Nifty
Sensex
:
:
13206.50
44904.68
72.60 (0.55%)
272.03 (0.61%)

Steel & Iron Products

Rating :
N/A

BSE: 533482 | NSE: KRIDHANINF

3.10
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3.00
  •  3.10
  •  2.90
  •  2.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  113356
  •  3.51
  •  5.80
  •  1.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28.62
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 244.02
  • N/A
  • 0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 47.15%
  • 0.00%
  • 32.85%
  • FII
  • DII
  • Others
  • 9.86%
  • 1.30%
  • 8.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.30
  • 2.20
  • 1.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.02
  • -0.20
  • -8.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.35
  • 7.22
  • 3.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 1.43
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.08
  • 8.41
  • 8.39

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
6.75
4.76
41.81%
0.20
34.98
-99.43%
3.09
126.77
-97.56%
0.51
235.28
-99.78%
Expenses
6.68
5.15
29.71%
0.28
36.69
-99.24%
3.49
132.63
-97.37%
0.66
216.31
-99.69%
EBITDA
0.07
-0.39
-
-0.08
-1.71
-
-0.40
-5.86
-
-0.15
18.97
-
EBIDTM
1.04%
-8.19%
-40.00%
-4.89%
-12.95%
-4.62%
-29.41%
8.06%
Other Income
0.40
0.23
73.91%
0.38
1.19
-68.07%
1.17
3.34
-64.97%
0.52
5.35
-90.28%
Interest
0.68
0.54
25.93%
0.62
1.63
-61.96%
0.57
11.74
-95.14%
0.53
6.32
-91.61%
Depreciation
0.21
0.22
-4.55%
0.30
7.19
-95.83%
0.22
7.45
-97.05%
0.26
9.54
-97.27%
PBT
-0.42
-0.92
-
-0.62
-26.59
-
-8.37
-301.29
-
-0.42
8.46
-
Tax
0.03
0.13
-76.92%
0.01
0.11
-90.91%
-0.18
-2.99
-
0.01
0.94
-98.94%
PAT
-0.45
-1.05
-
-0.63
-26.70
-
-8.19
-298.30
-
-0.43
7.52
-
PATM
-6.67%
-22.06%
-315.00%
-76.33%
-265.05%
-235.31%
-84.31%
3.20%
EPS
-0.05
-0.11
-
-0.07
-2.82
-
-0.86
-31.47
-
-0.05
0.79
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
10.55
726.75
712.48
688.16
488.71
651.74
679.87
469.15
77.49
Net Sales Growth
-97.37%
2.00%
3.53%
40.81%
-25.01%
-4.14%
44.92%
505.43%
 
Cost Of Goods Sold
9.93
595.35
545.31
535.15
379.29
541.92
556.44
218.89
66.71
Gross Profit
0.62
131.39
167.17
153.01
109.42
109.82
123.43
250.26
10.79
GP Margin
5.88%
18.08%
23.46%
22.23%
22.39%
16.85%
18.15%
53.34%
13.92%
Total Expenditure
11.11
660.03
602.97
583.57
422.80
584.36
605.86
415.63
71.04
Power & Fuel Cost
-
1.24
0.70
0.24
0.02
0.67
0.00
0.00
0.00
% Of Sales
-
0.17%
0.10%
0.03%
0.00%
0.10%
0%
0%
0%
Employee Cost
-
33.70
32.53
26.85
24.46
23.53
29.81
29.06
1.49
% Of Sales
-
4.64%
4.57%
3.90%
5.01%
3.61%
4.38%
6.19%
1.92%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
2.37
1.36
1.89
% Of Sales
-
0%
0%
0%
0%
0%
0.35%
0.29%
2.44%
General & Admin Exp.
-
18.15
17.65
17.49
3.65
9.22
17.22
166.32
0.96
% Of Sales
-
2.50%
2.48%
2.54%
0.75%
1.41%
2.53%
35.45%
1.24%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
11.58
6.78
3.84
15.39
9.02
0.01
0.00
0.00
% Of Sales
-
1.59%
0.95%
0.56%
3.15%
1.38%
0.00%
0%
0%
EBITDA
-0.56
66.72
109.51
104.59
65.91
67.38
74.01
53.52
6.45
EBITDA Margin
-5.31%
9.18%
15.37%
15.20%
13.49%
10.34%
10.89%
11.41%
8.32%
Other Income
2.47
14.57
7.69
18.56
6.93
8.67
7.96
11.00
0.88
Interest
2.40
26.68
16.16
17.57
11.92
11.58
9.97
7.66
2.84
Depreciation
0.99
36.95
40.82
39.24
32.71
27.84
21.44
15.42
1.62
PBT
-9.83
17.65
60.23
66.34
28.21
36.64
50.56
41.44
2.87
Tax
-0.13
-0.55
4.78
0.51
5.75
4.39
5.64
4.26
0.61
Tax Rate
1.32%
0.20%
10.88%
0.30%
20.38%
11.98%
11.16%
10.28%
21.25%
PAT
-9.70
-264.23
36.80
98.39
20.20
29.08
40.04
34.31
2.26
PAT before Minority Interest
-9.70
-267.97
39.15
169.69
22.46
32.25
44.92
37.18
2.26
Minority Interest
0.00
3.74
-2.35
-71.30
-2.26
-3.17
-4.88
-2.87
0.00
PAT Margin
-91.94%
-36.36%
5.17%
14.30%
4.13%
4.46%
5.89%
7.31%
2.92%
PAT Growth
0.00%
-
-62.60%
387.08%
-30.54%
-27.37%
16.70%
1,418.14%
 
