Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Steel & Iron Products

Rating :
36/99

BSE: 500460 | NSE: MUKANDLTD

13.55
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  14.50
  •  14.50
  •  13.25
  •  13.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8584
  •  1.16
  •  57.30
  •  11.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 189.34
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,695.62
  • N/A
  • 0.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.35%
  • 4.78%
  • 14.54%
  • FII
  • DII
  • Others
  • 0%
  • 3.78%
  • 2.55%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.11
  • 4.94
  • 10.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.19
  • -15.01
  • -14.51

PAT CAGR (%)

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

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.30
  • 0.30
  • 0.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.37
  • 9.70
  • 10.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
646.17
0.00
0
668.37
0.00
0
842.48
0.00
0
868.62
0.00
0
Expenses
611.05
0.00
0
640.34
0.00
0
798.27
0.00
0
857.46
0.00
0
EBITDA
35.12
0.00
0
28.03
0.00
0
44.21
0.00
0
11.16
0.00
0
EBIDTM
5.44%
0.00%
4.19%
0.00%
5.25%
0.00%
1.28%
0.00%
Other Income
7.73
0.00
0
18.89
0.00
0
19.01
0.00
0
21.73
0.00
0
Interest
93.41
0.00
0
88.86
0.00
0
87.67
0.00
0
87.85
0.00
0
Depreciation
18.95
0.00
0
18.06
0.00
0
18.32
0.00
0
14.09
0.00
0
PBT
-69.51
0.00
-
-60.00
0.00
-
-42.77
0.00
-
-69.05
0.00
-
Tax
-23.07
0.00
-
-18.25
0.00
-
-12.60
0.00
-
-7.36
0.00
-
PAT
-46.44
0.00
-
-41.75
0.00
-
-30.17
0.00
-
-61.69
0.00
-
PATM
-7.19%
0.00%
-6.25%
0.00%
-3.58%
0.00%
-7.10%
0.00%
EPS
-4.67
0.00
-
-3.84
0.00
-
-2.55
0.00
-
-3.52
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,025.64
3,689.46
3,435.76
2,712.78
2,952.53
3,005.40
2,517.11
2,138.00
2,591.85
2,577.02
2,014.23
Net Sales Growth
0.00%
7.38%
26.65%
-8.12%
-1.76%
19.40%
17.73%
-17.51%
0.58%
27.94%
 
Cost Of Goods Sold
1,630.46
2,018.09
1,831.33
1,075.10
1,309.62
1,400.75
1,112.25
1,067.69
1,338.77
1,216.03
822.35
Gross Profit
1,395.18
1,671.37
1,604.43
1,637.68
1,642.91
1,604.65
1,404.86
1,070.31
1,253.08
1,360.99
1,191.88
GP Margin
46.11%
45.30%
46.70%
60.37%
55.64%
53.39%
55.81%
50.06%
48.35%
52.81%
59.17%
Total Expenditure
2,907.12
3,541.93
3,245.14
2,378.49
2,593.22
2,643.51
2,334.43
2,034.42
2,460.42
2,403.79
1,752.24
Power & Fuel Cost
-
247.64
205.93
191.35
198.15
194.08
203.97
178.28
206.53
179.04
151.46
% Of Sales
-
6.71%
5.99%
7.05%
6.71%
6.46%
8.10%
8.34%
7.97%
6.95%
7.52%
Employee Cost
-
209.68
190.78
175.70
172.91
160.46
146.65
137.28
132.50
126.10
95.25
% Of Sales
-
5.68%
5.55%
6.48%
5.86%
5.34%
5.83%
6.42%
5.11%
4.89%
4.73%
Manufacturing Exp.
-
930.90
823.23
780.22
733.92
741.79
694.25
508.38
593.24
623.80
554.43
% Of Sales
-
25.23%
23.96%
28.76%
24.86%
24.68%
27.58%
23.78%
22.89%
24.21%
27.53%
General & Admin Exp.
-
8.80
13.03
6.97
7.10
6.95
8.25
6.71
7.20
6.05
7.59
% Of Sales
-
0.24%
0.38%
0.26%
0.24%
0.23%
0.33%
0.31%
0.28%
0.23%
0.38%
Selling & Distn. Exp.
-
7.62
22.14
79.19
85.58
78.15
61.83
69.02
83.55
92.74
80.73
% Of Sales
-
0.21%
0.64%
2.92%
2.90%
2.60%
2.46%
3.23%
3.22%
3.60%
4.01%
Miscellaneous Exp.
-
121.01
165.65
72.68
88.29
66.38
112.99
82.58
103.04
162.01
80.73
% Of Sales
-
3.28%
4.82%
2.68%
2.99%
2.21%
4.49%
3.86%
3.98%
6.29%
2.06%
EBITDA
118.52
147.53
190.62
334.29
359.31
361.89
182.68
103.58
131.43
173.23
261.99
EBITDA Margin
3.92%
4.00%
5.55%
12.32%
12.17%
12.04%
7.26%
4.84%
5.07%
6.72%
13.01%
Other Income
67.36
60.13
66.18
58.61
25.19
18.80
33.50
10.74
10.08
111.24
91.24
Interest
357.79
326.51
472.56
293.59
292.72
275.72
253.95
226.02
178.02
174.69
232.18
Depreciation
69.42
58.30
158.32
71.50
77.02
76.49
67.72
64.52
65.75
69.24
64.22
PBT
-241.33
-177.15
-374.08
27.81
14.76
28.48
-105.49
-176.22
-102.26
40.54
56.83
Tax
-61.28
-42.80
99.06
53.17
5.32
1.61
-33.45
-8.42
-14.48
14.97
0.42
Tax Rate
25.39%
24.16%
10.89%
191.19%
280.00%
12.04%
28.33%
3.60%
14.16%
36.93%
0.74%
PAT
-180.05
-134.35
810.26
-25.36
-5.09
10.54
-85.16
-225.36
-87.78
25.57
56.41
PAT before Minority Interest
-180.05
-134.35
810.26
-25.36
-3.42
11.76
-84.63
-225.57
-87.78
25.57
56.41
Minority Interest
0.00
0.00
0.00
0.00
-1.67
-1.22
-0.53
0.21
0.00
0.00
0.00
PAT Margin
-5.95%
-3.64%
23.58%
-0.93%
-0.17%
0.35%
-3.38%
-10.54%
-3.39%
0.99%
2.80%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-54.67%
 
