Nifty
Sensex
:
:
11843.25
39568.79
46.80 (0.40%)
133.85 (0.34%)

Steel & Iron Products

Rating :
63/99

BSE: 500228 | NSE: JSWSTEEL

276.80
9.75 (3.65%)
26-Jun-2019 | 3:09PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  263.60
  •  277.60
  •  263.35
  •  267.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6089590
  •  16855.99
  •  427.55
  •  252.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 64,527.70
  • 8.45
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 103,333.70
  • 1.20%
  • 1.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.66%
  • 7.88%
  • 8.56%
  • FII
  • DII
  • Others
  • 0.91%
  • 2.47%
  • 37.52%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.99
  • 6.52
  • 19.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.37
  • 10.05
  • 19.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.09
  • 69.71
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.29
  • 13.67
  • 16.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.56
  • 1.91
  • 2.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.81
  • 7.75
  • 7.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
22,368.00
20,817.00
7.45%
20,318.00
18,264.00
11.25%
21,552.00
17,240.00
25.01%
20,519.00
16,371.00
25.34%
Expenses
17,928.00
15,527.00
15.46%
15,817.00
14,413.00
9.74%
16,646.00
14,204.00
17.19%
15,414.00
13,754.00
12.07%
EBITDA
4,440.00
5,290.00
-16.07%
4,501.00
3,851.00
16.88%
4,906.00
3,036.00
61.59%
5,105.00
2,617.00
95.07%
EBIDTM
19.85%
25.41%
22.15%
21.09%
22.76%
17.61%
24.88%
15.99%
Other Income
53.00
45.00
17.78%
37.00
42.00
-11.90%
56.00
39.00
43.59%
58.00
41.00
41.46%
Interest
1,046.00
883.00
18.46%
1,021.00
923.00
10.62%
963.00
950.00
1.37%
887.00
945.00
-6.14%
Depreciation
1,084.00
865.00
25.32%
1,078.00
852.00
26.53%
974.00
851.00
14.45%
905.00
819.00
10.50%
PBT
2,363.00
3,587.00
-34.12%
2,439.00
1,854.00
31.55%
3,025.00
1,274.00
137.44%
3,371.00
894.00
277.07%
Tax
835.00
715.00
16.78%
820.00
94.00
772.34%
936.00
445.00
110.34%
1,053.00
284.00
270.77%
PAT
1,528.00
2,872.00
-46.80%
1,619.00
1,760.00
-8.01%
2,089.00
829.00
151.99%
2,318.00
610.00
280.00%
PATM
6.83%
13.80%
7.97%
9.64%
9.69%
4.81%
11.30%
3.73%
EPS
6.35
12.43
-48.91%
6.77
7.27
-6.88%
8.86
3.48
154.60%
9.82
2.61
276.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
84,757.00
70,225.00
55,604.00
41,546.17
52,971.51
51,219.62
38,209.65
34,368.05
24,105.89
18,957.17
15,934.84
Net Sales Growth
16.60%
26.29%
33.84%
-21.57%
3.42%
34.05%
11.18%
42.57%
27.16%
18.97%
 
