Nifty
:
11050.25
Sensex
:
37388.66
244.70 (2.26%)
835.06 (2.28%)
Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Jindal Stainless Ltd.

Steel & Iron Products

Rating :
55/99

BSE: 532508 | NSE: JSL

NSE BSE
42.70
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  41.20
  •  47.10
  •  39.75
  •  40.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  191064
  •  79.85
  •  53.00
  •  21.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,082.93
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,917.17
  • N/A
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.12%
  • 1.79%
  • 7.82%
  • FII
  • DII
  • Others
  • 12.86%
  • 0.17%
  • 9.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 12.64
  • 3.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.29
  • 14.75
  • -3.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.89
  • -
  • -37.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.61
  • 8.24
  • 11.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 0.44
  • 1.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.30
  • 11.54
  • 6.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,376.06
3,263.32
-57.83%
3,094.11
3,547.49
-12.78%
3,302.39
3,306.70
-0.13%
3,291.05
3,298.48
-0.23%
Expenses
1,312.04
2,963.47
-55.73%
2,872.61
3,243.42
-11.43%
3,002.75
3,083.60
-2.62%
2,972.56
3,080.84
-3.51%
EBITDA
64.02
299.85
-78.65%
221.50
304.07
-27.15%
299.64
223.10
34.31%
318.49
217.64
46.34%
EBIDTM
4.65%
9.19%
7.16%
8.57%
9.07%
6.75%
9.68%
6.60%
Other Income
9.81
9.52
3.05%
13.23
11.10
19.19%
8.95
8.60
4.07%
7.09
6.74
5.19%
Interest
134.36
146.64
-8.37%
147.94
166.59
-11.20%
144.04
151.28
-4.79%
146.91
163.36
-10.07%
Depreciation
102.67
104.81
-2.04%
103.58
96.74
7.07%
108.55
90.51
19.93%
108.22
84.33
28.33%
PBT
-148.22
82.59
-
-67.88
50.99
-
80.28
65.41
22.73%
77.03
-78.51
-
Tax
-42.62
36.49
-
-6.54
19.41
-
26.16
23.44
11.60%
35.43
-14.70
-
PAT
-105.60
46.10
-
-61.34
31.58
-
54.12
41.97
28.95%
41.60
-63.81
-
PATM
-7.67%
1.41%
-1.98%
0.89%
1.64%
1.27%
1.26%
-1.93%
EPS
-2.17
0.95
-
-1.26
0.65
-
1.11
0.86
29.07%
0.86
-1.31
-

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
Mar 12
Mar 11
Net Sales
11,063.61
12,950.87
13,557.33
11,637.74
9,278.66
7,143.61
6,947.96
12,869.07
11,304.74
8,765.31
7,532.23
Net Sales Growth
-17.53%
-4.47%
16.49%
25.42%
29.89%
2.82%
-46.01%
13.84%
28.97%
16.37%
 
