Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Steel & Iron Products

Rating :
62/99

BSE: 500235 | NSE: KSL

442.35
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  445.95
  •  453.50
  •  435.70
  •  439.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  364057
  •  1620.51
  •  453.50
  •  196.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,915.28
  • 10.07
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,559.22
  • 1.71%
  • 1.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.71%
  • 1.32%
  • 18.19%
  • FII
  • DII
  • Others
  • 2.92%
  • 8.60%
  • 4.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.31
  • 0.31
  • -3.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 1.88
  • -1.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 3.78
  • 5.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.12
  • 9.08
  • 8.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 1.56
  • 1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 5.26
  • 4.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
377.23
271.75
38.82%
367.72
280.52
31.09%
321.90
303.21
6.16%
121.18
343.45
-64.72%
Expenses
273.64
233.93
16.98%
283.82
230.30
23.24%
260.54
258.99
0.60%
106.88
281.81
-62.07%
EBITDA
103.59
37.82
173.90%
83.90
50.23
67.03%
61.36
44.21
38.79%
14.30
61.64
-76.80%
EBIDTM
27.46%
13.92%
22.82%
17.90%
19.06%
14.58%
11.80%
17.95%
Other Income
11.91
7.57
57.33%
9.21
7.05
30.64%
11.64
3.83
203.92%
10.04
4.82
108.30%
Interest
2.97
2.81
5.69%
1.36
2.03
-33.00%
1.35
2.49
-45.78%
1.41
2.27
-37.89%
Depreciation
10.82
11.45
-5.50%
10.89
11.18
-2.59%
11.06
10.58
4.54%
11.38
9.48
20.04%
PBT
101.71
31.12
226.83%
80.86
44.06
83.52%
60.59
34.98
73.21%
11.55
54.71
-78.89%
Tax
26.15
10.34
152.90%
20.45
11.97
70.84%
15.27
-9.95
-
2.86
18.42
-84.47%
PAT
75.56
20.78
263.62%
60.41
32.09
88.25%
45.32
44.92
0.89%
8.69
36.29
-76.05%
PATM
20.03%
7.65%
16.43%
11.44%
14.08%
14.82%
7.17%
10.56%
EPS
17.31
5.18
234.17%
13.83
7.39
87.14%
10.37
10.32
0.48%
2.00
8.35
-76.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
1,188.03
1,198.93
1,406.58
1,345.06
1,257.42
1,180.49
1,013.69
999.44
932.98
591.93
783.43
Net Sales Growth
-0.91%
-14.76%
4.57%
6.97%
6.52%
16.45%
1.43%
7.12%
57.62%
-24.44%
 