EPS
-1.02
-27.87
3.88
10.38
2.13
3.07
4.22
3.62
0.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
136.03
564.94
292.32
176.97
156.80
130.60
74.63
51.32
Share Capital
18.96
18.96
14.82
14.82
13.56
12.32
11.72
11.72
Total Reserves
112.01
540.92
277.50
162.16
139.38
114.20
62.91
39.60
Non-Current Liabilities
100.43
118.98
121.96
85.54
108.36
117.19
88.50
13.45
Secured Loans
50.11
64.15
68.59
55.01
75.65
88.20
80.68
12.41
Unsecured Loans
0.00
0.00
0.00
2.64
0.01
0.00
0.00
0.00
Long Term Provisions
0.10
0.12
0.09
0.03
0.03
0.03
0.03
0.02
Current Liabilities
447.32
416.59
422.68
260.94
262.04
271.36
151.87
23.16
Trade Payables
204.62
138.79
189.78
83.59
126.39
99.20
37.82
7.51
Other Current Liabilities
61.32
82.14
63.48
61.56
56.73
122.51
76.74
9.95
Short Term Borrowings
180.58
190.11
168.37
110.77
76.12
45.24
32.32
5.12
Short Term Provisions
0.80
5.54
1.04
5.02
2.81
4.42
4.99
0.58
Total Liabilities
683.78
1,121.06
853.87
539.02
541.68
536.56
327.06
87.93
Net Block
161.46
351.07
381.08
207.02
215.57
214.16
125.80
15.52
Gross Block
329.15
638.55
652.41
360.52
337.51
329.90
174.65
17.14
Accumulated Depreciation
167.69
287.48
271.33
153.50
121.94
115.74
48.85
1.62
Non Current Assets
311.23
492.71
428.56
265.90
285.11
283.21
133.89
22.62
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
2.35
2.33
Non Current Investment
105.24
102.29
3.83
5.32
5.17
0.28
1.96
0.00
Long Term Loans & Adv.
44.53
39.35
43.64
0.00
0.00
0.03
2.91
3.78
Other Non Current Assets
0.00
0.00
0.02
53.56
64.38
68.73
0.86
0.99
Current Assets
372.56
628.35
425.31
273.12
256.57
253.35
193.17
65.30
Current Investments
0.05
3.36
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
13.67
15.29
26.59
18.71
26.82
19.26
12.32
13.33
Sundry Debtors
114.48
293.74
217.79
77.03
74.16
63.33
45.75
34.72
Cash & Bank
15.29
41.74
30.16
24.27
20.00
17.69
12.65
5.40
Other Current Assets
229.07
183.52
95.16
115.60
135.59
153.07
122.45
11.85
Short Term Loans & Adv.
45.20
90.70
55.61
37.51
23.27
11.20
11.75
11.13
Net Current Assets
-74.77
211.76
2.63
12.18
-5.47
-18.01
41.30
42.14
Total Assets
683.79
1,121.06
853.87
539.02
541.68
536.56
327.06
87.92

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
45.86
-100.19
65.51
11.45
24.30
24.15
53.47
-32.28
PBT
-268.52
43.93
66.34
28.21
36.64
50.56
41.44
2.87
Adjustment
58.03
67.41
38.26
40.09
29.86
22.45
33.96
4.14
Changes in Working Capital
256.36
-206.38
-38.52
-50.25
-42.20
-48.86
-21.94
-39.30
Cash after chg. in Working capital
45.86
-95.05
66.08
18.05
24.30
24.15
53.47
-32.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-5.14
-0.57
-6.60
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-31.60
-105.25
-50.28
-1.57
-0.55
-90.82
-150.74
-3.27
Net Fixed Assets
4.38
-0.09
-10.58
-0.62
0.00
-0.24
-1.56
Net Investments
32.95
-101.78
0.00
0.00
0.00
-0.93
-29.63
Others
-68.93
-3.38
-39.70
-0.95
-0.55
-89.65
-119.55
Cash from Financing Activity
-40.71
217.51
-9.83
-5.62
-21.44
71.71
104.53
35.06
Net Cash Inflow / Outflow
-26.45
12.06
5.41
4.27
2.31
5.04
7.25
-0.50
Opening Cash & Equivalents
41.74
29.68
24.27
20.00
17.69
12.65
5.40
5.89
Closing Cash & Equivalent
15.29
41.74
29.68
24.27
20.00
17.69
12.65
5.40

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
13.82
59.07
39.45
23.89
22.55
20.54
12.74
8.76
ROA
-29.70%
3.96%
24.37%
4.16%
5.98%
10.40%
17.92%
2.57%
ROE
-77.58%
9.19%
72.32%
13.61%
23.08%
44.67%
59.04%
4.41%
ROCE
-39.00%
8.57%
41.62%
11.40%
15.64%
25.57%
38.29%
8.30%
Fixed Asset Turnover
1.50
1.10
1.36
1.40
1.95
2.69
4.89
4.52
Receivable days
102.51
131.03
78.19
56.46
38.50
29.28
31.30
163.55
Inventory Days
7.27
10.73
12.01
17.00
12.90
8.48
9.98
62.80
Payable days
92.83
97.59
82.05
88.49
68.36
40.46
31.39
33.61
Cash Conversion Cycle
16.95
44.16
8.15
-15.03
-16.95
-2.70
9.89
192.74
Total Debt/Equity
1.76
0.55
0.81
1.11
1.14
1.23
1.51
0.34
Interest Cover
-9.06
3.72
10.69
3.37
4.16
6.07
6.41
2.01

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.