Nifty
Sensex
:
:
18520.35
62350.41
7.60 (0.04%)
56.77 (0.09%)

Steel & Iron Products

Rating :
49/99

BSE: 513446 | NSE: JSWISPL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,457.95
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,990.31
  • N/A
  • 2.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.17%
  • 7.42%
  • 31.65%
  • FII
  • DII
  • Others
  • 2.98%
  • 0.00%
  • 4.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 34.38
  • 31.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.61
  • 62.17
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -39.37
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.81
  • 0.91
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.70
  • 53.05
  • 0.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
757.50
1,437.36
-47.30%
1,664.52
1,462.21
13.84%
1,687.84
1,477.10
14.27%
1,473.24
1,160.74
26.92%
Expenses
849.70
1,354.64
-37.27%
1,647.32
1,283.52
28.34%
1,570.13
1,271.42
23.49%
1,380.73
1,009.21
36.81%
EBITDA
-92.20
82.72
-
17.20
178.69
-90.37%
117.71
205.68
-42.77%
92.51
151.53
-38.95%
EBIDTM
-12.17%
5.75%
1.03%
12.22%
6.97%
13.92%
6.28%
13.05%
Other Income
2.94
4.98
-40.96%
14.67
6.51
125.35%
8.96
7.24
23.76%
3.22
2.87
12.20%
Interest
62.62
68.49
-8.57%
67.66
66.47
1.79%
67.93
71.93
-5.56%
67.71
68.38
-0.98%
Depreciation
57.22
56.09
2.01%
56.58
55.41
2.11%
55.45
57.44
-3.46%
56.26
56.53
-0.48%
PBT
-209.10
-36.88
-
-92.37
63.32
-
3.29
92.94
-96.46%
-28.24
29.49
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-209.10
-36.88
-
-92.37
63.32
-
3.29
92.94
-96.46%
-28.24
29.49
-
PATM
-27.60%
-2.57%
-5.55%
4.33%
0.19%
6.29%
-1.92%
2.54%
EPS
-4.45
-0.79
-
-1.97
1.35
-
0.07
1.99
-96.48%
-0.60
0.63
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,583.10
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
Net Sales Growth
0.83%
44.72%
58.74%
40.37%
35.87%
11.73%
-32.84%
-43.18%
40.94%
11.64%
 
Cost Of Goods Sold
4,246.68
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
Gross Profit
1,336.42
1,755.14
1,217.76
694.80
401.41
321.37
381.09
443.01
1,283.40
1,082.03
949.14
GP Margin
23.94%
28.96%
29.08%
26.34%
21.36%
23.23%
30.78%
24.03%
39.56%
47.00%
46.03%
Total Expenditure
5,447.88
5,603.54
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
Power & Fuel Cost
-
484.91
275.63
296.29
154.62
58.00
223.14
333.94
446.40
259.69
132.40
% Of Sales
-
8.00%
6.58%
11.23%
8.23%
4.19%
18.02%
18.11%
13.76%
11.28%
6.42%
Employee Cost
-
129.72
115.58
117.00
90.35
84.97
108.76
159.98
206.32
136.74
117.82
% Of Sales
-
2.14%
2.76%
4.43%
4.81%
6.14%
8.78%
8.68%
6.36%
5.94%
5.71%
Manufacturing Exp.
-
359.87
254.79
191.34
84.14
58.97
65.92
155.98
247.90
143.49
93.27
% Of Sales
-
5.94%
6.08%
7.25%
4.48%
4.26%
5.32%
8.46%
7.64%
6.23%
4.52%
General & Admin Exp.
-
35.03
30.23
33.95
32.98
32.61
30.82
92.48
54.46
43.22
30.29
% Of Sales
-
0.58%
0.72%
1.29%
1.75%
2.36%
2.49%
5.02%
1.68%
1.88%
1.47%
Selling & Distn. Exp.
-
224.77
108.25
84.41
25.27
27.70
33.70
82.17
197.79
78.28
74.92
% Of Sales
-
3.71%
2.58%
3.20%
1.34%
2.00%
2.72%
4.46%
6.10%
3.40%
3.63%
Miscellaneous Exp.
-
63.73
310.29
18.01
12.41
18.36
319.78
71.35
34.54
29.71
74.92
% Of Sales
-
1.05%
7.41%
0.68%
0.66%
1.33%
25.83%
3.87%
1.06%
1.29%
0.71%
EBITDA
135.22
457.11
122.99
-46.20
1.64
40.76
-401.03
-452.89
95.98
390.90
485.72
EBITDA Margin
2.42%
7.54%
2.94%
-1.75%
0.09%
2.95%
-32.39%
-24.57%
2.96%
16.98%
23.55%
Other Income
29.79
38.19
276.31
26.28
27.00
13.14
37.29
66.50
64.67
76.12
65.11
Interest
265.92
270.60
275.85
253.32
447.70
1,194.65
1,140.88
1,083.46
682.51
253.48
135.21
Depreciation
225.51
223.21
228.46
218.76
277.51
355.02
359.66
364.19
288.41
143.77
100.20
PBT
-326.42
1.49
-105.01
-492.00
-696.57
-1,495.77
-1,864.28
-1,834.04
-810.27
69.78
315.42
Tax
0.00
0.00
0.00
0.00
0.00
0.00
5.06
-0.69
-193.88
32.46
91.96
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-0.24%
0.04%
18.24%
46.52%
29.15%
PAT
-326.42
1.49
210.57
-491.88
-3,552.11
-1,758.33
-2,129.58
-1,907.02
-856.93
37.04
222.14
PAT before Minority Interest
-326.42
1.49
209.52
-492.00
-3,552.24
-1,759.29
-2,132.32
-1,917.36
-869.31
37.32
223.46
Minority Interest
0.00
0.00
1.05
0.12
0.13
0.96
2.74
10.34
12.38
-0.28
-1.32
PAT Margin
-5.85%
0.02%
5.03%
-18.64%
-189.00%
-127.11%
-172.01%
-103.45%
-26.41%
1.61%
10.77%
PAT Growth
-319.27%
-99.29%
-
-
-
-
-
-
-
-83.33%
 
