Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Steel & Iron Products

Rating :
53/99

BSE: 500228 | NSE: JSWSTEEL

567.80
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 561.70
  • 572.90
  • 560.25
  • 558.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3406061
  •  19323.17
  •  790.00
  •  520.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 137,153.09
  • 6.64
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 185,678.09
  • 3.06%
  • 2.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.01%
  • 8.16%
  • 8.01%
  • FII
  • DII
  • Others
  • 11.58%
  • 2.34%
  • 24.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.79
  • 7.50
  • -1.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.63
  • 10.48
  • 1.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.29
  • 17.65
  • 1.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.41
  • 11.51
  • 11.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 2.39
  • 2.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.80
  • 7.71
  • 7.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
46,895.00
26,934.00
74.11%
38,071.00
21,859.00
74.17%
32,503.00
19,264.00
68.72%
28,902.00
11,782.00
145.31%
Expenses
37,711.00
18,494.00
103.91%
28,939.00
15,913.00
81.86%
22,086.00
14,850.00
48.73%
18,628.00
10,441.00
78.41%
EBITDA
9,184.00
8,440.00
8.82%
9,132.00
5,946.00
53.58%
10,417.00
4,414.00
136.00%
10,274.00
1,341.00
666.14%
EBIDTM
19.58%
31.34%
23.99%
27.20%
32.05%
22.91%
35.55%
11.38%
Other Income
233.00
161.00
44.72%
154.00
147.00
4.76%
946.00
152.00
522.37%
198.00
132.00
50.00%
Interest
1,756.00
1,005.00
74.73%
1,283.00
977.00
31.32%
936.00
959.00
-2.40%
993.00
1,016.00
-2.26%
Depreciation
1,815.00
1,253.00
44.85%
1,764.00
1,230.00
43.41%
1,239.00
1,149.00
7.83%
1,183.00
1,047.00
12.99%
PBT
5,105.00
6,260.00
-18.45%
6,239.00
3,886.00
60.55%
9,188.00
2,458.00
273.80%
8,296.00
-590.00
-
Tax
1,731.00
2,081.00
-16.82%
1,745.00
1,212.00
43.98%
2,612.00
910.00
187.03%
2,719.00
-61.00
-
PAT
3,374.00
4,179.00
-19.26%
4,494.00
2,674.00
68.06%
6,576.00
1,548.00
324.81%
5,577.00
-529.00
-
PATM
7.19%
15.52%
11.80%
12.23%
20.23%
8.04%
19.30%
-4.49%
EPS
10.74
13.90
-22.73%
18.15
11.12
63.22%
29.88
6.61
352.04%
24.50
-2.34
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
146,371.00
79,839.00
73,326.00
84,757.00
71,933.00
55,604.00
41,546.17
52,971.51
51,219.62
38,209.65
34,368.05
Net Sales Growth
83.33%
8.88%
-13.49%
17.83%
29.37%
33.84%
-21.57%
3.42%
34.05%
11.18%
 
