Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Steel & Iron Products

Rating :
43/99

BSE: 513446 | NSE: JSWISPL

30.05
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  30.00
  •  31.50
  •  29.70
  •  29.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1244463
  •  376.84
  •  63.90
  •  27.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,410.99
  • 951.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,823.55
  • N/A
  • 1.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.17%
  • 5.00%
  • 35.87%
  • FII
  • DII
  • Others
  • 1.25%
  • 0.00%
  • 4.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 27.60
  • 30.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.98
  • -
  • 137.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.13
  • -42.93
  • -68.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • 0.81
  • 1.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.51
  • 49.01
  • 23.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,687.84
1,477.10
14.27%
1,473.24
1,160.74
26.92%
1,437.36
955.33
50.46%
1,462.21
594.57
145.93%
Expenses
1,570.13
1,271.42
23.49%
1,380.73
1,009.21
36.81%
1,354.64
893.62
51.59%
1,283.52
629.92
103.76%
EBITDA
117.71
205.68
-42.77%
92.51
151.53
-38.95%
82.72
61.71
34.05%
178.69
-35.35
-
EBIDTM
6.97%
13.92%
6.28%
13.05%
5.75%
6.46%
12.22%
-5.95%
Other Income
8.96
7.24
23.76%
3.22
2.87
12.20%
4.98
2.51
98.41%
6.51
3.11
109.32%
Interest
67.93
71.93
-5.56%
67.71
68.38
-0.98%
68.49
69.20
-1.03%
66.47
66.34
0.20%
Depreciation
55.45
57.44
-3.46%
56.26
56.53
-0.48%
56.09
58.94
-4.84%
55.41
55.55
-0.25%
PBT
3.29
92.94
-96.46%
-28.24
29.49
-
-36.88
241.22
-
63.32
-154.13
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
3.29
92.94
-96.46%
-28.24
29.49
-
-36.88
241.22
-
63.32
-154.13
-
PATM
0.19%
6.29%
-1.92%
2.54%
-2.57%
25.25%
4.33%
-25.92%
EPS
0.07
1.99
-96.48%
-0.60
0.63
-
-0.79
5.15
-
1.35
-3.28
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
6,060.65
4,187.74
2,638.16
1,879.41
1,383.26
1,238.03
1,843.49
3,244.56
2,302.07
2,062.11
1,988.73
Net Sales Growth
44.72%
58.74%
40.37%
35.87%
11.73%
-32.84%
-43.18%
40.94%
11.64%
3.69%
 
