Nifty
Sensex
:
:
15950.75
53125.71
-289.55 (-1.78%)
-1082.82 (-2.00%)

Steel & Iron Products

Rating :
77/99

BSE: 517522 | NSE: RAJRATAN

666.35
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  650.00
  •  666.35
  •  643.00
  •  634.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20226
  •  134.41
  •  801.50
  •  185.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,379.83
  • 27.18
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,514.62
  • 0.30%
  • 10.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.00%
  • 1.68%
  • 23.29%
  • FII
  • DII
  • Others
  • 0%
  • 8.06%
  • 1.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.07
  • 14.04
  • 3.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.84
  • 17.58
  • 11.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.07
  • 22.96
  • 25.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.24
  • 14.46
  • 14.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 3.64
  • 4.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.93
  • 10.17
  • 10.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
247.57
183.65
34.81%
221.83
159.22
39.32%
241.17
139.02
73.48%
182.29
64.65
181.96%
Expenses
200.02
151.23
32.26%
174.49
133.03
31.17%
190.49
113.29
68.14%
146.28
56.89
157.13%
EBITDA
47.55
32.42
46.67%
47.34
26.19
80.76%
50.68
25.73
96.97%
36.01
7.76
364.05%
EBIDTM
19.21%
17.65%
21.34%
16.45%
21.01%
18.51%
19.75%
12.00%
Other Income
0.72
0.59
22.03%
0.52
0.67
-22.39%
0.67
-0.34
-
0.09
0.71
-87.32%
Interest
4.03
3.84
4.95%
3.87
3.36
15.18%
3.87
3.17
22.08%
3.66
3.02
21.19%
Depreciation
3.99
3.60
10.83%
3.96
3.59
10.31%
3.87
3.47
11.53%
3.70
3.44
7.56%
PBT
40.25
25.57
57.41%
40.03
19.91
101.05%
43.61
18.75
132.59%
28.74
2.01
1,329.85%
Tax
3.22
2.36
36.44%
7.26
5.19
39.88%
11.01
5.21
111.32%
6.82
0.36
1,794.44%
PAT
37.03
23.21
59.54%
32.77
14.72
122.62%
32.60
13.54
140.77%
21.92
1.65
1,228.48%
PATM
14.96%
12.64%
14.77%
9.25%
13.52%
9.74%
12.02%
2.55%
EPS
7.30
4.57
59.74%
6.46
2.90
122.76%
6.42
2.67
140.45%
4.32
0.33
1,209.09%

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
892.86
546.54
480.21
492.89
344.58
283.41
282.84
273.58
282.66
252.36
251.53
Net Sales Growth
63.37%
13.81%
-2.57%
43.04%
21.58%
0.20%
3.38%
-3.21%
12.01%
0.33%
 