Cost Of Goods Sold
59,270.00
32,508.00
38,730.00
43,206.00
39,025.00
28,263.00
22,546.78
29,652.21
30,245.19
24,157.61
21,879.08
Gross Profit
87,101.00
47,331.00
34,596.00
41,551.00
32,908.00
27,341.00
18,999.39
23,319.30
20,974.43
14,052.04
12,488.97
GP Margin
59.51%
59.28%
47.18%
49.02%
45.75%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
Total Expenditure
107,364.00
59,802.00
61,453.00
65,805.00
57,139.00
43,431.00
35,599.26
43,715.94
42,054.16
31,705.73
28,266.16
Power & Fuel Cost
-
5,985.00
6,272.00
7,053.00
5,697.00
4,883.00
3,657.88
4,123.10
3,813.31
2,041.00
1,751.87
% Of Sales
-
7.50%
8.55%
8.32%
7.92%
8.78%
8.80%
7.78%
7.45%
5.34%
5.10%
Employee Cost
-
2,506.00
2,839.00
2,489.00
1,843.00
1,700.00
1,518.67
1,532.84
1,298.24
980.25
846.39
% Of Sales
-
3.14%
3.87%
2.94%
2.56%
3.06%
3.66%
2.89%
2.53%
2.57%
2.46%
Manufacturing Exp.
-
16,247.00
10,243.00
10,430.00
8,713.00
4,609.00
5,745.05
6,764.77
5,665.08
3,980.80
3,252.21
% Of Sales
-
20.35%
13.97%
12.31%
12.11%
8.29%
13.83%
12.77%
11.06%
10.42%
9.46%
General & Admin Exp.
-
358.00
414.00
287.00
213.00
277.00
244.17
275.15
238.83
146.62
128.00
% Of Sales
-
0.45%
0.56%
0.34%
0.30%
0.50%
0.59%
0.52%
0.47%
0.38%
0.37%
Selling & Distn. Exp.
-
56.00
46.00
51.00
70.00
2,334.00
41.63
58.59
33.95
23.88
39.92
% Of Sales
-
0.07%
0.06%
0.06%
0.10%
4.20%
0.10%
0.11%
0.07%
0.06%
0.12%
Miscellaneous Exp.
-
2,142.00
2,909.00
2,289.00
1,578.00
1,365.00
1,845.08
1,309.28
759.56
375.57
39.92
% Of Sales
-
2.68%
3.97%
2.70%
2.19%
2.45%
4.44%
2.47%
1.48%
0.98%
1.07%
EBITDA
39,007.00
20,037.00
11,873.00
18,952.00
14,794.00
12,173.00
5,946.91
9,255.57
9,165.46
6,503.92
6,101.89
EBITDA Margin
26.65%
25.10%
16.19%
22.36%
20.57%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
Other Income
1,531.00
696.00
546.00
204.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
Interest
4,968.00
3,957.00
4,265.00
3,917.00
3,701.00
3,768.00
3,601.18
3,493.03
3,047.86
1,967.46
1,427.30
Depreciation
6,001.00
4,679.00
4,246.00
4,041.00
3,387.00
3,430.00
3,322.56
3,434.49
3,182.61
2,237.48
1,933.15
PBT
28,828.00
12,097.00
3,908.00
11,198.00
7,873.00
5,128.00
-342.25
2,586.21
3,020.80
2,368.71
2,818.29
Tax
8,807.00
4,142.00
-906.00
3,644.00
1,538.00
1,674.00
-1,966.21
819.41
920.08
845.25
500.15
Tax Rate
30.55%
34.48%
-29.20%
32.54%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
PAT
20,021.00
7,910.00
4,120.00
7,669.00
6,172.00
3,510.00
-356.25
1,794.47
438.41
1,188.43
1,474.28
PAT before Minority Interest
19,748.00
7,872.00
4,009.00
7,554.00
6,071.00
3,454.00
-501.45
1,719.70
387.97
1,154.09
1,493.20
Minority Interest
-273.00
38.00
111.00
115.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
PAT Margin
13.68%
9.91%
5.62%
9.05%
8.58%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
PAT Growth
154.33%
91.99%
-46.28%
24.25%
75.84%
-
-
309.31%
-63.11%
-19.39%
 