Cost Of Goods Sold
4,305.51
2,969.98
1,943.36
1,478.00
1,061.89
856.94
1,400.48
1,961.16
1,220.04
1,112.97
1,097.38
Gross Profit
1,755.14
1,217.76
694.80
401.41
321.37
381.09
443.01
1,283.40
1,082.03
949.14
891.34
GP Margin
28.96%
29.08%
26.34%
21.36%
23.23%
30.78%
24.03%
39.56%
47.00%
46.03%
44.82%
Total Expenditure
5,589.02
4,064.75
2,684.36
1,877.77
1,342.50
1,639.06
2,296.38
3,148.58
1,911.17
1,576.39
1,494.63
Power & Fuel Cost
-
275.63
296.29
154.62
58.00
223.14
333.94
446.40
259.69
132.40
114.17
% Of Sales
-
6.58%
11.23%
8.23%
4.19%
18.02%
18.11%
13.76%
11.28%
6.42%
5.74%
Employee Cost
-
115.58
117.00
90.35
84.97
108.76
159.98
206.32
136.74
117.82
103.50
% Of Sales
-
2.76%
4.43%
4.81%
6.14%
8.78%
8.68%
6.36%
5.94%
5.71%
5.20%
Manufacturing Exp.
-
254.79
191.34
84.14
58.97
65.92
155.98
247.90
143.49
93.27
88.68
% Of Sales
-
6.08%
7.25%
4.48%
4.26%
5.32%
8.46%
7.64%
6.23%
4.52%
4.46%
General & Admin Exp.
-
30.78
33.95
32.98
32.61
30.82
92.48
54.46
43.22
30.29
25.79
% Of Sales
-
0.74%
1.29%
1.75%
2.36%
2.49%
5.02%
1.68%
1.88%
1.47%
1.30%
Selling & Distn. Exp.
-
108.25
84.41
25.27
27.70
33.70
82.17
197.79
78.28
74.92
49.98
% Of Sales
-
2.58%
3.20%
1.34%
2.00%
2.72%
4.46%
6.10%
3.40%
3.63%
2.51%
Miscellaneous Exp.
-
309.74
18.01
12.41
18.36
319.78
71.35
34.54
29.71
14.73
49.98
% Of Sales
-
7.40%
0.68%
0.66%
1.33%
25.83%
3.87%
1.06%
1.29%
0.71%
0.76%
EBITDA
471.63
122.99
-46.20
1.64
40.76
-401.03
-452.89
95.98
390.90
485.72
494.10
EBITDA Margin
7.78%
2.94%
-1.75%
0.09%
2.95%
-32.39%
-24.57%
2.96%
16.98%
23.55%
24.85%
Other Income
23.67
276.31
26.28
27.00
13.14
37.29
66.50
64.67
76.12
65.11
46.91
Interest
270.60
275.85
253.32
447.70
1,194.65
1,140.88
1,083.46
682.51
253.48
135.21
102.53
Depreciation
223.21
228.46
218.76
277.51
355.02
359.66
364.19
288.41
143.77
100.20
81.47
PBT
1.49
-105.01
-492.00
-696.57
-1,495.77
-1,864.28
-1,834.04
-810.27
69.78
315.42
357.01
Tax
0.00
0.00
0.00
0.00
0.00
5.06
-0.69
-193.88
32.46
91.96
93.67
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
-0.24%
0.04%
18.24%
46.52%
29.15%
26.24%
PAT
1.49
210.57
-491.88
-3,552.11
-1,758.33
-2,129.58
-1,907.02
-856.93
37.04
222.14
261.23
PAT before Minority Interest
1.49
209.52
-492.00
-3,552.24
-1,759.29
-2,132.32
-1,917.36
-869.31
37.32
223.46
263.34
Minority Interest
0.00
1.05
0.12
0.13
0.96
2.74
10.34
12.38
-0.28
-1.32
-2.11
PAT Margin
0.02%
5.03%
-18.64%
-189.00%
-127.11%
-172.01%
-103.45%
-26.41%
1.61%
10.77%
13.14%
PAT Growth
-99.29%
-
-
-
-
-
-
-
-83.33%
-14.96%
 
