Nifty
Sensex
:
:
10799.65
36674.52
36.00 (0.33%)
187.24 (0.51%)

Steel & Iron Products

Rating :
61/99

BSE: 500235 | NSE: KSL

214.50
07-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  211.90
  •  217.00
  •  206.00
  •  210.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  129293
  •  273.67
  •  269.00
  •  91.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 920.86
  • 6.74
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 907.67
  • 2.37%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.71%
  • 2.78%
  • 22.26%
  • FII
  • DII
  • Others
  • 2.18%
  • 3.21%
  • 4.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.89
  • 2.77
  • 3.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.94
  • 4.83
  • -5.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.80
  • 9.65
  • -5.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.12
  • 9.58
  • 8.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.56
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.82
  • 6.76
  • 4.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
271.75
321.98
-15.60%
280.52
374.04
-25.00%
303.21
386.01
-21.45%
343.45
324.56
5.82%
Expenses
233.93
267.48
-12.54%
230.30
331.12
-30.45%
258.99
333.33
-22.30%
281.81
273.41
3.07%
EBITDA
37.82
54.50
-30.61%
50.23
42.92
17.03%
44.21
52.68
-16.08%
61.64
51.14
20.53%
EBIDTM
13.92%
16.93%
17.90%
11.47%
14.58%
13.65%
17.95%
15.76%
Other Income
7.57
8.92
-15.13%
7.05
12.32
-42.78%
3.83
1.68
127.98%
4.82
1.47
227.89%
Interest
2.81
2.50
12.40%
2.03
1.77
14.69%
2.49
1.67
49.10%
2.27
1.35
68.15%
Depreciation
11.45
10.33
10.84%
11.18
9.57
16.82%
10.58
9.66
9.52%
9.48
8.86
7.00%
PBT
31.12
56.19
-44.62%
44.06
50.21
-12.25%
34.98
43.02
-18.69%
54.71
42.40
29.03%
Tax
10.34
15.51
-33.33%
11.97
15.79
-24.19%
-9.95
14.66
-
18.42
14.50
27.03%
PAT
20.78
40.68
-48.92%
32.09
34.43
-6.80%
44.92
28.37
58.34%
36.29
27.90
30.07%
PATM
7.65%
12.63%
11.44%
9.20%
14.82%
7.35%
10.56%
8.60%
EPS
4.76
9.31
-48.87%
7.34
7.88
-6.85%
10.28
6.49
58.40%
8.30
6.38
30.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
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
-14.76%
4.57%
6.97%
6.52%
16.45%
1.43%
7.12%
57.62%
-24.44%
 
