Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Steel & Iron Products

Rating :
76/99

BSE: 530655 | NSE: GOODLUCK

287.45
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  287.00
  •  287.45
  •  280.00
  •  273.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  581249
  •  1666.46
  •  287.45
  •  34.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 700.88
  • 16.56
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,200.10
  • N/A
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.32%
  • 1.74%
  • 28.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.29
  • 10.61
  • 8.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.15
  • 7.20
  • 5.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.67
  • 0.64
  • 28.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 6.06
  • 4.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.59
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.95
  • 5.30
  • 4.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
571.24
251.85
126.82%
480.83
354.82
35.51%
420.16
422.83
-0.63%
419.27
388.44
7.94%
Expenses
531.56
229.14
131.98%
453.08
324.07
39.81%
387.70
392.11
-1.12%
385.71
357.41
7.92%
EBITDA
39.68
22.71
74.72%
27.75
30.76
-9.79%
32.47
30.71
5.73%
33.56
31.04
8.12%
EBIDTM
6.95%
9.02%
5.77%
8.67%
7.73%
7.26%
8.00%
7.99%
Other Income
1.22
0.12
916.67%
3.53
-1.35
-
1.46
3.11
-53.05%
0.78
0.60
30.00%
Interest
15.22
14.35
6.06%
14.14
12.84
10.12%
11.66
15.63
-25.40%
14.53
15.92
-8.73%
Depreciation
7.04
6.78
3.83%
6.86
7.13
-3.79%
6.97
6.63
5.13%
6.89
6.19
11.31%
PBT
18.64
1.69
1,002.96%
10.28
9.44
8.90%
15.30
11.56
32.35%
12.92
9.53
35.57%
Tax
5.10
0.43
1,086.05%
2.11
-2.67
-
4.24
4.82
-12.03%
3.37
3.36
0.30%
PAT
13.54
1.26
974.60%
8.18
12.11
-32.45%
11.06
6.73
64.34%
9.55
6.17
54.78%
PATM
2.37%
0.50%
1.70%
3.41%
2.63%
1.59%
2.28%
1.59%
EPS
5.52
0.55
903.64%
3.34
5.26
-36.50%
4.81
2.93
64.16%
4.15
2.68
54.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,891.50
1,633.82
1,661.25
1,273.78
1,093.01
986.97
1,075.90
975.43
Net Sales Growth
33.40%
-1.65%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
1,364.81
1,168.20
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
526.69
465.62
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
27.84%
28.50%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
1,758.05
1,505.95
1,535.09
1,175.08
1,005.98
896.64
1,016.68
931.07
Power & Fuel Cost
-
61.32
58.04
26.17
31.33
33.83
34.09
25.27
% Of Sales
-
3.75%
3.49%
2.05%
2.87%
3.43%
3.17%
2.59%
Employee Cost
-
83.38
71.03
58.29
57.28
46.28
39.09
34.35
% Of Sales
-
5.10%
4.28%
4.58%
5.24%
4.69%
3.63%
3.52%
Manufacturing Exp.
-
103.01
78.70
71.17
73.52
71.23
58.37
57.36
% Of Sales
-
6.30%
4.74%
5.59%
6.73%
7.22%
5.43%
5.88%
General & Admin Exp.
-
17.45
13.73
13.47
11.65
10.56
8.04
8.23
% Of Sales
-
1.07%
0.83%
1.06%
1.07%
1.07%
0.75%
0.84%
Selling & Distn. Exp.
-
69.00
59.98
61.31
52.05
47.71
47.30
50.19
% Of Sales
-
4.22%
3.61%
4.81%
4.76%
4.83%
4.40%
5.15%
Miscellaneous Exp.
-
3.60
3.46
2.17
1.59
1.55
1.12
1.42
% Of Sales
-
0.22%
0.21%
0.17%
0.15%
0.16%
0.10%
0.15%
EBITDA
133.46
127.87
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
7.06%
7.83%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
6.99
3.58
3.44
4.32
5.48
11.55
27.19
26.63
Interest
55.55
60.18
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
27.76
26.35
23.64
19.88
17.54
15.10
11.68
7.56
PBT
57.14
44.93
45.21
26.90
26.87
47.09
36.82
28.04
Tax
14.82
11.05
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
25.94%
24.59%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
42.33
33.87
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
42.33
33.87
31.46
15.99
19.75
32.81
27.88
17.71
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.24%
2.07%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
61.13%
7.66%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
EPS
17.28
13.82
12.84
6.53
8.06
13.39
11.38
7.23