EPS
-6.95
0.03
4.48
-10.48
-75.66
-37.45
-45.36
-40.62
-18.25
0.79
4.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,393.02
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
Share Capital
995.53
995.53
995.53
995.53
200.79
200.79
200.79
240.84
240.84
248.75
Total Reserves
397.49
397.60
177.27
698.48
-3,478.04
-1,802.46
212.75
1,825.70
2,710.88
2,570.73
Non-Current Liabilities
2,379.86
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
Secured Loans
2,114.88
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
Unsecured Loans
125.00
125.00
125.00
125.00
0.00
0.00
0.00
2.46
0.00
126.33
Long Term Provisions
63.93
63.00
62.04
60.63
3.40
-4.40
-75.67
10.06
8.72
8.13
Current Liabilities
1,468.89
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
Trade Payables
848.70
780.57
488.92
399.73
110.05
157.95
310.07
427.64
241.46
91.68
Other Current Liabilities
315.40
258.38
464.09
383.58
6,059.01
4,591.89
1,975.64
2,775.60
1,681.19
1,480.59
Short Term Borrowings
301.88
224.73
367.63
154.21
1,908.85
1,918.39
1,827.60
1,682.03
996.60
1,613.42
Short Term Provisions
2.91
0.88
0.84
0.31
0.00
0.19
0.88
1.31
21.08
11.26
Total Liabilities
5,241.77
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
Net Block
3,068.69
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
Gross Block
8,296.41
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
Accumulated Depreciation
5,227.72
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
Non Current Assets
3,437.47
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
Capital Work in Progress
166.90
175.14
237.63
182.15
167.96
5,587.38
5,760.77
5,683.09
6,793.55
7,189.28
Non Current Investment
1.40
0.92
0.59
0.99
572.34
46.24
323.76
94.26
101.39
271.48
Long Term Loans & Adv.
121.89
90.20
88.95
70.74
29.91
87.45
126.58
734.09
1,100.43
953.34
Other Non Current Assets
78.59
59.19
17.40
13.73
8.68
8.43
152.22
103.32
110.96
111.17
Current Assets
1,804.30
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
Current Investments
0.27
0.25
0.16
0.00
0.00
0.00
0.00
0.00
0.00
0.10
Inventories
1,110.38
925.03
857.49
658.81
320.96
277.72
554.92
1,040.01
1,074.05
821.06
Sundry Debtors
254.45
188.68
51.77
32.98
60.71
97.13
114.55
447.10
418.77
411.00
Cash & Bank
139.40
129.72
166.06
213.59
103.46
97.07
188.67
266.19
126.83
787.16
Other Current Assets
299.80
56.43
60.27
13.91
850.60
869.77
886.54
597.75
803.68
523.91
Short Term Loans & Adv.
253.02
260.26
122.79
171.38
842.49
864.19
873.91
578.47
781.17
500.58
Net Current Assets
335.41
295.81
-62.94
152.84
-6,742.18
-5,326.73
-2,369.51
-2,535.53
-517.00
-653.71
Total Assets
5,241.77
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
