Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Steel & Iron Products

Rating :
53/99

BSE: 532976 | NSE: JAIBALAJI

52.10
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  51.50
  •  52.35
  •  51.10
  •  50.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42401
  •  22.01
  •  71.05
  •  37.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 575.45
  • 9.42
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,983.26
  • N/A
  • -0.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.98%
  • 5.95%
  • 13.50%
  • FII
  • DII
  • Others
  • 3.47%
  • 0.00%
  • 26.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.35
  • -3.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 37.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -21.58
  • -20.98

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.06
  • -0.18
  • -0.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 115.71
  • 21.97
  • 66.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
1,279.59
793.73
61.21%
1,049.59
679.74
54.41%
978.94
315.84
209.95%
995.87
735.78
35.35%
Expenses
1,228.02
738.00
66.40%
996.80
656.71
51.79%
912.54
357.28
155.41%
937.81
734.58
27.67%
EBITDA
51.57
55.74
-7.48%
52.79
23.03
129.22%
66.40
-41.44
-
58.06
1.20
4,738.33%
EBIDTM
4.03%
7.02%
5.03%
3.39%
6.78%
-13.12%
5.83%
0.16%
Other Income
7.50
4.35
72.41%
0.83
0.52
59.62%
0.52
0.72
-27.78%
5.24
7.92
-33.84%
Interest
24.35
22.79
6.85%
23.80
22.16
7.40%
21.97
22.19
-0.99%
20.89
24.91
-16.14%
Depreciation
22.84
23.53
-2.93%
22.77
23.87
-4.61%
22.46
23.83
-5.75%
22.76
23.93
-4.89%
PBT
11.89
13.76
-13.59%
7.05
-22.48
-
22.50
-86.75
-
19.65
-45.49
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
11.89
13.76
-13.59%
7.05
-22.48
-
22.50
-86.75
-
19.65
-45.49
-
PATM
0.93%
1.73%
0.67%
-3.31%
2.30%
-27.47%
1.97%
-6.18%
EPS
1.08
1.25
-13.60%
0.64
-2.04
-
2.04
-7.85
-
1.78
-4.12
-

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
Jun 12
Net Sales
4,303.99
2,785.18
2,912.30
3,077.47
2,389.33
1,701.91
1,220.14
1,505.67
1,971.76
1,544.84
2,955.83
Net Sales Growth
70.45%
-4.36%
-5.37%
28.80%
40.39%
39.48%
-18.96%
-23.64%
27.64%
-47.74%
 
Cost Of Goods Sold
3,110.72
2,069.34
2,239.84
2,399.33
1,906.97
1,409.80
1,062.50
1,207.86
1,501.54
1,211.69
2,205.35
Gross Profit
1,193.27
715.84
672.46
678.14
482.36
292.11
157.64
297.82
470.22
333.15
750.48
GP Margin
27.72%
25.70%
23.09%
22.04%
20.19%
17.16%
12.92%
19.78%
23.85%
21.57%
25.39%
Total Expenditure
4,075.17
2,689.80
2,881.54
3,057.92
2,482.91
1,814.71
1,379.16
1,538.53
1,945.82
1,624.87
2,907.79
Power & Fuel Cost
-
145.75
166.75
168.28
132.18
68.59
66.03
86.34
137.49
136.54
195.42
% Of Sales
-
5.23%
5.73%
5.47%
5.53%
4.03%
5.41%
5.73%
6.97%
8.84%
6.61%
Employee Cost
-
88.70
89.99
81.81
68.91
58.64
53.85
54.11
61.94
52.31
78.33
% Of Sales
-
3.18%
3.09%
2.66%
2.88%
3.45%
4.41%
3.59%
3.14%
3.39%
2.65%
Manufacturing Exp.
-
340.30
331.18
369.51
329.46
209.31
163.24
161.74
201.12
189.58
351.15
% Of Sales
-
12.22%
11.37%
12.01%
13.79%
12.30%
13.38%
10.74%
10.20%
12.27%
11.88%
General & Admin Exp.
-
18.88
23.75
24.13
22.29
20.35
18.58
20.98
22.98
27.71
42.85
% Of Sales
-
0.68%
0.82%
0.78%
0.93%
1.20%
1.52%
1.39%
1.17%
1.79%
1.45%
Selling & Distn. Exp.
-
4.89
3.99
4.77
3.44
2.32
1.47
4.42
2.84
2.18
4.99
% Of Sales
-
0.18%
0.14%
0.15%
0.14%
0.14%
0.12%
0.29%
0.14%
0.14%
0.17%
Miscellaneous Exp.
-
21.93
26.06
10.09
19.66
45.71
13.49
3.10
17.91
4.85
4.99
% Of Sales
-
0.79%
0.89%
0.33%
0.82%
2.69%
1.11%
0.21%
0.91%
0.31%
1.00%
EBITDA
228.82
95.38
30.76
19.55
-93.58
-112.80
-159.02
-32.86
25.94
-80.03
48.04
EBITDA Margin
5.32%
3.42%
1.06%
0.64%
-3.92%
-6.63%
-13.03%
-2.18%
1.32%
-5.18%
1.63%
Other Income
14.09
10.83
60.24
39.96
17.93
21.15
16.12
36.62
22.97
22.73
27.08
Interest
91.01
88.04
102.78
111.59
33.91
46.49
424.68
384.13
345.24
185.10
326.63
Depreciation
90.83
93.99
96.79
101.61
107.36
117.56
122.22
134.07
143.34
91.85
143.71
PBT
61.09
-75.82
-108.57
-153.68
-216.93
-255.70
-689.80
-514.44
-439.67
-334.26
-395.21
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-111.49
-106.49
-110.74
-112.57
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
21.54%
24.22%
33.13%
28.48%
PAT
61.09
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
-223.52
-282.64
PAT before Minority Interest
61.09
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
-223.52
-282.64
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.42%
-2.72%
-3.93%
-4.99%
-10.74%
-15.02%
-56.53%
-26.97%
-16.90%
-14.47%
-9.56%
PAT Growth
143.34%
-
-
-
-
-
-
-
-
-
 
