Nifty
:
20937.70
Sensex
:
69653.73
82.60 (0.40%)
357.59 (0.52%)
Nifty
Sensex
:
:
20937.70
69653.73
82.60 (0.40%)
357.59 (0.52%)

Jindal Stainless Ltd.

Steel & Iron Products

Rating :
72/99

BSE: 532508 | NSE: JSL

NSE BSE
536.50
06-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  545.40
  •  545.40
  •  529.40
  •  541.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1959958
  •  10480.51
  •  547.65
  •  192.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44,210.20
  • 17.00
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 48,456.16
  • 0.47%
  • 3.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.94%
  • 1.55%
  • 8.90%
  • FII
  • DII
  • Others
  • 23.37%
  • 3.32%
  • 4.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.74
  • 21.36
  • 43.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.33
  • 24.73
  • 19.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 74.64
  • 71.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.66
  • 9.17
  • 8.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.55
  • 2.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.11
  • 6.05
  • 6.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
9,797.04
8,750.86
11.96%
10,183.96
8,118.59
25.44%
9,765.08
9,725.91
0.40%
6,349.71
5,670.02
11.99%
Expenses
8,566.47
8,066.15
6.20%
8,991.59
7,229.44
24.37%
8,621.15
8,313.69
3.70%
5,824.92
4,873.20
19.53%
EBITDA
1,230.57
684.71
79.72%
1,192.37
889.15
34.10%
1,143.93
1,412.22
-19.00%
524.79
796.82
-34.14%
EBIDTM
12.56%
7.82%
11.71%
10.95%
11.71%
14.52%
8.26%
14.05%
Other Income
31.93
25.75
24.00%
43.24
23.86
81.22%
37.93
26.20
44.77%
22.08
12.35
78.79%
Interest
155.63
87.35
78.17%
99.55
78.79
26.35%
82.92
81.60
1.62%
80.44
93.22
-13.71%
Depreciation
221.94
182.02
21.93%
188.01
178.91
5.09%
181.38
183.83
-1.33%
94.33
92.99
1.44%
PBT
985.74
441.09
123.48%
948.05
655.31
44.67%
917.56
1,172.99
-21.78%
372.10
622.96
-40.27%
Tax
229.11
103.05
122.33%
243.03
173.80
39.83%
240.95
298.51
-19.28%
109.06
212.29
-48.63%
PAT
756.63
338.04
123.83%
705.02
481.51
46.42%
676.61
874.48
-22.63%
263.04
410.67
-35.95%
PATM
7.72%
3.86%
6.92%
5.93%
6.93%
8.99%
4.14%
7.24%
EPS
9.40
6.72
39.88%
9.06
9.48
-4.43%
9.30
16.70
-44.31%
5.98
8.64
-30.79%

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
36,095.79
35,697.03
32,732.65
12,188.46
12,950.87
13,557.33
11,637.74
9,278.66
7,143.61
6,947.96
12,869.07
Net Sales Growth
11.87%
9.06%
168.55%
-5.89%
-4.47%
16.49%
25.42%
29.89%
2.82%
-46.01%
 