EPS
82.83
32.72
17.04
31.73
25.53
14.52
-1.47
7.42
1.81
4.92
6.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
46,764.00
36,599.00
34,795.00
27,998.00
22,647.00
18,965.45
23,054.08
21,938.34
17,343.73
16,749.57
Share Capital
302.00
301.00
301.00
302.00
301.00
300.90
1,067.19
1,067.19
563.18
563.18
Total Reserves
46,345.00
36,176.00
34,403.00
27,655.00
22,333.00
18,664.55
21,986.89
20,871.15
16,780.55
16,167.97
Non-Current Liabilities
58,873.00
52,108.00
38,444.00
35,472.00
36,044.00
37,650.03
37,247.30
29,795.64
21,306.77
16,121.34
Secured Loans
21,266.00
18,875.00
14,774.00
17,046.00
20,787.00
21,661.45
22,647.36
20,343.60
11,858.32
10,402.50
Unsecured Loans
28,465.00
25,798.00
14,882.00
14,677.00
11,629.00
13,807.19
11,029.27
6,359.02
5,534.84
2,486.62
Long Term Provisions
852.00
348.00
258.00
138.00
97.00
94.62
90.34
59.56
41.19
35.03
Current Liabilities
43,299.00
43,688.00
42,008.00
28,964.00
29,560.00
25,486.22
25,254.86
25,738.90
18,665.12
20,833.63
Trade Payables
15,243.00
17,918.00
16,159.00
15,944.00
13,348.00
12,757.60
14,252.67
11,699.32
10,251.31
9,714.10
Other Current Liabilities
25,227.00
17,155.00
19,186.00
10,275.00
11,084.00
10,202.26
9,297.63
8,790.03
6,453.31
9,512.94
Short Term Borrowings
1,999.00
8,325.00
6,333.00
2,177.00
4,881.00
2,342.84
1,207.99
4,887.09
1,652.99
1,375.75
Short Term Provisions
830.00
290.00
330.00
568.00
247.00
183.52
496.57
362.46
307.51
230.84
Total Liabilities
148,317.00
131,820.00
114,797.00
91,970.00
88,005.00
81,906.90
85,653.88
77,639.89
57,512.78
53,922.21
Net Block
64,658.00
61,861.00
62,644.00
57,848.00
58,730.00
56,139.52
52,176.28
47,045.94
34,716.80
33,812.06
Gross Block
88,860.00
81,885.00
78,489.00
69,752.00
67,148.00
60,607.26
70,188.87
61,297.89
45,867.62
42,689.51
Accumulated Depreciation
24,202.00
20,024.00
15,845.00
11,904.00
8,418.00
4,467.74
18,012.59
14,251.95
11,150.82
8,877.45
Non Current Assets
112,465.00
95,342.00
81,242.00
68,778.00
66,729.00
67,169.60
66,516.18
62,189.62
45,579.14
41,361.71
Capital Work in Progress
32,566.00
27,191.00
11,889.00
5,950.00
4,363.00
7,270.85
8,265.27
9,399.75
5,897.87
2,831.71
Non Current Investment
8,832.00
1,481.00
1,812.00
1,157.00
1,066.00
1,194.61
598.95
594.73
1,606.44
1,885.60
Long Term Loans & Adv.
2,018.00
2,353.00
2,997.00
3,424.00
2,174.00
1,197.89
4,149.46
3,830.80
2,764.01
2,404.21
Other Non Current Assets
4,391.00
2,456.00
1,900.00
399.00
396.00
1,366.73
1,326.22
1,318.40
594.02
428.13
Current Assets
35,852.00
36,478.00
33,555.00
23,192.00
21,276.00
14,737.30
18,817.31
15,450.27
11,933.64
12,560.50
Current Investments
8.00
2.00
82.00
312.00
300.00
0.00
0.30
68.01
143.51
204.00
Inventories
14,249.00
13,773.00
14,548.00
12,594.00
11,395.00
8,321.18
11,009.04
8,155.12
5,495.23
5,789.26
Sundry Debtors
4,486.00
4,505.00
7,160.00
4,704.00
4,149.00
2,727.37
2,499.75
2,292.44
2,106.29
1,461.95
Cash & Bank
12,813.00
12,003.00
6,187.00
1,063.00
1,485.00
1,020.40
1,913.25
662.97
1,653.37
3,046.97
Other Current Assets
4,296.00
4,324.00
3,970.00
2,991.00
3,947.00
2,668.35
3,394.97
4,271.73
2,535.24
2,058.32
Short Term Loans & Adv.
1,436.00
1,871.00
1,608.00
1,528.00
2,769.00
1,011.39
1,232.54
1,868.69
807.69
849.99
Net Current Assets
-7,447.00
-7,210.00
-8,453.00
-5,772.00
-8,284.00
-10,748.92
-6,437.55
-10,288.63
-6,731.48
-8,273.13
Total Assets
148,317.00
131,820.00
114,797.00
91,970.00
88,005.00
81,906.90
85,653.88
77,639.89
57,512.78
53,922.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
18,789.00
12,785.00
14,633.00
12,379.00
7,888.00
6,897.32
7,875.65
2,593.52
5,844.21
3,512.40
PBT
12,015.00
3,013.00
11,168.00
7,651.00
5,128.00
-2,467.66
2,539.11
1,308.05
1,999.34
1,993.35
Adjustment
7,440.00
9,288.00
7,676.00
7,269.00
6,866.00
9,081.27
6,310.96
5,208.73
3,766.65
2,988.34
Changes in Working Capital
1,264.00
1,639.00
-1,581.00
-1,101.00
-3,869.00
491.11
-201.64
-3,519.51
588.76
-1,062.17
Cash after chg. in Working capital
20,719.00
13,940.00
17,263.00
13,819.00
8,125.00
7,104.72
8,648.43
2,997.27
6,354.75
3,919.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,930.00
-1,155.00
-2,630.00
-1,440.00
-237.00
-207.40
-772.78
-403.75
-510.54
-407.12
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
-8,119.00
-19,586.00
-11,448.00
-4,529.00
-5,094.00
-3,854.49
-7,370.03
-5,671.26
-5,433.44
-4,100.56
Net Fixed Assets
-9,667.00
-14,082.00
-12,495.00
-2,673.00
-3,239.12
5,754.98
-5,021.11
-13,879.51
-5,086.42
-4,479.42
Net Investments
-6,459.00
-602.00
-519.00
172.00
-285.97
-566.75
183.27
255.51
-222.64
-314.61
Others
8,007.00
-4,902.00
1,566.00
-2,028.00
-1,568.91
-9,042.72
-2,532.19
7,952.74
-124.38
693.47
Cash from Financing Activity
-3,110.00
5,189.00
1,753.00
-8,185.00
-2,710.00
-3,150.66
-169.08
3,300.46
-790.89
697.77
Net Cash Inflow / Outflow
7,560.00
-1,612.00
4,938.00
-335.00
84.00
-107.83
336.54
222.72
-380.12
109.61
Opening Cash & Equivalents
3,966.00
5,581.00
582.00
917.00
833.00
943.97
578.59
302.38
682.50
572.89
Closing Cash & Equivalent
11,943.00
3,966.00
5,581.00
582.00
917.00
833.26
912.91
578.59
302.38
682.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
193.30
151.73
144.35
115.75
94.05
78.81
90.63
87.34
76.21
73.46
ROA
5.62%
3.25%
7.31%
6.75%
4.07%
-0.60%
2.11%
0.57%
2.07%
2.99%
ROE
18.97%
11.28%
24.16%
24.06%
16.65%
-2.46%
7.99%
2.04%
6.91%
9.32%
ROCE
15.56%
8.18%
20.05%
16.85%
13.87%
1.86%
10.27%
9.13%
10.53%
9.82%
Fixed Asset Turnover
0.94
0.91
1.14
1.07
0.95
0.70
0.87
1.03
0.94
0.97
Receivable days
20.55
29.03
25.55
22.07
20.73
20.75
15.21
14.48
15.66
11.83
Inventory Days
64.05
70.49
58.44
59.80
59.44
76.73
60.83
44.94
49.53
50.35
Payable days
84.25
66.21
34.39
33.52
29.39
35.80
26.89
24.81
25.22
21.89
Cash Conversion Cycle
0.36
33.31
49.60
48.35
50.78
61.68
49.15
34.62
39.98
40.29
Total Debt/Equity
1.31
1.66
1.39
1.43
1.93
2.23
1.67
1.58
1.23
1.19
Interest Cover
4.04
1.73
3.86
3.06
2.36
0.31
1.73
1.43
2.02
2.40

