Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Jindal Stainless Ltd.

Steel & Iron Products

Rating :
N/A

BSE: 532508 | NSE: JSL

NSE BSE
636.20
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  637.65
  •  643.05
  •  631.65
  •  634.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  396119
  •  2525.42
  •  848.00
  •  496.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 48,379.99
  • 19.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 52,407.85
  • 0.51%
  • 3.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.88%
  • 0.96%
  • 8.22%
  • FII
  • DII
  • Others
  • 21.37%
  • 5.56%
  • 3.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.69
  • 24.39
  • 5.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.50
  • 31.68
  • -1.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.78
  • 102.76
  • -4.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.17
  • 14.00
  • 17.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.01
  • 2.42
  • 2.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.67
  • 8.12
  • 9.63

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
32.95
38.39
52.05
61.87
P/E Ratio
20.82
17.87
13.18
11.09
Revenue
38244
43815
52871
59837
EBITDA
4511
5316
6761
7727
Net Income
2713
3156
4403
5341
ROA
9.4
14.2
17
17.1
P/B Ratio
3.94
3.26
2.63
2.13
ROE
20.64
20.33
23.18
23.13
FCFF
2894.06
-1161.67
3176.78
4156.42
FCFF Yield
4.79
-1.92
5.26
6.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
10,198.32
9,454.02
7.87%
9,907.30
9,127.45
8.54%
9,776.83
9,797.04
-0.21%
9,429.76
10,183.96
-7.41%
Expenses
9,137.44
8,418.84
8.54%
8,699.76
7,881.28
10.39%
8,590.34
8,566.47
0.28%
8,218.04
8,991.59
-8.60%
EBITDA
1,060.88
1,035.18
2.48%
1,207.54
1,246.17
-3.10%
1,186.49
1,230.57
-3.58%
1,211.72
1,192.37
1.62%
EBIDTM
10.40%
10.95%
12.19%
13.65%
12.14%
12.56%
12.85%
11.71%
Other Income
93.95
54.98
70.88%
99.11
38.97
154.32%
47.05
31.93
47.35%
50.74
43.24
17.35%
Interest
149.81
153.36
-2.31%
160.51
145.85
10.05%
158.59
155.63
1.90%
142.73
99.55
43.38%
Depreciation
241.23
233.35
3.38%
241.63
235.53
2.59%
240.90
221.94
8.54%
232.36
188.01
23.59%
PBT
756.73
701.79
7.83%
904.51
903.76
0.08%
834.05
985.74
-15.39%
887.37
948.05
-6.40%
Tax
138.79
201.24
-31.03%
235.73
225.61
4.49%
224.85
229.11
-1.86%
239.87
243.03
-1.30%
PAT
617.94
500.55
23.45%
668.78
678.15
-1.38%
609.20
756.63
-19.49%
647.50
705.02
-8.16%
PATM
6.06%
5.29%
6.75%
7.43%
6.23%
7.72%
6.87%
6.92%
EPS
7.18
6.08
18.09%
7.95
8.41
-5.47%
7.42
9.40
-21.06%
7.87
9.06
-13.13%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
39,312.21
38,562.47
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
Net Sales Growth
1.94%
8.03%
9.06%
168.55%
-5.89%
-4.47%
16.49%
25.42%
29.89%
2.82%
 
