Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Steel & Iron Products

Rating :
61/99

BSE: 533270 | NSE: BEDMUTHA

48.70
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  50.00
  •  50.15
  •  48.10
  •  50.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20024
  •  9.80
  •  57.65
  •  19.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 156.16
  • 0.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 449.61
  • N/A
  • 1.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.05%
  • 23.00%
  • 18.49%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • -11.08
  • -7.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 93.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.11
  • -
  • -0.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.37
  • -10.35
  • -8.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
189.14
110.37
71.37%
144.18
49.10
193.65%
118.68
87.99
34.88%
110.20
84.00
31.19%
Expenses
185.06
105.15
76.00%
141.27
49.22
187.02%
139.34
86.23
61.59%
111.39
85.24
30.68%
EBITDA
4.08
5.22
-21.84%
2.91
-0.12
-
-20.66
1.76
-
-1.19
-1.24
-
EBIDTM
2.16%
4.73%
2.02%
-0.23%
-17.41%
1.99%
-1.08%
-1.48%
Other Income
15.89
8.03
97.88%
10.99
4.12
166.75%
290.35
7.66
3,690.47%
8.49
6.39
32.86%
Interest
7.92
15.67
-49.46%
8.09
15.50
-47.81%
14.43
15.91
-9.30%
16.04
15.95
0.56%
Depreciation
8.34
8.82
-5.44%
8.17
8.71
-6.20%
9.05
8.19
10.50%
9.15
8.35
9.58%
PBT
3.71
-11.24
-
-2.36
-20.20
-
246.20
-14.68
-
-17.89
-19.16
-
Tax
0.00
0.00
0
0.00
0.02
-100.00%
0.00
0.01
-100.00%
0.94
0.01
9,300.00%
PAT
3.71
-11.24
-
-2.36
-20.22
-
246.20
-14.69
-
-18.82
-19.17
-
PATM
1.96%
-10.18%
-1.64%
-41.17%
207.45%
-16.69%
-17.08%
-22.82%
EPS
1.15
-4.57
-
-0.72
-8.27
-
76.33
-6.01
-
-7.66
-7.82
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
562.20
388.35
360.80
491.15
604.18
698.51
500.54
327.17
226.29
220.29
237.85
Net Sales Growth
69.61%
7.64%
-26.54%
-18.71%
-13.50%
39.55%
52.99%
44.58%
2.72%
-7.38%
 
Cost Of Goods Sold
477.17
314.85
281.79
319.05
512.14
564.59
410.49
268.54
170.00
165.50
182.44
Gross Profit
85.03
73.50
79.00
172.10
92.05
133.92
90.04
58.64
56.29
54.79
55.41
GP Margin
15.12%
18.93%
21.90%
35.04%
15.24%
19.17%
17.99%
17.92%
24.88%
24.87%
23.30%
Total Expenditure
577.06
405.10
361.83
491.76
641.62
669.07
486.43
311.46
210.55
203.57
223.27
Power & Fuel Cost
-
19.47
19.76
20.41
20.26
26.14
20.04
13.94
13.04
14.68
12.81
% Of Sales
-
5.01%
5.48%
4.16%
3.35%
3.74%
4.00%
4.26%
5.76%
6.66%
5.39%
Employee Cost
-
12.93
14.67
16.30
16.36
13.80
10.30
5.84
4.37
4.16
5.03
% Of Sales
-
3.33%
4.07%
3.32%
2.71%
1.98%
2.06%
1.79%
1.93%
1.89%
2.11%
Manufacturing Exp.
-
27.99
32.20
122.67
62.77
44.33
24.96
11.64
14.47
11.57
17.08
% Of Sales
-
7.21%
8.92%
24.98%
10.39%
6.35%
4.99%
3.56%
6.39%
5.25%
7.18%
General & Admin Exp.
-
7.66
8.65
9.16
10.67
9.70
7.14
4.24
2.59
3.09
3.27
% Of Sales
-
1.97%
2.40%
1.87%
1.77%
1.39%
1.43%
1.30%
1.14%
1.40%
1.37%
Selling & Distn. Exp.
-
3.77
4.18
4.00
8.34
9.71
8.42
6.03
2.94
2.76
2.25
% Of Sales
-
0.97%
1.16%
0.81%
1.38%
1.39%
1.68%
1.84%
1.30%
1.25%
0.95%
Miscellaneous Exp.
-
18.43
0.58
0.18
11.09
0.79
5.07
1.23
3.14
1.81
2.25
% Of Sales
-
4.75%
0.16%
0.04%
1.84%
0.11%
1.01%
0.38%
1.39%
0.82%
0.17%
EBITDA
-14.86
-16.75
-1.03
-0.61
-37.44
29.44
14.11
15.71
15.74
16.72
14.58
EBITDA Margin
-2.64%
-4.31%
-0.29%
-0.12%
-6.20%
4.21%
2.82%
4.80%
6.96%
7.59%
6.13%
Other Income
325.72
310.99
27.49
29.17
33.62
21.87
5.36
4.70
7.67
2.64
2.39
Interest
46.48
61.63
64.33
65.49
60.26
58.62
40.53
22.81
14.91
9.89
11.53
Depreciation
34.71
35.74
33.15
33.48
26.88
28.41
19.84
9.49
6.46
5.48
4.77
PBT
229.66
196.88
-71.02
-70.42
-90.96
-35.71
-40.90
-11.89
2.05
4.00
0.67
Tax
0.94
0.95
0.08
0.12
0.02
0.15
-1.11
-3.40
0.66
1.39
-0.06
Tax Rate
0.41%
0.48%
-0.11%
-0.17%
-0.02%
-0.42%
2.71%
28.60%
32.20%
34.75%
-8.96%
PAT
228.73
195.91
-71.20
-70.68
-86.92
-35.97
-39.85
-8.53
1.25
0.90
-0.18
PAT before Minority Interest
228.73
195.93
-71.10
-70.53
-90.99
-35.86
-39.79
-8.49
1.39
2.61
0.73
Minority Interest
0.00
-0.02
-0.10
-0.15
4.07
-0.11
-0.06
-0.04
-0.14
-1.71
-0.91
PAT Margin
40.68%
50.45%
-19.73%
-14.39%
-14.39%
-5.15%
-7.96%
-2.61%
0.55%
0.41%
-0.08%
PAT Growth
450.17%
-
-
-
-
-
-
-
38.89%
-
 
