Cash from Financing Activity
21.91
-17.58
-16.86
-28.20
-11.82
-27.97
-14.25
-21.46
-10.88
-13.83
Net Cash Inflow / Outflow
-1.89
3.36
-0.30
-2.72
4.42
-5.97
3.72
2.43
0.35
-5.07
Opening Cash & Equivalents
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
0.65
5.72
Closing Cash & Equivalent
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
0.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
136.18
254.91
211.87
154.04
117.67
116.27
121.97
126.26
116.66
100.46
ROA
8.90%
6.90%
8.51%
7.52%
0.77%
-0.92%
-1.04%
1.75%
4.31%
4.45%
ROE
21.43%
16.87%
23.70%
27.53%
3.37%
-3.92%
-4.10%
6.23%
14.54%
15.79%
ROCE
18.59%
16.34%
20.41%
21.20%
11.25%
9.99%
8.36%
10.86%
14.28%
14.36%
Fixed Asset Turnover
2.88
2.60
2.13
1.87
1.86
1.97
1.88
2.03
1.98
1.77
Receivable days
53.28
72.13
74.09
71.03
77.81
69.98
71.05
66.79
62.55
62.50
Inventory Days
29.98
36.34
37.98
40.81
41.96
33.24
33.28
27.06
23.49
22.41
Payable days
29.69
40.30
42.71
46.17
54.81
46.79
31.76
16.63
8.49
8.05
Cash Conversion Cycle
53.56
68.17
69.36
65.67
64.95
56.43
72.57
77.22
77.54
76.85
Total Debt/Equity
0.99
0.87
1.02
1.47
2.39
2.23
2.22
2.20
1.95
2.03
Interest Cover
4.16
3.71
3.40
2.45
1.35
1.08
1.07
1.53
2.23
2.56

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.