Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Steel & Iron Products

Rating :
69/99

BSE: 530655 | NSE: GOODLUCK

94.60
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  103.00
  •  104.15
  •  93.40
  •  101.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  411394
  •  399.42
  •  113.50
  •  27.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 232.07
  • 6.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 731.29
  • N/A
  • 0.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.31%
  • 2.59%
  • 29.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.20%

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
  • 6.24
  • 6.06
  • 4.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 0.60
  • 0.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.76
  • 5.22
  • 4.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
420.16
422.83
-0.63%
419.27
388.44
7.94%
251.85
468.62
-46.26%
354.66
438.97
-19.21%
Expenses
387.70
392.11
-1.12%
385.71
357.41
7.92%
229.14
433.26
-47.11%
323.90
404.91
-20.01%
EBITDA
32.47
30.71
5.73%
33.56
31.04
8.12%
22.71
35.35
-35.76%
30.76
34.06
-9.69%
EBIDTM
7.73%
7.26%
8.00%
7.99%
9.02%
7.54%
8.67%
7.76%
Other Income
1.46
3.11
-53.05%
0.78
0.60
30.00%
0.12
1.22
-90.16%
-1.35
1.17
-
Interest
11.66
15.63
-25.40%
14.53
15.92
-8.73%
14.35
15.79
-9.12%
12.84
15.29
-16.02%
Depreciation
6.97
6.63
5.13%
6.89
6.19
11.31%
6.78
6.39
6.10%
7.13
6.49
9.86%
PBT
15.30
11.56
32.35%
12.92
9.53
35.57%
1.69
14.41
-88.27%
9.44
13.44
-29.76%
Tax
4.24
4.82
-12.03%
3.37
3.36
0.30%
0.43
5.54
-92.24%
-2.67
3.72
-
PAT
11.06
6.73
64.34%
9.55
6.17
54.78%
1.26
8.86
-85.78%
12.11
9.73
24.46%
PATM
2.63%
1.59%
2.28%
1.59%
0.50%
1.89%
3.41%
2.22%
EPS
4.81
2.93
64.16%
4.15
2.68
54.85%
0.55
3.85
-85.71%
5.26
4.23
24.35%

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
1,445.94
1,633.82
1,661.25
1,273.78
1,093.01
986.97
1,075.90
975.43
Net Sales Growth
-15.88%
-1.65%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
1,010.15
1,168.20
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
435.79
465.62
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
30.14%
28.50%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
1,326.45
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
119.50
127.87
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
8.26%
7.83%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
1.01
3.58
3.44
4.32
5.48
11.55
27.19
26.63
Interest
53.38
60.18
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
27.77
26.35
23.64
19.88
17.54
15.10
11.68
7.56
PBT
39.35
44.93
45.21
26.90
26.87
47.09
36.82
28.04
Tax
5.37
11.05
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
13.65%
24.59%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
33.98
33.87
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
33.98
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
2.35%
2.07%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
7.91%
7.66%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
EPS
13.87
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

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.