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

Steel & Iron Products

Rating :
44/99

BSE: 500113 | NSE: SAIL

68.00
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 68.00
  • 69.05
  • 67.15
  • 67.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29172632
  •  19886.41
  •  145.90
  •  63.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,087.57
  • 2.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 64,967.89
  • 12.87%
  • 0.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.00%
  • 0.00%
  • 16.65%
  • FII
  • DII
  • Others
  • 4.58%
  • 10.06%
  • 3.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.01
  • 9.20
  • 1.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.13
  • 185.56
  • 5.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.24
  • -
  • 20.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.61
  • 3.62
  • 7.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.68
  • 0.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.68
  • 30.57
  • 5.94

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
30,758.82
23,284.89
32.10%
25,246.99
19,835.71
27.28%
26,828.01
16,925.49
58.51%
20,643.02
9,067.52
127.66%
Expenses
26,421.26
17,131.00
54.23%
21,845.08
14,755.28
48.05%
19,794.16
15,023.26
31.76%
14,074.82
9,465.33
48.70%
EBITDA
4,337.56
6,153.89
-29.52%
3,401.91
5,080.43
-33.04%
7,033.85
1,902.23
269.77%
6,568.20
-397.81
-
EBIDTM
14.10%
26.43%
13.47%
25.61%
26.22%
11.24%
31.82%
-4.39%
Other Income
416.43
248.30
67.71%
151.38
161.60
-6.32%
179.01
172.08
4.03%
111.73
278.69
-59.91%
Interest
440.11
540.40
-18.56%
315.81
670.09
-52.87%
439.00
720.37
-39.06%
502.97
886.29
-43.25%
Depreciation
1,143.91
1,157.86
-1.20%
1,048.99
981.44
6.88%
1,055.84
990.00
6.65%
1,026.28
973.48
5.42%
PBT
3,180.48
4,537.49
-29.91%
1,824.57
3,592.98
-49.22%
5,718.02
586.33
875.22%
5,150.68
-1,978.89
-
Tax
800.15
1,191.09
-32.82%
477.27
2,346.48
-79.66%
1,456.11
223.71
550.89%
1,314.87
-703.76
-
PAT
2,380.33
3,346.40
-28.87%
1,347.30
1,246.50
8.09%
4,261.91
362.62
1,075.31%
3,835.81
-1,275.13
-
PATM
7.74%
14.37%
5.34%
6.28%
15.89%
2.14%
18.58%
-14.06%
EPS
6.00
8.40
-28.57%
3.70
3.55
4.23%
10.50
1.06
890.57%
9.44
-2.97
-

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
103,476.84
69,113.61
61,664.16
66,973.58
57,560.02
44,501.77
39,098.44
46,102.97
46,937.68
44,974.51
46,661.56
Net Sales Growth
49.72%
12.08%
-7.93%
16.35%
29.34%
13.82%
-15.19%
-1.78%
4.37%
-3.62%
 
