Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Steel & Iron Products

Rating :
69/99

BSE: 513446 | NSE: AIONJSW

18.15
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  17.75
  •  18.15
  •  17.35
  •  17.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49507
  •  8.81
  •  20.30
  •  8.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 856.92
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,611.56
  • N/A
  • 1.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.35%
  • 1.47%
  • 5.77%
  • FII
  • DII
  • Others
  • 0.32%
  • 0.19%
  • 17.90%

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
  • 0.40
  • 0.46
  • 0.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.42
  • 45.06
  • 72.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
594.57
777.09
-23.49%
617.31
532.82
15.86%
583.32
493.82
18.12%
660.44
419.72
57.35%
Expenses
629.92
802.64
-21.52%
611.91
576.30
6.18%
607.98
473.35
28.44%
661.83
415.53
59.27%
EBITDA
-35.35
-25.55
-
5.40
-43.48
-
-24.66
20.47
-
-1.39
4.19
-
EBIDTM
-5.95%
-3.29%
14.01%
-8.16%
-4.23%
4.15%
-0.21%
1.00%
Other Income
3.11
5.50
-43.45%
12.94
7.26
78.24%
4.17
5.33
-21.76%
3.67
3.48
5.46%
Interest
66.34
61.99
7.02%
65.46
44.64
46.64%
63.41
48.97
29.49%
62.46
16.05
289.16%
Depreciation
55.55
53.91
3.04%
57.36
51.56
11.25%
53.80
55.94
-3.83%
53.69
82.13
-34.63%
PBT
-154.13
-135.95
-
-104.48
-149.82
-
-137.70
-77.96
-
-113.87
-2,929.63
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-154.13
-135.95
-
-104.48
-149.82
-
-137.70
-77.96
-
-113.87
-2,929.63
-
PATM
-25.92%
-17.49%
7.11%
-28.12%
-23.61%
-15.79%
-17.24%
-698.00%
EPS
-3.28
-2.90
-
-2.23
-3.19
-
-2.93
-1.66
-
-2.43
-62.40
-

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
2,455.64
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
10.44%
40.37%
35.87%
11.73%
-32.84%
-43.18%
40.94%
11.64%
3.69%
22.34%
 
Cost Of Goods Sold
6,060.01
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
-3,604.37
694.81
401.41
321.37
381.09
443.01
1,283.40
1,082.03
949.14
891.34
765.78
GP Margin
-146.78%
26.34%
21.36%
23.23%
30.78%
24.03%
39.56%
47.00%
46.03%
44.82%
47.11%
Total Expenditure
2,511.64
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
89.51
58.97
65.92
155.98
247.90
143.49
93.27
88.68
66.47
% Of Sales
-
7.25%
4.76%
4.26%
5.32%
8.46%
7.64%
6.23%
4.52%
4.46%
4.09%
General & Admin Exp.
-
33.95
35.06
32.61
30.82
92.48
54.46
43.22
30.29
25.79
23.00
% Of Sales
-
1.29%
1.87%
2.36%
2.49%
5.02%
1.68%
1.88%
1.47%
1.30%
1.41%
Selling & Distn. Exp.
-
84.41
25.43
27.70
33.70
82.17
197.79
78.28
74.92
49.98
44.88
% Of Sales
-
3.20%
1.35%
2.00%
2.72%
4.46%
6.10%
3.40%
3.63%
2.51%
2.76%
Miscellaneous Exp.
-
18.01
4.80
18.36
319.78
71.35
34.54
29.71
14.73
15.12
44.88
% Of Sales
-
0.68%
0.26%
1.33%
25.83%
3.87%
1.06%
1.29%
0.71%
0.76%
1.27%
EBITDA
-56.00
-46.19
1.64
40.76
-401.03
-452.89
95.98
390.90
485.72
494.10
447.66
EBITDA Margin
-2.28%
-1.75%
0.09%
2.95%
-32.39%
-24.57%
2.96%
16.98%
23.55%
24.85%
27.54%
Other Income
23.89
26.28
27.00
13.14
37.29
66.50
64.67
76.12
65.11
46.91
27.38
Interest
257.67
253.33
447.70
1,194.65
1,140.88
1,083.46
682.51
253.48
135.21
102.53
37.03
Depreciation
220.40
218.76
277.51
355.02
359.66
364.19
288.41
143.77
100.20
81.47
79.13
PBT
-510.18
-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
-510.18
-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
-509.98
-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
0.20
0.12
0.13
0.96
2.74
10.34
12.38
-0.28
-1.32
-2.11
-0.95
PAT Margin
-20.78%
-18.64%
-189.00%
-127.11%
-172.01%
-103.45%
-26.41%
1.61%
10.77%
13.14%
17.01%
PAT Growth
0.00%
-
-
-
-
-
-
-83.33%
-14.96%
-5.54%
 
EPS
-10.87
-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
2,047.33
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
3.23
3.40
-4.40
-75.67
10.06
8.72
8.13
7.95
3.36
Current Liabilities
1,340.49
995.23
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
57.71
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
8,179.11
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
4,800.78
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
3,573.68
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
11.19
29.91
87.45
126.58
734.09
1,100.43
953.34
702.97
948.75
Other Non Current Assets
17.40
1.02
8.68
8.43
152.22
103.32
110.96
111.17
90.78
16.52
Current Assets
1,258.38
1,162.93
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
45.71
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
230.91
842.49
864.19
873.91
578.47
781.17
500.58
739.34
518.40
Net Current Assets
-82.11
167.70
-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
-193.63
-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
3,541.56
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
-181.73
-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
-192.28
-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
-173.86
11.44
-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
55.55
-21.43
-427.83
478.61
-251.32
-771.12
-978.51
-1,698.03
-1,187.92
-859.72
Cash from Financing Activity
185.25
-344.35
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
10.31
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
28.95
28.84
49.12
51.67
20.82
18.79
14.80
18.13
33.56
Cash Conversion Cycle
79.35
76.26
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:


  • SEBI slaps Rs 6 lakh fine on Monnet Ispat & Energy for disclosure lapses
    27th Jun 2020, 10:29 AM

    SEBI had conducted an probe regarding the company's compliance with provisions of LODR norms

    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.