Unadjusted EPS
-14.58
-8.17
58.06
-0.80
-0.53
0.79
-11.08
-30.64
-11.88
3.72
8.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
914.96
1,079.75
314.20
1,861.30
1,872.15
1,873.39
1,818.78
2,046.46
2,137.71
1,786.55
Share Capital
141.42
141.42
141.42
147.05
147.05
147.05
78.75
78.75
78.75
78.75
Total Reserves
773.54
938.33
172.78
1,714.25
1,725.10
1,726.34
1,740.03
1,967.71
2,058.96
1,707.80
Non-Current Liabilities
1,662.13
863.85
1,661.02
1,643.68
1,546.42
1,169.77
890.37
814.92
933.46
1,775.59
Secured Loans
35.87
148.93
328.21
435.76
485.36
318.04
505.82
652.67
775.90
1,351.92
Unsecured Loans
1,531.91
630.16
1,381.09
1,200.78
1,060.96
843.54
350.90
121.52
114.19
423.68
Long Term Provisions
44.70
46.50
45.28
43.91
39.69
35.79
30.12
28.54
24.24
0.00
Current Liabilities
1,898.98
2,514.39
2,404.36
2,435.64
2,290.52
2,438.13
2,404.53
2,218.94
1,785.83
819.62
Trade Payables
761.80
982.91
866.60
854.07
881.40
854.54
657.00
733.45
626.23
536.91
Other Current Liabilities
267.58
470.06
542.00
635.67
560.44
785.99
775.64
559.73
499.54
200.19
Short Term Borrowings
860.07
1,051.13
988.84
939.88
841.54
793.01
968.58
919.17
640.23
0.00
Short Term Provisions
9.53
10.29
6.92
6.02
7.14
4.59
3.31
6.59
19.83
82.52
Total Liabilities
4,476.07
4,457.99
4,379.58
6,052.32
5,819.12
5,590.10
5,194.00
5,080.32
4,857.00
4,381.76
Net Block
505.31
562.14
692.71
2,428.85
2,460.69
2,500.01
2,417.03
2,390.35
2,432.46
2,048.07
Gross Block
1,469.18
1,474.57
1,769.49
3,465.05
3,422.13
3,370.65
3,226.32
3,162.29
3,144.55
2,713.63
Accumulated Depreciation
963.87
912.43
1,076.78
1,036.20
961.44
870.64
809.29
771.94
712.09
665.56
Non Current Assets
1,969.69
2,018.97
1,024.54
2,678.70
2,717.97
2,786.44
2,793.77
2,733.90
2,660.82
2,224.32
Capital Work in Progress
22.91
23.40
38.88
30.88
37.76
52.44
147.39
105.44
24.76
128.77
Non Current Investment
1,286.81
1,267.95
133.38
35.87
38.30
39.29
53.58
52.22
51.32
47.48
Long Term Loans & Adv.
129.29
125.46
120.98
182.98
181.00
194.37
175.77
185.89
152.28
0.00
Other Non Current Assets
25.37
40.02
38.59
0.12
0.22
0.33
0.00
0.00
0.00
0.00
Current Assets
2,506.38
2,439.02
3,355.04
3,373.62
3,101.15
2,803.66
2,400.23
2,346.42
2,196.18
2,153.79
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,254.04
1,104.98
1,342.75
1,496.57
1,458.80
1,259.12
1,034.63
996.28
925.25
774.06
Sundry Debtors
455.03
294.27
1,021.07
1,163.73
1,009.75
932.85
784.10
873.48
875.08
742.41
Cash & Bank
68.72
67.17
69.43
95.57
90.02
98.04
87.17
89.14
112.20
113.09
Other Current Assets
728.59
590.95
649.94
225.82
542.58
513.65
