Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Steel & Iron Products

Rating :
83/99

BSE: 517522 | NSE: RAJRATAN

2058.60
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2058.60
  •  2058.60
  •  2010.00
  •  1960.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9637
  •  198.28
  •  2058.60
  •  239.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,074.55
  • 28.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,209.34
  • 0.39%
  • 8.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.00%
  • 1.57%
  • 22.10%
  • FII
  • DII
  • Others
  • 0.02%
  • 9.22%
  • 2.09%

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
  • 13.12
  • 13.85
  • 13.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.16
  • 2.69
  • 2.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 8.50
  • 8.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
182.29
64.65
181.96%
183.65
124.65
47.33%
159.22
104.82
51.90%
139.02
120.42
15.45%
Expenses
146.28
56.89
157.13%
151.23
108.54
39.33%
133.02
89.93
47.92%
113.28
101.89
11.18%
EBITDA
36.01
7.76
364.05%
32.42
16.11
101.24%
26.20
14.89
75.96%
25.74
18.53
38.91%
EBIDTM
19.75%
12.00%
17.65%
12.92%
16.46%
14.21%
18.52%
15.39%
Other Income
0.09
0.71
-87.32%
0.59
-0.76
-
0.67
0.71
-5.63%
-0.34
0.58
-
Interest
3.66
3.02
21.19%
3.84
3.39
13.27%
3.36
3.15
6.67%
3.17
3.67
-13.62%
Depreciation
3.70
3.44
7.56%
3.60
3.31
8.76%
3.59
3.13
14.70%
3.47
2.94
18.03%
PBT
28.74
2.01
1,329.85%
25.57
8.65
195.61%
19.92
9.32
113.73%
18.76
12.50
50.08%
Tax
6.82
0.36
1,794.44%
2.36
2.58
-8.53%
5.19
1.87
177.54%
5.21
2.80
86.07%
PAT
21.92
1.65
1,228.48%
23.21
6.07
282.37%
14.73
7.45
97.72%
13.55
9.70
39.69%
PATM
12.02%
2.55%
12.64%
4.87%
9.25%
7.11%
9.75%
8.06%
EPS
21.60
1.63
1,225.15%
22.87
5.98
282.44%
14.51
7.34
97.68%
13.34
9.54
39.83%

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
664.18
546.54
480.21
492.89
344.58
283.41
282.84
273.58
282.66
252.36
251.53
Net Sales Growth
60.22%
13.81%
-2.57%
43.04%
21.58%
0.20%
3.38%
-3.21%
12.01%
0.33%
 
Cost Of Goods Sold
407.42
336.79
293.51
330.77
221.67
164.72
163.94
176.81
189.00
170.37
171.92
Gross Profit
256.76
209.75
186.70
162.12
122.91
118.69
118.90
96.77
93.66
82.00
79.61
GP Margin
38.66%
38.38%
38.88%
32.89%
35.67%
41.88%
42.04%
35.37%
33.14%
32.49%
31.65%
Total Expenditure
543.81
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
120.37
92.11
68.03
52.40
33.32
40.98
40.73
23.68
23.40
20.01
23.09
EBITDA Margin
18.12%
16.85%
14.17%
10.63%
9.67%
14.46%
14.40%
8.66%
8.28%
7.93%
9.18%
Other Income
1.01
1.63
1.17
1.70
4.93
2.10
1.99
2.02
0.81
1.51
0.83
Interest
14.03
13.38
13.39
10.81
8.67
10.56
14.69
14.06
15.41
13.62
11.59
Depreciation
14.36
14.10
12.09
9.19
7.74
7.19
6.77
6.75
7.52
7.01
6.23
PBT
92.99
66.26
43.72
34.10
21.84
25.33
21.26
4.90
1.28
0.89
6.10
Tax
19.58
13.13
10.67
7.39
6.37
6.46
4.98
3.18
3.31
3.11
2.81
Tax Rate
21.06%
19.82%
24.41%
21.67%
27.11%
25.50%
23.42%
64.90%
258.59%
349.44%
46.07%
PAT
73.41
53.13
33.05
26.71
17.12
18.90
16.47
1.82
-2.15
-2.25
3.29
PAT before Minority Interest
73.41
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
11.05%
9.72%
6.88%
5.42%
4.97%
6.67%
5.82%
0.67%
-0.76%
-0.89%
1.31%
PAT Growth
195.17%
60.76%
23.74%
56.02%
-9.42%
14.75%
804.95%
-
-
-
 
EPS
71.97
52.09
32.40
26.19
16.78
18.53
16.15
1.78
-2.11
-2.21
3.23

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.)
219.13
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
35.89
33.84
29.69
40.30
42.71
46.17
54.81
46.79
31.76
16.63
Cash Conversion Cycle
61.84
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

News Update:


  • Rajratan Global Wire signs MoU with Government of Tamil Nadu
    22nd Jul 2021, 10:57 AM

    MoU is for setting up a new manufacturing facility for Tyre Bead Wire in the state

    Read More
  • Rajratan Global Wire to explore setting up of new facility in South India
    26th Apr 2021, 10:13 AM

    The Board of Directors of the company in their meeting held on April 24, 2021 has approved the same

    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.