Cost Of Goods Sold
26,865.72
26,714.92
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
Gross Profit
12,446.49
11,847.55
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
GP Margin
31.66%
30.72%
31.44%
34.83%
35.93%
33.76%
32.32%
35.54%
38.20%
36.62%
30.05%
Total Expenditure
34,645.58
34,051.68
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
Power & Fuel Cost
-
2,220.64
2,038.23
1,742.51
633.63
792.61
732.38
690.42
565.02
541.94
692.45
% Of Sales
-
5.76%
5.71%
5.32%
5.20%
6.12%
5.40%
5.93%
6.09%
7.59%
9.97%
Employee Cost
-
604.35
508.84
509.67
170.19
186.28
175.48
196.28
154.05
132.51
156.93
% Of Sales
-
1.57%
1.43%
1.56%
1.40%
1.44%
1.29%
1.69%
1.66%
1.85%
2.26%
Manufacturing Exp.
-
3,437.97
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
% Of Sales
-
8.92%
11.22%
9.77%
14.46%
14.54%
14.29%
12.79%
14.22%
14.84%
8.01%
General & Admin Exp.
-
270.08
228.77
180.02
135.90
122.38
141.04
112.63
76.22
67.41
53.13
% Of Sales
-
0.70%
0.64%
0.55%
1.11%
0.94%
1.04%
0.97%
0.82%
0.94%
0.76%
Selling & Distn. Exp.
-
672.68
822.46
620.45
214.59
230.99
202.76
269.65
238.01
219.22
239.64
% Of Sales
-
1.74%
2.30%
1.90%
1.76%
1.78%
1.50%
2.32%
2.57%
3.07%
3.45%
Miscellaneous Exp.
-
131.04
107.43
319.76
38.60
17.72
28.66
37.91
26.26
22.05
239.64
% Of Sales
-
0.34%
0.30%
0.98%
0.32%
0.14%
0.21%
0.33%
0.28%
0.31%
0.31%
EBITDA
4,666.63
4,510.79
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
EBITDA Margin
11.87%
11.70%
9.85%
14.76%
11.68%
8.80%
8.59%
11.52%
12.56%
8.02%
5.29%
Other Income
290.85
362.62
197.04
331.40
40.90
39.89
32.61
45.08
25.69
26.15
55.18
Interest
611.64
554.39
324.62
343.69
480.08
585.53
636.87
566.06
787.88
1,029.97
942.49
Depreciation
956.12
878.83
723.75
759.11
402.96
425.16
351.50
320.03
325.21
316.16
411.11
PBT
3,382.66
3,440.19
2,664.01
4,058.36
582.05
168.68
208.81
499.33
78.19
-747.25
-931.04
Tax
839.24
898.99
690.14
1,049.65
270.21
92.64
76.60
174.04
32.47
-231.51
0.01
Tax Rate
24.81%
25.40%
25.91%
25.86%
39.48%
53.51%
36.57%
34.55%
31.21%
29.39%
0.00%
PAT
2,543.42
2,713.21
2,114.50
3,078.82
419.23
79.18
130.15
327.20
70.09
-556.11
252.83
PAT before Minority Interest
2,548.90
2,693.48
2,083.83
3,109.39
419.46
80.48
132.88
329.73
71.56
-556.11
253.11
Minority Interest
5.48
19.73
30.67
-30.57
-0.23
-1.30
-2.73
-2.53
-1.47
0.00
-0.28
PAT Margin
6.47%
7.04%
5.92%
9.41%
3.44%
0.61%
0.96%
2.81%
0.76%
-7.78%
3.64%
PAT Growth
-3.67%
28.31%
-31.32%
634.40%
429.46%
-39.16%
-60.22%
366.83%
-
-
 