494.33
387.52
283.65
524.23
Short Term Loans & Adv.
418.96
381.65
271.85
391.93
351.75
343.04
339.37
376.69
273.87
524.23
Net Current Assets
607.40
-75.37
950.68
937.98
810.63
365.53
-4.30
127.48
410.35
1,334.17
Total Assets
4,476.07
4,457.99
4,379.58
6,052.32
5,819.12
5,590.10
5,194.00
5,080.32
4,857.00
4,381.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-55.75
893.90
318.80
134.81
18.04
-58.84
-45.68
100.98
65.36
-33.08
PBT
-177.15
-374.08
27.81
14.76
28.48
-105.49
-176.22
-102.26
40.54
56.83
Adjustment
472.05
641.33
334.90
356.30
327.56
292.96
246.30
229.79
226.37
206.63
Changes in Working Capital
-348.65
638.06
-39.24
-223.90
-354.37
-247.00
-109.84
-3.30
-191.79
-278.06
Cash after chg. in Working capital
-53.75
905.31
323.47
147.16
1.67
-59.53
-39.76
124.23
75.12
-14.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.00
-11.41
-4.67
-12.35
16.37
0.69
-5.92
-23.25
-9.05
-17.71
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
7.21
87.55
-36.18
-35.02
-11.34
-8.67
-98.54
-104.70
33.99
-78.39
Net Fixed Assets
5.88
310.42
1,657.88
-33.82
-27.08
-43.21
-96.27
-98.32
-355.22
-49.34
Net Investments
-25.31
-1,161.11
-15.81
0.13
-0.01
-23.18
-118.14
0.00
-3.49
-1.24
Others
26.64
938.24
-1,678.25
-1.33
15.75
57.72
115.87
-6.38
392.70
-27.81
Cash from Financing Activity
39.52
-986.55
-283.04
-94.33
-10.40
77.46
151.57
-24.56
-112.98
138.75
Net Cash Inflow / Outflow
-9.02
-5.10
-0.42
5.46
-3.70
9.95
7.35
-28.28
-13.63
27.28
Opening Cash & Equivalents
16.82
21.92
22.34
40.23
43.43
33.48
26.13
54.41
68.04
40.76
Closing Cash & Equivalent
7.80
16.82
21.92
45.69
39.73
43.43
33.48
26.13
54.41
68.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
64.70
76.36
22.22
14.45
14.90
14.68
20.67
51.74
63.83
60.98
ROA
-3.01%
18.34%
-0.49%
-0.06%
0.21%
-1.57%
-4.39%
-1.77%
0.55%
1.33%
ROE
-13.47%
116.26%
-9.78%
-1.65%
5.62%
-47.52%
-86.68%
-21.14%
5.70%
13.66%
ROCE
4.46%
42.54%
10.12%
10.01%
10.69%
5.46%
-0.34%
3.29%
9.58%
14.15%
Fixed Asset Turnover
2.51
2.18
1.16
0.96
0.98
0.86
0.74
0.90
0.96
0.84
Receivable days
37.06
68.04
131.10
119.91
106.40
110.60
128.22
112.91
104.74
115.64
Inventory Days
116.69
126.62
170.38
163.05
148.86
147.76
157.10
124.08
110.04
117.29
Payable days
60.47
61.13
53.81
53.02
60.48
61.27
62.25
46.76
37.14
60.51
Cash Conversion Cycle
93.28
133.53
247.67
229.93
194.77
197.09
223.07
190.22
177.64
172.42
Total Debt/Equity
2.81
1.97
9.48
13.56
12.09
11.09
14.55
5.19
3.90
4.00
Interest Cover
0.46
2.92
1.09
1.01
1.05
0.54
-0.04
0.43
1.23
1.24

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.