Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Steel & Iron Products

Rating :
48/99

BSE: 500228 | NSE: JSWSTEEL

954.05
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  948.00
  •  956.00
  •  945.20
  •  944.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1583550
  •  15080.32
  •  959.40
  •  723.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 218,415.72
  • 29.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 291,642.72
  • 0.82%
  • 2.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.81%
  • 8.29%
  • 7.14%
  • FII
  • DII
  • Others
  • 25.51%
  • 10.95%
  • 3.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.69
  • 19.00
  • 6.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.80
  • 18.92
  • -6.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.25
  • 16.42
  • -24.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.27
  • 19.18
  • 19.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.43
  • 2.45
  • 2.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 8.55
  • 8.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
42,943.00
42,213.00
1.73%
46,269.00
46,962.00
-1.48%
41,940.00
39,134.00
7.17%
44,584.00
41,778.00
6.72%
Expenses
37,433.00
35,167.00
6.44%
40,145.00
39,023.00
2.88%
34,760.00
34,587.00
0.50%
36,698.00
40,026.00
-8.31%
EBITDA
5,510.00
7,046.00
-21.80%
6,124.00
7,939.00
-22.86%
7,180.00
4,547.00
57.91%
7,886.00
1,752.00
350.11%
EBIDTM
12.83%
16.69%
13.24%
16.91%
17.12%
11.62%
17.69%
4.19%
Other Income
164.00
331.00
-50.45%
242.00
465.00
-47.96%
194.00
188.00
3.19%
237.00
188.00
26.06%
Interest
2,073.00
1,963.00
5.60%
2,062.00
2,138.00
-3.55%
1,996.00
1,819.00
9.73%
2,084.00
1,523.00
36.84%
Depreciation
2,209.00
1,900.00
16.26%
2,194.00
2,009.00
9.21%
2,059.00
1,882.00
9.40%
2,019.00
1,805.00
11.86%
PBT
1,392.00
3,514.00
-60.39%
2,110.00
4,257.00
-50.43%
3,319.00
1,034.00
220.99%
4,609.00
-797.00
-
Tax
513.00
1,052.00
-51.24%
690.00
508.00
35.83%
853.00
504.00
69.25%
1,812.00
62.00
2,822.58%
PAT
879.00
2,462.00
-64.30%
1,420.00
3,749.00
-62.12%
2,466.00
530.00
365.28%
2,797.00
-859.00
-
PATM
2.05%
5.83%
3.07%
7.98%
5.88%
1.35%
6.27%
-2.06%
EPS
3.46
9.74
-64.48%
4.26
12.17
-65.00%
9.90
2.04
385.29%
9.05
-2.82
-

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
175,736.00
175,006.00
165,960.00
146,371.00
79,839.00
73,326.00
84,757.00
71,933.00
55,604.00
41,546.17
52,971.51
Net Sales Growth
3.32%
5.45%
13.38%
83.33%
8.88%
-13.49%
17.83%
29.37%
33.84%
-21.57%
 