Cost Of Goods Sold
42,610.58
27,490.23
23,794.10
29,686.81
27,876.72
21,278.79
17,723.45
17,996.27
20,867.90
19,950.98
22,405.56
Gross Profit
60,866.26
41,623.38
37,870.06
37,286.77
29,683.30
23,222.98
21,374.99
28,106.70
26,069.78
25,023.53
24,256.00
GP Margin
58.82%
60.22%
61.41%
55.67%
51.57%
52.18%
54.67%
60.97%
55.54%
55.64%
51.98%
Total Expenditure
82,135.32
56,374.87
51,448.44
57,212.07
52,924.41
44,434.68
42,001.11
41,399.73
42,742.44
39,974.95
40,266.38
Power & Fuel Cost
-
5,861.67
6,340.73
6,189.45
5,931.71
5,371.01
5,459.95
4,491.56
3,834.67
3,775.22
3,391.72
% Of Sales
-
8.48%
10.28%
9.24%
10.31%
12.07%
13.96%
9.74%
8.17%
8.39%
7.27%
Employee Cost
-
10,461.05
8,797.32
8,849.10
8,865.87
8,963.78
9,728.72
9,899.61
9,708.39
8,755.99
8,038.28
% Of Sales
-
15.14%
14.27%
13.21%
15.40%
20.14%
24.88%
21.47%
20.68%
19.47%
17.23%
Manufacturing Exp.
-
7,257.57
6,915.41
6,619.95
5,104.64
4,821.31
5,070.70
5,385.21
4,586.91
4,386.47
3,816.15
% Of Sales
-
10.50%
11.21%
9.88%
8.87%
10.83%
12.97%
11.68%
9.77%
9.75%
8.18%
General & Admin Exp.
-
1,038.47
971.83
1,004.68
1,053.43
1,267.67
1,202.30
1,155.25
1,202.04
1,088.18
857.17
% Of Sales
-
1.50%
1.58%
1.50%
1.83%
2.85%
3.08%
2.51%
2.56%
2.42%
1.84%
Selling & Distn. Exp.
-
3,288.60
3,411.10
3,710.78
3,238.41
2,041.72
2,026.35
2,001.00
1,818.09
1,703.06
1,393.37
% Of Sales
-
4.76%
5.53%
5.54%
5.63%
4.59%
5.18%
4.34%
3.87%
3.79%
2.99%
Miscellaneous Exp.
-
977.28
1,217.95
1,151.30
853.63
690.40
789.64
470.83
724.44
315.05
1,393.37
% Of Sales
-
1.41%
1.98%
1.72%
1.48%
1.55%
2.02%
1.02%
1.54%
0.70%
0.78%
EBITDA
21,341.52
12,738.74
10,215.72
9,761.51
4,635.61
67.09
-2,902.67
4,703.24
4,195.24
4,999.56
6,395.18
EBITDA Margin
20.62%
18.43%
16.57%
14.58%
8.05%
0.15%
-7.42%
10.20%
8.94%
11.12%
13.71%
Other Income
858.55
860.67
905.79
494.52
415.19
449.48
529.19
1,003.79
977.19
1,062.70
1,613.34
Interest
1,697.89
2,817.15
3,486.76
3,154.92
2,822.75
2,527.82
2,300.45
1,555.18
1,047.14
846.08
778.42
Depreciation
4,275.02
4,102.78
3,755.73
3,385.34
3,065.97
2,681.62
2,404.42
1,907.14
1,835.76
1,526.61
1,685.95
PBT
15,873.75
6,679.48
3,879.02
3,715.77
-837.92
-4,692.87
-7,078.35
2,244.71
2,289.53
3,689.57
5,544.15
Tax
4,048.40
3,057.52
1,180.87
1,200.53
-245.23
-1,959.52
-2,937.71
305.82
693.45
1,131.23
1,688.77
Tax Rate
25.50%
45.38%
38.00%
36.09%
30.22%
39.91%
41.50%
13.62%
20.73%
32.69%
31.97%
PAT
11,825.35
3,680.39
1,926.39
2,125.84
-566.26
-2,950.09
-4,140.64
2,035.18
2,652.34
2,329.08
3,593.36
PAT before Minority Interest
11,825.35
3,680.39
1,926.39
2,125.84
-566.26
-2,950.09
-4,140.64
1,938.89
2,652.34
2,329.08
3,593.36
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
96.29
0.00
0.00
0.00
PAT Margin
11.43%
5.33%
3.12%
3.17%
-0.98%
-6.63%
-10.59%
4.41%
5.65%
5.18%
7.70%
PAT Growth
221.31%
91.05%
-9.38%
-
-
-
-
-23.27%
13.88%
-35.18%
 