Cost Of Goods Sold
536.94
336.79
293.51
330.77
221.67
164.72
163.94
176.81
189.00
170.37
171.92
Gross Profit
355.92
209.75
186.70
162.12
122.91
118.69
118.90
96.77
93.66
82.00
79.61
GP Margin
39.86%
38.38%
38.88%
32.89%
35.67%
41.88%
42.04%
35.37%
33.14%
32.49%
31.65%
Total Expenditure
711.28
454.43
412.18
440.49
311.26
242.43
242.11
249.90
259.26
232.35
228.44
Power & Fuel Cost
-
38.03
39.26
37.58
29.02
24.65
27.58
26.79
25.55
21.65
18.71
% Of Sales
-
6.96%
8.18%
7.62%
8.42%
8.70%
9.75%
9.79%
9.04%
8.58%
7.44%
Employee Cost
-
28.10
27.05
24.12
21.27
18.04
17.64
17.37
17.22
15.82
13.54
% Of Sales
-
5.14%
5.63%
4.89%
6.17%
6.37%
6.24%
6.35%
6.09%
6.27%
5.38%
Manufacturing Exp.
-
22.82
24.45
22.56
19.00
17.63
11.16
8.93
8.75
8.13
9.45
% Of Sales
-
4.18%
5.09%
4.58%
5.51%
6.22%
3.95%
3.26%
3.10%
3.22%
3.76%
General & Admin Exp.
-
2.08
1.61
1.20
1.16
1.77
4.75
5.20
4.52
4.01
3.47
% Of Sales
-
0.38%
0.34%
0.24%
0.34%
0.62%
1.68%
1.90%
1.60%
1.59%
1.38%
Selling & Distn. Exp.
-
20.86
17.95
17.95
14.06
11.53
11.99
10.06
9.29
7.66
7.48
% Of Sales
-
3.82%
3.74%
3.64%
4.08%
4.07%
4.24%
3.68%
3.29%
3.04%
2.97%
Miscellaneous Exp.
-
5.75
8.35
6.31
5.07
4.09
5.04
4.74
4.92
4.72
7.48
% Of Sales
-
1.05%
1.74%
1.28%
1.47%
1.44%
1.78%
1.73%
1.74%
1.87%
1.54%
EBITDA
181.58
92.11
68.03
52.40
33.32
40.98
40.73
23.68
23.40
20.01
23.09
EBITDA Margin
20.34%
16.85%
14.17%
10.63%
9.67%
14.46%
14.40%
8.66%
8.28%
7.93%
9.18%
Other Income
2.00
1.63
1.17
1.70
4.93
2.10
1.99
2.02
0.81
1.51
0.83
Interest
15.43
13.38
13.39
10.81
8.67
10.56
14.69
14.06
15.41
13.62
11.59
Depreciation
15.52
14.10
12.09
9.19
7.74
7.19
6.77
6.75
7.52
7.01
6.23
PBT
152.63
66.26
43.72
34.10
21.84
25.33
21.26
4.90
1.28
0.89
6.10
Tax
28.31
13.13
10.67
7.39
6.37
6.46
4.98
3.18
3.31
3.11
2.81
Tax Rate
18.55%
19.82%
24.41%
21.67%
27.11%
25.50%
23.42%
64.90%
258.59%
349.44%
46.07%
PAT
124.32
53.13
33.05
26.71
17.12
18.90
16.47
1.82
-2.15
-2.25
3.29
PAT before Minority Interest
124.32
53.13
33.05
26.71
17.13
18.87
16.28
1.72
-2.03
-2.21
3.29
Minority Interest
0.00
0.00
0.00
0.00
-0.01
0.03
0.19
0.10
-0.12
-0.04
0.00
PAT Margin
13.92%
9.72%
6.88%
5.42%
4.97%
6.67%
5.82%
0.67%
-0.76%
-0.89%
1.31%
PAT Growth
134.04%
60.76%
23.74%
56.02%
-9.42%
14.75%
804.95%
-
-
-
 
EPS
24.47
10.46
6.51
5.26
3.37
3.72
3.24
0.36
-0.42
-0.44
0.65

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
226.54
173.48
142.40
115.06
96.32
67.03
51.21
50.60
53.08
54.94
Share Capital
10.15
10.15
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
Total Reserves
216.39
163.33
138.05
110.70
91.97
62.68
46.86
46.25
48.73
50.59
Non-Current Liabilities
69.91
65.00
47.90
10.68
12.44
22.16
34.99
30.80
43.31
37.51
Secured Loans
59.24
53.60
39.64
3.92
8.06
13.98
26.76
22.22
34.41
28.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
154.65
146.88
147.72
136.47
125.50
119.20
137.23
139.95
120.78
114.69
Trade Payables
49.11
40.32
36.17
37.32
31.56
26.36
33.08
42.60
23.43
16.55
Other Current Liabilities
21.45
15.89
16.79
8.42
9.65
16.44
19.05
14.12
18.70
20.20
Short Term Borrowings
70.31
82.94
88.87
86.69
80.39
69.86
81.15
78.28
74.40
74.66
Short Term Provisions
13.78
7.73
5.89
4.05
3.90
6.54
3.95
4.95
4.26
3.28
Total Liabilities
451.10
385.36
338.02
262.21
234.62
208.78
224.01
222.03
217.73
207.66
Net Block
242.34
228.93
168.47
129.12
115.18
99.79
102.91
105.36
108.86
102.97
Gross Block
298.38
270.47
196.05
145.94
121.86
164.14
161.48
157.97
152.95
139.53
Accumulated Depreciation
56.04
41.54
27.58
16.82
6.68
64.35
58.57
52.61
44.09
36.55
Non Current Assets
256.29
241.12
205.21
136.61
118.92
107.75
108.31
110.52
115.92
112.66
Capital Work in Progress
8.61
10.06
32.05
5.55
2.24
5.69
0.78
0.15
0.89
4.10
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
5.34
2.13
4.69
1.94
1.50
2.26
4.61
5.01
6.17
5.59
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
194.81
144.24
132.81
125.60
115.71
101.04
115.70
111.51
101.82
95.00
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
Inventories
51.00
41.32
45.21
35.75
33.70
29.68
38.50
29.67
26.19
23.90
Sundry Debtors
116.61
83.73
71.79
72.12
65.72
57.90
60.76
65.66
51.96
54.97
Cash & Bank
7.50
3.09
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
Other Current Assets
19.70
4.69
0.85
2.59
13.70
10.57
10.84
14.99
12.52
12.69
Short Term Loans & Adv.
14.48
11.41
10.91
9.20
6.99
10.49
10.80
14.93
12.41
12.60
Net Current Assets
40.16
-2.64
-14.91
-10.87
-9.80
-18.16
-21.53
-28.44
-18.96
-19.69
Total Assets
451.10
385.36
338.02
262.21
234.63
208.79
224.01
222.03
217.74
207.66

