Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Steel & Iron Products

Rating :
64/99

BSE: 513446 | NSE: JSWISPL

29.20
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  29.20
  •  30.90
  •  29.20
  •  30.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1134115
  •  334.23
  •  36.90
  •  8.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,371.08
  • 107.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,125.72
  • N/A
  • 1.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.35%
  • 1.71%
  • 8.71%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 15.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.96
  • 7.43
  • 24.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -36.66
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -23.74
  • -34.60

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.44
  • 0.55
  • 0.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.27
  • 45.16
  • 84.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
1,160.74
583.32
98.99%
955.33
660.44
44.65%
594.57
777.09
-23.49%
617.31
532.82
15.86%
Expenses
1,009.21
607.98
65.99%
893.62
661.83
35.02%
629.92
802.64
-21.52%
611.91
576.30
6.18%
EBITDA
151.53
-24.66
-
61.71
-1.39
-
-35.35
-25.55
-
5.40
-43.48
-
EBIDTM
13.05%
-4.23%
6.46%
-0.21%
-5.95%
-3.29%
14.01%
14.01%
Other Income
2.87
4.17
-31.18%
2.51
3.67
-31.61%
3.11
5.50
-43.45%
12.94
7.26
78.24%
Interest
68.38
63.41
7.84%
69.20
62.46
10.79%
66.34
61.99
7.02%
65.46
44.64
46.64%
Depreciation
56.53
53.80
5.07%
58.94
53.69
9.78%
55.55
53.91
3.04%
57.36
51.56
11.25%
PBT
29.49
-137.70
-
241.22
-113.87
-
-154.13
-135.95
-
-104.48
-149.82
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
29.49
-137.70
-
241.22
-113.87
-
-154.13
-135.95
-
-104.48
-149.82
-
PATM
2.54%
-23.61%
25.25%
-17.24%
-25.92%
-17.49%
7.11%
7.11%
EPS
0.63
-2.93
-
5.15
-2.42
-
-3.28
-2.90
-
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
3,327.95
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
1,625.55
Net Sales Growth
30.32%
40.37%
35.87%
11.73%
-32.84%
-43.18%
40.94%
11.64%
3.69%
22.34%
 
Cost Of Goods Sold
6,605.22
1,943.35
1,478.00
1,061.89
856.94
1,400.48
1,961.16
1,220.04
1,112.97
1,097.38
859.78
Gross Profit
-3,277.27
694.81
401.41
321.37
381.09
443.01
1,283.40
1,082.03
949.14
891.34
765.78
GP Margin
-98.48%
26.34%
21.36%
23.23%
30.78%
24.03%
39.56%
47.00%
46.03%
44.82%
47.11%
Total Expenditure
3,144.66
2,684.35
1,877.77
1,342.50
1,639.06
2,296.38
3,148.58
1,911.17
1,576.39
1,494.63
1,177.89
Power & Fuel Cost
-
296.29
154.62
58.00
223.14
333.94
446.40
259.69
132.40
114.17
83.39
% Of Sales
-
11.23%
8.23%
4.19%
18.02%
18.11%
13.76%
11.28%
6.42%
5.74%
5.13%
Employee Cost
-
117.00
90.35
84.97
108.76
159.98
206.32
136.74
117.82
103.50
79.73
% Of Sales
-
4.43%
4.81%
6.14%
8.78%
8.68%
6.36%
5.94%
5.71%
5.20%
4.90%
Manufacturing Exp.
-
191.34
84.14
58.97
65.92
155.98
247.90
143.49
93.27
88.68
66.47
% Of Sales
-
7.25%
4.48%
4.26%
5.32%
8.46%
7.64%
6.23%
4.52%
4.46%
4.09%
General & Admin Exp.
-
33.95
32.98
32.61
30.82
92.48
54.46
43.22
30.29
25.79
23.00
% Of Sales
-
1.29%
1.75%
2.36%
2.49%
5.02%
1.68%
1.88%
1.47%
1.30%
1.41%
Selling & Distn. Exp.
-
84.41
25.27
27.70
33.70
82.17
197.79
78.28
74.92
49.98
44.88
% Of Sales
-
3.20%
1.34%
2.00%
2.72%
4.46%
6.10%
3.40%
3.63%
2.51%
2.76%
Miscellaneous Exp.
-
18.01
12.41
18.36
319.78
71.35
34.54
29.71
14.73
15.12
44.88
% Of Sales
-
0.68%
0.66%
1.33%
25.83%
3.87%
1.06%
1.29%
0.71%
0.76%
1.27%
EBITDA
183.29
-46.19
1.64
40.76
-401.03
-452.89
95.98
390.90
485.72
494.10
447.66
EBITDA Margin
5.51%
-1.75%
0.09%
2.95%
-32.39%
-24.57%
2.96%
16.98%
23.55%
24.85%
27.54%
Other Income
21.43
26.28
27.00
13.14
37.29
66.50
64.67
76.12
65.11
46.91
27.38
Interest
269.38
253.33
447.70
1,194.65
1,140.88
1,083.46
682.51
253.48
135.21
102.53
37.03
Depreciation
228.38
218.76
277.51
355.02
359.66
364.19
288.41
143.77
100.20
81.47
79.13
PBT
12.10
-492.00
-696.57
-1,495.77
-1,864.28
-1,834.04
-810.27
69.78
315.42
357.01
358.89
Tax
0.00
0.00
0.00
0.00
5.06
-0.69
-193.88
32.46
91.96
93.67
81.39
Tax Rate
0.00%
0.00%
0.00%
0.00%
-0.24%
0.04%
18.24%
46.52%
29.15%
26.24%
22.68%
PAT
12.10
-491.88
-3,552.11
-1,758.33
-2,129.58
-1,907.02
-856.93
37.04
222.14
261.23
276.55
PAT before Minority Interest
12.76
-492.00
-3,552.24
-1,759.29
-2,132.32
-1,917.36
-869.31
37.32
223.46
263.34
277.50
Minority Interest
0.66
0.12
0.13
0.96
2.74
10.34
12.38
-0.28
-1.32
-2.11
-0.95
PAT Margin
0.36%
-18.64%
-189.00%
-127.11%
-172.01%
-103.45%
-26.41%
1.61%
10.77%
13.14%
17.01%
PAT Growth
102.25%
-
-
-
-
-
-
-83.33%
-14.96%
-5.54%
 