Cost Of Goods Sold
92,831.00
91,667.00
93,334.00
59,270.00
32,508.00
38,730.00
43,206.00
39,025.00
28,263.00
22,546.78
29,652.21
Gross Profit
82,905.00
83,339.00
72,626.00
87,101.00
47,331.00
34,596.00
41,551.00
32,908.00
27,341.00
18,999.39
23,319.30
GP Margin
47.18%
47.62%
43.76%
59.51%
59.28%
47.18%
49.02%
45.75%
49.17%
45.73%
44.02%
Total Expenditure
149,036.00
146,770.00
147,413.00
107,364.00
59,802.00
61,453.00
65,805.00
57,139.00
43,431.00
35,599.26
43,715.94
Power & Fuel Cost
-
15,127.00
17,452.00
11,289.00
5,985.00
6,272.00
7,053.00
5,697.00
4,883.00
3,657.88
4,123.10
% Of Sales
-
8.64%
10.52%
7.71%
7.50%
8.55%
8.32%
7.92%
8.78%
8.80%
7.78%
Employee Cost
-
4,591.00
3,915.00
3,493.00
2,506.00
2,839.00
2,489.00
1,843.00
1,700.00
1,518.67
1,532.84
% Of Sales
-
2.62%
2.36%
2.39%
3.14%
3.87%
2.94%
2.56%
3.06%
3.66%
2.89%
Manufacturing Exp.
-
30,566.00
26,719.00
30,131.00
16,247.00
10,243.00
10,430.00
8,713.00
4,609.00
5,745.05
6,764.77
% Of Sales
-
17.47%
16.10%
20.59%
20.35%
13.97%
12.31%
12.11%
8.29%
13.83%
12.77%
General & Admin Exp.
-
717.00
906.00
450.00
358.00
414.00
287.00
213.00
277.00
244.17
275.15
% Of Sales
-
0.41%
0.55%
0.31%
0.45%
0.56%
0.34%
0.30%
0.50%
0.59%
0.52%
Selling & Distn. Exp.
-
177.00
112.00
118.00
56.00
46.00
51.00
70.00
2,334.00
41.63
58.59
% Of Sales
-
0.10%
0.07%
0.08%
0.07%
0.06%
0.06%
0.10%
4.20%
0.10%
0.11%
Miscellaneous Exp.
-
3,925.00
4,975.00
2,613.00
2,142.00
2,909.00
2,289.00
1,578.00
1,365.00
1,845.08
58.59
% Of Sales
-
2.24%
3.00%
1.79%
2.68%
3.97%
2.70%
2.19%
2.45%
4.44%
2.47%
EBITDA
26,700.00
28,236.00
18,547.00
39,007.00
20,037.00
11,873.00
18,952.00
14,794.00
12,173.00
5,946.91
9,255.57
EBITDA Margin
15.19%
16.13%
11.18%
26.65%
25.10%
16.19%
22.36%
20.57%
21.89%
14.31%
17.47%
Other Income
837.00
1,004.00
1,030.00
1,531.00
696.00
546.00
204.00
167.00
153.00
634.58
258.16
Interest
8,215.00
8,105.00
6,902.00
4,968.00
3,957.00
4,265.00
3,917.00
3,701.00
3,768.00
3,601.18
3,493.03
Depreciation
8,481.00
8,172.00
7,474.00
6,001.00
4,679.00
4,246.00
4,041.00
3,387.00
3,430.00
3,322.56
3,434.49
PBT
11,430.00
12,963.00
5,201.00
29,569.00
12,097.00
3,908.00
11,198.00
7,873.00
5,128.00
-342.25
2,586.21
Tax
3,868.00
4,407.00
1,516.00
8,807.00
4,142.00
-906.00
3,644.00
1,538.00
1,674.00
-1,966.21
819.41
Tax Rate
33.84%
32.52%
26.17%
30.55%
34.48%
-29.20%
32.54%
20.21%
32.64%
79.68%
32.27%
PAT
7,562.00
8,812.00
4,144.00
20,665.00
7,910.00
4,120.00
7,669.00
6,172.00
3,510.00
-356.25
1,794.47
PAT before Minority Interest
7,469.00
8,973.00
4,139.00
20,938.00
7,872.00
4,009.00
7,554.00
6,071.00
3,454.00
-501.45
1,719.70
Minority Interest
-93.00
-161.00
5.00
-273.00
38.00
111.00
115.00
101.00
56.00
145.20
74.77
PAT Margin
4.30%
5.04%
2.50%
14.12%
9.91%
5.62%
9.05%
8.58%
6.31%
-0.86%
3.39%
PAT Growth
28.56%
112.64%
-79.95%
161.25%
91.99%
-46.28%
24.25%
75.84%
-
-
 