276.29
406.35
-196.50
-193.79
-16.24
291.55
1,116.66
1,660.96
59.27
808.69
PBT
1.49
209.52
-492.00
-3,552.11
-1,759.29
-2,127.26
-1,918.05
-1,063.19
69.78
315.42
Adjustment
482.15
197.18
490.28
3,590.05
1,774.70
1,487.40
1,395.88
880.96
367.68
198.04
Changes in Working Capital
-202.08
0.70
-193.66
-230.38
-30.77
931.41
1,638.14
1,877.62
-326.00
387.84
Cash after chg. in Working capital
281.56
407.40
-195.38
-192.44
-15.36
291.55
1,115.97
1,695.39
111.46
901.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.27
-1.05
-1.12
-1.35
-0.88
0.00
0.69
-13.35
-40.93
-73.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-21.08
-11.26
-18.65
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
-114.28
-81.02
-118.39
611.77
-7.94
444.79
-110.59
-1,746.75
-2,749.08
-3,795.96
Net Fixed Assets
-111.85
-44.72
-174.42
12.00
-16.54
-42.71
65.18
-898.78
-1,635.40
-1,757.64
Net Investments
-0.51
-0.42
0.24
621.76
436.43
8.89
75.55
-76.85
-135.17
-340.29
Others
-1.92
-35.88
55.79
-21.99
-427.83
478.61
-251.32
-771.12
-978.51
-1,698.03
Cash from Financing Activity
-115.96
-347.83
185.25
-344.19
47.46
-754.85
-1,123.32
221.29
2,001.73
2,866.25
Net Cash Inflow / Outflow
46.05
-22.50
-129.64
73.79
23.28
-18.51
-117.25
135.49
-688.08
-121.02
Opening Cash & Equivalents
13.33
35.83
165.47
91.68
78.68
97.19
214.44
67.81
755.89
876.91
Closing Cash & Equivalent
59.38
13.33
35.83
165.47
91.68
78.68
97.19
203.30
67.81
755.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
18.47
18.47
13.78
24.88
-163.24
-79.78
20.60
281.11
415.59
413.37
ROA
0.03%
4.23%
-10.26%
-54.46%
-16.02%
-14.88%
-12.17%
-5.44%
0.26%
2.07%
ROE
0.17%
27.68%
-54.22%
0.00%
0.00%
0.00%
-169.38%
-37.91%
1.39%
8.84%
ROCE
6.80%
12.09%
-5.78%
-64.06%
-6.98%
-8.58%
-6.21%
-2.70%
2.58%
4.59%
Fixed Asset Turnover
0.74
0.51
0.32
0.23
0.17
0.26
0.50
0.86
0.89
1.28
Receivable days
13.34
10.48
5.86
9.08
20.25
18.25
24.32
25.93
42.82
45.19
Inventory Days
61.29
77.68
104.89
94.91
76.80
71.79
69.05
63.31
97.80
89.92
Payable days
29.70
29.97
31.28
28.83
28.84
49.12
51.67
20.82
18.79
14.80
Cash Conversion Cycle
44.93
58.19
79.47
75.15
68.21
40.92
41.70
68.42
121.84
120.31
Total Debt/Equity
1.92
1.82
2.49
1.46
-2.69
-7.66
28.84
6.17
3.69
3.05
Interest Cover
1.01
1.76
-0.94
-6.93
-0.47
-0.86
-0.77
-0.56
1.28
3.33

News Update:


  • JSW Ispat Special Products restarts certain plant operations
    15th Nov 2022, 14:58 PM

    The company has restarted the operations with effect from November 14, 2022

    Read More
  • JSW Ispat Special - Quarterly Results
    18th Oct 2022, 18:54 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.