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
346.06
309.75
278.30
254.92
210.18
181.34
146.05
Share Capital
4.60
4.60
4.60
4.40
4.40
4.40
3.98
Total Reserves
339.02
305.15
273.69
247.39
205.77
176.94
140.17
Non-Current Liabilities
110.39
154.89
153.14
138.43
123.91
98.41
54.36
Secured Loans
75.97
92.60
100.03
91.86
82.49
68.66
29.30
Unsecured Loans
-0.94
28.54
24.04
23.05
16.89
10.78
9.62
Long Term Provisions
4.49
3.77
3.11
2.46
1.91
1.41
0.98
Current Liabilities
542.58
514.76
458.72
404.47
337.60
299.32
325.18
Trade Payables
67.83
98.83
99.51
91.41
58.10
43.47
63.09
Other Current Liabilities
75.60
68.47
62.34
36.27
28.66
28.53
27.24
Short Term Borrowings
395.15
346.86
294.42
274.04
238.64
217.59
226.45
Short Term Provisions
4.00
0.60
2.45
2.75
12.21
9.72
8.40
Total Liabilities
999.03
979.40
890.16
797.82
671.69
579.07
525.59
Net Block
341.16
332.83
251.97
255.68
235.35
202.92
124.33
Gross Block
427.57
393.12
289.07
273.20
305.35
260.57
170.10
Accumulated Depreciation
86.41
60.29
37.10
17.52
70.00
57.65
45.77
Non Current Assets
347.36
341.97
337.38
263.42
246.09
214.83
146.58
Capital Work in Progress
0.77
5.01
56.90
4.42
7.96
4.04
12.37
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
2.15
Long Term Loans & Adv.
5.43
4.14
3.42
3.04
2.78
7.86
7.74
Other Non Current Assets
0.00
0.00
25.09
0.27
0.00
0.00
0.00
Current Assets
651.67
637.43
552.78
534.41
425.61
364.24
379.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
314.64
303.89
239.10
233.86
183.78
152.57
137.40
Sundry Debtors
238.92
247.28
203.48
193.81
167.51
148.54
187.94
Cash & Bank
10.77
16.54
14.41
12.41
11.52
12.66
7.88
Other Current Assets
87.34
37.74
10.88
37.54
62.79
50.48
45.79
Short Term Loans & Adv.
69.37
31.98
84.90
56.80
60.99
44.81
41.78
Net Current Assets
109.09
122.67
94.06
129.94
88.00
64.93
53.83
Total Assets
999.03
979.40
890.16
797.83
671.70
579.07
525.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
58.05
56.89
73.18
22.78
56.77
82.52
49.43
PBT
44.93
45.21
26.90
26.87
47.09
36.82
28.02
Adjustment
84.57
80.42
72.77
59.92
55.12
49.62
42.98
Changes in Working Capital
-63.39
-58.71
-18.61
-59.88
-35.09
3.50
-13.87
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-29.43
-49.54
-64.35
-35.59
-51.75
-75.10
-27.54
Net Fixed Assets
-30.21
-52.16
-68.35
26.60
-52.12
-71.41
Net Investments
1.00
0.00
-0.03
4.42
0.00
-3.27
Others
-0.22
2.62
4.03
-66.61
0.37
-0.42
Cash from Financing Activity
-27.56
-7.82
-8.34
12.64
-6.16
-3.62
-20.55
Net Cash Inflow / Outflow
1.06
-0.47
0.49
-0.17
-1.14
3.80
1.33
Opening Cash & Equivalents
1.85
2.31
1.83
2.00
12.66
8.86
6.54
Closing Cash & Equivalent
2.91
1.85
2.31
1.83
11.52
12.66
7.88

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
149.36
134.64
120.96
114.42
95.51
82.40
72.36
ROA
3.42%
3.37%
1.89%
2.69%
5.25%
5.05%
3.37%
ROE
10.37%
10.70%
6.03%
8.55%
16.76%
17.13%
12.29%
ROCE
12.59%
13.74%
11.92%
12.21%
16.39%
16.14%
14.76%
Fixed Asset Turnover
3.98
4.87
4.64
4.16
3.85
5.51
6.34
Receivable days
54.31
49.52
55.52
54.76
53.00
51.74
63.64
Inventory Days
69.09
59.65
66.10
63.29
56.40
44.59
46.52
Payable days
20.12
22.80
29.46
26.68
20.41
18.95
24.50
Cash Conversion Cycle
103.28
86.37
92.16
91.37
88.99
77.38
85.66
Total Debt/Equity
1.48
1.63
1.62
1.63
1.68
1.74
1.97
Interest Cover
1.75
1.74
1.48
1.56
2.19
1.97
1.79

Top Investors:

News Update:


No Latest News!

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.