Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Steel & Iron Products

Rating :
43/99

BSE: 522285 | NSE: JAYNECOIND

3.55
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  3.25
  •  3.55
  •  3.25
  •  3.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58148
  •  1.98
  •  6.80
  •  3.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 223.52
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,066.57
  • N/A
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.79%
  • 19.07%
  • 11.40%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 6.92
  • 18.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.04
  • 7.86
  • 13.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -1.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.02
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.33
  • 0.32
  • 0.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.78
  • 13.08
  • 12.74

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
2,632.62
3,024.27
3,161.05
2,549.24
2,590.49
2,261.44
1,787.40
Net Sales Growth
-
-12.95%
-4.33%
24.00%
-1.59%
14.55%
26.52%
 
Cost Of Goods Sold
-
1,735.02
1,931.70
2,022.54
1,554.10
1,614.02
1,394.24
1,080.68
Gross Profit
-
897.60
1,092.58
1,138.52
995.15
976.47
867.21
706.73
GP Margin
-
34.10%
36.13%
36.02%
39.04%
37.69%
38.35%
39.54%
Total Expenditure
-
2,403.02
2,667.70
2,768.59
2,230.96
2,256.78
1,904.92
1,497.20
Power & Fuel Cost
-
67.30
82.93
103.38
96.46
95.86
77.68
61.32
% Of Sales
-
2.56%
2.74%
3.27%
3.78%
3.70%
3.43%
3.43%
Employee Cost
-
131.88
157.62
149.24
127.49
119.14
96.79
76.25
% Of Sales
-
5.01%
5.21%
4.72%
5.00%
4.60%
4.28%
4.27%
Manufacturing Exp.
-
337.72
368.27
358.82
344.69
311.46
261.67
213.70
% Of Sales
-
12.83%
12.18%
11.35%
13.52%
12.02%
11.57%
11.96%
General & Admin Exp.
-
27.58
33.67
31.96
32.96
28.61
21.41
19.55
% Of Sales
-
1.05%
1.11%
1.01%
1.29%
1.10%
0.95%
1.09%
Selling & Distn. Exp.
-
75.38
73.75
75.95
56.92
51.63
40.37
35.26
% Of Sales
-
2.86%
2.44%
2.40%
2.23%
1.99%
1.79%
1.97%
Miscellaneous Exp.
-
28.14
19.77
26.70
18.34
36.06
12.76
10.44
% Of Sales
-
1.07%
0.65%
0.84%
0.72%
1.39%
0.56%
0.58%
EBITDA
-
229.60
356.57
392.46
318.28
333.71
356.52
290.20
EBITDA Margin
-
8.72%
11.79%
12.42%
12.49%
12.88%
15.77%
16.24%
Other Income
-
34.40
19.53
9.41
11.16
15.47
19.40
31.99
Interest
-
218.69
185.99
175.15
184.77
178.33
143.54
138.28
Depreciation
-
80.71
82.84
115.73
96.68
86.59
84.33
78.90
PBT
-
-35.41
107.27
110.99
47.98
84.26
148.05
105.02
Tax
-
-16.86
15.37
48.85
20.18
30.87
49.93
35.17
Tax Rate
-
15.26%
98.21%
44.01%
42.06%
36.64%
33.73%
33.49%
PAT
-
-93.59
0.28
62.14
27.80
53.39
98.14
69.85
PAT before Minority Interest
-
-93.59
0.28
62.14
27.80
53.39
98.12
69.85
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.02
0.00
PAT Margin
-
-3.56%
0.01%
1.97%
1.09%
2.06%
4.34%
3.91%
PAT Growth
-
-
-99.55%
123.53%
-47.93%
-45.60%
40.50%
 
