Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Steel & Iron Products

Rating :
80/99

BSE: 517522 | NSE: RAJRATAN

1036.60
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1050.00
  •  1069.00
  •  1028.00
  •  1042.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10844
  •  112.92
  •  1096.00
  •  166.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,052.99
  • 19.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,195.69
  • 0.19%
  • 4.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.00%
  • 2.15%
  • 21.59%
  • FII
  • DII
  • Others
  • 0%
  • 9.53%
  • 1.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.13
  • 11.17
  • 11.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.89
  • 10.80
  • 15.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.07
  • 14.94
  • 24.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.86
  • 13.38
  • 13.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 2.50
  • 2.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.60
  • 8.05
  • 8.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
183.65
124.65
47.33%
159.22
104.82
51.90%
139.02
120.42
15.45%
64.65
130.33
-50.40%
Expenses
151.23
108.54
39.33%
133.02
89.93
47.92%
113.28
101.89
11.18%
56.89
111.84
-49.13%
EBITDA
32.42
16.11
101.24%
26.20
14.89
75.96%
25.74
18.53
38.91%
7.76
18.49
-58.03%
EBIDTM
17.65%
12.92%
16.46%
14.21%
18.52%
15.39%
12.00%
14.19%
Other Income
0.59
-0.76
-
0.67
0.71
-5.63%
-0.34
0.58
-
0.71
0.64
10.94%
Interest
3.84
3.39
13.27%
3.36
3.15
6.67%
3.17
3.67
-13.62%
3.02
3.18
-5.03%
Depreciation
3.60
3.31
8.76%
3.59
3.13
14.70%
3.47
2.94
18.03%
3.44
2.70
27.41%
PBT
25.57
8.65
195.61%
19.92
9.32
113.73%
18.76
12.50
50.08%
2.01
13.25
-84.83%
Tax
2.36
2.58
-8.53%
5.19
1.87
177.54%
5.21
2.80
86.07%
0.36
3.40
-89.41%
PAT
23.21
6.07
282.37%
14.73
7.45
97.72%
13.55
9.70
39.69%
1.65
9.85
-83.25%
PATM
12.64%
4.87%
9.25%
7.11%
9.75%
8.06%
2.55%
7.56%
EPS
22.87
5.98
282.44%
14.51
7.34
97.68%
13.34
9.54
39.83%
1.63
9.70
-83.20%

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
546.54
480.21
492.89
344.58
283.41
282.84
273.58
282.66
252.36
251.53
219.70
Net Sales Growth
13.81%
-2.57%
43.04%
21.58%
0.20%
3.38%
-3.21%
12.01%
0.33%
14.49%
 