EPS
0.03
4.48
-10.48
-75.66
-37.45
-45.36
-40.62
-18.25
0.79
4.73
5.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,393.13
1,172.80
1,694.01
-3,277.25
-1,601.67
413.54
2,066.54
2,951.73
2,827.97
2,432.83
Share Capital
995.53
995.53
995.53
200.79
200.79
200.79
240.84
240.84
248.75
69.36
Total Reserves
397.60
177.27
698.48
-3,478.04
-1,802.46
212.75
1,825.70
2,710.88
2,570.73
2,358.43
Non-Current Liabilities
2,397.67
2,362.41
2,104.73
3,508.15
8,471.03
10,372.53
9,403.49
9,414.48
6,617.14
4,255.98
Secured Loans
2,148.33
2,126.53
1,919.10
3,481.99
8,414.94
9,495.62
9,390.97
9,211.16
6,317.71
3,849.60
Unsecured Loans
125.00
125.00
125.00
0.00
0.00
0.00
2.46
0.00
126.33
248.55
Long Term Provisions
63.00
62.04
60.63
3.40
-4.40
-75.67
10.06
8.72
8.13
7.95
Current Liabilities
1,264.56
1,321.48
937.83
8,077.91
6,668.42
4,114.19
4,886.58
2,940.34
3,196.94
2,072.98
Trade Payables
780.57
488.92
399.73
110.05
157.95
310.07
427.64
241.46
91.68
90.38
Other Current Liabilities
258.38
464.09
383.58
6,059.01
4,591.89
1,975.64
2,775.60
1,681.19
1,480.59
775.26
Short Term Borrowings
224.73
367.63
154.21
1,908.85
1,918.39
1,827.60
1,682.03
996.60
1,613.42
1,188.70
Short Term Provisions
0.88
0.84
0.31
0.00
0.19
0.88
1.31
21.08
11.26
18.65
Total Liabilities
5,054.23
4,856.61
4,736.61
8,308.96
13,652.17
15,017.38
16,486.41
15,447.73
12,772.72
8,868.80
Net Block
3,168.41
3,253.50
3,378.33
6,194.34
6,580.98
6,909.37
7,520.60
4,918.07
1,704.22
1,699.36
Gross Block
8,176.32
8,109.93
8,179.53
8,175.38
8,217.64
8,189.67
8,551.19
5,631.79
2,287.87
2,181.61
Accumulated Depreciation
5,007.91
4,856.43
4,801.20
1,981.04
1,636.66
1,280.30
1,030.59
713.72
583.65
482.26
Non Current Assets
3,493.86
3,598.07
3,645.94
6,973.23
12,310.48
13,272.70
14,135.36
13,024.39
10,229.49
6,248.92
Capital Work in Progress
175.14
237.63
182.15
167.96
5,587.38
5,760.77
5,683.09
6,793.55
7,189.28
3,647.93
Non Current Investment
0.92
0.59
0.99
572.34
46.24
323.76
94.26
101.39
271.48
107.88
Long Term Loans & Adv.
90.20
88.95
70.74
29.91
87.45
126.58
734.09
1,100.43
953.34
702.97
Other Non Current Assets
59.19
17.40
13.73
8.68
8.43
152.22
103.32
110.96
111.17
90.78
Current Assets
1,560.37
1,258.54
1,090.67
1,335.73
1,341.69
1,744.68
2,351.05
2,423.33
2,543.23
2,619.88
Current Investments
0.25
0.16
0.00
0.00
0.00
0.00
0.00
0.00
0.10
1.03
Inventories
925.03
857.49
658.81
320.96
277.72
554.92
1,040.01
1,074.05
821.06
591.46
Sundry Debtors
188.68
51.77
32.98
60.71
97.13
114.55
447.10
418.77
411.00
298.96
Cash & Bank
129.72
166.06
213.59
103.46
97.07
188.67
266.19
126.83
787.16
959.88
Other Current Assets
316.69
60.27
13.91
8.11
869.77
886.54
597.75
803.68
523.91
768.56
Short Term Loans & Adv.
260.26
122.79
171.38
842.49
864.19
873.91
578.47
781.17
500.58
739.34
Net Current Assets
295.81
-62.94
152.84
-6,742.18
-5,326.73
-2,369.51
-2,535.53
-517.00
-653.71
546.90
Total Assets
5,054.23
4,856.61
4,736.61
8,308.96
13,652.17
15,017.38
16,486.41
15,447.72
12,772.72
8,868.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
406.35
-196.50
-193.79
-16.24
291.55
1,116.66
1,660.96
59.27
808.69
458.92
PBT
209.52
-492.00
-3,552.11
-1,759.29
-2,127.26
-1,918.05
-1,063.19
69.78
315.42
357.01
Adjustment