News Update:


  • JSW Steel reports 31% rise in crude steel production in May
    15th Jun 2022, 10:37 AM

    The production of rolled products (flat) stood at 12.84 lakh tonnes in May 2022

    Read More
  • JSW Steel launches new campaign ‘Always Around’
    9th Jun 2022, 17:48 PM

    The company has kicked off an unique, first of its kind communication campaign marking a transition from its current product-based communication to master-brand storytelling

    Read More
  • JSW Steel commissions ‘Steel-Slag Sand’ plant in Karnataka: Report
    7th Jun 2022, 16:28 PM

    The plant will mitigate the slag disposal problem and provide low-cost, eco-friendly sand for construction purposes

    Read More
  • JSW Steel earmarks Rs 20,000 crore capital expenditure in current fiscal
    30th May 2022, 09:49 AM

    The company had earmarked Rs 15,000 crore capital expenditure for 2021-22 as part of its plan to ramp up capacity

    Read More
  • JSW Steel reports 20% fall in Q4 consolidated net profit
    28th May 2022, 10:36 AM

    Total consolidated income of the company increased by 73.94% at Rs 47128 crore for Q4FY22

    Read More
  • JSW Steel planning to raise long term funds
    25th May 2022, 10:59 AM

    A meeting of the Board of Directors is scheduled to be held on Friday, May 27, 2022, to consider the same

    Read More
  • JSW Steel increases quantum of pulverised coal being purchased from Russia
    21st May 2022, 09:41 AM

    The pulverised coal is used by steelmakers in the blast furnace as an auxiliary fuel

    Read More
  • JSW Steel reports 22% rise in crude steel production in April
    10th May 2022, 09:58 AM

    The production of rolled products (flat) stood at 12.00 lakh tonnes in April 2022

    Read More
  • JSW steel to come up with Rs 150 crore project in south Kashmir
    28th Apr 2022, 11:27 AM

    The possession of 70 kanals of land (8.75 acres) has already been handed over to JSW Steel

    Read More
  • JSW Steel’s arm gets environmental clearance for Greenfield steel plant in Odisha
    12th Apr 2022, 09:38 AM

    The capital expenditure for the modern, green and environment-friendly integrated steel plant project is expected to be approximately Rs 65,000 crore including associated facilities

    Read More
  • JSW Steel posts combined crude steel production of 5.98 MT in Q4FY22
    8th Apr 2022, 15:12 PM

    At 5.98 MT, the production was 37 per cent higher compared to 4.36 MT steel the company had produced in the year-ago period

    Read More
  • JSW Steel declared as preferred bidder for Ajqaon Iron Ore Block
    6th Apr 2022, 14:22 PM

    The company will take all requisite steps as per the tender document to obtain Letter of Intent

    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.