Cost Of Goods Sold
336.79
293.52
330.77
221.67
164.72
163.94
176.81
189.00
170.37
171.92
146.26
Gross Profit
209.75
186.69
162.12
122.91
118.69
118.90
96.77
93.66
82.00
79.61
73.44
GP Margin
38.38%
38.88%
32.89%
35.67%
41.88%
42.04%
35.37%
33.14%
32.49%
31.65%
33.43%
Total Expenditure
454.42
412.19
440.49
311.26
242.43
242.11
249.90
259.26
232.35
228.44
195.50
Power & Fuel Cost
-
39.26
37.58
29.02
24.65
27.58
26.79
25.55
21.65
18.71
14.92
% Of Sales
-
8.18%
7.62%
8.42%
8.70%
9.75%
9.79%
9.04%
8.58%
7.44%
6.79%
Employee Cost
-
27.05
24.12
21.27
18.04
17.64
17.37
17.22
15.82
13.54
11.38
% Of Sales
-
5.63%
4.89%
6.17%
6.37%
6.24%
6.35%
6.09%
6.27%
5.38%
5.18%
Manufacturing Exp.
-
24.45
22.56
19.00
17.63
11.16
8.93
8.75
8.13
9.45
7.82
% Of Sales
-
5.09%
4.58%
5.51%
6.22%
3.95%
3.26%
3.10%
3.22%
3.76%
3.56%
General & Admin Exp.
-
1.61
1.20
1.16
1.77
4.75
5.20
4.52
4.01
3.47
3.51
% Of Sales
-
0.34%
0.24%
0.34%
0.62%
1.68%
1.90%
1.60%
1.59%
1.38%
1.60%
Selling & Distn. Exp.
-
17.95
17.95
14.06
11.53
11.99
10.06
9.29
7.66
7.48
7.24
% Of Sales
-
3.74%
3.64%
4.08%
4.07%
4.24%
3.68%
3.29%
3.04%
2.97%
3.30%
Miscellaneous Exp.
-
8.35
6.31
5.07
4.09
5.04
4.74
4.92
4.72
3.87
7.24
% Of Sales
-
1.74%
1.28%
1.47%
1.44%
1.78%
1.73%
1.74%
1.87%
1.54%
1.98%
EBITDA
92.12
68.02
52.40
33.32
40.98
40.73
23.68
23.40
20.01
23.09
24.20
EBITDA Margin
16.86%
14.16%
10.63%
9.67%
14.46%
14.40%
8.66%
8.28%
7.93%
9.18%
11.02%
Other Income
1.63
1.17
1.70
4.93
2.10
1.99
2.02
0.81
1.51
0.83
0.17
Interest
13.39
13.39
10.81
8.67
10.56
14.69
14.06
15.41
13.62
11.59
9.05
Depreciation
14.10
12.09
9.19
7.74
7.19
6.77
6.75
7.52
7.01
6.23
5.71
PBT
66.26
43.71
34.10
21.84
25.33
21.26
4.90
1.28
0.89
6.10
9.61
Tax
13.12
10.67
7.39
6.37
6.46
4.98
3.18
3.31
3.11
2.81
4.24
Tax Rate
19.80%
24.41%
21.67%
27.11%
25.50%
23.42%
64.90%
258.59%
349.44%
46.07%
38.16%
PAT
53.14
33.04
26.71
17.12
18.90
16.47
1.82
-2.15
-2.25
3.29
6.83
PAT before Minority Interest
53.14
33.04
26.71
17.13
18.87
16.28
1.72
-2.03
-2.21
3.29
6.87
Minority Interest
0.00
0.00
0.00
-0.01
0.03
0.19
0.10
-0.12
-0.04
0.00
-0.04
PAT Margin
9.72%
6.88%
5.42%
4.97%
6.67%
5.82%
0.67%
-0.76%
-0.89%
1.31%
3.11%
PAT Growth
60.69%
23.70%
56.02%
-9.42%
14.75%
804.95%
-
-
-
-51.83%
 
EPS
52.10
32.39
26.19
16.78
18.53
16.15
1.78
-2.11
-2.21
3.23
6.70

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
173.48
142.40
115.06
96.32
67.03
51.21
50.60
53.08
54.94
50.77
Share Capital
10.15
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
4.35
Total Reserves
163.33
138.05
110.70
91.97
62.68
46.86
46.25
48.73
50.59
46.42
Non-Current Liabilities
65.00
47.90
10.68
12.44
22.16
34.99
30.80
43.31
37.51
41.74
Secured Loans
53.60
39.64
3.92
8.06
13.98
26.76
22.22
34.41
28.41
32.92
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
139.69
147.72
136.47
125.50
119.20
137.23
139.95
120.78
114.69
76.27
Trade Payables
40.32
36.17
37.32
31.56
26.36
33.08
42.60
23.43
16.55
4.24
Other Current Liabilities
15.89
16.79
8.42
9.65
16.44
19.05
14.12
18.70
20.20
13.28
Short Term Borrowings
82.94
88.87
86.69
80.39
69.86
81.15
78.28
74.40
74.66
54.08
Short Term Provisions
0.54
5.89
4.05
3.90
6.54
3.95
4.95
4.26
3.28
4.67
Total Liabilities
378.17
338.02
262.21
234.62
208.78
224.01
222.03
217.73
207.66
169.30
Net Block
228.92
168.47
129.12
115.18
99.79
102.91
105.36
108.86
102.97
96.02
Gross Block
270.47
196.05
145.94
121.86
164.14
161.48
157.97
152.95
139.53
125.83
Accumulated Depreciation
41.55
27.58
16.82
6.68
64.35
58.57
52.61
44.09
36.55
29.81
Non Current Assets
241.11
205.21
136.61
118.92
107.75
108.31
110.52
115.92
112.66
99.09
Capital Work in Progress
10.06
32.05
5.55
2.24
5.69
0.78
0.15
0.89
4.10
2.13
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.
2.13
4.69
1.94
1.50
2.26
4.61
5.01
6.17
5.59
0.94
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
137.06
132.81
125.60
115.71
101.04
115.70
111.51
101.82
95.00
70.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
0.00
Inventories
41.32
45.21
35.75
33.70
29.68
38.50
29.67
26.19
23.90
15.97
Sundry Debtors
83.73
71.79
72.12
65.72
57.90
60.76
65.66
51.96
54.97
43.45
Cash & Bank
3.10
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
Other Current Assets
8.91
0.85
2.59
6.71
10.57
10.84
14.99
12.52
12.69
9.80
Short Term Loans & Adv.
4.22
10.91
9.20
6.99
10.49
10.80
14.93
12.41
12.60
9.77
Net Current Assets
-2.63
-14.91
-10.87
-9.80
-18.16
-21.53
-28.44
-18.96
-19.69
-6.06
Total Assets
378.17
338.02
262.21
234.63
208.79
224.01
222.03
217.74
207.66
169.30