Cost Of Goods Sold
43,376.00
39,025.00
28,263.00
22,546.78
29,652.21
30,245.19
24,157.61
21,879.08
14,753.34
11,231.24
9,619.31
Gross Profit
41,381.00
31,200.00
27,341.00
18,999.39
23,319.30
20,974.43
14,052.04
12,488.97
9,352.55
7,725.93
6,315.53
GP Margin
48.82%
44.43%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
38.80%
40.75%
39.63%
Total Expenditure
65,805.00
55,431.00
43,431.00
35,599.26
43,715.94
42,054.16
31,705.73
28,266.16
19,237.99
14,886.50
12,953.00
Power & Fuel Cost
-
5,697.00
4,883.00
3,657.88
4,123.10
3,813.31
2,041.00
1,751.87
1,170.07
1,038.63
803.78
% Of Sales
-
8.11%
8.78%
8.80%
7.78%
7.45%
5.34%
5.10%
4.85%
5.48%
5.04%
Employee Cost
-
1,843.00
1,700.00
1,518.67
1,532.84
1,298.24
980.25
846.39
640.66
457.91
508.07
% Of Sales
-
2.62%
3.06%
3.66%
2.89%
2.53%
2.57%
2.46%
2.66%
2.42%
3.19%
Manufacturing Exp.
-
5,089.00
4,609.00
4,113.57
6,764.77
5,665.08
3,980.80
3,252.21
2,243.89
1,842.84
1,583.87
% Of Sales
-
7.25%
8.29%
9.90%
12.77%
11.06%
10.42%
9.46%
9.31%
9.72%
9.94%
General & Admin Exp.
-
213.00
277.00
244.17
275.15
238.83
146.62
128.00
94.92
88.84
131.52
% Of Sales
-
0.30%
0.50%
0.59%
0.52%
0.47%
0.38%
0.37%
0.39%
0.47%
0.83%
Selling & Distn. Exp.
-
2,242.00
2,334.00
1,673.11
58.59
33.95
23.88
39.92
51.49
59.85
40.24
% Of Sales
-
3.19%
4.20%
4.03%
0.11%
0.07%
0.06%
0.12%
0.21%
0.32%
0.25%
Miscellaneous Exp.
-
1,322.00
1,365.00
1,845.08
1,309.28
759.56
375.57
368.69
283.62
167.19
40.24
% Of Sales
-
1.88%
2.45%
4.44%
2.47%
1.48%
0.98%
1.07%
1.18%
0.88%
1.67%
EBITDA
18,952.00
14,794.00
12,173.00
5,946.91
9,255.57
9,165.46
6,503.92
6,101.89
4,867.90
4,070.67
2,981.84
EBITDA Margin
22.36%
21.07%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
20.19%
21.47%
18.71%
Other Income
204.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
189.97
542.90
284.17
Interest
3,917.00
3,701.00
3,768.00
3,601.18
3,493.03
3,047.86
1,967.46
1,427.30
1,060.26
1,114.91
1,168.13
Depreciation
4,041.00
3,387.00
3,430.00
3,322.56
3,434.49
3,182.61
2,237.48
1,933.15
1,559.71
1,298.66
987.77
PBT
11,198.00
7,873.00
5,128.00
-342.25
2,586.21
3,020.80
2,368.71
2,818.29
2,437.90
2,200.00
1,110.11
Tax
3,644.00
1,538.00
1,674.00
-1,966.21
819.41
920.08
845.25
500.15
778.52
646.71
72.60
Tax Rate
32.54%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
31.93%
29.40%
23.02%
PAT
7,554.00
6,172.00
3,510.00
-356.25
1,794.47
438.41
1,188.43
1,474.28
1,683.25
1,586.50
263.26
PAT before Minority Interest
7,669.00
6,071.00
3,454.00
-501.45
1,719.70
387.97
1,154.09
1,493.20
1,659.38
1,553.29
242.73
Minority Interest
115.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
23.87
33.21
20.53
PAT Margin
8.91%
8.79%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
6.98%
8.37%
1.65%
PAT Growth
24.43%
75.84%
-
-
309.31%
-63.11%
-19.39%
-12.41%
6.10%
502.64%
 
