Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Steel & Iron Products

Rating :
69/99

BSE: 530655 | NSE: GOODLUCK

912.05
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  929.50
  •  931.05
  •  910.00
  •  924.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  46032
  •  422.20
  •  1168.75
  •  397.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,985.75
  • 22.63
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,387.01
  • 0.66%
  • 2.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.44%
  • 5.71%
  • 30.64%
  • FII
  • DII
  • Others
  • 5.2%
  • 0.00%
  • 4.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.16
  • 13.08
  • 25.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.50
  • 10.13
  • 11.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.36
  • 22.79
  • 42.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 12.89
  • 15.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.49
  • 2.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.80
  • 7.50
  • 9.32

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
902.49
764.55
18.04%
878.27
705.95
24.41%
885.99
779.21
13.70%
858.02
822.31
4.34%
Expenses
836.24
706.66
18.34%
804.04
657.72
22.25%
814.07
731.71
11.26%
788.19
771.54
2.16%
EBITDA
66.25
57.88
14.46%
74.23
48.23
53.91%
71.92
47.49
51.44%
69.83
50.77
37.54%
EBIDTM
7.34%
7.57%
8.45%
6.83%
8.12%
6.09%
8.14%
6.17%
Other Income
8.70
2.43
258.02%
1.46
5.15
-71.65%
1.76
3.88
-54.64%
1.03
3.34
-69.16%
Interest
15.29
15.28
0.07%
21.07
17.04
23.65%
19.20
15.42
24.51%
21.91
17.77
23.30%
Depreciation
9.40
8.59
9.43%
8.54
8.28
3.14%
8.52
8.00
6.50%
8.82
7.74
13.95%
PBT
50.26
36.44
37.93%
46.07
28.06
64.18%
45.96
27.95
64.44%
40.13
28.60
40.31%
Tax
13.04
8.48
53.77%
14.31
9.65
48.29%
11.26
7.60
48.16%
11.54
7.52
53.46%
PAT
37.22
27.96
33.12%
31.77
18.40
72.66%
34.69
20.36
70.38%
28.59
21.08
35.63%
PATM
4.12%
3.66%
3.62%
2.61%
3.92%
2.61%
3.33%
2.56%
EPS
4.77
10.26
-53.51%
11.20
6.75
65.93%
12.73
7.83
62.58%
10.49
8.11
29.35%

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
Mar 14
Net Sales
3,524.77
3,072.01
2,613.21
1,572.12
1,635.86
1,661.25
1,273.78
1,093.01
986.97
1,075.90
975.43
Net Sales Growth
14.74%
17.56%
66.22%
-3.90%
-1.53%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
2,582.31
2,242.72
1,883.10
1,119.85
1,168.20
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
942.46
829.29
730.11
452.26
467.66
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
26.74%
27.00%
27.94%
28.77%
28.59%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
3,242.54
2,867.64
2,430.22
1,455.63
1,507.99
1,535.09
1,175.08
1,005.98
896.64
1,016.68
931.07
Power & Fuel Cost
-
121.00
88.58
59.17
61.32
58.04
26.17
31.33
33.83
34.09
25.27
% Of Sales
-
3.94%
3.39%
3.76%
3.75%
3.49%
2.05%
2.87%
3.43%
3.17%
2.59%
Employee Cost
-
125.89
96.60
73.59
83.38
71.03
58.29
57.28
46.28
39.09
34.35
% Of Sales
-
4.10%
3.70%
4.68%
5.10%
4.28%
4.58%
5.24%
4.69%
3.63%
3.52%
Manufacturing Exp.
-
156.46
128.77
102.10
103.01
78.70
71.17
73.52
71.23
58.37
57.36
% Of Sales
-
5.09%
4.93%
6.49%
6.30%
4.74%
5.59%
6.73%
7.22%
5.43%
5.88%
General & Admin Exp.
-
30.72
19.41
11.87
17.45
13.73
13.47
11.65
10.56
8.04
8.23
% Of Sales
-
1.00%
0.74%
0.76%
1.07%
0.83%
1.06%
1.07%
1.07%
0.75%
0.84%
Selling & Distn. Exp.
-
184.12
187.42
85.65
71.34
59.98
61.31
52.05
47.71
47.30
50.19
% Of Sales
-
5.99%
7.17%
5.45%
4.36%
3.61%
4.81%
4.76%
4.83%
4.40%
5.15%
Miscellaneous Exp.
-
6.73
26.34
3.40
3.30
3.46
2.17
1.59
1.55
1.12
50.19
% Of Sales
-
0.22%
1.01%
0.22%
0.20%
0.21%
0.17%
0.15%
0.16%
0.10%
0.15%
EBITDA
282.23
204.37
182.99
116.49
127.87
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
8.01%
6.65%
7.00%
7.41%
7.82%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
12.95
14.79
3.89
5.88
3.58
3.44
4.32
5.48
11.55
27.19
26.63
Interest
77.47
65.52
57.35
54.68
60.18
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
35.28
32.59
28.97
27.50
26.35
23.64
19.88
17.54
15.10
11.68
7.56
PBT
182.42
121.05
100.57
40.19
44.93
45.21
26.90
26.87
47.09
36.82
28.04
Tax
50.15
33.25
25.56
10.14
11.05
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
27.49%
27.47%
25.42%
25.23%
24.59%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
132.27
87.80
75.01
30.05
33.87
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
131.93
87.80
75.01
30.05
33.87
31.46
15.99
19.75
32.81
27.88
17.71
Minority Interest
-0.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.75%
2.86%
2.87%
1.91%
2.07%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
50.65%
17.05%
149.62%
-11.28%
7.66%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
EPS
41.59
27.61
23.59
9.45
10.65
9.89
5.03
6.21
10.32
8.77
5.57