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
36.44
51.39
47.51
38.53
31.71
33.78
20.41
21.29
24.73
32.93
PBT
66.26
43.71
34.10
23.47
25.41
21.26
4.90
1.28
0.89
6.10
Adjustment
27.47
24.96
19.92
15.03
17.55
21.39
20.75
22.97
20.62
17.83
Changes in Working Capital
-44.76
-9.51
-0.71
4.46
-7.49
-4.63
-1.88
0.65
6.38
11.63
Cash after chg. in Working capital
48.97
59.16
53.31
42.96
35.47
38.02
23.77
24.90
27.89
35.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.53
-7.77
-5.80
-4.43
-3.76
-4.24
-3.36
-3.61
-3.16
-2.64
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
-24.25
-44.91
-71.32
-17.59
-15.15
-8.30
-4.17
0.72
-6.77
-9.03
Net Fixed Assets
-15.27
-33.65
-48.07
-6.34
29.10
-4.08
-0.90
-2.08
0.12
-5.10
Net Investments
-12.31
0.00
0.00
0.55
0.00
0.00
-4.77
-6.26
-4.00
0.00
Others
3.33
-11.26
-23.25
-11.80
-44.25
-4.22
1.50
9.06
-2.89
-3.93
Cash from Financing Activity
-9.63
-6.50
21.91
-17.58
-16.86
-28.20
-11.82
-27.97
-14.25
-21.46
Net Cash Inflow / Outflow
2.56
-0.02
-1.90
3.36
-0.30
-2.72
4.42
-5.97
3.72
2.43
Opening Cash & Equivalents
0.14
0.16
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
Closing Cash & Equivalent
2.70
0.14
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43

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.)
43.83
166.86
136.24
109.25
90.80
66.02
50.43
49.83
52.27
54.11
ROA
12.70%
9.14%
8.90%
6.90%
8.51%
7.52%
0.77%
-0.92%
-1.04%
1.75%
ROE
27.12%
21.49%
21.44%
16.87%
23.70%
27.53%
3.37%
-3.92%
-4.10%
6.23%
ROCE
23.43%
19.33%
18.59%
16.34%
20.41%
21.20%
11.25%
9.99%
8.36%
10.86%
Fixed Asset Turnover
1.92
2.06
2.88
2.60
2.13
1.87
1.86
1.97
1.88
2.03
Receivable days
66.90
59.10
53.28
72.13
74.09
71.03
77.81
69.98
71.05
66.79
Inventory Days
30.83
32.89
29.98
36.34
37.98
40.81
41.96
33.24
33.28
27.06
Payable days
48.46
33.84
29.69
40.30
42.71
46.17
54.81
46.79
31.76
16.63
Cash Conversion Cycle
49.26
58.15
53.57
68.17
69.36
65.67
64.95
56.43
72.57
77.22
Total Debt/Equity
0.64
0.86
0.99
0.87
1.02
1.47
2.39
2.23
2.22
2.20
Interest Cover
5.95
4.27
4.15
3.71
3.40
2.45
1.35
1.08
1.07
1.53

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.