Nifty
Sensex
:
:
18213.00
61195.63
-55.40 (-0.30%)
-154.63 (-0.25%)

Steel & Iron Products

Rating :
61/99

BSE: 500235 | NSE: KSL

379.30
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  374.85
  •  382.20
  •  372.45
  •  373.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31607
  •  119.44
  •  466.20
  •  206.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,653.14
  • 6.61
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,200.35
  • 1.98%
  • 1.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.71%
  • 1.12%
  • 18.40%
  • FII
  • DII
  • Others
  • 3.05%
  • 8.60%
  • 4.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.98
  • -1.13
  • -5.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.99
  • -1.74
  • 4.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.06
  • 4.02
  • 13.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.64
  • 8.88
  • 7.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.36
  • 1.51
  • 1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 5.07
  • 4.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
389.72
121.18
221.60%
377.23
271.75
38.82%
367.72
280.52
31.09%
321.90
303.21
6.16%
Expenses
293.98
106.88
175.06%
273.64
233.93
16.98%
283.82
230.30
23.24%
260.54
258.99
0.60%
EBITDA
95.74
14.30
569.51%
103.59
37.82
173.90%
83.90
50.23
67.03%
61.36
44.21
38.79%
EBIDTM
24.57%
11.80%
27.46%
13.92%
22.82%
17.90%
19.06%
14.58%
Other Income
11.82
10.04
17.73%
11.91
7.57
57.33%
9.21
7.05
30.64%
11.64
3.83
203.92%
Interest
3.27
1.41
131.91%
2.97
2.81
5.69%
1.36
2.03
-33.00%
1.35
2.49
-45.78%
Depreciation
10.89
11.38
-4.31%
10.82
11.45
-5.50%
10.89
11.18
-2.59%
11.06
10.58
4.54%
PBT
93.41
11.55
708.74%
101.71
31.12
226.83%
80.86
44.06
83.52%
60.59
34.98
73.21%
Tax
23.55
2.86
723.43%
26.15
10.34
152.90%
20.45
11.97
70.84%
15.27
-9.95
-
PAT
69.86
8.69
703.91%
75.56
20.78
263.62%
60.41
32.09
88.25%
45.32
44.92
0.89%
PATM
17.93%
7.17%
20.03%
7.65%
16.43%
11.44%
14.08%
14.82%
EPS
15.99
2.00
699.50%
17.31
5.18
234.17%
13.83
7.39
87.14%
10.37
10.32
0.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Net Sales
1,456.57
1,188.04
1,198.93
1,406.58
1,345.06
1,257.42
1,180.49
1,013.69
999.44
932.98
591.93
Net Sales Growth
49.14%
-0.91%
-14.76%
4.57%
6.97%
6.52%
16.45%
1.43%
7.12%
57.62%
 
