Nifty
Sensex
:
:
24604.30
80663.59
17.60 (0.07%)
-1.27 (0.00%)

Steel & Iron Products

Rating :
54/99

BSE: 539018 | NSE: Not Listed

733.65
15-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  749.85
  •  749.85
  •  725.05
  •  738.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2164
  •  1590862
  •  845.00
  •  525.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,399.22
  • 10.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,617.76
  • 0.14%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.50%
  • 18.12%
  • 7.91%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.46
  • 3.18
  • 8.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.84
  • -1.53
  • 4.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.71
  • 1.42
  • 10.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.34
  • 5.74
  • 6.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.58
  • 1.24
  • 1.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.80
  • 5.22
  • 5.80

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
253.38
285.84
-11.36%
230.16
248.97
-7.56%
248.41
258.43
-3.88%
268.56
335.18
-19.88%
Expenses
219.78
244.99
-10.29%
195.28
222.68
-12.30%
221.01
231.46
-4.51%
227.86
263.42
-13.50%
EBITDA
33.59
40.86
-17.79%
34.88
26.29
32.67%
27.40
26.97
1.59%
40.70
71.76
-43.28%
EBIDTM
13.26%
14.29%
15.15%
10.56%
11.03%
10.44%
15.16%
21.41%
Other Income
9.72
0.76
1,178.95%
8.63
5.54
55.78%
15.11
4.44
240.32%
15.08
3.15
378.73%
Interest
3.39
2.31
46.75%
2.85
3.05
-6.56%
2.57
2.29
12.23%
2.95
2.11
39.81%
Depreciation
10.17
11.42
-10.95%
5.92
5.78
2.42%
5.84
5.12
14.06%
4.94
5.06
-2.37%
PBT
29.76
27.88
6.74%
34.73
23.00
51.00%
34.11
23.99
42.18%
47.89
67.74
-29.30%
Tax
-6.64
8.25
-
8.36
5.97
40.03%
6.79
7.12
-4.63%
8.59
16.92
-49.23%
PAT
36.40
19.63
85.43%
26.37
17.03
54.84%
27.32
16.88
61.85%
39.30
50.82
-22.67%
PATM
14.37%
6.87%
11.46%
6.84%
11.00%
6.53%
14.63%
15.16%
EPS
19.24
10.38
85.36%
13.90
9.01
54.27%
14.37
8.90
61.46%
20.74
26.70
-22.32%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,000.51
1,128.42
1,296.43
874.31
811.97
964.76
978.23
721.18
519.33
518.74
Net Sales Growth
-11.34%
-12.96%
48.28%
7.68%
-15.84%
-1.38%
35.64%
38.87%
0.11%
 