EPS
70.81
60.65
-22.04
-21.88
-26.91
-11.14
-12.34
-2.64
0.39
0.28
-0.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
77.13
-161.95
-91.03
-20.55
66.28
92.07
120.78
125.74
124.11
123.50
Share Capital
32.26
24.53
24.53
24.53
24.53
21.03
21.03
21.03
21.03
21.03
Total Reserves
44.87
-186.48
-115.56
-45.08
41.74
69.68
99.75
104.71
103.08
102.47
Non-Current Liabilities
224.82
233.94
246.61
263.28
278.99
261.26
239.09
180.36
81.31
31.27
Secured Loans
201.23
211.78
225.15
242.88
246.58
216.92
179.10
112.11
65.89
10.79
Unsecured Loans
6.27
4.83
4.89
4.76
5.70
9.45
9.69
11.19
11.35
11.57
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.68
Current Liabilities
164.29
406.67
416.37
368.71
325.89
255.42
190.55
126.86
141.78
103.27
Trade Payables
54.49
19.21
31.51
97.54
162.10
134.34
118.98
51.77
86.06
24.16
Other Current Liabilities
40.85
46.02
74.04
56.77
25.59
23.24
10.73
27.05
11.47
11.53
Short Term Borrowings
59.17
244.06
240.96
200.86
124.71
97.37
60.12
46.68
38.82
66.97
Short Term Provisions
9.78
97.39
69.86
13.54
13.49
0.46
0.72
1.36
5.42
0.61
Total Liabilities
466.24
478.54
571.73
611.07
674.87
615.47
557.08
439.59
353.68
262.81
Net Block
188.54
208.44
240.21
273.20
241.38
265.44
100.85
103.08
102.15
60.85
Gross Block
409.02
393.82
395.82
395.32
337.31
333.29
148.85
140.51
137.32
90.35
Accumulated Depreciation
220.49
185.39
155.61
122.12
95.93
67.84
48.01
37.43
35.17
29.50
Non Current Assets
240.82
292.01
324.01
346.45
369.34
338.83
326.22
257.27
180.06
87.74
Capital Work in Progress
33.79
43.97
40.17
36.85
82.70
57.83
207.03
142.91
59.25
12.42
Non Current Investment
3.45
3.25
4.35
5.62
6.05
4.42
4.20
2.09
2.18
1.35
Long Term Loans & Adv.
14.52
35.85
39.25
30.57
38.95
11.13
14.15
9.19
16.48
13.11
Other Non Current Assets
0.52
0.50
0.03
0.21
0.25
0.00
0.00
0.00
0.00
0.00
Current Assets
225.42
186.53
247.72
264.63
305.53
275.84
229.28
179.95
170.21
164.14
Current Investments
0.00
0.00
0.00
0.00
0.00
0.39
0.00
0.00
0.00
0.00
Inventories
39.78
40.90
32.09
33.81
102.45
96.45
91.87
54.56
45.04
51.58
Sundry Debtors
62.16
50.22
44.26
74.76
122.01
98.03
62.86
43.84
66.41
65.33
Cash & Bank
12.69
13.09
12.75
34.10
24.82
18.77
30.10
19.18
12.93
17.92
Other Current Assets
110.79
75.34
151.36
103.95
56.25
62.21
44.45
62.37
45.84
29.30
Short Term Loans & Adv.
8.47
6.98
7.27
18.01
9.67
37.84
30.68
51.37
37.95
24.54
Net Current Assets
61.13
-220.14
-168.65
-104.08
-20.37
20.42
38.73
53.09
28.44
60.86
Total Assets
466.24
478.54
571.73
611.08
674.87
615.47
557.08
439.59
353.67
262.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
57.67
77.38
22.67
6.56
29.46
-14.21
27.89
48.19
12.60
16.78
PBT
196.96
-71.03
-70.24
-90.87
-35.71
-40.90
-11.89
2.05
4.00
0.67
Adjustment
-165.77
96.65
97.48
92.32
83.51
58.26
28.92
18.26
16.65
21.26
Changes in Working Capital
27.43
51.87
-4.50
5.12
-17.95
-31.51
11.02
28.78
-7.26
-1.71
Cash after chg. in Working capital
58.62
77.49
22.75
6.56
29.84
-14.14
28.05
49.09
13.39
20.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.95
-0.11
-0.07
0.00
-0.39
-0.06
-0.16
-0.90
-0.79
-3.44
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
-5.08
-3.08
-1.97
-11.45
-29.96
-35.68
-74.84
-86.98
-88.11
-14.74
Net Fixed Assets
-5.69
-1.89
-3.79
-12.06
-28.85
-35.03
-72.54
-87.13
-93.31
-14.27
Net Investments
0.39
1.09
1.45
0.52
-1.41
-0.57
-2.25
-0.07
-1.03
-0.46
Others
0.22
-2.28
0.37
0.09
0.30
-0.08
-0.05
0.22
6.23
-0.01
Cash from Financing Activity
-52.99
-73.96
-42.06
14.17
6.25
38.56
57.87
47.42
70.52
4.59
Net Cash Inflow / Outflow
-0.40
0.34
-21.36
9.29
5.74
-11.33
10.91
8.63
-5.00
6.63
Opening Cash & Equivalents
13.09
12.75
34.10
24.82
19.07
30.10
19.18
10.55
17.92
11.29
Closing Cash & Equivalent
12.69
13.09
12.75
34.10
24.82
18.77
30.10
19.18
12.93
17.92