EPS
0.26
-10.48
-75.66
-37.45
-45.36
-40.62
-18.25
0.79
4.73
5.56
5.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
2,143.17
Share Capital
995.53
995.53
200.79
200.79
200.79
240.84
240.84
248.75
69.36
64.36
Total Reserves
177.27
698.48
-3,478.04
-1,802.46
212.75
1,825.70
2,710.88
2,570.73
2,358.43
2,076.28
Non-Current Liabilities
2,343.40
2,104.73
3,508.15
8,471.03
10,372.53
9,403.49
9,414.48
6,617.14
4,255.98
2,252.40
Secured Loans
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
2,030.32
Unsecured Loans
125.00
125.00
0.00
0.00
0.00
2.46
0.00
126.33
248.55
80.89
Long Term Provisions
62.04
60.63
3.40
-4.40
-75.67
10.06
8.72
8.13
7.95
3.36
Current Liabilities
1,340.49
937.83
8,077.91
6,668.42
4,114.19
4,886.58
2,940.34
3,196.94
2,072.98
1,392.37
Trade Payables
488.92
399.73
110.05
157.95
310.07
427.64
241.46
91.68
90.38
127.83
Other Current Liabilities
483.10
383.58
6,059.01
4,591.89
1,975.64
2,775.60
1,681.19
1,480.59
775.26
238.23
Short Term Borrowings
367.63
154.21
1,908.85
1,918.39
1,827.60
1,682.03
996.60
1,613.42
1,188.70
988.91
Short Term Provisions
0.84
0.31
0.00
0.19
0.88
1.31
21.08
11.26
18.65
37.39
Total Liabilities
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
5,838.93
Net Block
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
1,336.38
Gross Block
8,270.25
8,179.53
8,175.38
8,217.64
8,189.67
8,551.19
5,631.79
2,287.87
2,181.61
1,736.49
Accumulated Depreciation
5,016.75
4,801.20
1,981.04
1,636.66
1,280.30
1,030.59
713.72
583.65
482.26
400.11
Non Current Assets
3,598.23
3,645.94
6,973.23
12,310.48
13,272.70
14,135.36
13,024.39
10,229.49
6,248.92
3,884.94
Capital Work in Progress
237.63
182.15
167.96
5,587.38
5,760.77
5,683.09
6,793.55
7,189.28
3,647.93
1,481.22
Non Current Investment
0.75
0.99
572.34
46.24
323.76
94.26
101.39
271.48
107.88
102.06
Long Term Loans & Adv.
88.95
70.74
29.91
87.45
126.58
734.09
1,100.43
953.34
702.97
948.75
Other Non Current Assets
17.40
13.73
8.68
8.43
152.22
103.32
110.96
111.17
90.78
16.52
Current Assets
1,258.38
1,090.67
1,335.73
1,341.69
1,744.68
2,351.05
2,423.33
2,543.23
2,619.88
1,953.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.10
1.03
33.30
Inventories
857.49
658.81
320.96
277.72
554.92
1,040.01
1,074.05
821.06
591.46
375.33
Sundry Debtors
51.77
32.98
60.71
97.13
114.55
447.10
418.77
411.00
298.96
246.33
Cash & Bank
166.06
213.59
103.46
97.07
188.67
266.19
126.83
787.16
959.88
770.08
Other Current Assets
183.06
13.91
8.11
5.58
886.54
597.75
803.68
523.91
768.56
528.92
Short Term Loans & Adv.
124.71
171.38
842.49
864.19
873.91
578.47
781.17
500.58
739.34
518.40
Net Current Assets
-82.11
152.84
-6,742.18
-5,326.73