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
Mar 14
Shareholder's Funds
620.01
465.92
383.44
346.06
309.75
278.30
254.92
210.18
181.34
146.05
Share Capital
5.45
5.20
4.90
4.60
4.60
4.60
4.40
4.40
4.40
3.98
Total Reserves
593.87
460.72
378.54
339.02
305.15
273.69
247.39
205.77
176.94
140.17
Non-Current Liabilities
129.69
155.24
164.80
110.39
154.89
153.14
138.43
123.91
98.41
54.36
Secured Loans
90.86
117.40
128.25
75.04
92.60
100.03
91.86
82.49
68.66
29.30
Unsecured Loans
0.00
0.01
0.00
0.00
28.54
24.04
23.05
16.89
10.78
9.62
Long Term Provisions
6.55
5.21
4.68
4.49
3.77
3.11
2.46
1.91
1.41
0.98
Current Liabilities
721.28
632.30
549.39
542.58
514.76
458.72
404.47
337.60
299.32
325.18
Trade Payables
127.75
103.19
98.40
67.83
98.83
99.51
91.41
58.10
43.47
63.09
Other Current Liabilities
123.75
102.64
78.42
75.60
68.47
62.34
36.27
28.66
28.53
27.24
Short Term Borrowings
458.07
421.93
372.56
395.15
346.86
294.42
274.04
238.64
217.59
226.45
Short Term Provisions
11.72
4.54
0.00
4.00
0.60
2.45
2.75
12.21
9.72
8.40
Total Liabilities
1,470.98
1,253.46
1,097.63
999.03
979.40
890.16
797.82
671.69
579.07
525.59
Net Block
401.39
363.54
325.13
341.16
332.83
251.97
255.68
235.35
202.92
124.33
Gross Block
574.88
505.83
438.82
427.57
393.12
289.07
273.20
305.35
260.57
170.10
Accumulated Depreciation
173.49
142.29
113.70
86.41
60.29
37.10
17.52
70.00
57.65
45.77
Non Current Assets
449.16
400.79
343.53
347.36
341.97
337.38
263.42
246.09
214.83
146.58
Capital Work in Progress
37.05
30.59
12.30
0.77
5.01
56.90
4.42
7.96
4.04
12.37
Non Current Investment
3.50
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.15
Long Term Loans & Adv.
6.37
6.56
6.10
5.43
4.14
3.42
3.04
2.78
7.86
7.74
Other Non Current Assets
0.86
0.00
0.00
0.00
0.00
25.09
0.27
0.00
0.00
0.00
Current Assets
1,021.82
852.66
754.10
651.67
637.43
552.78
534.41
425.61
364.24
379.02
Current Investments
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
520.11
428.07
352.53
314.64
303.89
239.10
233.86
183.78
152.57
137.40
Sundry Debtors
350.86
283.11
234.84
238.92
247.28
203.48
193.81
167.51
148.54
187.94
Cash & Bank
11.80
13.19
10.48
10.77
16.54
14.41
12.41
11.52
12.66
7.88
Other Current Assets
138.95
16.82
25.04
17.97
69.72
95.78
94.34
62.79
50.48
45.79
Short Term Loans & Adv.
115.21
111.46
131.21
69.37
31.98
84.90
56.80
60.99
44.81
41.78
Net Current Assets
300.53
220.37
204.71
109.09
122.67
94.06
129.94
88.00
64.93
53.83
Total Assets
1,470.98
1,253.45
1,097.63
999.03
979.40
890.16
797.83
671.70
579.07
525.60