Unadjusted EPS
31.80
25.85
14.66
-13.98
72.93
17.35
41.71
22.65
84.56
83.61
12.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
27,998.00
22,647.00
18,965.45
23,054.08
21,938.34
17,343.73
16,749.57
16,529.33
9,257.15
7,803.95
Share Capital
302.00
301.00
300.90
1,067.19
1,067.19
563.18
563.18
563.18
527.11
537.01
Total Reserves
27,655.00
22,333.00
18,664.55
21,986.89
20,871.15
16,780.55
16,167.97
15,429.36
8,718.28
7,259.20
Non-Current Liabilities
35,472.00
36,044.00
37,650.03
37,247.30
29,795.64
21,306.77
16,121.34
14,179.67
17,857.82
17,827.04
Secured Loans
17,046.00
20,787.00
21,661.45
22,647.36
20,343.60
11,858.32
10,402.50
8,599.21
13,454.07
13,470.78
Unsecured Loans
14,677.00
11,629.00
13,807.19
11,029.27
6,359.02
5,534.84
2,486.62
2,735.64
2,718.97
3,079.44
Long Term Provisions
138.00
97.00
94.62
90.34
59.56
41.19
35.03
22.57
0.00
0.00
Current Liabilities
28,964.00
29,560.00
25,486.22
25,254.86
25,738.90
18,665.12
20,833.63
14,957.40
8,072.70
8,262.82
Trade Payables
15,944.00
13,348.00
12,757.60
14,252.67
11,699.32
10,251.31
9,714.10
6,045.23
6,756.07
7,242.00
Other Current Liabilities
10,275.00
11,084.00
10,202.26
9,437.94
8,790.03
6,453.31
9,512.94
6,157.95
1,051.76
937.88
Short Term Borrowings
2,177.00
4,881.00
2,342.84
1,207.99
4,887.09
1,652.99
1,375.75
2,394.46
0.00
0.00
Short Term Provisions
568.00
247.00
183.52
356.26
362.46
307.51
230.84
359.76
264.87
82.94
Total Liabilities
91,970.00
88,005.00
81,906.90
85,653.88
77,639.89
57,512.78
53,922.21
45,888.25
35,406.32
34,167.01
Net Block
57,848.00
58,730.00
56,139.52
52,176.28
47,045.94
34,716.80
33,812.06
26,903.86
22,351.98
19,092.29
Gross Block
69,752.00
67,148.00
60,607.26
70,188.87
61,297.89
45,867.62
42,689.51
33,777.09
27,691.24
23,172.04
Accumulated Depreciation
11,904.00
8,418.00
4,467.74
18,012.59
14,251.95
11,150.82
8,877.45
6,873.23
5,339.26
4,079.75
Non Current Assets
68,778.00
66,729.00
67,169.60
66,516.18
62,189.62
45,579.14
41,361.71
37,035.80
29,722.59
29,071.32
Capital Work in Progress
5,950.00
4,363.00
7,270.85
8,265.27
9,399.75
5,897.87
2,831.71
6,023.05
6,956.18
9,585.18
Non Current Investment
1,157.00
1,066.00
1,194.61
598.95
594.73
1,606.44
1,885.60
2,643.69
414.43
393.85
Long Term Loans & Adv.
3,399.00
2,174.00
2,013.17
4,232.37
3,830.80
2,764.01
2,404.21
1,245.49
0.00
0.00
Other Non Current Assets
424.00
396.00
551.45
1,243.31
1,318.40
594.02
428.13
219.71
0.00
0.00
Current Assets
23,192.00
21,276.00
14,737.30
18,817.31
15,450.27
11,933.64
12,560.50
8,852.45
5,683.73
5,095.69
Current Investments
312.00
300.00
0.00
0.30
68.01
143.51
204.00
270.14
213.77
2.75
Inventories
12,594.00
11,395.00
8,321.18
11,009.04
8,155.12
5,495.23
5,789.26
4,409.70
2,866.74
2,924.56
Sundry Debtors
4,704.00
4,149.00
2,727.37
2,499.75
2,292.44
2,106.29
1,461.95
933.35
696.39
399.05
Cash & Bank
1,063.00
1,485.00
1,020.40
1,913.25
662.97
1,653.37
3,046.97
2,036.12
303.04
509.30
Other Current Assets
4,519.00
1,178.00
479.90
2,162.43
4,271.73
2,535.24
2,058.32
1,203.14
1,603.79
1,260.03
Short Term Loans & Adv.
3,678.00
2,769.00
2,188.45
1,232.54
1,868.69
807.69
849.99
245.69
1,520.56
1,158.78
Net Current Assets
-5,772.00
-8,284.00
-10,748.92
-6,437.55
-10,288.63
-6,731.48
-8,273.13
-6,104.95
-2,388.97
-3,167.13
Total Assets
91,970.00
88,005.00
81,906.90
85,653.88
77,639.89
57,512.78
53,922.21
45,888.25
35,406.32
34,167.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
12,379.00
7,888.00
6,897.32
7,875.65
2,593.52
5,844.21
3,512.40
2,830.23
3,346.14
4,711.82
PBT
7,609.00
5,128.00
-2,467.66
2,539.11
1,308.05
1,999.34
1,993.35
2,437.90
2,200.00
315.33
Adjustment
7,311.00
6,866.00
9,081.27
6,310.96
5,208.73
3,766.65
2,988.34
2,132.42
2,076.45
1,980.84
Changes in Working Capital
-1,101.00
-3,869.00
491.11
-201.64
-3,519.51
588.76
-1,062.17
-1,313.67
-470.96
2,678.09
Cash after chg. in Working capital
13,819.00
8,125.00
7,104.72
8,648.43
2,997.27
6,354.75
3,919.52
3,256.65
3,805.49
4,974.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,440.00
-237.00
-207.40
-772.78
-403.75
-510.54
-407.12
-426.42
-459.35
-262.44
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
0.00
Cash From Investing Activity
-4,529.00
-5,094.00
-3,854.49
-7,370.03
-5,671.26
-5,433.44
-4,100.56
-7,633.14
-2,932.27
-5,840.92
Net Fixed Assets
-2,673.00
-3,239.12
5,754.98
-5,021.11
-13,879.51
-5,086.42
-4,479.42
-4,635.55
-2,341.04
-6,574.06
Net Investments
172.00
-285.97
-566.75
183.27
255.51
-222.64
-314.61
-2,330.46
-518.24
-326.58
Others
-2,028.00
-1,568.91
-9,042.72
-2,532.19
7,952.74
-124.38
693.47
-667.13
-72.99
1,059.72
Cash from Financing Activity
-8,185.00
-2,710.00
-3,150.66
-169.08
3,300.46
-790.89
697.77
5,096.07
-561.01
1,116.89
Net Cash Inflow / Outflow
-335.00
84.00
-107.83
336.54
222.72
-380.12
109.61
293.16
-147.14
-12.21
Opening Cash & Equivalents
917.00
833.00
943.97
578.59
302.38
682.50
572.89
279.73
426.87
439.08
Closing Cash & Equivalent
582.00
917.00
833.26
912.91
578.59
302.38
682.50
572.89
279.73
426.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
115.75
94.05
78.81
90.63
87.34
76.21
73.46
70.15
47.61
39.81
ROA
6.75%
4.07%
-0.60%
2.11%
0.57%
2.07%
2.99%
4.08%
4.47%
0.80%
ROE
24.06%
16.65%
-2.46%
7.99%
2.04%
6.91%
9.32%
13.51%
19.00%
3.24%
ROCE
16.85%
13.87%
1.85%
10.27%
9.13%
10.53%
9.82%
11.97%
13.32%
6.69%
Fixed Asset Turnover
1.04
0.95
0.70
0.87
1.03
0.94
0.97
0.85
0.79
0.81
Receivable days
22.60
20.73
20.75
15.21
14.48
15.66
11.83
11.41
9.89
10.00
Inventory Days
61.23
59.44
76.73
60.83
44.94
49.53
50.35
50.93
52.29
54.46
Payable days
34.37
29.39
35.80
26.89
24.81
25.22
21.89
27.04
39.89
43.12
Cash Conversion Cycle
49.46
50.78
61.68
49.15
34.62
39.98
40.29
35.30
22.29
21.34
Total Debt/Equity
1.43
1.93
2.26
1.67
1.58
1.23
1.19
1.03
1.75
2.12
Interest Cover
3.06
2.36
0.31
1.73
1.43
2.02
2.40
3.30
2.97
1.27