Cost Of Goods Sold
751.47
611.87
624.47
789.46
765.73
607.26
443.22
701.78
579.06
513.77
241.70
Gross Profit
705.10
576.18
574.46
617.12
579.33
650.16
737.27
311.91
420.38
419.21
350.23
GP Margin
48.41%
48.50%
47.91%
43.87%
43.07%
51.71%
62.45%
30.77%
42.06%
44.93%
59.17%
Total Expenditure
1,111.98
924.88
1,005.03
1,194.52
1,141.06
970.18
1,003.80
972.50
870.84
779.15
464.14
Power & Fuel Cost
-
67.77
75.39
79.99
75.45
72.36
79.15
52.21
50.41
49.11
44.33
% Of Sales
-
5.70%
6.29%
5.69%
5.61%
5.75%
6.70%
5.15%
5.04%
5.26%
7.49%
Employee Cost
-
57.34
57.73
56.06
50.78
53.94
114.87
35.89
34.42
28.10
22.80
% Of Sales
-
4.83%
4.82%
3.99%
3.78%
4.29%
9.73%
3.54%
3.44%
3.01%
3.85%
Manufacturing Exp.
-
129.54
150.94
201.12
164.95
150.64
260.92
112.23
122.33
108.80
92.22
% Of Sales
-
10.90%
12.59%
14.30%
12.26%
11.98%
22.10%
11.07%
12.24%
11.66%
15.58%
General & Admin Exp.
-
12.86
15.06
10.95
16.78
9.60
11.98
5.75
6.43
7.31
5.01
% Of Sales
-
1.08%
1.26%
0.78%
1.25%
0.76%
1.01%
0.57%
0.64%
0.78%
0.85%
Selling & Distn. Exp.
-
34.87
33.06
38.90
44.59
51.66
47.80
24.13
34.05
34.23
23.30
% Of Sales
-
2.94%
2.76%
2.77%
3.32%
4.11%
4.05%
2.38%
3.41%
3.67%
3.94%
Miscellaneous Exp.
-
10.62
48.38
18.05
22.75
24.71
45.86
40.50
44.14
37.84
23.30
% Of Sales
-
0.89%
4.04%
1.28%
1.69%
1.97%
3.88%
4.00%
4.42%
4.06%
5.87%
EBITDA
344.59
263.16
193.90
212.06
204.00
287.24
176.69
41.19
128.60
153.83
127.79
EBITDA Margin
23.66%
22.15%
16.17%
15.08%
15.17%
22.84%
14.97%
4.06%
12.87%
16.49%
21.59%
Other Income
44.58
42.80
23.27
13.57
17.46
13.63
61.05
21.09
11.46
12.12
34.44
Interest
8.95
7.09
9.61
7.30
9.25
10.21
12.08
28.44
18.57
26.40
12.00
Depreciation
43.66
44.15
42.70
38.42
37.25
52.05
51.84
32.13
19.56
17.98
18.27
PBT
336.57
254.72
164.87
179.91
174.97
238.61
173.81
1.71
101.94
121.56
131.97
Tax
85.42
64.73
30.79
60.45
59.71
82.74
60.35
-1.87
25.72
35.36
34.51
Tax Rate
25.38%
25.41%
18.68%
31.51%
34.13%
34.68%
34.72%
-109.36%
25.23%
29.09%
26.15%
PAT
251.15
190.28
136.61
131.72
115.60
156.24
113.46
3.58
76.22
86.20
97.45
PAT before Minority Interest
251.46
189.98
134.08
131.38
115.25
155.87
113.46
3.58
76.22
86.20
97.45
Minority Interest
0.31
0.30
2.53
0.34
0.35
0.37
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.24%
16.02%
11.39%
9.36%
8.59%
12.43%
9.61%
0.35%
7.63%
9.24%
16.46%
PAT Growth
135.87%
39.29%
3.71%
13.94%
-26.01%
37.70%
3,069.27%
-95.30%
-11.58%
-11.54%
 