EPS
5.53
-6.86
-10.35
-13.91
-23.23
-23.14
-62.43
-36.75
-30.15
-20.23
-25.58

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
Jun 12
Shareholder's Funds
-1,733.08
-1,657.91
-1,579.95
-1,426.69
-1,235.62
-877.49
-195.63
221.21
530.99
729.32
Share Capital
110.45
110.45
96.38
96.38
86.28
77.78
73.78
67.27
63.78
63.77
Total Reserves
-1,843.53
-1,768.36
-1,676.33
-1,523.07
-1,324.42
-959.92
-270.12
120.52
439.71
663.24
Non-Current Liabilities
287.85
370.88
1,323.00
-233.53
-254.05
2,011.80
1,732.06
1,517.37
1,673.04
552.94
Secured Loans
507.24
595.55
1,552.59
0.59
0.59
2,218.35
1,939.18
1,662.18
1,759.06
491.96
Unsecured Loans
71.46
66.18
61.27
56.73
52.53
100.62
100.05
45.42
0.00
36.25
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.11
0.10
0.10
Current Liabilities
4,160.61
3,975.45
3,170.04
4,607.38
4,710.45
2,491.45
2,249.44
2,190.93
1,827.68
2,797.10
Trade Payables
750.33
690.39
670.17
641.42
581.39
799.13
904.14
925.06
952.57
804.32
Other Current Liabilities
546.12
473.45
466.61
505.64
1,233.49
889.60
610.66
543.60
307.88
754.24
Short Term Borrowings
2,854.80
2,802.10
2,024.45
3,452.96
2,885.74
794.33
728.54
717.77
560.64
1,196.73
Short Term Provisions
9.35
9.50
8.81
7.37
9.83
8.39
6.09
4.50
6.59
41.80
Total Liabilities
2,715.38
2,688.42
2,913.09
2,947.16
3,220.78
3,625.76
3,785.87
3,929.51
4,031.71
4,079.36
Net Block
1,181.47
1,238.20
1,324.13
1,409.03
1,582.73
1,691.30
1,809.22
1,952.76
2,093.51
1,681.12
Gross Block
2,562.67
2,528.66
2,530.39
2,523.07
2,589.45
2,650.37
2,646.51
2,640.18
2,637.65
2,133.55
Accumulated Depreciation
1,381.20
1,290.46
1,206.26
1,114.04
1,006.72
959.07
837.30
687.42
544.14
452.43
Non Current Assets
1,414.40
1,444.43
1,516.15
1,625.19
1,821.31
1,943.33
2,058.81
2,209.59
2,359.62
2,413.51
Capital Work in Progress
101.96
97.69
78.97
119.10
94.02
130.04
85.13
85.63
85.03
472.54
Non Current Investment
1.06
1.06
1.06
1.06
2.18
2.01
1.99
1.99
0.65
0.63
Long Term Loans & Adv.
114.34
103.10
102.75
95.65
101.73
115.47
118.60
116.11
117.07
122.16
Other Non Current Assets
15.56
4.38
9.23
0.35
0.69
4.51
2.45
10.02
15.29
4.81
Current Assets
1,300.88
1,243.85
1,396.95
1,321.97
1,399.47
1,682.43
1,727.03
1,719.92
1,672.09
1,665.80
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
699.16
578.59
496.01
488.50
459.57
527.88
528.72
539.51
624.54
845.89
Sundry Debtors
244.01
284.39
394.11
399.39
492.63
736.81
771.24
798.12
702.04
498.49
Cash & Bank
25.80
22.76
7.49
7.99
14.25
16.77
34.14
27.04
42.18
23.57
Other Current Assets
331.90
121.37
121.34
121.50
433.02
400.98
392.93
355.25
303.32
297.85
Short Term Loans & Adv.
210.36
236.74
377.99
304.59
320.64
304.50
282.02
215.10
186.70
199.72
Net Current Assets
-2,859.73
-2,731.60
-1,773.09
-3,285.41
-3,310.98
-809.02
-522.42
-471.02
-155.60
-1,131.29
Total Assets
2,715.39
2,688.42
2,913.10
2,947.16
3,220.78
3,625.76
3,785.88
3,929.51
4,031.71
4,079.35