EPS
28.63
8.91
4.66
5.15
-1.37
-7.14
-10.02
4.93
6.42
5.64
8.70

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
45,406.22
41,510.23
39,646.15
36,946.65
37,042.26
40,151.43
43,771.05
43,284.58
41,644.32
40,277.80
Share Capital
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
Total Reserves
41,275.69
37,379.70
35,515.62
32,816.12
32,911.73
36,020.90
39,609.67
39,150.84
37,510.86
36,145.00
Non-Current Liabilities
27,342.01
38,430.39
33,822.16
30,913.67
20,359.71
20,791.75
23,898.47
21,816.41
21,663.68
19,163.94
Secured Loans
17,385.42
32,164.50
28,932.57
27,846.26
16,864.00
13,878.00
10,728.25
8,698.00
8,680.48
8,133.38
Unsecured Loans
2,340.61
2,395.53
1,870.09
1,930.90
2,223.48
3,617.71
4,986.95
5,434.98
5,474.42
4,264.87
Long Term Provisions
4,533.75
4,115.81
4,295.64
3,974.42
3,596.40
3,273.72
4,377.39
4,090.00
4,333.19
3,638.06
Current Liabilities
46,676.62
45,036.01
41,617.21
43,432.38
46,364.51
38,689.30
35,280.56
28,767.53
23,196.32
19,052.15
Trade Payables
7,015.00
6,322.37
7,225.24
7,526.64
5,218.41
3,983.54
3,812.14
3,198.52
3,437.07
3,330.83
Other Current Liabilities
21,578.93
19,464.95
21,445.35
21,335.07
18,391.52
16,470.59
14,357.05
12,800.06
9,066.40
8,723.85
Short Term Borrowings
15,850.24
16,640.78
10,631.22
12,244.32
19,813.04
15,574.86
14,613.27
10,722.26
8,110.16
4,645.14
Short Term Provisions
2,232.45
2,607.91
2,315.40
2,326.35
2,941.54
2,660.31
2,498.10
2,046.69
2,582.69
2,352.33
Total Liabilities
119,424.86
124,976.64
115,085.53
111,292.71
103,766.49
99,632.48
102,633.50
93,868.52
86,504.32
78,493.89
Net Block
67,617.07
69,033.16
61,373.41
58,624.60
50,299.41
45,941.96
39,011.03
28,174.97
18,383.80
18,796.29
Gross Block
113,473.75
111,087.51
100,289.47
95,541.65
84,587.85
77,778.38
71,158.92
56,512.19
45,133.88
44,097.58
Accumulated Depreciation
45,856.68
42,054.35
38,916.06
36,917.05
34,288.44
31,836.42
32,147.89
28,337.22
26,750.08
25,301.29
Non Current Assets
87,061.66
83,780.01
82,692.48
81,529.57
78,078.25
75,343.03
73,472.79
66,427.84
58,066.56
50,112.74
Capital Work in Progress
8,880.63
8,753.33
16,013.61
18,395.43
23,275.39
24,927.22
29,327.80
33,958.50
36,161.11
28,327.65
Non Current Investment
3,443.35
3,241.51
2,975.92
2,629.69
2,476.32
2,279.92
18.50
47.07
14.52
21.64
Long Term Loans & Adv.
2,526.85
2,276.09
2,041.83
1,692.57
1,842.84
1,771.21
4,828.85
4,133.78
3,468.29
2,906.47
Other Non Current Assets
4,593.76
475.92
287.71
187.28
184.29
422.72
286.61
113.52
38.84
60.69
Current Assets
32,363.20
41,196.63
32,393.05
29,763.14
25,688.24
24,289.45
29,159.46
27,439.76
28,437.62
28,381.15
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
42.03
44.32
58.01
46.90
Inventories
15,334.17
23,836.27
19,510.33
17,024.30
15,736.09
14,708.24
18,035.62
15,355.39
16,165.92
13,885.73
Sundry Debtors
7,153.70
8,844.73
4,497.48
3,870.99
2,934.69
3,151.42
3,250.14
5,491.45
4,550.55
4,848.34
Cash & Bank
796.35
445.02
287.69
345.55
378.83
345.55
2,635.92
3,142.47
4,177.21
6,662.46
Other Current Assets
9,078.98
3,905.47
4,360.65
2,864.51
6,638.63
6,084.24
5,195.75
3,406.13
3,485.93
2,937.72
Short Term Loans & Adv.
4,234.71
4,165.14
3,736.90
5,657.79
4,869.02
4,138.65
2,895.09
1,136.05
1,060.06
777.70
Net Current Assets
-14,313.42
-3,839.38
-9,224.16
-13,669.24
-20,676.27
-14,399.85
-6,121.10
-1,327.77
5,241.30
9,329.00
Total Assets
119,424.86
124,976.64
115,085.53
111,292.71
103,766.49
99,632.48
102,633.50
93,868.52
86,504.32
78,493.89