Cost Of Goods Sold
582.29
685.56
807.97
555.17
478.83
588.27
657.49
492.02
333.60
359.12
Gross Profit
418.22
442.86
488.47
319.15
333.15
376.49
320.74
229.16
185.73
159.62
GP Margin
41.80%
39.25%
37.68%
36.50%
41.03%
39.02%
32.79%
31.78%
35.76%
30.77%
Total Expenditure
863.93
961.99
1,073.86
739.94
687.70
784.96
844.78
636.92
454.03
458.57
Power & Fuel Cost
-
141.12
126.50
76.46
96.32
100.91
92.72
75.45
62.86
50.95
% Of Sales
-
12.51%
9.76%
8.75%
11.86%
10.46%
9.48%
10.46%
12.10%
9.82%
Employee Cost
-
36.78
34.35
29.54
28.71
24.78
18.24
14.99
11.01
9.53
% Of Sales
-
3.26%
2.65%
3.38%
3.54%
2.57%
1.86%
2.08%
2.12%
1.84%
Manufacturing Exp.
-
62.92
68.06
53.31
54.71
44.70
45.30
37.98
32.21
25.33
% Of Sales
-
5.58%
5.25%
6.10%
6.74%
4.63%
4.63%
5.27%
6.20%
4.88%
General & Admin Exp.
-
12.05
10.41
8.69
8.35
7.21
6.23
5.16
6.97
6.10
% Of Sales
-
1.07%
0.80%
0.99%
1.03%
0.75%
0.64%
0.72%
1.34%
1.18%
Selling & Distn. Exp.
-
18.46
22.39
12.74
17.75
13.84
20.51
8.78
4.82
5.60
% Of Sales
-
1.64%
1.73%
1.46%
2.19%
1.43%
2.10%
1.22%
0.93%
1.08%
Miscellaneous Exp.
-
5.10
4.18
4.03
3.02
5.24
4.30
2.53
2.55
1.94
% Of Sales
-
0.45%
0.32%
0.46%
0.37%
0.54%
0.44%
0.35%
0.49%
0.37%
EBITDA
136.57
166.43
222.57
134.37
124.27
179.80
133.45
84.26
65.30
60.17
EBITDA Margin
13.65%
14.75%
17.17%
15.37%
15.30%
18.64%
13.64%
11.68%
12.57%
11.60%
Other Income
48.54
13.89
17.89
5.32
1.66
2.50
10.05
2.76
1.50
1.99
Interest
11.76
10.32
12.30
10.20
10.23
15.77
18.50
18.87
21.24
21.36
Depreciation
26.87
27.38
21.59
22.37
23.06
16.37
14.99
14.82
15.92
16.46
PBT
146.49
142.61
206.57
107.12
92.66
150.16
110.01
53.34
29.64
24.34
Tax
17.10
37.19
50.80
27.93
14.52
51.90
39.21
18.85
10.32
8.73
Tax Rate
11.67%
26.08%
24.59%
26.07%
15.67%
34.56%
35.64%
35.34%
34.82%
35.87%
PAT
129.39
105.42
155.78
79.19
78.14
98.26
70.79
34.49
19.31
15.60
PAT before Minority Interest
129.39
105.42
155.78
79.19
78.14
98.26
70.79
34.49
19.31
15.60
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
12.93%
9.34%
12.02%
9.06%
9.62%
10.18%
7.24%
4.78%
3.72%
3.01%
PAT Growth
23.98%
-32.33%
96.72%
1.34%
-20.48%
38.80%
105.25%
78.61%
23.78%
 
