Nifty
:
12968.95
Sensex
:
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)
Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

JSW Steel Ltd.

Steel & Iron Products

Rating :
55/99

BSE: 500228 | NSE: JSWSTEEL

NSE BSE
350.20
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  361.30
  •  362.00
  •  347.65
  •  359.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14338746
  •  50876.68
  •  362.20
  •  132.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 84,723.58
  • 57.48
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 133,241.58
  • 0.57%
  • 2.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.07%
  • 4.57%
  • 8.55%
  • FII
  • DII
  • Others
  • 13.34%
  • 2.93%
  • 26.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.77
  • 12.03
  • 0.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.33
  • 14.83
  • -4.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.36
  • -
  • -12.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.28
  • 12.32
  • 10.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.68
  • 2.05
  • 2.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.26
  • 8.13
  • 7.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
19,264.00
17,572.00
9.63%
11,782.00
19,812.00
-40.53%
17,887.00
22,368.00
-20.03%
18,055.00
20,318.00
-11.14%
Expenses
14,850.00
14,841.00
0.06%
10,441.00
16,096.00
-35.13%
14,912.00
17,928.00
-16.82%
15,604.00
15,817.00
-1.35%
EBITDA
4,414.00
2,731.00
61.63%
1,341.00
3,716.00
-63.91%
2,975.00
4,440.00
-33.00%
2,451.00
4,501.00
-45.55%
EBIDTM
22.91%
15.54%
11.38%
18.76%
14.01%
14.01%
13.58%
22.15%
Other Income
152.00
156.00
-2.56%
132.00
141.00
-6.38%
122.00
53.00
130.19%
127.00
37.00
243.24%
Interest
959.00
1,127.00
-14.91%
1,016.00
1,042.00
-2.50%
1,036.00
1,046.00
-0.96%
1,060.00
1,021.00
3.82%
Depreciation
1,149.00
1,057.00
8.70%
1,047.00
1,026.00
2.05%
1,108.00
1,084.00
2.21%
1,055.00
1,078.00
-2.13%
PBT
2,458.00
703.00
249.64%
-590.00
1,789.00
-
148.00
2,363.00
-93.74%
463.00
2,439.00
-81.02%
Tax
910.00
-1,848.00
-
-61.00
762.00
-
-69.00
835.00
-
249.00
820.00
-69.63%
PAT
1,548.00
2,551.00
-39.32%
-529.00
1,027.00
-
217.00
1,528.00
-85.80%
214.00
1,619.00
-86.78%
PATM
8.04%
14.52%
-4.49%
5.18%
7.11%
7.11%
1.19%
7.97%
EPS
6.40
10.55
-39.34%
-2.19
4.25
-
0.90
6.32
-85.76%
0.89
6.70
-86.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
66,988.00
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
24,105.89
Net Sales Growth
-16.34%
-13.49%
17.83%
29.37%
33.84%
-21.57%
3.42%
34.05%
11.18%
42.57%
 
Cost Of Goods Sold
30,447.10
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
14,753.34
Gross Profit
36,540.90
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
9,352.55
GP Margin
54.55%
47.18%
49.02%
45.75%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
38.80%
Total Expenditure
55,807.00
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
19,237.99
Power & Fuel Cost
-
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
1,170.07
% Of Sales
-
8.55%
8.32%
7.92%
8.78%
8.80%
7.78%
7.45%
5.34%
5.10%
4.85%
Employee Cost
-
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
640.66
% Of Sales
-
3.87%
2.94%
2.56%
3.06%
3.66%
2.89%
2.53%
2.57%
2.46%
2.66%
Manufacturing Exp.
-
6,345.00
6,415.00
4,833.00
4,609.00
4,113.57
6,764.77
5,665.08
3,980.80
3,252.21
2,243.89
% Of Sales
-
8.65%
7.57%
6.72%
8.29%
9.90%
12.77%
11.06%
10.42%
9.46%
9.31%
General & Admin Exp.
-
414.00
287.00
213.00
277.00
244.17
275.15
238.83
146.62
128.00
94.92
% Of Sales
-
0.56%
0.34%
0.30%
0.50%
0.59%
0.52%
0.47%
0.38%
0.37%
0.39%
Selling & Distn. Exp.
-
3,944.00
4,066.00
3,950.00
2,334.00
1,673.11
58.59
33.95
23.88
39.92
51.49
% Of Sales
-
5.38%
4.80%
5.49%
4.20%
4.03%
0.11%
0.07%
0.06%
0.12%
0.21%
Miscellaneous Exp.
-
2,909.00
2,289.00
1,578.00
1,365.00
1,845.08
1,309.28
759.56
375.57
368.69
51.49
% Of Sales
-
3.97%
2.70%
2.19%
2.45%
4.44%
2.47%
1.48%
0.98%
1.07%
1.18%
EBITDA
11,181.00
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
4,867.90
EBITDA Margin
16.69%
16.19%
22.36%
20.57%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
20.19%
Other Income
533.00
546.00
204.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
189.97
Interest
4,071.00
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
1,060.26
Depreciation
4,359.00
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
1,559.71
PBT
2,479.00
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
2,437.90
Tax
1,029.00
-906.00
3,644.00
1,538.00
1,674.00
-1,966.21
819.41
920.08
845.25
500.15
778.52
Tax Rate
41.51%
-29.20%
32.54%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
31.93%
PAT
1,450.00
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
1,683.25
PAT before Minority Interest
1,493.00
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
1,659.38
Minority Interest
43.00
111.00
115.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
23.87
PAT Margin
2.16%
5.62%
9.05%
8.58%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
6.98%
PAT Growth
-78.44%
-46.28%
24.25%
75.84%
-
-
309.31%
-63.11%
-19.39%
-12.41%
 