Cost Of Goods Sold
624.47
788.51
765.73
607.26
443.22
701.78
579.06
513.77
241.70
515.80
Gross Profit
574.46
618.07
579.33
650.16
737.27
311.91
420.38
419.21
350.23
267.62
GP Margin
47.91%
43.94%
43.07%
51.71%
62.45%
30.77%
42.06%
44.93%
59.17%
34.16%
Total Expenditure
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
-
79.99
75.45
72.36
79.15
52.21
50.41
49.11
44.33
31.89
% Of Sales
-
5.69%
5.61%
5.75%
6.70%
5.15%
5.04%
5.26%
7.49%
4.07%
Employee Cost
-
53.56
50.78
53.94
114.87
35.89
34.42
28.10
22.80
15.47
% Of Sales
-
3.81%
3.78%
4.29%
9.73%
3.54%
3.44%
3.01%
3.85%
1.97%
Manufacturing Exp.
-
202.07
164.95
150.64
260.92
112.23
122.33
108.80
92.22
82.80
% Of Sales
-
14.37%
12.26%
11.98%
22.10%
11.07%
12.24%
11.66%
15.58%
10.57%
General & Admin Exp.
-
13.45
16.78
9.60
11.98
5.75
6.43
7.31
5.01
3.67
% Of Sales
-
0.96%
1.25%
0.76%
1.01%
0.57%
0.64%
0.78%
0.85%
0.47%
Selling & Distn. Exp.
-
38.90
44.59
51.66
47.80
24.13
34.05
34.23
23.30
20.15
% Of Sales
-
2.77%
3.32%
4.11%
4.05%
2.38%
3.41%
3.67%
3.94%
2.57%
Miscellaneous Exp.
-
18.05
22.75
24.71
45.86
40.50
44.14
37.84
34.74
20.61
% Of Sales
-
1.28%
1.69%
1.97%
3.88%
4.00%
4.42%
4.06%
5.87%
2.63%
EBITDA
193.90
212.06
204.00
287.24
176.69
41.19
128.60
153.83
127.79
92.68
EBITDA Margin
16.17%
15.08%
15.17%
22.84%
14.97%
4.06%
12.87%
16.49%
21.59%
11.83%
Other Income
23.27
13.57
17.46
13.63
61.05
21.09
11.46
12.12
34.44
1.01
Interest
9.60
7.30
9.25
10.21
12.08
28.44
18.57
26.40
12.00
12.49
Depreciation
42.69
38.42
37.25
52.05
51.84
32.13
19.56
17.98
18.27
19.55
PBT
164.87
179.91
174.97
238.61
173.81
1.71
101.94
121.56
131.97
61.65
Tax
30.78
60.45
59.71
82.74
60.35
-1.87
25.72
35.36
34.51
21.52
Tax Rate
18.67%
31.51%
34.13%
34.68%
34.72%
-109.36%
25.23%
29.09%
26.15%
34.91%
PAT
134.08
131.72
115.60
156.24
113.46
3.58
76.22
86.20
97.45
40.13
PAT before Minority Interest
136.62
131.38
115.25
155.87
113.46
3.58
76.22
86.20
97.45
40.13
Minority Interest
2.54
0.34
0.35
0.37
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.18%
9.36%
8.59%
12.43%
9.61%
0.35%
7.63%
9.24%
16.46%
5.12%
PAT Growth
2.06%
13.94%
-26.01%
37.70%
3,069.27%
-95.30%
-11.58%
-11.54%
142.84%
 