EPS
30.87
32.94
25.67
37.37
5.09
0.96
1.58
3.97
0.85
-6.75
3.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
14,357.90
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
Share Capital
164.69
164.69
105.10
97.45
97.45
95.84
95.84
79.89
46.24
46.24
Total Reserves
14,183.69
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
Non-Current Liabilities
6,346.40
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
Secured Loans
4,443.35
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
Unsecured Loans
119.41
135.16
444.97
1,097.18
900.00
1,594.92
1,506.50
485.00
0.00
5.45
Long Term Provisions
53.25
42.94
33.24
15.83
16.89
14.55
12.31
13.42
11.12
141.30
Current Liabilities
10,040.00
10,925.78
8,666.38
4,056.25
4,598.07
4,449.86
4,337.64
5,703.08
5,861.56
5,661.60
Trade Payables
6,925.72
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
Other Current Liabilities
2,380.49
2,294.43
1,741.05
907.63
1,291.15
1,216.35
1,153.27
1,705.08
1,586.06
1,414.78
Short Term Borrowings
726.49
808.07
1,152.55
513.64
645.73
742.99
1,051.51
1,997.75
2,364.37
2,732.35
Short Term Provisions
7.30
2.29
30.07
3.13
1.61
2.19
0.34
135.34
133.63
135.42
Total Liabilities
30,760.93
27,115.48
22,575.92
10,734.51
10,677.54
10,714.62
10,834.07
10,932.38
14,831.24
14,274.32
Net Block
13,244.38
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
Gross Block
17,998.31
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
Accumulated Depreciation
4,753.93
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
Non Current Assets
15,982.24
12,003.75
10,581.08
6,615.98
6,851.24
6,934.02
7,060.72
7,139.88
7,427.85
8,008.42
Capital Work in Progress
1,112.03
773.00
525.17
58.23
14.98
29.14
143.75
29.23
69.99
144.50
Non Current Investment
902.21
669.40
554.91
455.19
445.98
453.44
438.35
402.71
392.24
14.06
Long Term Loans & Adv.
685.53
587.95
845.75
239.90
199.48
96.72
124.26
89.70
92.08
297.93
Other Non Current Assets
28.04
12.32
9.03
7.25
10.22
9.99
11.87
9.65
10.53
0.20
Current Assets
14,393.69
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
Current Investments
344.25
300.70
70.66
0.58
2.53
0.40
0.47
0.97
0.40
0.31
Inventories
7,931.50
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
Sundry Debtors
2,836.85
3,657.82
3,859.72
933.89
705.19
919.38
906.81
889.52
935.51
1,084.60
Cash & Bank
1,988.11
930.81
256.28
116.32
68.66
45.22
62.98
51.41
79.98
47.54
Other Current Assets
1,292.98
536.72
275.94
69.33
310.94
400.99
418.62
754.06
4,474.77
3,175.61
Short Term Loans & Adv.
924.54
1,291.76
746.86
209.81
229.37
251.28
344.35
606.29
414.66
3,174.28
Net Current Assets
4,353.69
4,185.95
3,328.46
62.28
-771.77
-669.26
-564.29
-1,910.58
1,541.83
604.29
Total Assets
30,375.93
27,115.48
22,575.92
10,734.51
10,677.54
10,714.62
10,834.07
10,932.38
14,831.24
14,274.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
4,818.13
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
PBT
3,592.47
2,773.97
4,159.04
689.67
165.26
221.71
519.54
115.51
-787.62
-931.04
Adjustment
1,212.77
872.69
968.07
787.22
1,016.17
885.02
835.94
1,030.97
1,342.68
1,405.77
Changes in Working Capital
750.14
202.64
-3,232.23
-180.58
-5.92
314.65
82.42
3,995.68
396.85
7.59
Cash after chg. in Working capital
5,555.38
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-737.25
-753.67
-856.79
11.46
4.85
-2.73
14.57
-27.07
13.88
42.79
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
23.94
Cash From Investing Activity
-3,340.16
-2,481.65
-985.27
-151.98
-187.78
-192.46
-193.24
-30.90
1,052.83
24.39
Net Fixed Assets
-1,206.89
-1,972.58
-3,966.81
-105.73
-198.88
-210.06
-159.81
-22.06
2,484.48
3,574.72
Net Investments
-1,632.52
-234.67
-445.97
-1.68
-2.69
-2.16
-3.45
0.41
-378.13
67.02
Others
-500.75
-274.40
3,427.51
-44.57
13.79
19.76
-29.98
-9.25
-1,053.52
-3,617.35
Cash from Financing Activity
-829.35
-386.25
101.48
-1,118.62
-990.77
-1,237.15
-1,257.25
-5,105.55
-1,971.94
-580.46
Net Cash Inflow / Outflow
648.62
227.73
154.30
37.17
1.81
-10.96
1.98
-21.36
46.68
-7.03
Opening Cash & Equivalents
469.91
241.02
86.72
40.21
36.33
46.90
45.59
66.52
19.70
75.57
Closing Cash & Equivalent
1,235.42
469.91
241.02
77.37
40.21
36.33
46.90
45.59
66.52
47.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
174.25
144.89
131.25
64.68
55.77
52.72
50.09
43.51
55.27
-7.62
ROA
9.31%
8.39%
18.67%
3.92%
0.75%
1.23%
3.03%
0.56%
-3.82%
1.64%
ROE
20.50%
22.13%
61.89%
14.29%
3.07%
5.39%
15.93%
4.75%
-100.62%
0.00%
ROCE
22.97%
20.97%
44.79%
18.02%
11.21%
11.81%
14.20%
9.08%
2.06%
10.19%
Fixed Asset Turnover
2.42
2.75
3.26
1.53
1.64
1.78
1.58
1.34
0.89
0.64
Receivable days
30.33
37.79
26.32
24.03
22.55
24.34
27.74
33.56
48.23
68.58
Inventory Days
76.24
76.31
52.58
81.04
71.54
63.95
69.20
73.72
92.41
139.69
Payable days
100.74
101.15
71.65
123.67
76.58
67.57
70.28
80.05
81.68
110.27
Cash Conversion Cycle
5.82
12.95
7.25
-18.60
17.51
20.72
26.66
27.23
58.96
98.00
Total Debt/Equity
0.41
0.32
0.57
1.00
1.44
1.74
2.09
3.39
8.10
-65.84
Interest Cover
7.48
9.55
13.10
2.44
1.30
1.33
1.89
1.13
0.24
1.27