EPS
67.74
55.19
81.56
41.46
40.91
51.45
37.06
18.06
10.11
8.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
810.17
707.15
551.01
471.34
397.79
300.92
232.55
197.31
180.33
Share Capital
19.09
19.09
19.09
19.09
19.09
19.09
19.09
19.09
19.09
Total Reserves
791.07
688.06
531.91
452.25
378.70
281.83
213.46
178.22
161.24
Non-Current Liabilities
150.47
172.89
49.50
63.65
77.25
79.67
96.87
124.64
142.16
Secured Loans
104.41
125.00
0.08
0.63
1.13
0.23
3.20
7.62
10.02
Unsecured Loans
20.06
24.80
25.38
25.80
28.61
31.24
45.46
37.95
57.37
Long Term Provisions
0.89
0.91
0.98
1.82
0.92
0.70
0.52
33.56
28.96
Current Liabilities
164.76
173.33
179.85
107.15
138.65
214.41
192.52
187.86
205.96
Trade Payables
34.00
34.72
34.51
25.87
36.12
36.15
33.37
50.37
83.16
Other Current Liabilities
31.65
12.83
16.45
19.94
11.12
29.95
25.52
16.06
11.98
Short Term Borrowings
99.09
125.75
128.85
61.29
90.41
146.87
132.61
110.91
101.60
Short Term Provisions
0.03
0.03
0.03
0.05
0.99
1.43
1.02
10.52
9.23
Total Liabilities
1,125.40
1,053.37
780.36
642.14
613.69
595.00
521.94
509.81
528.45
Net Block
264.56
196.95
206.71
212.62
207.91
187.11
189.06
191.73
197.98
Gross Block
515.36
425.05
414.09
397.71
370.01
333.12
320.28
308.24
298.56
Accumulated Depreciation
250.79
228.09
207.38
185.09
162.10
146.01
131.22
116.51
100.57
Non Current Assets
557.68
485.03
249.45
253.22
248.98
230.19
229.33
262.23
263.48
Capital Work in Progress
213.49
23.28
21.65
20.95
23.42
25.35
22.56
24.16
21.44
Non Current Investment
59.55
22.15
2.77
1.92
1.54
0.71
0.89
0.20
0.23
Long Term Loans & Adv.
16.71
241.98
15.63
15.75
14.65
15.63
15.63
46.14
43.83
Other Non Current Assets
3.36
0.67
2.68
1.98
1.46
1.39
1.19
0.00
0.00
Current Assets
567.72
568.34
530.91
388.93
364.70
364.80
292.62
247.59
264.96
Current Investments
139.39
86.73
75.75
35.02
0.00
0.00
0.00
0.00
0.00
Inventories
226.39
279.66
248.70
219.14
214.07
172.43
155.58
121.09
134.57
Sundry Debtors
175.57
159.65
158.19
96.64
117.70
131.67
84.83
79.99
64.28
Cash & Bank
1.81
7.14
30.09
5.42
5.10
3.82
8.79
3.67
4.70
Other Current Assets
24.56
0.68
0.69
8.39
27.82
56.88
43.41
42.84
61.41
Short Term Loans & Adv.
23.75
34.48
17.50
24.33
27.41
54.49
42.50
42.20
61.13
Net Current Assets
402.96
395.01
351.06
281.77
226.05
150.39
100.10
59.73
59.00
Total Assets
1,125.40
1,053.37
780.36
642.15
613.68
594.99
521.95
509.82
528.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
407.95
-104.50
95.73
80.58
56.33
47.91
37.09
44.96
36.91
PBT
143.23
207.58
107.97
93.04
150.99
109.83
53.23
29.64
24.34
Adjustment
27.27
19.22
28.74
30.55
32.07
31.44
32.03
37.52
38.01
Changes in Working Capital
266.17
-279.40
-18.32
-14.14
-75.64
-55.54
-33.99
-16.07
-20.44
Cash after chg. in Working capital
436.67
-52.60
118.39
109.45
107.42
85.73
51.28
51.09
41.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.73
-51.91
-22.66
-28.87
-51.09
-37.81
-14.18
-6.13
-4.99
Other Direct Exp. Paid
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
Cash From Investing Activity
-373.28
-30.51
-58.41
-60.71
-36.33
-14.75
-10.45
-11.85
-17.85
Net Fixed Assets
-261.58
-12.58
-17.08
-25.23
-34.96
-15.63
-10.44
-12.40
Net Investments
-105.94
-29.35
-40.83
-35.02
0.00
0.00
0.00
0.00
Others
-5.76
11.42
-0.50
-0.46
-1.37
0.88
-0.01
0.55
Cash from Financing Activity
-37.28
110.28
-12.94
-18.14
-19.13
-38.94
-21.20
-34.13
-17.17
Net Cash Inflow / Outflow
-2.61
-24.73
24.38
1.74
0.87
-5.77
5.45
-1.03
1.89
Opening Cash & Equivalents
4.15
28.89
4.51
2.77
1.90
7.67
2.22
4.70
2.80
Closing Cash & Equivalent
1.54
4.15
28.89
4.51
2.77
1.90
7.67
3.67
4.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
424.78
370.77
288.90
247.13
208.56
157.77
121.92
102.03
93.12
ROA
9.68%
16.99%
11.13%
12.44%
16.26%
12.68%
6.69%
3.72%
2.95%
ROE
13.90%
24.76%
15.49%
17.98%
28.13%
26.54%
16.15%
10.38%
8.79%
ROCE
15.02%
25.92%
18.54%
19.08%
33.15%
28.53%
18.59%
14.32%
12.99%
Fixed Asset Turnover
2.40
3.09
2.15
2.12
2.74
3.04
2.48
1.84
1.86
Receivable days
54.22
44.74
53.19
48.17
47.17
39.81
38.59
47.06
42.34
Inventory Days
81.84
74.38
97.65
97.37
73.11
60.32
64.78
83.39
88.63
Payable days
18.29
15.64
19.85
23.63
16.39
14.96
23.42
51.45
64.38
Cash Conversion Cycle
117.77
103.48
131.00
121.92
103.90
85.18
79.96
78.99
66.59
Total Debt/Equity
0.30
0.39
0.28
0.19
0.30
0.60
0.80
0.84
0.98
Interest Cover
14.81
17.79
11.50
10.06
10.52
6.95
3.83
2.40
2.14

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.