EPS
30.92
36.03
16.95
84.50
32.35
16.85
31.36
25.24
14.35
-1.46
7.34

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
77,669.00
65,695.00
67,297.00
45,610.00
36,599.00
34,795.00
27,998.00
22,647.00
18,965.45
23,054.08
Share Capital
305.00
301.00
301.00
302.00
301.00
301.00
302.00
301.00
300.90
1,067.19
Total Reserves
76,918.00
64,986.00
66,755.00
45,191.00
36,176.00
34,403.00
27,655.00
22,333.00
18,664.55
21,986.89
Non-Current Liabilities
82,057.00
73,537.00
70,399.00
58,873.00
52,108.00
38,444.00
35,472.00
36,044.00
37,650.03
37,247.30
Secured Loans
27,926.00
21,889.00
23,725.00
21,266.00
18,875.00
14,774.00
17,046.00
20,787.00
21,661.45
22,647.36
Unsecured Loans
39,428.00
40,077.00
34,204.00
28,465.00
25,798.00
14,882.00
14,677.00
11,629.00
13,807.19
11,029.27
Long Term Provisions
1,451.00
1,395.00
1,481.00
852.00
348.00
258.00
138.00
97.00
94.62
90.34
Current Liabilities
66,065.00
69,963.00
57,551.00
43,299.00
43,688.00
42,008.00
28,964.00
29,560.00
25,486.22
25,254.86
Trade Payables
33,365.00
38,203.00
30,889.00
15,243.00
17,918.00
16,159.00
15,944.00
13,348.00
12,757.60
14,252.67
Other Current Liabilities
27,136.00
26,364.00
24,042.00
20,892.00
17,155.00
19,186.00
10,275.00
11,084.00
10,202.26
9,297.63
Short Term Borrowings
4,773.00
3,767.00
1,973.00
6,334.00
8,325.00
6,333.00
2,177.00
4,881.00
2,342.84
1,207.99
Short Term Provisions
791.00
1,629.00
647.00
830.00
290.00
330.00
568.00
247.00
183.52
496.57
Total Liabilities
227,898.00
210,539.00
196,485.00
147,163.00
131,820.00
114,797.00
91,970.00
88,005.00
81,906.90
85,653.88
Net Block
112,321.00
104,366.00
99,700.00
64,658.00
61,861.00
62,644.00
57,848.00
58,730.00
56,139.52
52,176.28
Gross Block
154,188.00
139,134.00
129,794.00
88,861.00
81,885.00
78,489.00
69,752.00
67,148.00
60,607.26
70,188.87
Accumulated Depreciation
41,867.00
34,768.00
30,094.00
24,203.00
20,024.00
15,845.00
11,904.00
8,418.00
4,467.74
18,012.59
Non Current Assets
163,364.00
142,389.00
131,111.00
111,311.00
95,342.00
81,242.00
68,778.00
66,729.00
67,169.60
66,516.18
Capital Work in Progress
29,676.00
22,166.00
16,905.00
32,566.00
27,191.00
11,889.00
5,950.00
4,363.00
7,270.85
8,265.27
Non Current Investment
7,243.00
4,801.00
4,932.00
7,678.00
1,481.00
1,812.00
1,157.00
1,066.00
1,194.61
598.95
Long Term Loans & Adv.
8,384.00
6,870.00
5,968.00
2,018.00
2,353.00
2,997.00
3,424.00
2,174.00
1,197.89
4,149.46
Other Non Current Assets
5,600.00
4,100.00
3,426.00
4,391.00
2,456.00
1,900.00
399.00
396.00
1,366.73
1,326.22
Current Assets
64,533.00
68,146.00
65,366.00
35,852.00
36,478.00
33,555.00
23,192.00
21,276.00
14,737.30
18,817.31
Current Investments
3.00
5.00
8.00
8.00
2.00
82.00
312.00
300.00
0.00
0.30
Inventories
37,815.00
33,135.00
33,787.00
14,249.00
13,773.00
14,548.00
12,594.00
11,395.00
8,321.18
11,009.04
Sundry Debtors
7,548.00
7,134.00
7,457.00
4,486.00
4,505.00
7,160.00
4,704.00
4,149.00
2,727.37
2,499.75
Cash & Bank
12,348.00
20,714.00
17,383.00
12,813.00
12,003.00
6,187.00
1,063.00
1,485.00
1,020.40
1,913.25
Other Current Assets
6,819.00
2,406.00
1,892.00
2,860.00
6,195.00
5,578.00
4,519.00
3,947.00
2,668.35
3,394.97
Short Term Loans & Adv.
4,561.00
4,752.00
4,839.00
1,436.00
1,871.00
1,608.00
1,528.00
2,769.00
1,011.39
1,232.54
Net Current Assets
-1,532.00
-1,817.00
7,815.00
-7,447.00
-7,210.00
-8,453.00
-5,772.00
-8,284.00
-10,748.92
-6,437.55
Total Assets
227,897.00
210,535.00
196,477.00
147,163.00
131,820.00
114,797.00
91,970.00
88,005.00
81,906.90
85,653.88