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
50.45
47.51
38.53
31.71
33.78
20.41
21.29
24.73
32.93
20.56
PBT
43.71
34.10
23.47
25.41
21.26
4.90
1.28
0.89
6.10
9.61
Adjustment
24.96
19.92
15.03
17.55
21.39
20.75
22.97
20.62
17.83
14.79
Changes in Working Capital
-10.45
-0.71
4.46
-7.49
-4.63
-1.88
0.65
6.38
11.63
0.51
Cash after chg. in Working capital
58.22
53.31
42.96
35.47
38.02
23.77
24.90
27.89
35.56
24.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.77
-5.80
-4.43
-3.76
-4.24
-3.36
-3.61
-3.16
-2.64
-4.34
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
-44.91
-71.32
-17.59
-15.15
-8.30
-4.17
0.72
-6.77
-9.03
-9.34
Net Fixed Assets
-33.66
-48.07
-6.34
29.10
-4.08
-0.90
-2.08
0.12
-5.10
-5.38
Net Investments
0.00
0.00
0.55
0.00
0.00
-4.77
-6.26
-4.00
0.00
-6.06
Others
-11.25
-23.25
-11.80
-44.25
-4.22
1.50
9.06
-2.89
-3.93
2.10
Cash from Financing Activity
-6.50
21.91
-17.58
-16.86
-28.20
-11.82
-27.97
-14.25
-21.46
-10.88
Net Cash Inflow / Outflow
-0.96
-1.90
3.36
-0.30
-2.72
4.42
-5.97
3.72
2.43
0.35
Opening Cash & Equivalents
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00
0.65
Closing Cash & Equivalent
3.09
4.05
5.95
2.58
2.89
5.60
1.18
7.15
3.43
1.00

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.)
166.86
136.24
109.25
90.80
66.02
50.43
49.83
52.27
54.11
50.00
ROA
9.23%
8.90%
6.90%
8.51%
7.52%
0.77%
-0.92%
-1.04%
1.75%
4.31%
ROE
21.48%
21.44%
16.87%
23.70%
27.53%
3.37%
-3.92%
-4.10%
6.23%
14.54%
ROCE
19.33%
18.59%
16.34%
20.41%
21.20%
11.25%
9.99%
8.36%
10.86%
14.28%
Fixed Asset Turnover
2.06
2.88
2.60
2.13
1.87
1.86
1.97
1.88
2.03
1.98
Receivable days
59.10
53.28
72.13
74.09
71.03
77.81
69.98
71.05
66.79
62.55
Inventory Days
32.89
29.98
36.34
37.98
40.81
41.96
33.24
33.28
27.06
23.49
Payable days
33.84
29.69
40.30
42.71
46.17
54.81
46.79
31.76
16.63
8.49
Cash Conversion Cycle
58.15
53.57
68.17
69.36
65.67
64.95
56.43
72.57
77.22
77.54
Total Debt/Equity
0.86
0.99
0.87
1.02
1.47
2.39
2.23
2.22
2.20
1.95
Interest Cover
4.26
4.15
3.71
3.40
2.45
1.35
1.08
1.07
1.53
2.23

News Update:


  • 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.