Cost Of Goods Sold
25,326.82
24,472.12
21,330.91
7,808.78
8,578.49
9,175.22
7,501.73
5,733.84
4,527.58
4,859.91
8,577.66
Gross Profit
10,768.97
11,224.91
11,401.74
4,379.68
4,372.38
4,382.11
4,136.01
3,544.82
2,616.03
2,088.05
4,291.41
GP Margin
29.83%
31.44%
34.83%
35.93%
33.76%
32.32%
35.54%
38.20%
36.62%
30.05%
33.35%
Total Expenditure
32,004.13
32,181.69
27,902.89
10,764.27
11,811.39
12,392.76
10,297.40
8,113.07
6,570.88
6,580.57
11,862.86
Power & Fuel Cost
-
2,038.23
1,742.51
633.63
792.61
732.38
690.42
565.02
541.94
692.45
1,310.00
% Of Sales
-
5.71%
5.32%
5.20%
6.12%
5.40%
5.93%
6.09%
7.59%
9.97%
10.18%
Employee Cost
-
508.84
509.67
170.19
186.28
175.48
196.28
154.05
132.51
156.93
310.45
% Of Sales
-
1.43%
1.56%
1.40%
1.44%
1.29%
1.69%
1.66%
1.85%
2.26%
2.41%
Manufacturing Exp.
-
4,003.84
3,199.57
1,762.58
1,882.92
1,937.22
1,488.78
1,319.67
1,060.17
556.81
1,081.95
% Of Sales
-
11.22%
9.77%
14.46%
14.54%
14.29%
12.79%
14.22%
14.84%
8.01%
8.41%
General & Admin Exp.
-
228.77
180.02
135.90
122.38
141.04
112.63
76.22
67.41
53.13
108.92
% Of Sales
-
0.64%
0.55%
1.11%
0.94%
1.04%
0.97%
0.82%
0.94%
0.76%
0.85%
Selling & Distn. Exp.
-
822.46
620.45
214.59
230.99
202.76
269.65
238.01
219.22
239.64
416.54
% Of Sales
-
2.30%
1.90%
1.76%
1.78%
1.50%
2.32%
2.57%
3.07%
3.45%
3.24%
Miscellaneous Exp.
-
107.43
319.76
38.60
17.72
28.66
37.91
26.26
22.05
21.71
416.54
% Of Sales
-
0.30%
0.98%
0.32%
0.14%
0.21%
0.33%
0.28%
0.31%
0.31%
0.45%
EBITDA
4,091.66
3,515.34
4,829.76
1,424.19
1,139.48
1,164.57
1,340.34
1,165.59
572.73
367.39
1,006.21
EBITDA Margin
11.34%
9.85%
14.76%
11.68%
8.80%
8.59%
11.52%
12.56%
8.02%
5.29%
7.82%
Other Income
135.18
197.04
331.40
40.90
39.89
32.61
45.08
25.69
26.15
55.18
49.08
Interest
418.54
324.62
343.69
480.08
585.53
636.87
566.06
787.88
1,029.97
942.49
1,295.13
Depreciation
685.66
723.75
759.11
402.96
425.16
351.50
320.03
325.21
316.16
411.11
728.39
PBT
3,223.45
2,664.01
4,058.36
582.05
168.68
208.81
499.33
78.19
-747.25
-931.04
-968.24
Tax
822.15
690.14
1,049.65
270.21
92.64
76.60
174.04
32.47
-231.51
0.01
-20.67
Tax Rate
25.51%
25.91%
25.86%
39.48%
53.51%
36.57%
34.55%
31.21%
29.39%
0.00%
1.49%
PAT
2,401.30
2,114.50
3,078.82
419.23
79.18
130.15
327.20
70.09
-556.11
252.83
-1,367.86
PAT before Minority Interest
2,485.07
2,083.83
3,109.39
419.46
80.48
132.88
329.73
71.56
-556.11
253.11
-1,366.30
Minority Interest
83.77
30.67
-30.57
-0.23
-1.30
-2.73
-2.53
-1.47
0.00
-0.28
-1.56
PAT Margin
6.65%
5.92%
9.41%
3.44%
0.61%
0.96%
2.81%
0.76%
-7.78%
3.64%
-10.63%
PAT Growth
14.09%
-31.32%
634.40%
429.46%
-39.16%
-60.22%
366.83%
-
-
-
 