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
12,078.00
23,323.00
26,270.00
18,831.00
12,785.00
14,633.00
12,379.00
7,888.00
6,897.32
7,875.65
PBT
13,380.00
5,655.00
29,745.00
12,015.00
3,013.00
11,168.00
7,651.00
5,128.00
-2,467.66
2,539.11
Adjustment
15,092.00
15,201.00
9,168.00
7,440.00
9,288.00
7,676.00
7,269.00
6,866.00
9,081.27
6,310.96
Changes in Working Capital
-13,615.00
3,105.00
-7,264.00
1,306.00
1,639.00
-1,581.00
-1,101.00
-3,869.00
491.11
-201.64
Cash after chg. in Working capital
14,857.00
23,961.00
31,649.00
20,761.00
13,940.00
17,263.00
13,819.00
8,125.00
7,104.72
8,648.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,779.00
-638.00
-5,379.00
-1,930.00
-1,155.00
-2,630.00
-1,440.00
-237.00
-207.40
-772.78
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
-14,638.00
-10,711.00
-15,987.00
-9,827.00
-19,586.00
-11,448.00
-4,529.00
-5,094.00
-3,854.49
-7,370.03
Net Fixed Assets
-9,943.00
-5,598.00
-6,378.00
-9,667.00
-14,082.00
-12,495.00
-2,673.00
-3,239.12
5,754.98
-5,021.11
Net Investments
-5,821.00
-6,292.00
-5,570.00
-6,459.00
-602.00
-519.00
172.00
-285.97
-566.75
183.27
Others
1,126.00
1,179.00
-4,039.00
6,299.00
-4,902.00
1,566.00
-2,028.00
-1,568.91
-9,042.72
-2,532.19
Cash from Financing Activity
-5,005.00
-5,977.00
-14,657.00
-1,444.00
5,189.00
1,753.00
-8,185.00
-2,710.00
-3,150.66
-169.08
Net Cash Inflow / Outflow
-7,565.00
6,635.00
-4,374.00
7,560.00
-1,612.00
4,938.00
-335.00
84.00
-107.83
336.54
Opening Cash & Equivalents
15,424.00
8,808.00
11,943.00
3,966.00
5,581.00
582.00
917.00
833.00
943.97
578.59
Closing Cash & Equivalent
8,030.00
15,424.00
8,808.00
11,943.00
3,966.00
5,581.00
582.00
917.00
833.26
912.91

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.)
316.24
271.77
279.15
188.51
151.73
144.35
115.75
94.05
78.81
90.63
ROA
4.09%
2.03%
12.19%
5.64%
3.25%
7.31%
6.75%
4.07%
-0.60%
2.11%
ROE
12.60%
6.26%
37.25%
19.24%
11.28%
24.16%
24.06%
16.65%
-2.46%
7.99%
ROCE
13.96%
8.91%
28.08%
15.42%
8.18%
20.05%
16.85%
13.87%
1.86%
10.27%
Fixed Asset Turnover
1.19
1.23
1.34
0.94
0.91
1.14
1.07
0.95
0.70
0.87
Receivable days
15.31
16.05
14.89
20.55
29.03
25.55
22.07
20.73
20.75
15.21
Inventory Days
73.99
73.59
59.89
64.05
70.49
58.44
59.80
59.44
76.73
60.83
Payable days
56.09
52.47
65.45
84.25
66.21
34.39
33.52
29.39
35.80
26.89
Cash Conversion Cycle
33.21
37.17
9.33
0.36
33.31
49.60
48.35
50.78
61.68
49.15
Total Debt/Equity
1.11
1.21
1.04
1.42
1.66
1.39
1.43
1.93
2.23
1.67
Interest Cover
2.65
1.82
6.99
4.04
1.73
3.86
3.06
2.36
0.31
1.73

News Update:


  • JSW Steel reports 64% fall in Q1 consolidated net profit
    19th Jul 2024, 17:47 PM

    Total consolidated income of the company increased by 1.32% at Rs 43107 crore for Q1FY25

    Read More
  • JSW Steel, JFE commence pilot demonstration of cloud-based CPS technologies
    1st Jul 2024, 09:28 AM

    JSW Steel will leverage data science technologies in a cloud environment to enhance efficiency of its blast furnace operations in the manufacturing of steel

    Read More
  • JSW Steel’s arm to invest $110 million in steel plate mill modernization projects
    25th Jun 2024, 09:49 AM

    JSW USA will enhance its domestic manufacturing capabilities for end-use within the renewable energy & infrastructure sectors

    Read More
  • JSW Steel reports 4% fall in consolidated crude steel production in May 2024
    10th Jun 2024, 11:42 AM

    The company reported production of 20.13 lakh tonnes from Indian Operations in May 2024

    Read More
  • JSW Steel rolls out zinc-magnesium-aluminium alloy coated steel
    30th May 2024, 17:00 PM

    The company has aimed to capture 50 per cent market share in the segment within one year's time

    Read More
  • JSW Steel inks pact to acquire 92.19% stake in Minas de Revuboe
    18th May 2024, 15:01 PM

    The aggregate purchase consideration for acquisition of 92.19% equity stake and shareholders loans of MDR is $73.75 million

    Read More
  • JSW Steel reports 65% fall in Q4 consolidated net profit
    17th May 2024, 15:51 PM

    Total consolidated income of the company decreased by 1.93% at Rs 46,511 crore for Q4FY24

    Read More
  • JSW Steel - Quarterly Results
    17th May 2024, 15:40 PM

    Read More
  • JSW Steel reports marginal rise in consolidated crude steel production in April 2024
    13th May 2024, 09:56 AM

    The company reported production of 20.55 lakh tonnes from Indian Operations in April 2024

    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.