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
23.91
-66.02
-37.11
-8.38
27.02
42.75
56.68
58.66
57.39
53.48
ROA
41.48%
-13.54%
-11.93%
-14.15%
-5.56%
-6.79%
-1.70%
0.35%
0.85%
0.29%
ROE
0.00%
0.00%
0.00%
-397.94%
-45.92%
-38.06%
-7.00%
1.14%
2.24%
0.64%
ROCE
71.17%
-1.76%
-1.12%
-6.63%
5.16%
-0.09%
3.23%
6.20%
6.24%
6.35%
Fixed Asset Turnover
0.97
0.91
1.24
1.69
2.25
2.26
2.48
1.77
2.17
2.98
Receivable days
52.81
47.79
44.22
58.05
53.21
53.81
54.36
81.63
97.41
97.53
Inventory Days
37.92
36.92
24.49
40.20
48.10
62.99
74.60
73.75
71.44
67.48
Payable days
32.31
23.61
45.56
73.96
79.28
91.50
98.20
117.98
95.91
47.96
Cash Conversion Cycle
58.42
61.09
23.15
24.29
22.03
25.30
30.77
37.40
72.93
117.05
Total Debt/Equity
3.97
-3.12
-5.59
-23.46
6.00
3.70
2.10
1.49
0.99
0.83
Interest Cover
4.19
-0.10
-0.08
-0.51
0.39
-0.01
0.48
1.14
1.40
1.06

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.