197.18
490.28
3,590.05
1,774.70
1,487.40
1,395.88
880.96
367.68
198.04
112.66
Changes in Working Capital
0.70
-193.66
-230.38
-30.77
931.41
1,638.14
1,877.62
-326.00
387.84
101.88
Cash after chg. in Working capital
407.40
-195.38
-192.44
-15.36
291.55
1,115.97
1,695.39
111.46
901.30
571.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.05
-1.12
-1.35
-0.88
0.00
0.69
-13.35
-40.93
-73.97
-75.25
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
-21.08
-11.26
-18.65
-37.39
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
-81.02
-118.39
611.77
-7.94
444.79
-110.59
-1,746.75
-2,749.08
-3,795.96
-2,544.90
Net Fixed Assets
-44.72
-174.42
12.00
-16.54
-42.71
65.18
-898.78
-1,635.40
-1,757.64
-1,315.67
Net Investments
-0.42
0.24
621.76
436.43
8.89
75.55
-76.85
-135.17
-340.29
-41.31
Others
-35.88
55.79
-21.99
-427.83
478.61
-251.32
-771.12
-978.51
-1,698.03
-1,187.92
Cash from Financing Activity
-347.83
185.25
-344.19
47.46
-754.85
-1,123.32
221.29
2,001.73
2,866.25
2,216.73
Net Cash Inflow / Outflow
-22.50
-129.64
73.79
23.28
-18.51
-117.25
135.49
-688.08
-121.02
130.75
Opening Cash & Equivalents
35.83
165.47
91.68
78.68
97.19
214.44
67.81
755.89
876.91
746.16
Closing Cash & Equivalent
13.33
35.83
165.47
91.68
78.68
97.19
203.30
67.81
755.89
876.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
18.47
13.78
24.88
-163.24
-79.78
20.60
281.11
415.59
413.37
376.57
ROA
4.23%
-10.26%
-54.46%
-16.02%
-14.88%
-12.17%
-5.44%
0.26%
2.07%
3.58%
ROE
27.68%
-54.22%
0.00%
0.00%
0.00%
-169.38%
-37.91%
1.39%
8.84%
11.54%
ROCE
12.09%
-5.78%
-64.06%
-6.98%
-8.58%
-6.21%
-2.70%
2.58%
4.59%
6.79%
Fixed Asset Turnover
0.51
0.32
0.23
0.17
0.26
0.50
0.86
0.89
1.28
1.40
Receivable days
10.48
5.86
9.08
20.25
18.25
24.32
25.93
42.82
45.19
36.26
Inventory Days
77.68
104.89
94.91
76.80
71.79
69.05
63.31
97.80
89.92
64.28
Payable days
29.97
31.28
28.83
28.84
49.12
51.67
20.82
18.79
14.80
18.13
Cash Conversion Cycle
58.19
79.47
75.15
68.21
40.92
41.70
68.42
121.84
120.31
82.41
Total Debt/Equity
1.82
2.49
1.46
-2.69
-7.66
28.84
6.17
3.69
3.05
2.37
Interest Cover
1.76
-0.94
-6.93
-0.47
-0.86
-0.77
-0.56
1.28
3.33
4.48

Top Investors:

News Update:


  • JSW Ispat Special Products reports 96% fall in Q4 consolidated net profit
    12th May 2022, 14:04 PM

    Total consolidated income of the company increased by 14.31% at Rs 1696.80 crore for Q4FY22

    Read More
  • JSW Ispat Special Products’ crude steel production stands at 0.17 MT in Q4FY22
    8th Apr 2022, 09:48 AM

    In Q3FY22 crude steel production stood at 0.14 MT

    Read More
  • JSW Ispat Special Products’ arm sells entire stake in PT Sarwa
    30th Mar 2022, 16:00 PM

    Net consideration received by MGL is $1.075 million

    Read More
  • JSW Ispat Special Products completes acquisition of entire stake in Mivaan Steels
    25th Feb 2022, 09:48 AM

    MSL has become a wholly-owned subsidiary of the company

    Read More
  • JSW Ispat Special Products gets nod to acquire entire stake in Mivaan Steels
    17th Feb 2022, 09:15 AM

    The Board of Directors of the Company at its meeting held on February 16, 2022 has approved the same

    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.