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
Mar 14
Cash From Operating Activity
64.89
77.75
43.11
58.05
56.89
73.18
22.78
56.77
82.52
49.43
PBT
121.05
100.57
40.19
44.93
45.21
26.90
26.87
47.09
36.82
28.02
Adjustment
98.42
96.38
78.18
84.57
80.42
72.77
59.92
55.12
49.62
42.98
Changes in Working Capital
-122.11
-98.93
-63.42
-63.39
-58.71
-18.61
-59.88
-35.09
3.50
-13.87
Cash after chg. in Working capital
97.36
98.02
54.96
66.11
66.91
81.06
26.90
67.12
89.94
57.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.48
-20.27
-11.85
-8.06
-10.02
-7.88
-4.13
-10.35
-7.41
-7.70
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
-78.14
-84.60
-22.11
-29.43
-49.54
-64.35
-35.59
-51.75
-75.10
-27.54
Net Fixed Assets
-76.60
-83.45
-22.78
-30.21
-52.16
-68.35
26.60
-52.12
-71.41
Net Investments
-3.50
-0.89
0.02
1.00
0.00
-0.03
4.42
0.00
-3.27
Others
1.96
-0.26
0.65
-0.22
2.62
4.03
-66.61
0.37
-0.42
Cash from Financing Activity
13.34
6.30
-23.11
-27.56
-7.82
-8.34
12.64
-6.16
-3.62
-20.55
Net Cash Inflow / Outflow
0.08
-0.55
-2.12
1.06
-0.47
0.49
-0.17
-1.14
3.80
1.33
Opening Cash & Equivalents
0.28
0.79
2.91
1.85
2.31
1.83
2.00
12.66
8.86
6.54
Closing Cash & Equivalent
0.36
0.28
0.79
2.91
1.85
2.31
1.83
11.52
12.66
7.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
219.88
179.15
156.46
149.36
134.64
120.96
114.42
95.51
82.40
72.36
ROA
6.45%
6.38%
2.87%
3.42%
3.37%
1.89%
2.69%
5.25%
5.05%
3.37%
ROE
16.48%
17.66%
8.27%
10.37%
10.70%
6.03%
8.55%
16.76%
17.13%
12.29%
ROCE
16.41%
16.00%
10.70%
12.59%
13.74%
11.92%
12.21%
16.39%
16.14%
14.76%
Fixed Asset Turnover
5.69
5.53
3.63
3.99
4.87
4.64
4.16
3.85
5.51
6.34
Receivable days
37.66
36.17
55.00
54.24
49.52
55.52
54.76
53.00
51.74
63.64
Inventory Days
56.33
54.52
77.45
69.00
59.65
66.10
63.29
56.40
44.59
46.52
Payable days
18.79
19.54
27.09
20.08
22.80
29.46
26.68
20.41
18.95
24.50
Cash Conversion Cycle
75.20
71.15
105.35
103.16
86.37
92.16
91.37
88.99
77.38
85.66
Total Debt/Equity
1.00
1.27
1.39
1.48
1.63
1.62
1.63
1.68
1.74
1.97
Interest Cover
2.85
2.75
1.74
1.75
1.74
1.48
1.56
2.19
1.97
1.79

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.