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Jindal Stainless reports 18% rise in Q4 consolidated net profit
    9th May 2025, 12:00 PM

    The consolidated total income of the company increased by 8.24% at Rs 10,292.27 crore for Q4FY25

    Read More
  • Jindal Stainless, AB Energia Solutions commission solar energy project in Jajpur
    22nd Apr 2025, 16:00 PM

    This is equivalent to powering 12,000-15,000 households or cutting CO2 emissions by 32,208 metric tonnes annually

    Read More
  • Jindal Stainless’ arm inks Power Purchase Agreement with Sunsure Energy
    10th Apr 2025, 16:00 PM

    JSL Super Steel has inked a 11 MWp long-term Power Purchase Agreement with Sunsure Energy

    Read More
  • Jindal Stainless acquires 9.62% stake in M1xchange
    26th Mar 2025, 15:09 PM

    The company’s support will enhance liquidity in the ecosystem, helping vendors and customers gain faster access to affordable credit

    Read More
  • Jindal Stainless gets nod to acquire stake in Mynd Solutions
    26th Mar 2025, 11:39 AM

    The Board of Directors of Jindal Stainless at its meeting held on March 25, 2025, considered and approved the same

    Read More
  • Jindal Stainless investing Rs 700 crore in decarbonisation projects
    11th Mar 2025, 15:59 PM

    The investments will continue over next five years to set up various environment-friendly projects

    Read More
  • Jindal Stainless gets nod to acquire 100% stake in AGH Dreams, Utkrisht Dream Ventures
    28th Feb 2025, 09:44 AM

    The sub-committee of Board of Directors of the company in its meeting held on February 27, 2025, approved the same

    Read More
  • Jindal Stainless reports marginal fall in Q3 consolidated net profit
    30th Jan 2025, 14:23 PM

    Total consolidated income of the company increased by 9.16% at Rs 10006.41 crore for Q3FY25

    Read More
  • Jindal Stainless - Quarterly Results
    29th Jan 2025, 16:21 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.