Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Steel & Iron Products

Rating :
52/99

BSE: 532976 | NSE: JAIBALAJI

24.40
25-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  24.40
  •  24.40
  •  24.40
  •  25.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20021
  •  4.89
  •  31.00
  •  13.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 282.75
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,710.67
  • N/A
  • -0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.98%
  • 10.19%
  • 17.48%
  • FII
  • DII
  • Others
  • 2.75%
  • 0.00%
  • 18.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.87
  • 19.01
  • 6.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.43
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -30.19
  • -23.63

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.04
  • -0.12
  • -0.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 110.63
  • 36.80
  • 27.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
679.74
646.31
5.17%
315.84
814.79
-61.24%
735.78
811.84
-9.37%
715.42
773.78
-7.54%
Expenses
656.71
649.38
1.13%
357.28
786.61
-54.58%
734.58
794.06
-7.49%
706.08
758.89
-6.96%
EBITDA
23.03
-3.07
-
-41.44
28.18
-
1.20
17.78
-93.25%
9.33
14.88
-37.30%
EBIDTM
3.39%
-0.48%
-13.12%
3.46%
0.16%
2.19%
1.30%
1.92%
Other Income
0.52
23.61
-97.80%
0.72
2.60
-72.31%
7.92
10.91
-27.41%
21.22
20.21
5.00%
Interest
22.16
27.98
-20.80%
22.19
25.02
-11.31%
24.91
81.52
-69.44%
24.88
9.35
166.10%
Depreciation
23.87
24.38
-2.09%
23.83
24.14
-1.28%
23.93
24.79
-3.47%
24.33
25.36
-4.06%
PBT
-22.48
-31.81
-
-86.75
-18.38
-
-45.49
-77.62
-
-18.65
0.38
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-22.48
-31.81
-
-86.75
-18.38
-
-45.49
-77.62
-
-18.65
0.38
-
PATM
-3.31%
-4.92%
-27.47%
-2.26%
-6.18%
-9.56%
-2.61%
0.05%
EPS
-2.04
-3.30
-
-7.85
-1.91
-
-4.12
-8.05
-
-1.69
0.04
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Mar 11
Net Sales
2,446.78
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
2,195.07
Net Sales Growth
-19.69%
-5.37%
28.80%
40.39%
39.48%
-18.96%
-23.64%
27.64%
-47.74%
34.66%
 
