Nifty
Sensex
:
:
24336.25
79871.82
-77.25 (-0.32%)
-277.06 (-0.35%)

Steel & Iron Products

Rating :
65/99

BSE: 532976 | NSE: JAIBALAJI

920.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  926.55
  •  935.00
  •  907.00
  •  926.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45940
  •  422.73
  •  1314.00
  •  121.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,583.99
  • 17.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,964.85
  • N/A
  • 9.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.85%
  • 18.26%
  • 9.47%
  • FII
  • DII
  • Others
  • 2.92%
  • 0.08%
  • 5.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.00
  • 14.76
  • 30.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.74
  • 67.30
  • 21.85

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.22
  • 13.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.98
  • 3.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.50
  • 45.78
  • 17.44

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
1,845.60
1,724.01
7.05%
1,538.99
1,536.95
0.13%
1,546.63
1,369.38
12.94%
1,482.57
1,494.73
-0.81%
Expenses
1,604.79
1,660.57
-3.36%
1,292.19
1,466.55
-11.89%
1,333.15
1,306.56
2.04%
1,277.39
1,435.20
-11.00%
EBITDA
240.81
63.45
279.53%
246.80
70.40
250.57%
213.48
62.82
239.83%
205.18
59.53
244.67%
EBIDTM
13.05%
3.68%
16.04%
4.58%
13.80%
4.59%
13.84%
3.98%
Other Income
156.23
21.23
635.89%
23.44
2.45
856.73%
27.59
4.63
495.90%
7.82
7.18
8.91%
Interest
17.61
26.13
-32.61%
15.00
19.89
-24.59%
18.73
21.75
-13.89%
21.18
21.07
0.52%
Depreciation
22.80
24.53
-7.05%
20.64
25.05
-17.60%
20.79
24.52
-15.21%
21.39
23.82
-10.20%
PBT
356.63
34.02
948.30%
234.60
27.91
740.56%
201.55
21.18
851.61%
170.43
21.82
681.07%
Tax
83.65
47.10
77.60%
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
272.98
-13.08
-
234.60
27.91
740.56%
201.55
21.18
851.61%
170.43
21.82
681.07%
PATM
14.79%
-0.76%
15.24%
1.82%
13.03%
1.55%
11.50%
1.46%
EPS
16.68
-0.90
-
14.62
1.92
661.46%
12.56
1.66
656.63%
10.96
1.98
453.54%

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
6,413.79
6,125.07
4,692.50
2,785.18
2,912.30
3,077.47
2,389.33
1,701.91
1,220.14
1,505.67
1,971.76
Net Sales Growth
4.71%
30.53%
68.48%
-4.36%
-5.37%
28.80%
40.39%
39.48%
-18.96%
-23.64%
 