EPS
57.47
43.54
31.26
30.14
26.45
35.75
25.96
0.82
17.44
19.73
22.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Shareholder's Funds
1,153.32
963.06
890.20
784.69
701.02
589.02
559.77
562.86
496.03
367.87
Share Capital
21.86
21.86
21.86
21.86
21.86
21.86
43.69
43.69
43.69
42.09
Total Reserves
1,131.46
941.19
868.34
762.83
679.15
567.15
516.08
519.17
452.34
325.78
Non-Current Liabilities
61.91
49.90
58.58
77.43
125.24
262.65
292.63
272.09
125.82
142.60
Secured Loans
18.38
0.00
0.00
16.81
65.22
109.61
199.95
216.52
72.27
85.23
Unsecured Loans
4.89
4.58
7.44
6.76
0.00
0.00
49.02
9.32
9.75
11.26
Long Term Provisions
4.21
3.91
3.91
3.45
2.91
2.13
0.00
0.00
0.00
0.00
Current Liabilities
439.13
355.16
388.64
422.91
540.57
404.02
263.06
346.53
342.52
221.15
Trade Payables
235.50
315.00
330.45
185.10
245.09
145.49
121.88
203.97
246.61
162.04
Other Current Liabilities
48.87
37.84
52.93
124.64
158.56
104.91
76.91
47.03
24.42
26.71
Short Term Borrowings
150.00
0.00
0.00
109.57
130.89
151.83
0.00
0.00
0.00
0.00
Short Term Provisions
4.77
2.33
5.26
3.60
6.03
1.80
64.27
95.53
71.50
32.41
Total Liabilities
1,650.45
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
Net Block
382.44
418.49
422.56
437.46
436.42
544.97
256.26
260.61
179.77
190.65
Gross Block
935.14
927.13
906.39
892.40
854.81
914.44
419.18
398.06
297.77
290.71
Accumulated Depreciation
552.70
508.64
483.83
454.94
418.39
369.47
162.92
137.45
118.00
100.06
Non Current Assets
622.09
578.67
602.78
618.33
637.68
709.82
652.50
565.87
465.72
430.16
Capital Work in Progress
10.67
5.22
7.42
7.04
7.23
2.67
14.70
25.77
46.96
9.58
Non Current Investment
144.22
144.69
155.14
154.72
160.24
145.56
381.53
279.49
238.99
229.93
Long Term Loans & Adv.
83.07
8.59
16.16
17.67
32.47
16.62
0.00
0.00
0.00
0.00
Other Non Current Assets
1.69
1.68
1.50
1.44
1.33
0.00
0.00
0.00
0.00
0.00
Current Assets
1,028.37
785.84
729.13
661.54
724.34
545.98
462.96
615.58
498.60
301.36
Current Investments
0.00
32.77
203.57
117.62
65.72
35.60
0.00
0.00
72.20
17.46
Inventories
118.94
125.97
154.43
111.67
134.78
109.12
160.78
158.32
91.63
99.97
Sundry Debtors
249.10
235.51
308.86
376.31
465.09
345.86
136.07
214.26
162.37
112.88
Cash & Bank
626.06
360.63
38.52
33.55
23.89
9.47
6.78
3.54
4.96
8.65
Other Current Assets
34.27
16.62
13.61
6.18
34.86
45.93
159.34
239.44
167.44
62.39
Short Term Loans & Adv.
16.89
14.34
10.14
16.20
31.96
34.59
153.51
222.57
165.12
61.89
Net Current Assets
589.24
430.68
340.49
238.63
183.76
141.96
199.91
269.05
156.08
80.21
Total Assets
1,650.46
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Cash From Operating Activity
55.39
256.87
285.79
191.20
152.07
160.31
97.54
-66.45
72.66
77.24
PBT
254.72
164.87
191.83
174.97
238.61
173.81
1.71
113.32
131.20
142.31
Adjustment
8.51
41.52
23.66
29.18
56.30
63.84
41.96
3.71
10.86
-20.82
Changes in Working Capital
-142.61
101.13
131.01
49.54
-53.96
-26.03
68.01
-164.07
-31.67
-32.65
Cash after chg. in Working capital
120.62
307.51
346.50
253.69
240.96
211.62
111.68
-47.05
110.38
88.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-65.23
-50.64
-60.71
-62.49
-88.89
-51.31
-14.14
-19.40
-37.72
-11.60
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
-219.11
-183.40
-116.49
-76.60
-38.14
-255.05
-66.06
-40.19
-82.86
-11.12
Net Fixed Assets
-13.46
-20.87
-14.42
-37.38
-3.13
-423.97
-10.02
-78.98
-44.27
-6.81
Net Investments
33.25
188.55
-86.37
-45.32
14.80
87.42
-107.79
-35.63
-101.93
-10.40
Others
-238.90
-351.08
-15.70
6.10
-49.81
81.50
51.75
74.42
63.34
6.09
Cash from Financing Activity
160.35
-79.72
-181.39
-105.09
-98.21
96.65
-28.24
105.21
6.51
-65.69
Net Cash Inflow / Outflow
-3.37
-6.25
-12.09
9.51
15.72
1.91
3.24
-1.42
-3.69
0.43
Opening Cash & Equivalents
14.70
20.95
33.04
23.53
7.82
7.56
3.54
4.96
8.65
8.22
Closing Cash & Equivalent
11.34
14.70
20.95
33.04
23.53
9.47
6.78
3.54
4.96
8.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Mar 08
Mar 07
Mar 06
Book Value (Rs.)
264.19
220.60
203.91
179.74
160.58
134.92
128.22
128.92
113.61
87.45
ROA
12.60%
9.95%
10.06%
8.73%
11.91%
9.57%
0.31%
7.10%
10.17%
14.38%
ROE
17.95%
14.47%
15.69%
15.52%
24.17%
19.75%
0.64%
14.40%
19.96%
30.35%
ROCE
22.82%
18.53%
21.23%
19.33%
26.72%
21.55%
3.78%
17.64%
28.39%
32.64%
Fixed Asset Turnover
1.28
1.31
1.56
1.59
1.59
2.18
2.98
3.52
3.86
2.80
Receivable days
74.44
82.86
88.90
110.64
104.93
60.43
52.49
56.16
44.25
56.39
Inventory Days
37.62
42.68
34.53
32.41
31.56
33.84
47.81
37.27
30.80
36.08
Payable days
54.99
53.55
51.24
69.65
71.33
47.08
56.20
82.33
88.62
107.02
Cash Conversion Cycle
57.08
71.99
72.19
73.39
65.15
47.18
44.11
11.10
-13.57
-14.55
Total Debt/Equity
0.15
0.00
0.03
0.22
0.35
0.56
0.44
0.40
0.17
0.26
Interest Cover
36.92
18.16
27.27
19.91
24.38
15.39
1.06
6.49
5.61
12.00

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.