Unadjusted EPS
-
-1.47
0.05
1.17
0.71
1.95
3.94
2.91

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,120.78
2,214.37
2,121.80
1,805.58
1,227.78
739.14
592.75
Share Capital
638.63
638.63
598.63
497.18
359.68
250.85
236.65
Total Reserves
1,482.15
1,575.74
1,523.18
1,308.40
868.10
488.28
356.10
Non-Current Liabilities
3,233.00
3,223.58
2,710.25
1,652.42
1,295.90
902.79
1,201.38
Secured Loans
2,948.05
2,904.81
2,403.69
1,404.06
1,064.67
494.33
996.82
Unsecured Loans
97.88
77.69
76.04
60.57
80.28
61.00
134.55
Long Term Provisions
0.00
26.95
26.95
26.95
7.82
7.82
0.00
Current Liabilities
1,743.73
1,789.93
1,747.75
1,470.54
1,084.38
1,165.54
170.46
Trade Payables
383.48
432.11
369.36
357.86
342.74
357.81
59.78
Other Current Liabilities
414.50
451.28
321.72
284.50
270.75
222.47
58.71
Short Term Borrowings
895.88
844.94
1,000.56
777.01
428.90
542.79
0.00
Short Term Provisions
49.88
61.59
56.10
51.17
42.01
42.46
51.97
Total Liabilities
7,097.51
7,227.88
6,579.80
4,928.54
3,608.06
2,807.47
1,964.61
Net Block
2,207.06
1,409.68
1,481.38
1,268.48
1,165.64
1,098.19
1,129.59
Gross Block
3,177.85
2,361.85
2,338.89
1,954.67
1,755.14
1,603.68
1,550.73
Accumulated Depreciation
970.79
952.17
857.51
686.19
589.50
505.49
421.13
Non Current Assets
5,762.60
5,582.98
4,975.60
3,568.77
2,393.18
1,830.56
1,168.93
Capital Work in Progress
2,851.83
3,163.16
2,057.83
1,062.28
634.51
198.79
39.11
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.23
Long Term Loans & Adv.
703.71
1,010.14
1,436.40
1,238.02
593.03
533.58
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,334.92
1,644.90
1,604.19
1,359.77
1,214.88
976.91
795.67
Current Investments
0.94
1.26
0.76
0.65
0.42
0.17
0.00
Inventories
630.47
924.59
781.65
801.85
693.90
557.77
346.94
Sundry Debtors
313.17
314.46
410.63
301.85
290.79
256.87
155.17
Cash & Bank
48.10
60.28
255.29
152.05
123.15
73.07
34.91
Other Current Assets
342.23
1.38
1.64
1.07
106.64
89.03
258.65
Short Term Loans & Adv.
271.67
342.93
154.22
102.31
92.82
88.66
258.65
Net Current Assets
-408.82
-145.03
-143.55
-110.77
130.50
-188.63
625.22
Total Assets
7,097.52
7,227.88
6,579.79
4,928.54
3,608.06
2,807.47
1,964.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
520.82
332.25
183.53
194.59
178.53
410.06
70.72
PBT
-110.45
15.65
110.99
47.98
84.26
148.05
105.02
Adjustment
356.67
262.65
285.33
276.29
262.56
214.89
212.44
Changes in Working Capital
273.38
65.77
-191.74
-120.52
-133.18
65.29
-235.13
Cash after chg. in Working capital
519.61
344.07
204.58
203.74
213.64
428.22
82.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.21
-11.82
-21.05
-9.16
-35.12
-18.17
-11.54
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
-26.91
-514.90
-976.49
-1,113.81
-516.42
-553.73
25.41
Net Fixed Assets
361.73
-1,128.29
-1,379.63
-615.17
-577.32
-205.87
Net Investments
13.96
-0.49
-0.12
-0.22
-13.93
0.06
Others
-402.60
613.88
403.26
-498.42
74.83
-347.92
Cash from Financing Activity
-506.43
-8.91
889.46
946.86
408.03
151.77
-92.19
Net Cash Inflow / Outflow
-12.52
-191.55
96.50
27.63
70.14
8.10
3.95
Opening Cash & Equivalents
21.39
212.95
116.44
88.81
18.67
10.57
30.96
Closing Cash & Equivalent
8.87
21.39
212.95
116.44
88.81
18.67
34.91

Financial Ratios

Standalone /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 02
Book Value (Rs.)
33.21
34.67
35.44
36.31
34.13
29.46
25.04
21.89
ROA
-1.31%
0.00%
1.08%
0.65%
1.66%
4.11%
5.15%
-9.19%
ROE
-4.32%
0.01%
3.16%
1.83%
5.43%
14.74%
21.18%
-72.56%
ROCE
1.73%
3.34%
5.71%
6.49%
10.66%
15.73%
21.09%
0.71%
Fixed Asset Turnover
1.07
1.43
1.65
1.54
1.70
1.57
1.94
1.44
Receivable days
38.80
39.43
36.79
37.89
34.99
30.40
22.18
54.30
Inventory Days
96.14
92.78
81.77
95.63
79.96
66.76
45.76
76.77
Payable days
62.97
53.67
46.67
54.75
55.20
38.14
8.15
7.66
Cash Conversion Cycle
71.98
78.54
71.88
78.77
59.75
59.03
59.79
123.41
Total Debt/Equity
1.94
1.83
1.73
1.34
1.40
1.69
1.91
4.75
Interest Cover
0.49
1.08
1.63
1.26
1.47
2.03
1.76
0.06

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.