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
23,430.37
-617.67
7,215.15
6,163.54
2,160.10
4,042.75
2,579.08
6,312.75
2,822.94
1,667.69
PBT
7,205.65
3,301.58
3,549.24
-526.63
-4,715.69
-7,114.20
2,244.71
3,345.79
3,460.31
5,282.13
Adjustment
6,186.67
6,735.02
6,328.39
5,708.96
5,117.53
5,100.32
2,857.20
1,500.89
2,589.52
1,081.02
Changes in Working Capital
10,064.26
-10,560.76
-2,664.64
1,118.26
1,745.72
5,750.64
-1,948.69
2,313.64
-2,236.25
-3,225.58
Cash after chg. in Working capital
23,456.58
-524.16
7,212.99
6,300.59
2,147.56
3,736.76
3,153.22
7,160.32
3,813.58
3,137.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.21
-93.51
2.16
-137.05
12.54
305.99
-574.14
-847.57
-990.64
-1,469.88
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
-3,412.69
-4,260.52
-3,694.49
-6,479.60
-5,466.77
-4,805.36
-6,291.71
-7,488.50
-8,316.71
-7,670.08
Net Fixed Assets
-2,509.24
-3,624.24
-2,275.09
-6,073.69
-5,158.81
-8,279.73
-6,582.29
-9,225.63
-8,785.09
-9,496.42
Net Investments
-10.00
-0.26
-93.71
-95.79
-103.71
-373.56
-198.87
-1.84
-33.32
-0.90
Others
-893.45
-636.02
-1,325.69
-310.12
-204.25
3,847.93
489.45
1,738.97
501.70
1,827.24
Cash from Financing Activity
-19,689.94
5,003.15
-3,549.08
269.42
3,302.13
742.73
3,775.21
1,017.34
3,008.54
-5,084.13
Net Cash Inflow / Outflow
327.74
124.96
-28.42
-46.64
-4.54
-19.88
62.58
-158.41
-2,485.23
-11,086.52
Opening Cash & Equivalents
190.54
65.58
94.00
140.64
145.18
165.04
293.34
451.67
6,662.44
17,749.38
Closing Cash & Equivalent
518.28
190.54
65.58
94.00
140.64
145.16
355.92
293.26
4,177.21
6,662.86

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.)
109.93
100.50
95.98
89.45
89.68
97.21
105.89
104.78
100.81
97.51
ROA
3.01%
1.60%
1.88%
-0.53%
-2.90%
-4.09%
1.97%
2.94%
2.82%
4.59%
ROE
8.47%
4.75%
5.55%
-1.53%
-7.64%
-9.87%
4.46%
6.25%
5.69%
9.23%
ROCE
10.69%
7.31%
7.75%
2.50%
-3.10%
-6.32%
5.23%
6.58%
7.07%
10.47%
Fixed Asset Turnover
0.62
0.58
0.68
0.65
0.61
0.59
0.81
1.04
1.13
1.22
Receivable days
42.25
39.49
22.80
21.06
22.29
26.59
30.90
34.76
34.01
31.68
Inventory Days
103.43
128.29
99.56
101.39
111.50
136.02
118.04
109.12
108.75
90.10
Payable days
88.54
41.51
44.13
43.28
36.92
34.95
30.32
29.32
29.25
28.95
Cash Conversion Cycle
57.13
126.26
78.23
79.18
96.87
127.66
118.63
114.56
113.52
92.84
Total Debt/Equity
0.83
1.30
1.14
1.23
1.12
0.88
0.73
0.60
0.54
0.43
Interest Cover
3.39
1.89
2.05
0.71
-0.94
-2.08
2.44
4.20
5.09
7.79

News Update:


  • SAIL reports 29% fall in Q4 consolidated net profit
    24th May 2022, 11:06 AM

    The company has reported a standalone net profit of Rs 2,418.30 crore for the quarter ended March 31, 2022

    Read More
  • SAIL - Quarterly Results
    23rd May 2022, 22:42 PM

    Read More
  • SAIL supplies 4,300 tonnes of special steel for indigenous navy warships
    18th May 2022, 09:27 AM

    The entire quantity of steel has been supplied from SAIL's Bokaro, Bhilai and Rourkela steel plants

    Read More
  • SAIL, RINL, NMDC workers join nationwide strike
    29th Mar 2022, 12:15 PM

    Thousands of SAIL workers across its plants and mines in states like Chhattisgarh, Odisha and West Bengal refrained from coming to work

    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.