News Update:


  • JSW Steel reports crude steel production of 14.53 LT in May
    11th Jun 2019, 10:14 AM

    The production of rolled products (flat) stood at 10.17 LT in May 2019 as compared to 9.56 LT in May 2018

    Read More
  • JSW Steel receives NCLT approval for amalgamation plan
    10th Jun 2019, 12:46 PM

    The company has merged Dolvi Minerals and Metals with Dolvi Coke, JSW Steel Processing Centres with JSW Steel, JSW Salav with JSW Steel

    Read More
  • JSW Steel to acquire stake in Piombino Steel
    7th Jun 2019, 09:04 AM

    The company to acquire stake from JSW Techno Projects Management

    Read More
  • JSW Steel to scale up capacity of Vijayanagar plant after 2020
    6th Jun 2019, 11:51 AM

    The Vijayanagar plant currently has a 12 million tonnes per annum capacity

    Read More
  • JSW Steel reports 48% fall in Q4 consolidated net profit
    24th May 2019, 16:04 PM

    The company has reported a standalone net profit of Rs 1,745 crore for the quarter ended March 31, 2019

    Read More
  • JSW Steel gets nod to raise upto Rs 14,000 crore
    24th May 2019, 15:27 PM

    The Board of directors of the company at its meeting held on May 24, 2019 has approved for the same

    Read More
  • JSW Steel planning to raise long term funds
    21st May 2019, 11:48 AM

    The meeting of the Board of Directors has been convened to be held on May 24, 2019, to consider the same

    Read More
  • JSW Steel reports crude steel production of 13.93 LT in April
    9th May 2019, 15:15 PM

    The production of rolled products (long) increased to 3.36 LT in April 2019 as compared to 3.24 LT in April 2018

    Read More
  • JSW Steel to raise $500 million through via offshore notes
    11th Apr 2019, 09:26 AM

    The proceeds of the Notes will be used by the Company to repay external commercial borrowing loans

    Read More
  • JSW Steel reports crude steel production of 16.69 MT in FY19
    9th Apr 2019, 11:28 AM

    The company has also reported crude steel production of 4.17 MT in Q4 FY19, registering a fall of 3% over corresponding period of previous year

    Read More
  • JSW Steel aims to raise $500 million via dollar bonds: Report
    5th Apr 2019, 10:25 AM

    Investors outside the US can invest in those debt securities and the bonds may be of five-year maturity

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.