EPS
29.33
25.83
37.61
5.12
0.97
1.59
4.00
0.86
-6.79
3.09
-16.71

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
11,931.18
9,823.09
3,205.13
2,717.24
2,590.82
2,465.20
1,813.99
1,712.12
198.61
61.97
Share Capital
164.69
105.10
97.45
97.45
95.84
95.84
79.89
46.24
46.24
46.24
Total Reserves
11,766.49
6,792.17
3,053.96
2,619.79
2,494.98
2,369.36
1,707.82
1,297.18
-217.68
11.06
Non-Current Liabilities
4,222.13
4,019.41
3,459.88
3,349.21
3,662.22
4,022.24
3,409.24
7,252.74
8,410.29
8,848.74
Secured Loans
2,656.63
2,184.93
1,495.90
1,815.57
1,557.77
2,044.40
2,896.99
7,323.27
8,064.78
8,514.13
Unsecured Loans
135.16
444.97
1,097.18
900.00
1,594.92
1,506.50
485.00
0.00
5.45
62.01
Long Term Provisions
42.94
33.24
15.83
16.89
14.55
12.31
13.42
11.12
141.30
11.98
Current Liabilities
10,950.53
8,666.38
4,056.25
4,598.07
4,449.86
4,337.64
5,703.08
5,861.56
5,661.60
7,655.41
Trade Payables
7,820.99
5,742.71
2,631.85
2,659.58
2,488.33
2,132.52
1,864.91
1,777.50
1,379.06
2,941.31
Other Current Liabilities
2,319.18
1,741.05
907.63
1,291.15
1,216.35
1,153.27
1,705.08
1,586.06
1,414.78
1,517.63
Short Term Borrowings
808.07
1,152.55
513.64
645.73
742.99
1,051.51
1,997.75
2,364.37
2,732.35
3,020.55
Short Term Provisions
2.29
30.07
3.13
1.61
2.19
0.34
135.34
133.63
135.42
175.92
Total Liabilities
27,140.23
22,575.92
10,734.51
10,677.54
10,714.62
10,834.07
10,932.38
14,831.24
14,274.32
16,587.76
Net Block
9,961.08
8,646.22
5,855.41
6,180.58
6,344.73
6,342.49
6,608.59
6,863.01
7,551.74
9,780.07
Gross Block
14,240.28
12,192.77
8,172.45
8,129.15
7,862.78
7,501.90
7,455.40
7,399.31
9,710.52
13,531.87
Accumulated Depreciation
4,279.20
3,546.55
2,317.04
1,948.57
1,518.05
1,159.41
846.81
536.30
2,158.78
3,751.81
Non Current Assets
12,028.50
10,581.08
6,615.98
6,851.24
6,934.02
7,060.72
7,139.88
7,427.85
8,008.42
10,098.14
Capital Work in Progress
773.00
525.17
58.23
14.98
29.14
143.75
29.23
69.99
144.50
156.77
Non Current Investment
669.40
554.91
455.19
445.98
453.44
438.35
402.71
392.24
14.06
17.78
Long Term Loans & Adv.
612.70
845.75
239.90
199.48
96.72
124.26
89.70
92.08
297.93
128.85
Other Non Current Assets
12.32
9.03
7.25
10.22
9.99
11.87
9.65
10.53
0.20
14.68
Current Assets
15,111.73
11,994.84
4,118.53
3,826.30
3,780.60
3,773.35
3,792.50
7,403.39
6,265.90
6,489.62
Current Investments
300.70
70.66
0.58
2.53
0.40
0.47
0.97
0.40
0.31
0.69
Inventories
8,393.92
6,785.38
2,788.60
2,738.98
2,414.61
2,384.47
2,096.54
1,912.73
1,957.85
3,703.51
Sundry Debtors
3,657.82
3,859.72
933.89
705.19
919.38
906.81
889.52
935.51
1,084.60
1,694.92
Cash & Bank
930.81
256.28
116.32
68.66
45.22
62.98
51.41
79.98
47.54
72.82
Other Current Assets
1,828.48
275.94
69.33
81.57
400.99
418.62
754.06
4,474.77
3,175.61
1,017.69
Short Term Loans & Adv.
1,291.76
746.86
209.81
229.37
251.28
344.35
606.29
414.66
3,174.28
1,013.27
Net Current Assets
4,161.20
3,328.46
62.28
-771.77
-669.26
-564.29
-1,910.58
1,541.83
604.29
-1,165.79
Total Assets
27,140.23
22,575.92
10,734.51
10,677.54
10,714.62
10,834.07
10,932.38
14,831.24
14,274.32
16,587.76