Cost Of Goods Sold
611.85
624.47
789.46
765.73
607.26
443.22
701.78
579.06
513.77
241.70
515.80
Gross Profit
576.18
574.46
617.12
579.33
650.16
737.27
311.91
420.38
419.21
350.23
267.62
GP Margin
48.50%
47.91%
43.87%
43.07%
51.71%
62.45%
30.77%
42.06%
44.93%
59.17%
34.16%
Total Expenditure
924.88
1,005.03
1,194.52
1,141.06
970.18
1,003.80
972.50
870.84
779.15
464.14
690.75
Power & Fuel Cost
-
75.39
79.99
75.45
72.36
79.15
52.21
50.41
49.11
44.33
31.89
% Of Sales
-
6.29%
5.69%
5.61%
5.75%
6.70%
5.15%
5.04%
5.26%
7.49%
4.07%
Employee Cost
-
57.73
56.06
50.78
53.94
114.87
35.89
34.42
28.10
22.80
15.47
% Of Sales
-
4.82%
3.99%
3.78%
4.29%
9.73%
3.54%
3.44%
3.01%
3.85%
1.97%
Manufacturing Exp.
-
150.93
201.12
164.95
150.64
260.92
112.23
122.33
108.80
92.22
82.80
% Of Sales
-
12.59%
14.30%
12.26%
11.98%
22.10%
11.07%
12.24%
11.66%
15.58%
10.57%
General & Admin Exp.
-
12.80
10.95
16.78
9.60
11.98
5.75
6.43
7.31
5.01
3.67
% Of Sales
-
1.07%
0.78%
1.25%
0.76%
1.01%
0.57%
0.64%
0.78%
0.85%
0.47%
Selling & Distn. Exp.
-
33.06
38.90
44.59
51.66
47.80
24.13
34.05
34.23
23.30
20.15
% Of Sales
-
2.76%
2.77%
3.32%
4.11%
4.05%
2.38%
3.41%
3.67%
3.94%
2.57%
Miscellaneous Exp.
-
50.64
18.05
22.75
24.71
45.86
40.50
44.14
37.84
34.74
20.15
% Of Sales
-
4.22%
1.28%
1.69%
1.97%
3.88%
4.00%
4.42%
4.06%
5.87%
2.63%
EBITDA
263.15
193.90
212.06
204.00
287.24
176.69
41.19
128.60
153.83
127.79
92.68
EBITDA Margin
22.15%
16.17%
15.08%
15.17%
22.84%
14.97%
4.06%
12.87%
16.49%
21.59%
11.83%
Other Income
42.80
23.27
13.57
17.46
13.63
61.05
21.09
11.46
12.12
34.44
1.01
Interest
7.09
9.61
7.30
9.25
10.21
12.08
28.44
18.57
26.40
12.00
12.49
Depreciation
44.15
42.70
38.42
37.25
52.05
51.84
32.13
19.56
17.98
18.27
19.55
PBT
254.71
164.87
179.91
174.97
238.61
173.81
1.71
101.94
121.56
131.97
61.65
Tax
64.73
30.79
60.45
59.71
82.74
60.35
-1.87
25.72
35.36
34.51
21.52
Tax Rate
25.41%
18.68%
31.51%
34.13%
34.68%
34.72%
-109.36%
25.23%
29.09%
26.15%
34.91%
PAT
189.98
136.61
131.72
115.60
156.24
113.46
3.58
76.22
86.20
97.45
40.13
PAT before Minority Interest
190.29
134.08
131.38
115.25
155.87
113.46
3.58
76.22
86.20
97.45
40.13
Minority Interest
0.31
2.53
0.34
0.35
0.37
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
15.99%
11.39%
9.36%
8.59%
12.43%
9.61%
0.35%
7.63%
9.24%
16.46%
5.12%
PAT Growth
41.69%
3.71%
13.94%
-26.01%
37.70%
3,069.27%
-95.30%
-11.58%
-11.54%
142.84%
 
