Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Steel & Iron Products

Rating :
51/99

BSE: 532976 | NSE: JAIBALAJI

41.65
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 41.10
  • 41.80
  • 41.10
  • 41.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34811
  •  14.48
  •  67.35
  •  35.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 567.31
  • 9.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,713.79
  • N/A
  • -0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.77%
  • 10.76%
  • 12.64%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 22.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 14.21
  • 16.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 46.59

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
  • -0.13
  • -0.21
  • -0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 112.74
  • 27.99
  • 59.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,369.38
1,049.59
30.47%
1,494.73
978.94
52.69%
1,335.40
995.87
34.09%
1,279.59
793.73
61.21%
Expenses
1,306.56
996.80
31.08%
1,435.20
912.54
57.28%
1,297.93
937.81
38.40%
1,228.02
738.00
66.40%
EBITDA
62.82
52.79
19.00%
59.53
66.40
-10.35%
37.46
58.06
-35.48%
51.57
55.74
-7.48%
EBIDTM
4.59%
5.03%
3.98%
6.78%
2.81%
5.83%
4.03%
7.02%
Other Income
4.63
0.83
457.83%
7.18
0.52
1,280.77%
21.02
5.24
301.15%
7.50
4.35
72.41%
Interest
21.75
23.80
-8.61%
21.07
21.97
-4.10%
28.59
20.89
36.86%
24.35
22.79
6.85%
Depreciation
24.52
22.77
7.69%
23.82
22.46
6.06%
23.26
22.76
2.20%
22.84
23.53
-2.93%
PBT
21.18
7.05
200.43%
21.82
22.50
-3.02%
6.63
19.65
-66.26%
11.89
13.76
-13.59%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
21.18
7.05
200.43%
21.82
22.50
-3.02%
6.63
19.65
-66.26%
11.89
13.76
-13.59%
PATM
1.55%
0.67%
1.46%
2.30%
0.50%
1.97%
0.93%
1.73%
EPS
1.66
0.64
159.38%
1.98
2.04
-2.94%
0.60
1.78
-66.29%
1.08
1.25
-13.60%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,479.10
4,643.53
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
Net Sales Growth
43.50%
66.72%
-4.36%
-5.37%
28.80%
40.39%
39.48%
-18.96%
-23.64%
27.64%
 
Cost Of Goods Sold
3,917.64
3,324.51
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
Gross Profit
1,561.46
1,319.02
715.84
672.46
678.14
482.36
292.11
157.64
297.82
470.22
333.15
GP Margin
28.50%
28.41%
25.70%
23.09%
22.04%
20.19%
17.16%
12.92%
19.78%
23.85%
21.57%
Total Expenditure
5,267.71
4,435.30
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
Power & Fuel Cost
-
180.50
145.75
166.75
168.28
132.18
68.59
66.03
86.34
137.49
136.54
% Of Sales
-
3.89%
5.23%
5.73%
5.47%
5.53%
4.03%
5.41%
5.73%
6.97%
8.84%
Employee Cost
-
108.86
88.70
89.99
81.81
68.91
58.64
53.85
54.11
61.94
52.31
% Of Sales
-
2.34%
3.18%
3.09%
2.66%
2.88%
3.45%
4.41%
3.59%
3.14%
3.39%
Manufacturing Exp.
-
503.75
340.30
331.18
369.51
329.46
209.31
163.24
161.74
201.12
189.58
% Of Sales
-
10.85%
12.22%
11.37%
12.01%
13.79%
12.30%
13.38%
10.74%
10.20%
12.27%
General & Admin Exp.
-
28.50
18.88
23.75
24.13
22.29
20.35
18.58
20.98
22.98
27.71
% Of Sales
-
0.61%
0.68%
0.82%
0.78%
0.93%
1.20%
1.52%
1.39%
1.17%
1.79%
Selling & Distn. Exp.
-
9.73
4.89
3.99
4.77
3.44
2.32
1.47
4.42
2.84
2.18
% Of Sales
-
0.21%
0.18%
0.14%
0.15%
0.14%
0.14%
0.12%
0.29%
0.14%
0.14%
Miscellaneous Exp.
-
279.46
21.93
26.06
10.09
19.66
45.71
13.49
3.10
17.91
2.18
% Of Sales
-
6.02%
0.79%
0.89%
0.33%
0.82%
2.69%
1.11%
0.21%
0.91%
0.31%
EBITDA
211.38
208.23
95.38
30.76
19.55
-93.58
-112.80
-159.02
-32.86
25.94
-80.03
EBITDA Margin
3.86%
4.48%
3.42%
1.06%
0.64%
-3.92%
-6.63%
-13.03%
-2.18%
1.32%
-5.18%
Other Income
40.33
29.87
10.83
60.24
39.96
17.93
21.15
16.12
36.62
22.97
22.73
Interest
95.76
98.70
88.04
102.78
111.59
33.91
46.49
424.68
384.13
345.24
185.10
Depreciation
94.44
91.32
93.99
96.79
101.61
107.36
117.56
122.22
134.07
143.34
91.85
PBT
61.52
48.06
-75.82
-108.57
-153.68
-216.93
-255.70
-689.80
-514.44
-439.67
-334.26
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-111.49
-106.49
-110.74
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
21.54%
24.22%
33.13%
PAT
61.52
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
-223.52
PAT before Minority Interest
61.52
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
-223.52
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
1.12%
1.03%
-2.72%
-3.93%
-4.99%
-10.74%
-15.02%
-56.53%
-26.97%
-16.90%
-14.47%
PAT Growth
-2.29%
-
-
-
-
-
-
-
-
-
 
