Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Steel & Iron Products

Rating :
69/99

BSE: 539597 | NSE: JSLHISAR

275.75
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  272.95
  •  283.00
  •  266.30
  •  271.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1795296
  •  4933.48
  •  294.00
  •  66.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,409.17
  • 9.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,555.95
  • N/A
  • 2.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.67%
  • 4.11%
  • 11.50%
  • FII
  • DII
  • Others
  • 20.69%
  • 0.12%
  • 5.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.33
  • -3.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 1.68
  • -5.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 57.69
  • -5.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.60
  • 4.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.35
  • 1.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.93
  • 4.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
3,102.77
2,246.07
38.14%
3,146.65
2,484.12
26.67%
2,298.46
2,276.46
0.97%
852.41
2,372.35
-64.07%
Expenses
2,697.22
2,063.64
30.70%
2,759.23
2,252.11
22.52%
2,007.18
2,008.37
-0.06%
809.62
2,119.71
-61.81%
EBITDA
405.55
182.43
122.30%
387.42
232.01
66.98%
291.28
268.09
8.65%
42.79
252.64
-83.06%
EBIDTM
13.07%
8.12%
12.31%
9.34%
12.67%
11.78%
5.02%
10.65%
Other Income
26.03
51.87
-49.82%
25.76
27.68
-6.94%
30.46
26.99
12.86%
24.97
26.32
-5.13%
Interest
44.59
70.62
-36.86%
64.85
82.01
-20.92%
68.74
84.93
-19.06%
72.76
85.21
-14.61%
Depreciation
71.00
76.35
-7.01%
73.05
74.41
-1.83%
73.87
73.77
0.14%
72.46
70.05
3.44%
PBT
333.27
83.23
300.42%
283.49
112.06
152.98%
189.46
140.58
34.77%
-71.89
134.90
-
Tax
81.75
-40.28
-
73.25
40.94
78.92%
47.75
48.95
-2.45%
-18.27
46.30
-
PAT
251.52
123.51
103.64%
210.24
71.12
195.61%
141.71
91.63
54.65%
-53.62
88.60
-
PATM
8.11%
5.50%
6.68%
2.86%
6.17%
4.03%
-6.29%
3.73%
EPS
14.83
4.46
232.51%
11.42
3.39
236.87%
7.08
4.36
62.39%
-3.93
4.44
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
9,400.29
9,379.00
10,288.86
10,357.14
7,774.48
7,234.61
8,196.40
0.00
Net Sales Growth
0.23%
-8.84%
-0.66%
33.22%
7.46%
-11.73%
0
 
Cost Of Goods Sold
6,314.67
6,285.23
6,859.96
6,984.61
5,001.34
4,802.35
5,553.95
0.00
Gross Profit
3,085.62
3,093.77
3,428.90
3,372.53
2,773.14
2,432.26
2,642.44
0.00
GP Margin
32.82%
32.99%
33.33%
32.56%
35.67%
33.62%
32.24%
0
Total Expenditure
8,273.25
8,443.83
9,250.18
9,126.70
6,793.95
6,374.06
7,473.44
0.00
Power & Fuel Cost
-
768.46
888.38
804.44
633.78
623.78
842.36
0.00
% Of Sales
-
8.19%
8.63%
7.77%
8.15%
8.62%
10.28%
0
Employee Cost
-
235.21
215.47
208.74
176.42
175.84
181.30
0.00
% Of Sales
-
2.51%
2.09%
2.02%
2.27%
2.43%
2.21%
0
Manufacturing Exp.
-
861.55
1,006.26
843.67
722.26
578.93
611.79
0.00
% Of Sales
-
9.19%
9.78%
8.15%
9.29%
8.00%
7.46%
0
General & Admin Exp.
-
115.42
119.69
111.84
81.25
64.47
58.74
0.00
% Of Sales
-
1.23%
1.16%
1.08%
1.05%
0.89%
0.72%
0
Selling & Distn. Exp.
-
141.88
120.39
139.08
130.67
109.48
175.81
0.00
% Of Sales
-
1.51%
1.17%
1.34%
1.68%
1.51%
2.14%
0
Miscellaneous Exp.
-
36.08
40.03
34.32
48.23
19.21
49.50
0.00
% Of Sales
-
0.38%
0.39%
0.33%
0.62%
0.27%
0.60%
0
EBITDA
1,127.04
935.17
1,038.68
1,230.44
980.53
860.55
722.96
0.00
EBITDA Margin
11.99%
9.97%
10.10%
11.88%
12.61%
11.89%
8.82%
0
Other Income
107.22
132.86
102.17
116.25
65.03
26.48
28.90
0.00
Interest
250.94
322.77
367.12
408.20
431.41
493.35
474.98
0.00
Depreciation
290.38
294.58
289.29
284.26
285.23
304.81
295.01
0.00
PBT
734.33
450.68
484.44
654.23
328.92
88.87
-18.14
0.00
Tax
184.48
95.91
173.61
233.45
116.96
7.08
4.50
0.00
Tax Rate
25.12%
20.37%
33.51%
34.65%
32.74%
15.84%
-310.34%
0.00%
PAT
549.85
366.95
329.69
430.73
236.40
37.63
-8.04
0.00
PAT before Minority Interest
548.03
374.86
344.54
440.34
240.23
37.62
-5.95
0.00
Minority Interest
-1.82
-7.91
-14.85
-9.61
-3.83
0.01
-2.09
0.00
PAT Margin
5.85%
3.91%
3.20%
4.16%
3.04%
0.52%
-0.10%
0
PAT Growth
46.68%
11.30%
-23.46%
82.20%
528.22%
-
-
 
