Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Steel & Iron Products

Rating :
82/99

BSE: 517522 | NSE: RAJRATAN

594.65
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 584.75
  • 599.95
  • 571.30
  • 572.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38967
  •  229.64
  •  801.50
  •  253.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,019.86
  • 24.42
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,148.13
  • 0.34%
  • 8.90

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
  • 13.47
  • 20.98
  • 22.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.68
  • 40.37
  • 21.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.03
  • 48.67
  • 55.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.37
  • 14.62
  • 15.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.10
  • 3.79
  • 4.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.11
  • 10.40
  • 11.36

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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
892.87
546.54
480.21
492.89
344.58
283.41
282.84
273.58
282.66
252.36
Net Sales Growth
-
63.37%
13.81%
-2.57%
43.04%
21.58%
0.20%
3.38%
-3.21%
12.01%
 
Cost Of Goods Sold
-
536.95
336.79
293.51
330.77
221.67
164.72
163.94
176.81
189.00
170.37
Gross Profit
-
355.92
209.75
186.70
162.12
122.91
118.69
118.90
96.77
93.66
82.00
GP Margin
-
39.86%
38.38%
38.88%
32.89%
35.67%
41.88%
42.04%
35.37%
33.14%
32.49%
Total Expenditure
-
711.28
454.43
412.18
440.49
311.26
242.43
242.11
249.90
259.26
232.35
Power & Fuel Cost
-
53.34
38.03
39.26
37.58
29.02
24.65
27.58
26.79
25.55
21.65
% Of Sales
-
5.97%
6.96%
8.18%
7.62%
8.42%
8.70%
9.75%
9.79%
9.04%
8.58%
Employee Cost
-
32.70
28.10
27.05
24.12
21.27
18.04
17.64
17.37
17.22
15.82
% Of Sales
-
3.66%
5.14%
5.63%
4.89%
6.17%
6.37%
6.24%
6.35%
6.09%
6.27%
Manufacturing Exp.
-
32.84
22.82
24.45
22.56
19.00
17.63
11.16
8.93
8.75
8.13
% Of Sales
-
3.68%
4.18%
5.09%
4.58%
5.51%
6.22%
3.95%
3.26%
3.10%
3.22%
General & Admin Exp.
-
2.88
2.08
1.61
1.20
1.16
1.77
4.75
5.20
4.52
4.01
% Of Sales
-
0.32%
0.38%
0.34%
0.24%
0.34%
0.62%
1.68%
1.90%
1.60%
1.59%
Selling & Distn. Exp.
-
44.10
20.86
17.95
17.95
14.06
11.53
11.99
10.06
9.29
7.66
% Of Sales
-
4.94%
3.82%
3.74%
3.64%
4.08%
4.07%
4.24%
3.68%
3.29%
3.04%
Miscellaneous Exp.
-
8.47
5.75
8.35
6.31
5.07
4.09
5.04
4.74
4.92
7.66
% Of Sales
-
0.95%
1.05%
1.74%
1.28%
1.47%
1.44%
1.78%
1.73%
1.74%
1.87%
EBITDA
-
181.59
92.11
68.03
52.40
33.32
40.98
40.73
23.68
23.40
20.01
EBITDA Margin
-
20.34%
16.85%
14.17%
10.63%
9.67%
14.46%
14.40%
8.66%
8.28%
7.93%
Other Income
-
2.00
1.63
1.17
1.70
4.93
2.10
1.99
2.02
0.81
1.51
Interest
-
15.43
13.38
13.39
10.81
8.67
10.56
14.69
14.06
15.41
13.62
Depreciation
-
15.52
14.10
12.09
9.19
7.74
7.19
6.77
6.75
7.52
7.01
PBT
-
152.64
66.26
43.72
34.10
21.84
25.33
21.26
4.90
1.28
0.89
Tax
-
28.31
13.13
10.67
7.39
6.37
6.46
4.98
3.18
3.31
3.11
Tax Rate
-
18.55%
19.82%
24.41%
21.67%
27.11%
25.50%
23.42%
64.90%
258.59%
349.44%
PAT
-
124.33
53.13
33.05
26.71
17.12
18.90
16.47
1.82
-2.15
-2.25
PAT before Minority Interest
-
124.33
53.13
33.05
26.71
17.13
18.87
16.28
1.72
-2.03
-2.21
Minority Interest
-
0.00
0.00
0.00
0.00
-0.01
0.03
0.19
0.10
-0.12
-0.04
PAT Margin
-
13.92%
9.72%
6.88%
5.42%
4.97%
6.67%
5.82%
0.67%
-0.76%
-0.89%
PAT Growth
-
134.01%
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