-2,369.51
-2,535.53
-517.00
-653.71
546.90
561.61
Total Assets
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
5,838.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-196.82
-193.79
-16.24
291.55
1,116.66
1,660.96
59.27
808.69
458.92
54.82
PBT
-492.00
-3,552.11
-1,759.29
-2,127.26
-1,918.05
-1,063.19
69.78
315.42
357.01
358.89
Adjustment
490.28
3,590.05
1,774.70
1,487.40
1,395.88
880.96
367.68
198.04
112.66
94.50
Changes in Working Capital
-193.98
-230.38
-30.77
931.41
1,638.14
1,877.62
-326.00
387.84
101.88
-273.92
Cash after chg. in Working capital
-195.70
-192.44
-15.36
291.55
1,115.97
1,695.39
111.46
901.30
571.55
179.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.12
-1.35
-0.88
0.00
0.69
-13.35
-40.93
-73.97
-75.25
-88.70
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
-21.08
-11.26
-18.65
-37.39
-35.95
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
-118.07
611.77
-7.94
444.79
-110.59
-1,746.75
-2,749.08
-3,795.96
-2,544.90
-1,246.18
Net Fixed Assets
-174.42
12.00
-16.54
-42.71
65.18
-898.78
-1,635.40
-1,757.64
-1,315.67
-381.86
Net Investments
0.24
621.76
436.43
8.89
75.55
-76.85
-135.17
-340.29
-41.31
-4.60
Others
56.11
-21.99
-427.83
478.61
-251.32
-771.12
-978.51
-1,698.03
-1,187.92
-859.72
Cash from Financing Activity
185.25
-344.19
47.46
-754.85
-1,123.32
221.29
2,001.73
2,866.25
2,216.73
1,717.11
Net Cash Inflow / Outflow
-129.64
73.79
23.28
-18.51
-117.25
135.49
-688.08
-121.02
130.75
525.75
Opening Cash & Equivalents
165.47
91.68
78.68
97.19
214.44
67.81
755.89
876.91
746.16
220.42
Closing Cash & Equivalent
35.83
165.47
91.68
78.68
97.19
203.30
67.81
755.89
876.91
746.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
13.78
24.88
-163.24
-79.78
20.60
281.11
415.59
413.37
376.57
332.72
ROA
-10.26%
-54.46%
-16.02%
-14.88%
-12.17%
-5.44%
0.26%
2.07%
3.58%
5.75%
ROE
-54.22%
0.00%
0.00%
0.00%
-169.38%
-37.91%
1.39%
8.84%
11.54%
14.75%
ROCE
-5.78%
-64.06%
-6.98%
-8.58%
-6.21%
-2.70%
2.58%
4.59%
6.79%
9.09%
Fixed Asset Turnover
0.32
0.23
0.17
0.26
0.50
0.86
0.89
1.28
1.40
1.24
Receivable days
5.86
9.08
20.25
18.25
24.32
25.93
42.82
45.19
36.26
34.79
Inventory Days
104.78
94.91
76.80
71.79
69.05
63.31
97.80
89.92
64.28
54.48
Payable days
31.29
28.83
28.84
49.12
51.67
20.82
18.79
14.80
18.13
33.56
Cash Conversion Cycle
79.35
75.15
68.21
40.92
41.70
68.42
121.84
120.31
82.41
55.71
Total Debt/Equity
2.49
1.46
-2.69
-7.66
28.84
6.17
3.69
3.05
2.37
1.49
Interest Cover
-0.94
-6.93
-0.47
-0.86
-0.77
-0.56
1.28
3.33
4.48
10.69

News Update:


  • JSW Ispat Special - Quarterly Results
    20th Oct 2020, 19:09 PM

    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.