Cost Of Goods Sold
4,143.63
4,299.58
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
Gross Profit
2,270.16
1,825.50
1,368.00
715.84
672.46
678.14
482.36
292.11
157.64
297.82
470.22
GP Margin
35.40%
29.80%
29.15%
25.70%
23.09%
22.04%
20.19%
17.16%
12.92%
19.78%
23.85%
Total Expenditure
5,507.52
5,868.83
4,484.18
2,689.80
2,881.54
3,057.92
2,482.91
1,814.71
1,379.16
1,538.53
1,945.82
Power & Fuel Cost
-
279.12
180.50
145.75
166.75
168.28
132.18
68.59
66.03
86.34
137.49
% Of Sales
-
4.56%
3.85%
5.23%
5.73%
5.47%
5.53%
4.03%
5.41%
5.73%
6.97%
Employee Cost
-
128.78
108.86
88.70
89.99
81.81
68.91
58.64
53.85
54.11
61.94
% Of Sales
-
2.10%
2.32%
3.18%
3.09%
2.66%
2.88%
3.45%
4.41%
3.59%
3.14%
Manufacturing Exp.
-
713.57
550.60
340.30
331.18
369.51
329.46
209.31
163.24
161.74
201.12
% Of Sales
-
11.65%
11.73%
12.22%
11.37%
12.01%
13.79%
12.30%
13.38%
10.74%
10.20%
General & Admin Exp.
-
39.07
28.39
18.88
23.75
24.13
22.29
20.35
18.58
20.98
22.98
% Of Sales
-
0.64%
0.61%
0.68%
0.82%
0.78%
0.93%
1.20%
1.52%
1.39%
1.17%
Selling & Distn. Exp.
-
14.81
9.73
4.89
3.99
4.77
3.44
2.32
1.47
4.42
2.84
% Of Sales
-
0.24%
0.21%
0.18%
0.14%
0.15%
0.14%
0.14%
0.12%
0.29%
0.14%
Miscellaneous Exp.
-
393.89
281.59
21.93
26.06
10.09
19.66
45.71
13.49
3.10
2.84
% Of Sales
-
6.43%
6.00%
0.79%
0.89%
0.33%
0.82%
2.69%
1.11%
0.21%
0.91%
EBITDA
906.27
256.24
208.32
95.38
30.76
19.55
-93.58
-112.80
-159.02
-32.86
25.94
EBITDA Margin
14.13%
4.18%
4.44%
3.42%
1.06%
0.64%
-3.92%
-6.63%
-13.03%
-2.18%
1.32%
Other Income
215.08
35.49
29.87
10.83
60.24
39.96
17.93
21.15
16.12
36.62
22.97
Interest
72.52
88.88
98.80
88.04
102.78
111.59
33.91
46.49
424.68
384.13
345.24
Depreciation
85.62
97.93
91.32
93.99
96.79
101.61
107.36
117.56
122.22
134.07
143.34
PBT
963.21
104.93
48.06
-75.82
-108.57
-153.68
-216.93
-255.70
-689.80
-514.44
-439.67
Tax
83.65
47.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-111.49
-106.49
Tax Rate
8.68%
44.89%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
21.54%
24.22%
PAT
879.56
57.83
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
PAT before Minority Interest
879.56
57.83
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
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
13.71%
0.94%
1.02%
-2.72%
-3.93%
-4.99%
-10.74%
-15.02%
-56.53%
-26.97%
-16.90%
PAT Growth
1,420.94%
20.33%
-
-
-
-
-
-
-
-
 
EPS
49.55
3.26
2.71
-4.27
-6.44
-8.66
-14.46
-14.41
-38.86
-22.88
-18.77

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
556.07
-1,662.84
-1,733.08
-1,657.91
-1,579.95
-1,426.69
-1,235.62
-877.49
-195.63
221.21
Share Capital
145.45
110.45
110.45
110.45
96.38
96.38
86.28
77.78
73.78
67.27
Total Reserves
366.37
-1,773.29
-1,843.53
-1,768.36
-1,676.33
-1,523.07
-1,324.42
-959.92
-270.12
120.52
Non-Current Liabilities
364.96
295.82
287.85
370.88
1,323.00
-233.53
-254.05
2,011.80
1,732.06
1,517.37
Secured Loans
542.65
508.90
506.66
595.55
1,552.59
0.59
0.59
2,218.35
1,939.18
1,662.18
Unsecured Loans
83.35
77.18
71.46
66.18
61.27
56.73
52.53
100.62
100.05
45.42
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.11
Current Liabilities
1,748.01
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
Trade Payables
898.95
818.70
750.33
690.39
670.17
641.42
581.39
799.13
904.14
925.06
Other Current Liabilities
603.58
635.20
546.12
473.45
466.61
505.64
1,233.49
889.60
610.66
543.60
Short Term Borrowings
233.67
2,582.51
2,854.80
2,802.10
2,024.45
3,452.96
2,885.74
794.33
728.54
717.77
Short Term Provisions
11.81
8.91
9.35
9.50
8.81
7.37
9.83
8.39
6.09
4.50
Total Liabilities
2,669.04
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
Net Block
1,131.60
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
Gross Block
2,551.11
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
Accumulated Depreciation
1,419.51
1,470.96
1,381.20
1,290.46
1,206.26
1,114.04
1,006.72
959.07
837.30
687.42
Non Current Assets
1,297.53
1,339.36
1,414.40
1,444.43
1,516.15
1,625.19
1,821.31
1,943.33
2,058.81
2,209.59
Capital Work in Progress
68.83
52.25
101.96
97.69
78.97
119.10
94.02
130.04
85.13
85.63
Non Current Investment
1.06
1.06
1.06
1.06
1.06
1.06
2.18
2.01
1.99
1.99
Long Term Loans & Adv.
78.50
115.25
114.34
103.10
102.75
95.65
101.73
115.47
118.60
116.11
Other Non Current Assets
17.54
5.75
15.56
4.38
9.23
0.35
0.69
4.51
2.45
10.02
Current Assets
1,371.52
1,338.94
1,300.88
1,243.85
1,396.95
1,321.97
1,399.47
1,682.43
1,727.03
1,719.92
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
821.37
758.03
699.16
578.59
496.01
488.50
459.57
527.88
528.72
539.51
Sundry Debtors
229.31
156.14
244.01
284.39
394.11
399.39
492.63
736.81
771.24
798.12
Cash & Bank
51.49
22.11
25.80
22.76
7.49
7.99
14.25
16.77
34.14
27.04
Other Current Assets
269.35
104.37
121.54
121.37
499.33
426.09
433.02
400.98
392.93
355.25
Short Term Loans & Adv.
265.97
298.29
210.36
236.74
377.99
304.59
320.64
304.50
282.02
215.10
Net Current Assets
-376.50
-2,706.38
-2,859.73
-2,731.60
-1,773.09
-3,285.41
-3,310.98
-809.02
-522.42
-471.02
Total Assets
2,669.05
2,678.30
2,715.39
2,688.42
2,913.10
2,947.16
3,220.78
3,625.76
3,785.88
3,929.51