EPS
43.47
31.26
30.14
26.45
35.75
25.96
0.82
17.44
19.73
22.30
9.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
963.06
890.20
784.69
701.02
589.02
559.77
562.86
496.03
367.87
274.55
Share Capital
21.86
21.86
21.86
21.86
21.86
43.69
43.69
43.69
42.09
42.09
Total Reserves
941.19
868.34
762.83
679.15
567.15
516.08
519.17
452.34
325.78
232.46
Non-Current Liabilities
39.03
58.58
77.43
125.24
262.65
292.63
272.09
125.82
142.60
167.16
Secured Loans
0.00
0.00
16.81
65.22
109.61
199.95
216.52
72.27
85.23
132.04
Unsecured Loans
4.58
7.44
6.76
0.00
0.00
49.02
9.32
9.75
11.26
11.36
Long Term Provisions
3.91
3.91
3.45
2.91
2.13
0.00
0.00
0.00
0.00
0.00
Current Liabilities
366.03
388.64
422.91
540.57
404.02
263.06
346.53
342.52
221.15
182.56
Trade Payables
313.52
330.45
185.10
245.09
145.49
121.88
203.97
246.61
162.04
143.48
Other Current Liabilities
50.18
52.93
124.64
158.56
104.91
76.91
47.03
24.42
26.71
24.08
Short Term Borrowings
0.00
0.00
109.57
130.89
151.83
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
2.33
5.26
3.60
6.03
1.80
64.27
95.53
71.50
32.41
14.99
Total Liabilities
1,364.51
1,331.91
1,279.86
1,362.01
1,255.80
1,115.46
1,181.48
964.37
731.62
624.27
Net Block
418.49
422.56
437.46
436.42
544.97
256.26
260.61
179.77
190.65
200.62
Gross Block
927.13
906.39
892.40
854.81
914.44
419.18
398.06
297.77
290.71
282.54
Accumulated Depreciation
508.64
483.83
454.94
418.39
369.47
162.92
137.45
118.00
100.06
81.92
Non Current Assets
578.67
602.78
618.33
637.68
709.82
652.50
565.87
465.72
430.16
385.72
Capital Work in Progress
5.22
7.42
7.04
7.23
2.67
14.70
25.77
46.96
9.58
10.47
Non Current Investment
144.69
155.14
154.72
160.24
145.56
381.53
279.49
238.99
229.93
174.63
Long Term Loans & Adv.
8.59
16.16
17.67
32.47
16.62
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
1.68
1.50
1.44
1.33
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
785.84
729.13
661.54
724.34
545.98
462.96
615.58
498.60
301.36
238.41
Current Investments
32.77
203.57
117.62
65.72
35.60
0.00
0.00
72.20
17.46
0.00
Inventories
125.97
154.43
111.67
134.78
109.12
160.78
158.32
91.63
99.97
58.73
Sundry Debtors
235.51
308.86
376.31
465.09
345.86
136.07
214.26
162.37
112.88
135.13
Cash & Bank
360.63
38.52
33.55
23.89
9.47
6.78
3.54
4.96
8.65
8.22
Other Current Assets
30.96
13.61
6.18
2.90
45.93
159.34
239.44
167.44
62.39
36.33
Short Term Loans & Adv.
11.19
10.14
16.20
31.96
34.59
153.51
222.57
165.12
61.89
34.41
Net Current Assets
419.81
340.49
238.63
183.76
141.96
199.91
269.05
156.08
80.21
55.86
Total Assets
1,364.51
1,331.91
1,279.87
1,362.02
1,255.80
1,115.46
1,181.48
964.38
731.61
624.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
239.96
285.79
191.20
152.07
160.31
97.54
-66.45
72.66
77.24
58.95
PBT
164.87
191.83
174.97
238.61
173.81
1.71
113.32
131.20
142.31
72.63
Adjustment
41.51
23.66
29.18
56.30
63.84
41.96
3.71
10.86
-20.82
13.87
Changes in Working Capital
84.22
131.01
49.54
-53.96
-26.03
68.01
-164.07
-31.67
-32.65
-21.30
Cash after chg. in Working capital
290.60
346.50
253.69
240.96
211.62
111.68
-47.05
110.38
88.84
65.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.64
-60.71
-62.49
-88.89
-51.31
-14.14
-19.40
-37.72
-11.60
-6.25
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
-167.95
-116.49
-76.60
-38.14
-255.05
-66.06
-40.19
-82.86
-11.12
-30.75
Net Fixed Assets
-20.87
-14.42
-37.38
-3.13
-423.97
-10.02
-78.98
-44.27
-6.81
Net Investments
188.55
-86.37
-45.32
14.80
87.42
-107.79
-35.63
-101.93
-10.40
Others
-335.63
-15.70
6.10
-49.81
81.50
51.75
74.42
63.34
6.09
Cash from Financing Activity
-78.25
-181.39
-105.09
-98.21
96.65
-28.24
105.21
6.51
-65.69
-36.22
Net Cash Inflow / Outflow
-6.25
-12.09
9.51
15.72
1.91
3.24
-1.42
-3.69
0.43
-8.02
Opening Cash & Equivalents
20.95
33.04
23.53
7.82
7.56
3.54
4.96
8.65
8.22
16.24
Closing Cash & Equivalent
14.70
20.95
33.04
23.53
9.47
6.78
3.54
4.96
8.65
8.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
220.60
203.91
179.74
160.58
134.92
128.22
128.92
113.61
87.45
65.25
ROA
9.95%
10.06%
8.73%
11.91%
9.57%
0.31%
7.10%
10.17%
14.38%
6.85%
ROE
14.47%
15.69%
15.52%
24.17%
19.75%
0.64%
14.40%
19.96%
30.35%
15.27%
ROCE
18.53%
21.23%
19.33%
26.72%
21.55%
3.78%
17.64%
28.39%
32.64%
17.89%
Fixed Asset Turnover
1.31
1.56
1.59
1.59
2.18
2.98
3.52
3.86
2.80
3.54
Receivable days
82.86
88.90
110.64
104.93
60.43
52.49
56.16
44.25
56.39
43.92
Inventory Days
42.68
34.53
32.41
31.56
33.84
47.81
37.27
30.80
36.08
18.29
Payable days
53.29
51.24
69.65
71.33
47.08
56.20
82.33
88.62
107.02
54.82
Cash Conversion Cycle
72.26
72.19
73.39
65.15
47.18
44.11
11.10
-13.57
-14.55
7.40
Total Debt/Equity
0.00
0.03
0.22
0.35
0.56
0.44
0.40
0.17
0.26
0.52
Interest Cover
18.16
27.27
19.91
24.38
15.39
1.06
6.49
5.61
12.00
5.94

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.