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
3,095.63
1,038.09
1,307.77
1,180.36
1,418.65
1,452.47
5,115.09
965.79
549.04
957.75
PBT
2,773.97
4,159.04
689.67
165.26
221.71
519.54
115.51
-787.62
-931.04
-968.24
Adjustment
872.69
968.07
787.22
1,016.17
885.02
835.94
1,030.97
1,342.68
1,405.77
1,995.63
Changes in Working Capital
202.64
-3,232.23
-180.58
-5.92
314.65
82.42
3,995.68
396.85
7.59
336.72
Cash after chg. in Working capital
3,849.30
1,894.88
1,296.31
1,175.51
1,421.38
1,437.90
5,142.16
951.91
482.32
1,364.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-753.67
-856.79
11.46
4.85
-2.73
14.57
-27.07
13.88
42.79
12.37
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
23.94
-418.74
Cash From Investing Activity
-2,481.65
-985.27
-151.98
-187.78
-192.46
-193.24
-30.90
1,052.83
24.39
-120.18
Net Fixed Assets
-1,972.58
-3,966.81
-105.73
-198.88
-210.06
-159.81
-22.06
2,484.48
3,574.72
-222.36
Net Investments
-234.67
-445.97
-1.68
-2.69
-2.16
-3.45
0.41
-378.13
67.02
2.85
Others
-274.40
3,427.51
-44.57
13.79
19.76
-29.98
-9.25
-1,053.52
-3,617.35
99.33
Cash from Financing Activity
-386.25
101.48
-1,118.62
-990.77
-1,237.15
-1,257.25
-5,105.55
-1,971.94
-580.46
-891.42
Net Cash Inflow / Outflow
227.73
154.30
37.17
1.81
-10.96
1.98
-21.36
46.68
-7.03
-53.86
Opening Cash & Equivalents
241.02
86.72
40.21
36.33
46.90
45.59
66.52
19.70
75.57
144.74
Closing Cash & Equivalent
469.91
241.02
77.37
40.21
36.33
46.90
45.59
66.52
47.74
75.57

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.)
144.89
131.25
64.68
55.77
52.72
50.09
43.51
55.27
-7.62
2.51
ROA
8.38%
18.67%
3.92%
0.75%
1.23%
3.03%
0.56%
-3.82%
1.64%
-7.98%
ROE
22.13%
61.89%
14.29%
3.07%
5.39%
15.93%
4.75%
-100.62%
0.00%
-196.81%
ROCE
20.97%
44.79%
18.02%
11.21%
11.81%
14.20%
9.08%
2.06%
10.19%
-0.74%
Fixed Asset Turnover
2.75
3.26
1.53
1.64
1.78
1.58
1.34
0.89
0.64
1.04
Receivable days
37.79
26.32
24.03
22.55
24.34
27.74
33.56
48.23
68.58
47.74
Inventory Days
76.31
52.58
81.04
71.54
63.95
69.20
73.72
92.41
139.69
96.30
Payable days
101.15
71.65
123.67
76.58
67.57
70.28
80.05
81.68
110.27
88.10
Cash Conversion Cycle
12.95
7.25
-18.60
17.51
20.72
26.66
27.23
58.96
98.00
55.93
Total Debt/Equity
0.32
0.57
1.00
1.44
1.74
2.09
3.39
8.10
-65.84
208.09
Interest Cover
9.55
13.10
2.44
1.30
1.33
1.89
1.13
0.24
1.27
-0.07

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Crisil Ratings upgrades Jindal Stainless' rating to stable
    15th Nov 2023, 12:40 PM

    Long-term bank facilities and debt programme of Jindal Stainless were revised from ‘AA-/Positive’ to ‘AA/Stable’

    Read More
  • Jindal Stainless reports over 2- fold jump in Q2 consolidated net profit
    19th Oct 2023, 18:07 PM

    Total consolidated income of the company increased by 11.99% at Rs 9828.97 crore for Q2FY24

    Read More
  • Jindal Stainless - Quarterly Results
    19th Oct 2023, 15:31 PM

    Read More

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.