Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Steel & Iron Products

Rating :
51/99

BSE: 513446 | NSE: JSWISPL

31.10
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  31.30
  •  32.05
  •  30.65
  •  31.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1610904
  •  504.57
  •  67.55
  •  17.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,460.29
  • 9.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,872.85
  • N/A
  • 1.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.17%
  • 8.67%
  • 26.20%
  • FII
  • DII
  • Others
  • 2.52%
  • 0.83%
  • 8.61%

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
  • 0.60
  • 0.75
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.27
  • 44.50
  • 61.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,437.36
955.33
50.46%
1,462.21
594.57
145.93%
1,477.10
617.31
139.28%
1,160.74
583.32
98.99%
Expenses
1,354.64
893.62
51.59%
1,283.52
629.92
103.76%
1,271.42
611.91
107.78%
1,009.21
607.98
65.99%
EBITDA
82.72
61.71
34.05%
178.69
-35.35
-
205.68
5.40
3,708.89%
151.53
-24.66
-
EBIDTM
5.75%
6.46%
12.22%
-5.95%
13.92%
0.87%
13.05%
-4.23%
Other Income
4.98
2.51
98.41%
6.51
3.11
109.32%
7.24
12.94
-44.05%
2.87
4.17
-31.18%
Interest
68.49
69.20
-1.03%
66.47
66.34
0.20%
71.93
65.46
9.88%
68.38
63.41
7.84%
Depreciation
56.09
58.94
-4.84%
55.41
55.55
-0.25%
57.44
57.36
0.14%
56.53
53.80
5.07%
PBT
-36.88
241.22
-
63.32
-154.13
-
92.94
-104.48
-
29.49
-137.70
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-36.88
241.22
-
63.32
-154.13
-
92.94
-104.48
-
29.49
-137.70
-
PATM
-2.57%
25.25%
4.33%
-25.92%
6.29%
-16.93%
2.54%
-23.61%
EPS
-0.79
5.15
-
1.35
-3.28
-
1.99
-2.23
-
0.63
-2.93
-

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
5,537.41
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
101.32%
58.74%
40.37%
35.87%
11.73%
-32.84%
-43.18%
40.94%
11.64%
3.69%
 
Cost Of Goods Sold
3,842.31
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
1,695.10
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
30.61%
29.08%
26.34%
21.36%
23.23%
30.78%
24.03%
39.56%
47.00%
46.03%
44.82%
Total Expenditure
4,918.79
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
618.62
122.99
-46.20
1.64
40.76
-401.03
-452.89
95.98
390.90
485.72
494.10
EBITDA Margin
11.17%
2.94%
-1.75%
0.09%
2.95%
-32.39%
-24.57%
2.96%
16.98%
23.55%
24.85%
Other Income
21.60
276.31
26.28
27.00
13.14
37.29
66.50
64.67
76.12
65.11
46.91
Interest
275.27
275.85
253.32
447.70
1,194.65
1,140.88
1,083.46
682.51
253.48
135.21
102.53
Depreciation
225.47
228.46
218.76
277.51
355.02
359.66
364.19
288.41
143.77
100.20
81.47
PBT
148.87
-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
148.87
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
149.25
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
0.38
1.05
0.12
0.13
0.96
2.74
10.34
12.38
-0.28
-1.32
-2.11
PAT Margin
2.69%
5.03%
-18.64%
-189.00%
-127.11%
-172.01%
-103.45%
-26.41%
1.61%
10.77%
13.14%
PAT Growth
195.99%
-
-
-
-
-
-
-
-83.33%
-14.96%
 
EPS
3.17
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
22.49
31.28
28.83
28.84
49.12
51.67
20.82
18.79
14.80
18.13
Cash Conversion Cycle
65.67
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 consolidated net loss of Rs 37 crore in Q2
    20th Oct 2021, 11:55 AM

    Total consolidated income of the company increased by 50.58% at Rs 1442.34 crore for Q2FY22

    Read More
  • JSW Ispat Special Products’ crude steel production stands at 0.13 MT in Q2FY22
    11th Oct 2021, 12:34 PM

    In Q1FY22 crude steel production stood at 0.14 MT

    Read More
  • JSW Ispat Special Products commences production of slab
    15th Sep 2021, 09:38 AM

    The company has commenced the commercial production at the plant located at Raigarh, Chhattisgarh

    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.