EPS
6.00
17.04
31.73
25.53
14.52
-1.47
7.42
1.81
4.92
6.10
6.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
16,529.33
Share Capital
301.00
301.00
302.00
301.00
300.90
1,067.19
1,067.19
563.18
563.18
563.18
Total Reserves
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
15,429.36
Non-Current Liabilities
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
14,179.67
Secured Loans
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
8,599.21
Unsecured Loans
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
2,735.64
Long Term Provisions
348.00
258.00
138.00
97.00
94.62
90.34
59.56
41.19
35.03
22.57
Current Liabilities
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
14,957.40
Trade Payables
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
6,045.23
Other Current Liabilities
17,155.00
19,186.00
10,275.00
11,084.00
10,202.26
9,437.94
8,790.03
6,453.31
9,512.94
6,157.95
Short Term Borrowings
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
2,394.46
Short Term Provisions
290.00
330.00
568.00
247.00
183.52
356.26
362.46
307.51
230.84
359.76
Total Liabilities
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
45,888.25
Net Block
61,994.00
62,644.00
57,848.00
58,730.00
56,139.52
52,176.28
47,045.94
34,716.80
33,812.06
26,903.86
Gross Block
82,035.00
78,489.00
69,752.00
67,148.00
60,607.26
70,188.87
61,297.89
45,867.62
42,689.51
33,777.09
Accumulated Depreciation
20,041.00
15,845.00
11,904.00
8,418.00
4,467.74
18,012.59
14,251.95
11,150.82
8,877.45
6,873.23
Non Current Assets
95,251.00
81,242.00
68,778.00
66,729.00
67,169.60
66,516.18
62,189.62
45,579.14
41,361.71
37,035.80
Capital Work in Progress
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
6,023.05
Non Current Investment
1,257.00
1,812.00
1,157.00
1,066.00
1,194.61
598.95
594.73
1,606.44
1,885.60
2,643.69
Long Term Loans & Adv.
2,374.00
2,997.00
3,303.00
2,174.00
2,013.17
4,232.37
3,830.80
2,764.01
2,404.21
1,245.49
Other Non Current Assets
2,435.00
1,900.00
520.00
396.00
551.45
1,243.31
1,318.40
594.02
428.13
219.71
Current Assets
36,569.00
33,555.00
23,192.00
21,276.00
14,737.30
18,817.31
15,450.27
11,933.64
12,560.50
8,852.45
Current Investments
2.00
82.00
312.00
300.00
0.00
0.30
68.01
143.51
204.00
270.14
Inventories
13,864.00
14,548.00
12,594.00
11,395.00
8,321.18
11,009.04
8,155.12
5,495.23
5,789.26
4,409.70
Sundry Debtors
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
933.35
Cash & Bank
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
2,036.12
Other Current Assets
6,195.00
3,970.00
841.00
1,178.00
2,668.35
3,394.97
4,271.73
2,535.24
2,058.32
1,203.14
Short Term Loans & Adv.
1,988.00
1,608.00
3,678.00
2,769.00
2,188.45
1,232.54
1,868.69
807.69
849.99
245.69
Net Current Assets
-7,119.00
-8,453.00
-5,772.00
-8,284.00
-10,748.92
-6,437.55
-10,288.63
-6,731.48
-8,273.13
-6,104.95
Total Assets
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
45,888.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
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
2,830.23
PBT
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
2,437.90
Adjustment
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
2,132.42
Changes in Working Capital
1,639.00
-1,581.00
-1,101.00
-3,869.00
491.11
-201.64
-3,519.51
588.76
-1,062.17
-1,313.67
Cash after chg. in Working capital
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
3,256.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,155.00
-2,630.00
-1,440.00
-237.00
-207.40
-772.78
-403.75
-510.54
-407.12
-426.42
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
-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
-7,633.14
Net Fixed Assets
-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
-4,635.55
Net Investments
-602.00
-519.00
172.00
-285.97
-566.75
183.27
255.51
-222.64
-314.61
-2,330.46
Others
-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
-667.13
Cash from Financing Activity
5,189.00
1,753.00
-8,185.00
-2,710.00
-3,150.66
-169.08
3,300.46
-790.89
697.77
5,096.07
Net Cash Inflow / Outflow
-1,612.00
4,938.00
-335.00
84.00
-107.83
336.54
222.72
-380.12
109.61
293.16
Opening Cash & Equivalents
5,581.00
582.00
917.00
833.00
943.97
578.59
302.38
682.50
572.89
279.73
Closing Cash & Equivalent
3,966.00
5,581.00
582.00
917.00
833.26
912.91
578.59
302.38
682.50
572.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
151.73
144.35
115.75
94.05
78.81
90.63
87.34
76.21
73.46
70.15
ROA
3.25%
7.31%
6.75%
4.07%
-0.60%
2.11%
0.57%
2.07%
2.99%
4.08%
ROE
11.28%
24.16%
24.06%
16.65%
-2.46%
7.99%
2.04%
6.91%
9.32%
13.51%
ROCE
8.18%
20.05%
16.85%
13.87%
1.85%
10.27%
9.13%
10.53%
9.82%
11.97%
Fixed Asset Turnover
0.91
1.14
1.07
0.95
0.70
0.87
1.03
0.94
0.97
0.85
Receivable days
29.03
25.55
22.07
20.73
20.75
15.21
14.48
15.66
11.83
11.41
Inventory Days
70.71
58.44
59.80
59.44
76.73
60.83
44.94
49.53
50.35
50.93
Payable days
40.74
34.53
33.52
29.39
35.80
26.89
24.81
25.22
21.89
27.04
Cash Conversion Cycle
59.01
49.46
48.35
50.78
61.68
49.15
34.62
39.98
40.29
35.30
Total Debt/Equity
1.66
1.39
1.43
1.93
2.26
1.67
1.58
1.23
1.19
1.03
Interest Cover
1.73
3.86
3.06
2.36
0.31
1.73
1.43
2.02
2.40
3.30