EPS
23.39
15.61
14.02
18.32
10.06
1.60
-0.34
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,271.01
1,852.78
1,474.57
893.06
608.88
547.01
0.01
Share Capital
47.19
47.19
47.19
47.19
46.24
0.00
0.01
Total Reserves
2,223.82
1,805.59
1,427.38
845.87
562.64
500.78
0.00
Non-Current Liabilities
1,905.36
2,072.79
2,352.57
2,482.13
1,215.78
66.32
0.00
Secured Loans
1,801.63
1,944.22
2,230.10
2,401.55
1,182.11
11.94
0.00
Unsecured Loans
27.01
27.30
27.28
33.50
29.47
36.16
0.00
Long Term Provisions
20.87
20.50
18.87
11.98
6.83
19.22
0.00
Current Liabilities
2,881.01
2,909.27
3,129.16
3,280.64
3,687.00
5,581.47
0.00
Trade Payables
1,434.29
1,577.94
1,632.00
1,638.74
1,084.28
1,535.33
0.00
Other Current Liabilities
721.72
696.18
698.28
667.88
1,812.96
3,042.24
0.00
Short Term Borrowings
218.53
205.55
517.43
932.09
781.10
988.30
0.00
Short Term Provisions
506.47
429.60
281.45
41.93
8.66
15.61
0.00
Total Liabilities
7,082.22
6,882.33
6,987.76
6,677.65
5,530.20
6,213.73
0.01
Net Block
2,108.34
2,190.22
2,289.96
2,429.79
2,545.65
2,800.86
0.00
Gross Block
3,879.60
3,688.53
3,526.96
3,410.55
3,259.38
3,234.38
0.00
Accumulated Depreciation
1,771.26
1,498.31
1,237.00
980.76
713.73
433.51
0.00
Non Current Assets
3,827.35
3,850.71
3,874.54
3,433.73
3,202.36
3,276.80
0.00
Capital Work in Progress
106.87
94.58
66.21
42.05
60.60
29.25
0.00
Non Current Investment
646.57
621.69
570.98
418.40
368.77
369.91
0.00
Long Term Loans & Adv.
964.36
943.95
947.14
521.95
226.14
67.85
0.00
Other Non Current Assets
1.21
0.27
0.25
21.54
1.20
8.93
0.00
Current Assets
3,254.87
3,031.62
3,113.22
3,243.92
2,327.84
2,936.94
0.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,554.01
1,477.29
1,673.70
1,716.06
1,221.41
1,448.99
0.00
Sundry Debtors
746.81
873.99
846.62
1,049.74
836.58
955.43
0.00
Cash & Bank
33.80
26.12
15.16
13.64
23.15
19.28
0.01
Other Current Assets
920.25
129.98
48.19
89.18
246.70
513.24
0.00
Short Term Loans & Adv.
668.49
524.24
529.55
375.30
127.60
509.85
0.00
Net Current Assets
373.86
122.35
-15.94
-36.72
-1,359.16
-2,644.53
0.01
Total Assets
7,082.22
6,882.33
6,987.76
6,677.65
5,530.20
6,213.74
0.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
709.75
1,130.14
1,454.26
690.13
918.79
492.24
0.00
PBT
496.69
569.81
821.10
407.44
43.53
-18.14
0.00
Adjustment
519.89
520.57
448.48
611.93
781.92
789.33
0.00
Changes in Working Capital
-139.68
220.01
357.87
-287.36
98.75
-291.93
0.00
Cash after chg. in Working capital
876.90
1,310.39
1,627.45
732.01
924.20
479.27
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-167.15
-180.25
-173.19
-41.88
-5.41
-3.71
0.00
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
16.69
0.00
Cash From Investing Activity
-205.25
-180.83
-465.55
-1,779.95
-1,396.82
-9.02
0.00
Net Fixed Assets
-171.45
-163.81
-129.59
-127.51
-42.23
-2,924.04
Net Investments
0.00
0.00
0.00
0.00
0.00
-416.77
Others
-33.80
-17.02
-335.96
-1,652.44
-1,354.59
3,331.79
Cash from Financing Activity
-503.52
-938.72
-988.74
1,081.13
484.78
-471.24
0.01
Net Cash Inflow / Outflow
0.98
10.59
-0.03
-8.69
6.75
11.98
0.01
Opening Cash & Equivalents
18.62
8.03
8.06
16.75
10.00
0.01
0.00
Closing Cash & Equivalent
19.60
18.62
8.03
8.06
16.75
19.38
0.01

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
96.25
78.52
62.49
37.85
26.34
0.00
7.70
ROA
5.37%
4.97%
6.44%
3.94%
0.64%
-0.19%
-25.00%
ROE
18.18%
20.71%
37.20%
31.99%
6.78%
-2.38%
-29.87%
ROCE
18.30%
20.52%
24.54%
22.46%
25.52%
59.19%
-29.87%
Fixed Asset Turnover
2.48
2.85
3.05
2.58
2.46
2.78
0.00
Receivable days
31.54
30.52
32.76
39.97
40.92
38.79
0.00
Inventory Days
58.98
55.89
58.56
62.24
60.98
58.84
0.00
Payable days
63.61
62.21
65.13
69.72
73.56
73.25
0.00
Cash Conversion Cycle
26.92
24.20
26.20
32.49
28.35
24.38
0.00
Total Debt/Equity
0.96
1.28
1.99
3.93
3.30
2.10
0.00
Interest Cover
2.46
2.41
2.65
1.83
1.09
1.00
0.00

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.