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
340.97
226.54
173.48
142.40
115.06
96.32
67.03
51.21
50.60
53.08
Share Capital
10.15
10.15
10.15
4.35
4.35
4.35
4.35
4.35
4.35
4.35
Total Reserves
330.82
216.39
163.33
138.05
110.70
91.97
62.68
46.86
46.25
48.73
Non-Current Liabilities
63.63
69.91
65.00
47.90
10.68
12.44
22.16
34.99
30.80
43.31
Secured Loans
53.80
59.24
53.60
39.64
3.92
8.06
13.98
26.76
22.22
34.41
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
237.32
154.66
146.88
147.72
136.47
125.50
119.20
137.23
139.95
120.78
Trade Payables
116.46
49.11
40.32
36.17
37.32
31.56
26.36
33.08
42.60
23.43
Other Current Liabilities
24.19
21.46
15.89
16.79
8.42
9.65
16.44
19.05
14.12
18.70
Short Term Borrowings
65.73
70.31
82.94
88.87
86.69
80.39
69.86
81.15
78.28
74.40
Short Term Provisions
30.94
13.78
7.73
5.89
4.05
3.90
6.54
3.95
4.95
4.26
Total Liabilities
641.92
451.11
385.36
338.02
262.21
234.62
208.78
224.01
222.03
217.73
Net Block
281.20
242.35
228.93
168.47
129.12
115.18
99.79
102.91
105.36
108.86
Gross Block
350.11
298.42
270.47
196.05
145.94
121.86
164.14
161.48
157.97
152.95
Accumulated Depreciation
68.91
56.07
41.54
27.58
16.82
6.68
64.35
58.57
52.61
44.09
Non Current Assets
333.11
256.30
241.12
205.21
136.61
118.92
107.75
108.31
110.52
115.92
Capital Work in Progress
29.84
8.61
10.06
32.05
5.55
2.24
5.69
0.78
0.15
0.89
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.
22.07
5.34
2.13
4.69
1.94
1.50
2.26
4.61
5.01
6.17
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
308.81
194.81
144.24
132.81
125.60
115.71
101.04
115.70
111.51
101.82
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
Inventories
81.91
51.00
41.32
45.21
35.75
33.70
29.68
38.50
29.67
26.19
Sundry Debtors
180.95
116.61
83.73
71.79
72.12
65.72
57.90
60.76
65.66
51.96
Cash & Bank
8.44
7.50
3.09
4.05
5.95
2.58
2.89
5.60
1.18
7.15
Other Current Assets
37.51
5.22
4.69
0.85
11.79
13.70
10.57
10.84
14.99
12.52
Short Term Loans & Adv.
30.05
14.48
11.41
10.91
9.20
6.99
10.49
10.80
14.93
12.41
Net Current Assets
71.49
40.15
-2.64
-14.91
-10.87
-9.80
-18.16
-21.53
-28.44
-18.96
Total Assets
641.92
451.11
385.36
338.02
262.21
234.63
208.79
224.01
222.03
217.74

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
119.16
38.71
51.39
47.51
38.53
31.71
33.78
20.41
21.29
24.73
PBT
152.64
66.26
43.71
34.10
23.47
25.41
21.26
4.90
1.28
0.89
Adjustment
30.77
27.28
24.96
19.92
15.03
17.55
21.39
20.75
22.97
20.62
Changes in Working Capital
-39.18
-42.19
-9.51
-0.71
4.46
-7.49
-4.63
-1.88
0.65
6.38
Cash after chg. in Working capital
144.23
51.35
59.16
53.31
42.96
35.47
38.02
23.77
24.90
27.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.07
-12.64
-7.77
-5.80
-4.43
-3.76
-4.24
-3.36
-3.61
-3.16
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
-93.09
-26.52
-44.91
-71.32
-17.59
-15.15
-8.30
-4.17
0.72
-6.77
Net Fixed Assets
-56.97
-15.26
-33.65
-48.07
-6.34
29.10
-4.08
-0.90
-2.08
0.12
Net Investments
0.00
-12.31
0.00
0.00
0.55
0.00
0.00
-4.77
-6.26
-4.00
Others
-36.12
1.05
-11.26
-23.25
-11.80
-44.25
-4.22
1.50
9.06
-2.89
Cash from Financing Activity
-27.95
-9.63
-6.50
21.91
-17.58
-16.86
-28.20
-11.82
-27.97
-14.25
Net Cash Inflow / Outflow
-1.88
2.56
-0.02
-1.90
3.36
-0.30
-2.72
4.42
-5.97
3.72
Opening Cash & Equivalents
2.70
0.14
0.16
5.95
2.58
2.89
5.60
1.18
7.15
3.43
Closing Cash & Equivalent
0.82
2.70
0.14
4.05
5.95
2.58
2.89
5.60
1.18
7.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
67.19
44.64
166.86
136.24
109.25
90.80
66.02
50.43
49.83
52.27
ROA
22.75%
12.70%
9.14%
8.90%
6.90%
8.51%
7.52%
0.77%
-0.92%
-1.04%
ROE
43.82%
26.84%
21.49%
21.44%
16.87%
23.70%
27.53%
3.37%
-3.92%
-4.10%
ROCE
39.71%
23.29%
19.33%
18.59%
16.34%
20.41%
21.20%
11.25%
9.99%
8.36%
Fixed Asset Turnover
2.75
1.92
2.06
2.88
2.60
2.13
1.87
1.86
1.97
1.88
Receivable days
60.82
66.90
59.10
53.28
72.13
74.09
71.03
77.81
69.98
71.05
Inventory Days
27.17
30.83
32.89
29.98
36.34
37.98
40.81
41.96
33.24
33.28
Payable days
56.27
48.46
33.84
29.69
40.30
42.71
46.17
54.81
46.79
31.76
Cash Conversion Cycle
31.71
49.26
58.15
53.57
68.17
69.36
65.67
64.95
56.43
72.57
Total Debt/Equity
0.40
0.63
0.86
0.99
0.87
1.02
1.47
2.39
2.23
2.22
Interest Cover
10.89
5.95
4.27
4.15
3.71
3.40
2.45
1.35
1.08
1.07

News Update:


  • Rajratan Global Wire - Quarterly Results
    21st Apr 2022, 14:02 PM

    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.