Cost Of Goods Sold
1,870.28
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
1,383.57
Gross Profit
576.50
672.46
678.14
482.36
292.11
157.64
297.82
470.22
333.15
750.48
811.50
GP Margin
23.56%
23.09%
22.04%
20.19%
17.16%
12.92%
19.78%
23.85%
21.57%
25.39%
36.97%
Total Expenditure
2,454.65
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
1,852.05
Power & Fuel Cost
-
166.75
168.28
132.18
68.59
66.03
86.34
137.49
136.54
195.42
117.53
% Of Sales
-
5.73%
5.47%
5.53%
4.03%
5.41%
5.73%
6.97%
8.84%
6.61%
5.35%
Employee Cost
-
89.99
81.81
68.91
58.64
53.85
54.11
61.94
52.31
78.33
53.89
% Of Sales
-
3.09%
2.66%
2.88%
3.45%
4.41%
3.59%
3.14%
3.39%
2.65%
2.46%
Manufacturing Exp.
-
331.18
369.51
329.46
209.31
163.24
161.74
201.12
189.58
351.15
241.57
% Of Sales
-
11.37%
12.01%
13.79%
12.30%
13.38%
10.74%
10.20%
12.27%
11.88%
11.01%
General & Admin Exp.
-
23.75
24.13
22.29
20.35
18.58
20.98
22.98
27.71
42.85
30.04
% Of Sales
-
0.82%
0.78%
0.93%
1.20%
1.52%
1.39%
1.17%
1.79%
1.45%
1.37%
Selling & Distn. Exp.
-
3.99
4.77
3.44
2.32
1.47
4.42
2.84
2.18
4.99
2.15
% Of Sales
-
0.14%
0.15%
0.14%
0.14%
0.12%
0.29%
0.14%
0.14%
0.17%
0.10%
Miscellaneous Exp.
-
26.06
10.09
19.66
45.71
13.49
3.10
17.91
4.85
29.70
2.15
% Of Sales
-
0.89%
0.33%
0.82%
2.69%
1.11%
0.21%
0.91%
0.31%
1.00%
1.06%
EBITDA
-7.88
30.76
19.55
-93.58
-112.80
-159.02
-32.86
25.94
-80.03
48.04
343.02
EBITDA Margin
-0.32%
1.06%
0.64%
-3.92%
-6.63%
-13.03%
-2.18%
1.32%
-5.18%
1.63%
15.63%
Other Income
30.38
60.24
39.96
17.93
21.15
16.12
36.62
22.97
22.73
27.08
22.76
Interest
94.14
102.78
111.59
33.91
46.49
424.68
384.13
345.24
185.10
326.63
160.97
Depreciation
95.96
96.79
101.61
107.36
117.56
122.22
134.07
143.34
91.85
143.71
86.38
PBT
-173.37
-108.57
-153.68
-216.93
-255.70
-689.80
-514.44
-439.67
-334.26
-395.21
118.43
Tax
0.00
0.00
0.00
0.00
0.00
0.00
-111.49
-106.49
-110.74
-112.57
40.91
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
21.54%
24.22%
33.13%
28.48%
34.54%
PAT
-173.37
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
-223.52
-282.64
77.53
PAT before Minority Interest
-173.37
-114.34
-153.68
-256.66
-255.70
-689.80
-406.13
-333.18
-223.52
-282.64
77.53
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
-7.09%
-3.93%
-4.99%
-10.74%
-15.02%
-56.53%
-26.97%
-16.90%
-14.47%
-9.56%
3.53%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-15.69
-10.35
-13.91
-23.23
-23.14
-62.43
-36.75
-30.15
-20.23
-25.58
7.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Mar 11
Shareholder's Funds
-1,657.91
-1,579.95
-1,426.69
-1,235.62
-877.49
-195.63
221.21
530.99
729.32
1,009.86
Share Capital
110.45
96.38
96.38
86.28
77.78
73.78
67.27
63.78
63.77
63.77
Total Reserves
-1,768.36
-1,676.33
-1,523.07
-1,324.42
-959.92
-270.12
120.52
439.71
663.24
945.88
Non-Current Liabilities
370.88
1,323.00
-233.53
-254.05
2,011.80
1,732.06
1,517.37
1,673.04
552.94
916.27
Secured Loans
595.55
1,552.59
0.59
0.59
2,218.35
1,939.18
1,662.18
1,759.06
491.96
685.11
Unsecured Loans
66.18
61.27
56.73
52.53
100.62
100.05
45.42
0.00
36.25
93.88
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
-0.11
0.10
0.10
0.06
Current Liabilities
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
1,768.28
Trade Payables
690.39
670.17
641.42
581.39
799.13
904.14
925.06
952.57
804.32
397.28
Other Current Liabilities
473.45
466.61
505.64
1,233.49
889.60
610.66
543.60
307.88
754.24
414.51
Short Term Borrowings
2,802.10
2,024.45
3,452.96
2,885.74
794.33
728.54
717.77
560.64
1,196.73
908.73
Short Term Provisions
9.50
8.81
7.37
9.83
8.39
6.09
4.50
6.59
41.80
47.75
Total Liabilities
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
3,694.41
Net Block