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
320.91
462.74
143.46
290.56
40.30
65.60
-104.37
-174.20
-49.12
-33.44
PBT
104.93
48.06
-75.82
-114.34
-153.68
-256.66
-255.70
-689.80
-517.62
-439.67
Adjustment
485.49
382.28
187.97
165.91
185.87
189.10
184.39
523.87
467.78
458.46
Changes in Working Capital
-264.11
35.11
31.68
241.02
9.01
132.07
-32.67
-9.34
-0.66
-51.02
Cash after chg. in Working capital
326.31
465.45
143.83
292.58
41.21
64.50
-103.97
-175.28
-50.49
-32.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.40
-2.71
-0.37
-2.02
-0.91
1.10
-0.40
1.07
1.37
-1.21
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
-117.58
-124.36
-39.53
-36.98
7.42
-12.29
26.38
4.34
19.88
18.94
Net Fixed Assets
68.32
-23.63
-38.28
-16.99
32.81
-68.26
36.07
-46.24
-5.82
-2.61
Net Investments
0.00
0.00
0.00
0.00
0.00
78.15
2.06
-0.08
-0.32
0.00
Others
-185.90
-100.73
-1.25
-19.99
-25.39
-22.18
-11.75
50.66
26.02
21.55
Cash from Financing Activity
-192.06
-350.81
-89.37
-249.66
-47.88
-48.19
78.30
158.43
42.81
6.55
Net Cash Inflow / Outflow
11.27
-12.43
14.56
3.93
-0.16
5.13
0.30
-11.43
13.56
-7.95
Opening Cash & Equivalents
13.21
25.64
11.08
7.15
7.31
2.18
6.22
17.66
4.10
12.04
Closing Cash & Equivalent
24.49
13.21
25.64
11.08
7.15
7.31
6.53
6.23
17.66
4.10

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.)
35.19
-150.55
-156.92
-150.12
-163.92
-148.02
-143.51
-113.42
-26.62
27.92
ROA
2.16%
1.78%
-2.81%
-4.08%
-5.24%
-8.32%
-7.47%
-18.61%
-10.53%
-8.37%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-96.39%
ROCE
13.27%
9.16%
0.70%
-0.60%
-2.03%
-10.01%
-8.34%
-9.59%
-4.62%
-3.22%
Fixed Asset Turnover
2.36
1.81
1.09
1.15
1.22
0.95
0.70
0.51
0.61
0.81
Receivable days
11.48
15.56
34.62
42.52
47.06
67.13
121.59
205.71
176.69
128.43
Inventory Days
47.06
56.67
83.73
67.34
58.38
71.35
97.66
144.13
120.27
99.66
Payable days
72.91
86.13
127.06
83.92
77.19
88.73
118.39
172.99
166.25
135.64
Cash Conversion Cycle
-14.36
-13.90
-8.71
25.94
28.25
49.75
100.87
176.85
130.71
92.45
Total Debt/Equity
1.68
-1.91
-1.98
-2.09
-2.30
-2.46
-2.91
-4.00
-15.67
14.26
Interest Cover
2.18
1.49
0.14
-0.11
-0.38
-6.57
-4.50
-0.62
-0.35
-0.27

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.