Cost Of Goods Sold
7,348.73
8,578.49
9,175.22
7,501.73
5,733.84
4,527.58
4,859.91
8,577.66
7,547.69
5,712.90
4,733.43
Gross Profit
3,714.88
4,372.38
4,382.11
4,136.01
3,544.82
2,616.03
2,088.05
4,291.41
3,757.06
3,052.41
2,798.80
GP Margin
33.58%
33.76%
32.32%
35.54%
38.20%
36.62%
30.05%
33.35%
33.23%
34.82%
37.16%
Total Expenditure
10,159.96
11,811.39
12,392.76
10,297.40
8,113.07
6,570.88
6,580.57
11,862.86
10,597.59
7,819.58
6,359.71
Power & Fuel Cost
-
792.61
732.38
690.42
565.02
541.94
692.45
1,310.00
1,272.57
848.99
588.66
% Of Sales
-
6.12%
5.40%
5.93%
6.09%
7.59%
9.97%
10.18%
11.26%
9.69%
7.82%
Employee Cost
-
186.05
211.91
196.28
154.05
132.51
156.93
310.45
307.63
224.37
186.64
% Of Sales
-
1.44%
1.56%
1.69%
1.66%
1.85%
2.26%
2.41%
2.72%
2.56%
2.48%
Manufacturing Exp.
-
1,882.92
1,937.22
1,488.78
1,319.67
1,060.17
556.81
1,081.95
909.83
642.88
573.59
% Of Sales
-
14.54%
14.29%
12.79%
14.22%
14.84%
8.01%
8.41%
8.05%
7.33%
7.62%
General & Admin Exp.
-
122.61
104.61
112.63
76.22
67.41
53.13
108.92
104.81
70.12
70.64
% Of Sales
-
0.95%
0.77%
0.97%
0.82%
0.94%
0.76%
0.85%
0.93%
0.80%
0.94%
Selling & Distn. Exp.
-
230.99
202.76
269.65
238.01
219.22
239.64
416.54
400.13
242.53
174.04
% Of Sales
-
1.78%
1.50%
2.32%
2.57%
3.07%
3.45%
3.24%
3.54%
2.77%
2.31%
Miscellaneous Exp.
-
17.72
28.66
37.91
26.26
22.05
21.71
57.34
54.93
77.79
174.04
% Of Sales
-
0.14%
0.21%
0.33%
0.28%
0.31%
0.31%
0.45%
0.49%
0.89%
0.43%
EBITDA
903.65
1,139.48
1,164.57
1,340.34
1,165.59
572.73
367.39
1,006.21
707.15
945.73
1,172.52
EBITDA Margin
8.17%
8.80%
8.59%
11.52%
12.56%
8.02%
5.29%
7.82%
6.26%
10.79%
15.57%
Other Income
39.08
39.89
32.61
45.08
25.69
26.15
55.18
49.08
36.44
59.80
50.40
Interest
573.25
585.53
636.87
566.06
787.88
1,029.97
942.49
1,295.13
1,043.44
570.17
429.25
Depreciation
423.02
425.16
351.50
320.03
325.21
316.16
411.11
728.39
740.14
448.50
395.46
PBT
-58.79
168.68
208.81
499.33
78.19
-747.25
-931.04
-968.24
-1,039.99
-13.14
398.21
Tax
12.43
92.64
76.60
174.04
32.47
-231.51
0.01
-20.67
-381.94
-63.15
154.20
Tax Rate
-21.14%
53.51%
36.57%
34.55%
31.21%
29.39%
0.00%
1.49%
31.20%
25.82%
32.60%
PAT
-71.22
79.18
130.15
327.20
70.09
-556.11
252.83
-1,367.86
-840.30
-178.55
314.66
PAT before Minority Interest
-69.34
80.48
132.88
329.73
71.56
-556.11
253.11
-1,366.30
-842.04
-181.44
318.77
Minority Interest
1.88
-1.30
-2.73
-2.53
-1.47
0.00
-0.28
-1.56
1.74
2.89
-4.11
PAT Margin
-0.64%
0.61%
0.96%
2.81%
0.76%
-7.78%
3.64%
-10.63%
-7.43%
-2.04%
4.18%
PAT Growth
-227.54%
-39.16%
-60.22%
366.83%
-
-
-
-
-
-
 