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
1,698.94
Gross Block
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
2,007.99
Accumulated Depreciation
1,290.46
1,206.26
1,114.04
1,006.72
959.07
837.30
687.42
544.14
452.43
309.05
Non Current Assets
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
2,278.16
Capital Work in Progress
97.69
78.97
119.10
94.02
130.04
85.13
85.63
85.03
472.54
416.03
Non Current Investment
1.06
1.06
1.06
2.18
2.01
1.99
1.99
0.65
0.63
3.62
Long Term Loans & Adv.
103.10
102.75
95.65
101.73
115.47
118.60
116.11
117.07
122.16
98.56
Other Non Current Assets
4.38
9.23
0.35
0.69
4.51
2.45
10.02
15.29
4.81
9.45
Current Assets
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
1,416.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Inventories
578.59
496.01
488.50
459.57
527.88
528.72
539.51
624.54
845.89
624.91
Sundry Debtors
284.39
394.11
399.39
492.63
736.81
771.24
798.12
702.04
498.49
527.24
Cash & Bank
22.76
7.49
7.99
14.25
16.77
34.14
27.04
42.18
23.57
35.75
Other Current Assets
358.11
121.34
121.50
112.38
400.98
392.93
355.25
303.32
297.85
228.29
Short Term Loans & Adv.
236.74
377.99
304.59
320.64
304.50
282.02
215.10
186.70
199.72
134.21
Net Current Assets
-2,731.60
-1,773.09
-3,285.41
-3,310.98
-809.02
-522.42
-471.02
-155.60
-1,131.29
-352.08
Total Assets
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
3,694.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Mar 11
Cash From Operating Activity
290.56
40.30
65.60
-104.37
-174.20
-49.12
-33.44
-34.88
312.77
233.97
PBT
-114.34
-153.68
-256.66
-255.70
-689.80
-517.62
-439.67
-334.26
-395.21
118.43
Adjustment
165.91
185.87
189.10
184.39
523.87
467.78
458.46
257.03
443.48
237.09
Changes in Working Capital
241.02
9.01
132.07
-32.67
-9.34
-0.66
-51.02
44.09
280.46
-112.97
Cash after chg. in Working capital
292.58
41.21
64.50
-103.97
-175.28
-50.49
-32.23
-33.14
328.72
242.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.02
-0.91
1.10
-0.40
1.07
1.37
-1.21
-1.74
-15.95
-8.58
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
-36.98
7.42
-12.29
26.38
4.34
19.88
18.94
-21.98
-245.41
-338.88
Net Fixed Assets
-16.99
32.81
-68.26
36.07
-46.24
-5.82
-2.61
-115.98
-164.54
-319.93
Net Investments
0.00
0.00
78.15
2.06
-0.08
-0.32
0.00
-0.01
2.45
-1.39
Others
-19.99
-25.39
-22.18
-11.75
50.66
26.02
21.55
94.01
-83.32
-17.56
Cash from Financing Activity
-249.66
-47.88
-48.19
78.30
158.43
42.81
6.55
62.88
-83.42
120.68
Net Cash Inflow / Outflow
3.93
-0.16
5.13
0.30
-11.43
13.56
-7.95
6.03
-16.06
15.76
Opening Cash & Equivalents
7.15
7.31
2.18
6.22
17.66
4.10
12.04
6.07
20.00
4.24
Closing Cash & Equivalent
11.08
7.15
7.31
6.53
6.23
17.66
4.10
12.10
3.94
20.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Jun 12
Mar 11
Book Value (Rs.)
-150.12
-163.92
-148.02
-143.51
-113.42
-26.62
27.92
78.94
114.00
158.32
ROA
-4.08%
-5.24%
-8.32%
-7.47%
-18.61%
-10.53%
-8.37%
-5.51%
-7.27%
2.30%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-96.39%
-36.33%
-32.55%
7.97%
ROCE
-0.60%
-2.03%
-10.01%
-8.34%
-9.59%
-4.62%
-3.22%
-5.10%
-2.36%
10.19%
Fixed Asset Turnover
1.15
1.22
0.95
0.70
0.51
0.61
0.81
0.71
1.54
1.35
Receivable days
42.52
47.06
67.13
121.59
205.71
176.69
128.43
129.21
58.75
67.20
Inventory Days
67.34
58.38
71.35
97.66
144.13
120.27
99.66
158.25
84.25
87.18
Payable days
83.92
77.19
88.73
118.39
172.99
166.25
135.64
180.06
65.63
61.95
Cash Conversion Cycle
25.94
28.25
49.75
100.87
176.85
130.71
92.45
107.40
77.37
92.43
Total Debt/Equity
-2.09
-2.30
-2.46
-2.91
-4.00
-15.67
14.26
4.84
2.96
1.91
Interest Cover
-0.11
-0.38
-6.57
-4.50
-0.62
-0.35
-0.27
-0.81
-0.21
1.74

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.