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • JSW Steel to acquire balance 26.45% stake in JSW Vallabh Tinplate
    25th Nov 2020, 09:31 AM

    The closing of the transaction is subject to customary closing conditions

    Read More
  • JSW Steel launches website for MSMEs to help purchase steel in smaller quantities
    24th Nov 2020, 13:16 PM

    MSMEs are usually smaller companies which produce various products for domestic and international markets

    Read More
  • Goa govt issues Rs 156.34 crore demand notice to JSW Steel
    24th Nov 2020, 12:20 PM

    The Assistant Director of Transport has asked JSW Steel to pay Rs 156.34 crore to the state within 15 days

    Read More
  • JSW Steel reports 7% rise in crude steel production in October
    11th Nov 2020, 10:45 AM

    Out of the total output, the production of rolled products (flat) stood at 9.76 lakh tonnes

    Read More
  • JSW Steel reports 38% fall in Q2 consolidated net profit
    24th Oct 2020, 10:58 AM

    Total consolidated income of the company increased by 9.52% at Rs 19416 crore for Q2FY21

    Read More
  • JSW Steel raises Rs 4000 crore through NCDs
    12th Oct 2020, 15:24 PM

    The company has allotted 40,000 NCDs bearing a face value of Rs 10,00,000 each on private placement at par

    Read More
  • JSW Steel reports 3.85 million tons crude steel production in Q2FY21
    9th Oct 2020, 10:44 AM

    Out of the total output, the production of rolled products (flat) stood at 2.84 lakh tons

    Read More
  • JSW Steel reports 5% rise in crude steel production in August 2020
    9th Sep 2020, 09:30 AM

    The production of rolled products (flat) stood at 9.80 lakh tonnes

    Read More
  • JSW Steel sees greater opportunity for anti-microbial coated steel products
    27th Aug 2020, 10:42 AM

    The company has begun the roll-out of JSW Radiance, a steel color-coated product range in high-gloss feature with multiple variants

    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.