EPS
30.68
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 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
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
43.69
43.69
43.69
42.09
42.09
Total Reserves
868.34
762.83
679.15
567.15
516.08
519.17
452.34
325.78
232.46
Non-Current Liabilities
58.58
77.43
125.24
262.65
292.63
272.09
125.82
142.60
167.16
Secured Loans
0.00
16.81
65.22
109.61
199.95
216.52
72.27
85.23
132.04
Unsecured Loans
7.44
6.76
0.00
0.00
49.02
9.32
9.75
11.26
11.36
Long Term Provisions
3.91
3.45
2.91
2.13
0.00
0.00
0.00
0.00
0.00
Current Liabilities
435.64
422.91
540.57
404.02
263.06
346.53
342.52
221.15
182.56
Trade Payables
330.45
185.10
245.09
145.49
121.88
203.97
246.61
162.04
143.48
Other Current Liabilities
99.93
124.64
158.56
104.91
76.91
47.03
24.42
26.71
24.08
Short Term Borrowings
0.00
109.57
130.89
151.83
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
5.26
3.60
6.03
1.80
64.27
95.53
71.50
32.41
14.99
Total Liabilities
1,378.91
1,279.86
1,362.01
1,255.80
1,115.46
1,181.48
964.37
731.62
624.27
Net Block
422.56
437.46
436.42
544.97
256.26
260.61
179.77
190.65
200.62
Gross Block
906.39
892.40
854.81
914.44
419.18
398.06
297.77
290.71
282.54
Accumulated Depreciation
483.83
454.94
418.39
369.47
162.92
137.45
118.00
100.06
81.92
Non Current Assets
602.78
618.33
637.68
709.82
652.50
565.87
465.72
430.16
385.72
Capital Work in Progress
7.42
7.04
7.23
2.67
14.70
25.77
46.96
9.58
10.47
Non Current Investment
155.14
154.72
160.24
145.56
381.53
279.49
238.99
229.93
174.63
Long Term Loans & Adv.
16.16
17.67
32.47
16.62
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
1.50
1.44
1.33
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
776.13
661.54
724.34
545.98
462.96
615.58
498.60
301.36
238.41
Current Investments
203.57
117.62
65.72
35.60
0.00
0.00
72.20
17.46
0.00
Inventories
154.43
111.67
134.78
109.12
160.78
158.32
91.63
99.97
58.73
Sundry Debtors
355.86
376.31
465.09
345.86
136.07
214.26
162.37
112.88
135.13
Cash & Bank
38.52
33.55
23.89
9.47
6.78
3.54
4.96
8.65
8.22
Other Current Assets
23.75
6.18
2.90
11.34
159.34
239.44
167.44
62.39
36.33
Short Term Loans & Adv.
10.14
16.20
31.96
34.59
153.51
222.57
165.12
61.89
34.41
Net Current Assets
340.49
238.63
183.76
141.96
199.91
269.05
156.08
80.21
55.86
Total Assets
1,378.91
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 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
285.79
191.20
152.07
160.31
97.54
-66.45
72.66
77.24
58.95
PBT
191.83
174.97
238.61
173.81
1.71
113.32
131.20
142.31
72.63
Adjustment
23.66
29.18
56.30
63.84
41.96
3.71
10.86
-20.82
13.87
Changes in Working Capital
131.01
49.54
-53.96
-26.03
68.01
-164.07
-31.67
-32.65
-21.30
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-99.49
-76.60
-38.14
-255.05
-66.06
-40.19
-82.86
-11.12
-30.75
Net Fixed Assets
-14.42
-37.38
-3.13
-423.97
-10.02
-78.98
-44.27
-6.81
Net Investments
-86.37
-45.32
14.80
87.42
-107.79
-35.63
-101.93
-10.40
Others
1.30
6.10
-49.81
81.50
51.75
74.42
63.34
6.09
Cash from Financing Activity
-181.39
-105.09
-98.21
96.65
-28.24
105.21
6.51
-65.69
-36.22
Net Cash Inflow / Outflow
4.91
9.51
15.72
1.91
3.24
-1.42
-3.69
0.43
-8.02
Opening Cash & Equivalents
33.04
23.53
7.82
7.56
3.54
4.96
8.65
8.22
16.24
Closing Cash & Equivalent
37.95
33.04
23.53
9.47
6.78
3.54
4.96
8.65
8.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
203.91
179.74
160.58
134.92
128.22
128.92
113.61
87.45
65.25
59.76
ROA
9.88%
8.73%
11.91%
9.57%
0.31%
7.10%
10.17%
14.38%
6.85%
1.68%
ROE
15.69%
15.52%
24.17%
19.75%
0.64%
14.40%
19.96%
30.35%
15.27%
3.28%
ROCE
21.23%
19.33%
26.72%
21.55%
3.78%
17.64%
28.39%
32.64%
17.89%
8.68%
Fixed Asset Turnover
1.56
1.59
1.59
2.18
2.98
3.52
3.86
2.80
3.54
2.82
Receivable days
95.00
110.64
104.93
60.43
52.49
56.16
44.25
56.39
43.92
73.86
Inventory Days
34.53
32.41
31.56
33.84
47.81
37.27
30.80
36.08
18.29
17.10
Payable days
76.66
69.65
71.33
47.08
56.20
82.33
88.62
107.02
54.82
62.51
Cash Conversion Cycle
52.87
73.39
65.15
47.18
44.11
11.10
-13.57
-14.55
7.40
28.45
Total Debt/Equity
0.03
0.22
0.35
0.56
0.44
0.40
0.17
0.26
0.52
0.63
Interest Cover
27.27
19.91
24.38
15.39
1.06
6.49
5.61
12.00
5.94
1.68

Top Investors:

News Update:


No Latest News!

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.