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
Jun 12
Cash From Operating Activity
154.10
290.56
40.30
65.60
-104.37
-174.20
-49.12
-33.44
-34.88
312.77
PBT
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-517.62
-439.67
-334.26
-395.21
Adjustment
187.97
165.91
185.87
189.10
184.39
523.87
467.78
458.46
257.03
443.48
Changes in Working Capital
42.33
241.02
9.01
132.07
-32.67
-9.34
-0.66
-51.02
44.09
280.46
Cash after chg. in Working capital
154.48
292.58
41.21
64.50
-103.97
-175.28
-50.49
-32.23
-33.14
328.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.37
-2.02
-0.91
1.10
-0.40
1.07
1.37
-1.21
-1.74
-15.95
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
-39.53
-36.98
7.42
-12.29
26.38
4.34
19.88
18.94
-21.98
-245.41
Net Fixed Assets
-38.28
-16.99
32.81
-68.26
36.07
-46.24
-5.82
-2.61
-115.98
-164.54
Net Investments
0.00
0.00
0.00
78.15
2.06
-0.08
-0.32
0.00
-0.01
2.45
Others
-1.25
-19.99
-25.39
-22.18
-11.75
50.66
26.02
21.55
94.01
-83.32
Cash from Financing Activity
-100.01
-249.66
-47.88
-48.19
78.30
158.43
42.81
6.55
62.88
-83.42
Net Cash Inflow / Outflow
14.56
3.93
-0.16
5.13
0.30
-11.43
13.56
-7.95
6.03
-16.06
Opening Cash & Equivalents
11.08
7.15
7.31
2.18
6.22
17.66
4.10
12.04
6.07
20.00
Closing Cash & Equivalent
25.64
11.08
7.15
7.31
6.53
6.23
17.66
4.10
12.10
3.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Book Value (Rs.)
-156.92
-150.12
-163.92
-148.02
-143.51
-113.42
-26.62
27.92
78.94
114.00
ROA
-2.81%
-4.08%
-5.24%
-8.32%
-7.47%
-18.61%
-10.53%
-8.37%
-5.51%
-7.27%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-96.39%
-36.33%
-32.55%
ROCE
0.70%
-0.60%
-2.03%
-10.01%
-8.34%
-9.59%
-4.62%
-3.22%
-5.10%
-2.36%
Fixed Asset Turnover
1.09
1.15
1.22
0.95
0.70
0.51
0.61
0.81
0.71
1.54
Receivable days
34.62
42.52
47.06
67.13
121.59
205.71
176.69
128.43
129.21
58.75
Inventory Days
83.73
67.34
58.38
71.35
97.66
144.13
120.27
99.66
158.25
84.25
Payable days
127.06
83.92
77.19
88.73
118.39
172.99
166.25
135.64
180.06
65.63
Cash Conversion Cycle
-8.71
25.94
28.25
49.75
100.87
176.85
130.71
92.45
107.40
77.37
Total Debt/Equity
-1.98
-2.09
-2.30
-2.46
-2.91
-4.00
-15.67
14.26
4.84
2.96
Interest Cover
0.14
-0.11
-0.38
-6.57
-4.50
-0.62
-0.35
-0.27
-0.81
-0.21

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.