EPS
-1.46
1.63
2.68
6.73
1.44
-11.43
5.20
-28.12
-17.28
-3.67
6.47

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
Mar 12
Mar 11
Shareholder's Funds
2,717.24
2,590.82
2,465.20
1,813.99
1,712.12
198.61
61.97
1,339.55
2,083.12
2,241.14
Share Capital
97.45
95.84
95.84
79.89
46.24
46.24
46.24
40.82
37.90
37.46
Total Reserves
2,619.79
2,494.98
2,369.36
1,707.82
1,297.18
-217.68
11.06
1,293.48
2,040.58
2,201.45
Non-Current Liabilities
3,349.21
3,662.22
4,022.24
3,409.24
7,252.74
8,410.29
8,848.74
9,159.54
8,227.67
8,153.61
Secured Loans
1,815.57
1,557.77
2,044.40
2,896.99
7,323.27
8,064.78
8,514.13
8,779.22
7,742.83
7,559.26
Unsecured Loans
900.00
1,594.92
1,506.50
485.00
0.00
5.45
62.01
104.87
79.36
128.90
Long Term Provisions
16.89
14.55
12.31
13.42
11.12
141.30
11.98
13.62
11.75
8.20
Current Liabilities
4,598.07
4,449.86
4,337.64
5,703.08
5,861.56
5,661.60
7,655.41
7,117.24
6,545.88
4,263.91
Trade Payables
2,659.58
2,488.33
2,132.52
1,864.91
1,777.50
1,379.06
2,941.31
3,026.49
2,104.62
1,298.78
Other Current Liabilities
1,291.15
1,216.35
1,153.27
1,705.08
1,586.06
1,414.78
1,517.63
1,110.54
1,888.72
1,156.94
Short Term Borrowings
645.73
742.99
1,051.51
1,997.75
2,364.37
2,732.35
3,020.55
2,589.86
2,162.36
1,408.88
Short Term Provisions
1.61
2.19
0.34
135.34
133.63
135.42
175.92
390.36
390.18
399.31
Total Liabilities
10,677.54
10,714.62
10,834.07
10,932.38
14,831.24
14,274.32
16,587.76
17,635.74
16,877.62
14,682.61
Net Block
6,180.58
6,344.73
6,342.49
6,608.59
6,863.01
7,551.74
9,780.07
10,156.60
10,107.05
4,525.67
Gross Block
8,129.15
7,862.78
7,501.90
7,455.40
7,399.31
9,710.52
13,531.87
13,260.61
12,471.40
6,439.26
Accumulated Depreciation
1,948.57
1,518.05
1,159.41
846.81
536.30
2,158.78
3,751.81
3,104.01
2,364.35
1,913.59
Non Current Assets
6,851.24
6,934.02
7,060.72
7,139.88
7,427.85
8,008.42
10,098.14
10,493.09
10,809.16
9,741.23
Capital Work in Progress
14.98
29.14
143.75
29.23
69.99
144.50
156.77
160.95
488.91
4,914.06
Non Current Investment
445.98
453.44
438.35
402.71
392.24
14.06
17.78
19.58
17.84
16.63
Long Term Loans & Adv.
199.48
96.72
124.26
89.70
92.08
297.93
128.85
132.69
172.80
242.08
Other Non Current Assets
10.22
9.99
11.87
9.65
10.53
0.20
14.68
23.27
22.57
42.79
Current Assets
3,826.30
3,780.60
3,773.35
3,792.50
7,403.39
6,265.90
6,489.62
7,142.66
6,068.47
4,941.39
Current Investments
2.53
0.40
0.47
0.97
0.40
0.31
0.69
2.20
1.04
1.08
Inventories
2,738.98
2,414.61
2,384.47
2,096.54
1,912.73
1,957.85
3,703.51
3,614.97
3,121.59
2,488.06
Sundry Debtors
705.19
919.38
906.81
889.52
935.51
1,084.60
1,694.92
1,933.29
1,525.16
1,132.07
Cash & Bank
68.66
45.22
62.98
51.41
79.98
47.54
72.82
136.50
213.53
340.46
Other Current Assets
310.94
149.71
74.27
147.77
4,474.77
3,175.61
1,017.69
1,455.71
1,207.15
979.72
Short Term Loans & Adv.
229.37
251.28
344.35
606.29
414.66
3,174.28
1,013.27
1,451.17
1,202.96
972.91
Net Current Assets
-771.77
-669.26
-564.29
-1,910.58
1,541.83
604.29
-1,165.79
25.42
-477.42
677.47
Total Assets
10,677.54
10,714.62
10,834.07
10,932.38
14,831.24
14,274.32
16,587.76
17,635.75
16,877.63
14,682.62