EPS
4.81
3.75
-5.92
-8.93
-12.01
-20.05
-19.98
-53.89
-31.73
-26.03
-17.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
-1,662.84
-1,733.08
-1,657.91
-1,579.95
-1,426.69
-1,235.62
-877.49
-195.63
221.21
530.99
Share Capital
110.45
110.45
110.45
96.38
96.38
86.28
77.78
73.78
67.27
63.78
Total Reserves
-1,773.29
-1,843.53
-1,768.36
-1,676.33
-1,523.07
-1,324.42
-959.92
-270.12
120.52
439.71
Non-Current Liabilities
295.82
287.85
370.88
1,323.00
-233.53
-254.05
2,011.80
1,732.06
1,517.37
1,673.04
Secured Loans
508.90
506.66
595.55
1,552.59
0.59
0.59
2,218.35
1,939.18
1,662.18
1,759.06
Unsecured Loans
77.18
71.46
66.18
61.27
56.73
52.53
100.62
100.05
45.42
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.11
0.10
Current Liabilities
4,045.31
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
Trade Payables
818.70
750.33
690.39
670.17
641.42
581.39
799.13
904.14
925.06
952.57
Other Current Liabilities
635.20
546.12
473.45
466.61
505.64
1,233.49
889.60
610.66
543.60
307.88
Short Term Borrowings
2,582.51
2,854.80
2,802.10
2,024.45
3,452.96
2,885.74
794.33
728.54
717.77
560.64
Short Term Provisions
8.91
9.35
9.50
8.81
7.37
9.83
8.39
6.09
4.50
6.59
Total Liabilities
2,678.29
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
Net Block
1,165.05
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
Gross Block
2,636.01
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
Accumulated Depreciation
1,470.96
1,381.20
1,290.46
1,206.26
1,114.04
1,006.72
959.07
837.30
687.42
544.14
Non Current Assets
1,386.38
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
Capital Work in Progress
52.25
101.96
97.69
78.97
119.10
94.02
130.04
85.13
85.63
85.03
Non Current Investment
1.06
1.06
1.06
1.06
1.06
2.18
2.01
1.99
1.99
0.65
Long Term Loans & Adv.
162.34
114.34
103.10
102.75
95.65
101.73
115.47
118.60
116.11
117.07
Other Non Current Assets
5.68
15.56
4.38
9.23
0.35
0.69
4.51
2.45
10.02
15.29
Current Assets
1,291.84
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
758.03
699.16
578.59
496.01
488.50
459.57
527.88
528.72
539.51
624.54
Sundry Debtors
156.14
244.01
284.39
394.11
399.39
492.63
736.81
771.24
798.12
702.04
Cash & Bank
22.11
25.80
22.76
7.49
7.99
14.25
16.77
34.14
27.04
42.18
Other Current Assets
355.56
121.54
121.37
121.34
426.09
433.02
400.98
392.93
355.25
303.32
Short Term Loans & Adv.
251.19
210.36
236.74
377.99
304.59
320.64