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
Mar 12
Mar 11
Cash From Operating Activity
1,180.36
1,418.65
1,452.47
5,115.09
965.79
549.04
957.75
281.80
334.62
391.88
PBT
165.26
221.71
519.54
115.51
-787.62
-931.04
-968.24
-1,039.99
-13.14
398.21
Adjustment
1,016.17
885.02
835.94
1,030.97
1,342.68
1,405.77
1,995.63
1,771.73
1,006.46
780.75
Changes in Working Capital
-5.92
314.65
82.42
3,995.68
396.85
7.59
336.72
-262.13
-342.97
-761.21
Cash after chg. in Working capital
1,175.51
1,421.38
1,437.90
5,142.16
951.91
482.32
1,364.12
469.62
650.35
417.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
4.85
-2.73
14.57
-27.07
13.88
42.79
12.37
-3.82
-84.28
-100.64
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
23.94
-418.74
0.00
0.00
0.00
Cash From Investing Activity
-187.78
-192.46
-193.24
-30.90
1,052.83
24.39
-120.18
-57.52
-854.32
-1,345.74
Net Fixed Assets
-198.88
-210.06
-159.81
-22.06
2,484.48
3,574.72
-222.36
-444.85
-2,291.66
-1,471.34
Net Investments
-2.69
-2.16
-3.45
0.41
-378.13
67.02
2.85
-3.41
-2.66
184.21
Others
13.79
19.76
-29.98
-9.25
-1,053.52
-3,617.35
99.33
390.74
1,440.00
-58.61
Cash from Financing Activity
-990.77
-1,237.15
-1,257.25
-5,105.55
-1,971.94
-580.46
-891.42
-281.52
382.59
602.63
Net Cash Inflow / Outflow
1.81
-10.96
1.98
-21.36
46.68
-7.03
-53.86
-57.24
-137.11
-351.23
Opening Cash & Equivalents
36.33
46.90
45.59
66.52
19.70
75.57
144.74
217.98
362.00
719.12
Closing Cash & Equivalent
40.21
36.33
46.90
45.59
66.52
47.74
75.57
144.74
217.98
362.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
54.14
52.72
50.09
43.51
55.27
-7.62
2.51
65.38
109.68
119.53
ROA
0.75%
1.23%
3.03%
0.56%
-3.82%
1.64%
-7.98%
-4.88%
-1.15%
2.31%
ROE
3.12%
5.39%
15.93%
4.75%
-100.62%
0.00%
-196.81%
-49.35%
-8.41%
15.47%
ROCE
11.28%
11.81%
14.20%
9.08%
2.06%
10.19%
-0.74%
-1.41%
2.70%
8.49%
Fixed Asset Turnover
1.64
1.76
1.58
1.34
0.89
0.64
1.04
0.94
0.99
1.31
Receivable days
22.55
24.58
27.74
33.56
48.23
68.58
47.74
52.04
51.79
50.01
Inventory Days
71.54
64.60
69.20
73.72
92.41
139.69
96.30
101.37
109.33
99.24
Payable days
76.58
67.57
70.28
80.05
81.68
110.27
88.10
82.69
72.80
54.96
Cash Conversion Cycle
17.51
21.62
26.66
27.23
58.96
98.00
55.93
70.72
88.31
94.28
Total Debt/Equity
1.48
1.74
2.09
3.39
8.10
-65.84
208.09
8.69
5.14
4.09
Interest Cover
1.30
1.33
1.89
1.13
0.24
1.27
-0.07
-0.17
0.57
2.10

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • CARE upgrades Jindal Stainless’s credit facilities rating to ‘BBB’
    29th Aug 2020, 14:10 PM

    The improved rating reflects a resilient business strategy despite interruptions caused due to pandemic over past few months

    Read More
  • Jindal Stainless gets nod for raising up to Rs 162.8 crore
    27th Aug 2020, 12:23 PM

    The board of directors of the company at its meeting considered and approved raising funds through issue of convertible equity warrants

    Read More
  • Jindal Stainless ties up with Maersk for logistics upgrade
    30th Jul 2020, 08:55 AM

    The company’s collaboration with Maersk is a mutual win-win solution as it harnesses volumes on its side and expertise on theirs

    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.