304.50
282.02
215.10
186.70
Net Current Assets
-2,753.47
-2,859.73
-2,731.60
-1,773.09
-3,285.41
-3,310.98
-809.02
-522.42
-471.02
-155.60
Total Assets
2,678.29
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
462.74
143.46
290.56
40.30
65.60
-104.37
-174.20
-49.12
-33.44
-34.88
PBT
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-517.62
-439.67
-334.26
Adjustment
389.51
187.97
165.91
185.87
189.10
184.39
523.87
467.78
458.46
257.03
Changes in Working Capital
27.88
31.68
241.02
9.01
132.07
-32.67
-9.34
-0.66
-51.02
44.09
Cash after chg. in Working capital
465.45
143.83
292.58
41.21
64.50
-103.97
-175.28
-50.49
-32.23
-33.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.71
-0.37
-2.02
-0.91
1.10
-0.40
1.07
1.37
-1.21
-1.74
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
-124.36
-39.53
-36.98
7.42
-12.29
26.38
4.34
19.88
18.94
-21.98
Net Fixed Assets
-23.63
-38.28
-16.99
32.81
-68.26
36.07
-46.24
-5.82
-2.61
-115.98
Net Investments
0.00
0.00
0.00
0.00
78.15
2.06
-0.08
-0.32
0.00
-0.01
Others
-100.73
-1.25
-19.99
-25.39
-22.18
-11.75
50.66
26.02
21.55
94.01
Cash from Financing Activity
-350.81
-89.37
-249.66
-47.88
-48.19
78.30
158.43
42.81
6.55
62.88
Net Cash Inflow / Outflow
-12.43
14.56
3.93
-0.16
5.13
0.30
-11.43
13.56
-7.95
6.03
Opening Cash & Equivalents
25.64
11.08
7.15
7.31
2.18
6.22
17.66
4.10
12.04
6.07
Closing Cash & Equivalent
13.21
25.64
11.08
7.15
7.31
6.53
6.23
17.66
4.10
12.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
-150.56
-156.92
-150.12
-163.92
-148.02
-143.51
-113.42
-26.62
27.92
78.94
ROA
1.78%
-2.81%
-4.08%
-5.24%
-8.32%
-7.47%
-18.61%
-10.53%
-8.37%
-5.51%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-96.39%
-36.33%
ROCE
9.16%
0.70%
-0.60%
-2.03%
-10.01%
-8.34%
-9.59%
-4.62%
-3.22%
-5.10%
Fixed Asset Turnover
1.79
1.09
1.15
1.22
0.95
0.70
0.51
0.61
0.81
0.71
Receivable days
15.73
34.62
42.52
47.06
67.13
121.59
205.71
176.69
128.43
129.21
Inventory Days
57.27
83.73
67.34
58.38
71.35
97.66
144.13
120.27
99.66
158.25
Payable days
86.13
127.06
83.92
77.19
88.73
118.39
172.99
166.25
135.64
180.06
Cash Conversion Cycle
-13.14
-8.71
25.94
28.25
49.75
100.87
176.85
130.71
92.45
107.40
Total Debt/Equity
-1.91
-1.98
-2.09
-2.30
-2.46
-2.91
-4.00
-15.67
14.26
4.84
Interest Cover
1.49
0.14
-0.11
-0.38
-6.57
-4.50
-0.62
-0.35
-0.27
-0.81

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.