Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

Steel & Iron Products

Rating :
53/99

BSE: 500113 | NSE: SAIL

129.26
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  127.8
  •  129.6
  •  126.71
  •  127.57
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5711851
  •  732936779.86
  •  144.2
  •  99.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 53,407.69
  • 17.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89,374.75
  • 1.24%
  • 0.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.00%
  • 0.86%
  • 12.59%
  • FII
  • DII
  • Others
  • 3.65%
  • 17.28%
  • 0.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.12
  • 8.20
  • -0.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.53
  • 5.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.58
  • 2.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.39
  • 15.09
  • 17.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.73
  • 0.80
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.89
  • 5.84
  • 6.28

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
5.74
11.01
11.48
22.8
P/E Ratio
22.52
11.74
11.26
5.67
Revenue
102479
108518
114966
117830
EBITDA
10646.2
12243
12887.8
12648.4
Net Income
2371.82
3831.9
4472.26
7227.3
ROA
1.71
7.13
7.43
2.9
P/B Ratio
0.91
0.88
0.83
0.81
ROE
4.09
6.57
7.13
6.19
FCFF
1478.44
1486.9
794.85
-2689.8
FCFF Yield
1.62
1.63
0.87
-2.95
Net Debt
35967.1
31059.8
30295.3
32832.8
BVPS
142.63
147.08
155.85
159.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
25,921.76
23,997.81
8.02%
29,316.14
27,958.52
4.86%
24,489.91
23,348.64
4.89%
24,675.20
29,712.07
-16.95%
Expenses
23,153.10
21,777.84
6.31%
25,832.28
24,475.85
5.54%
22,460.24
21,206.18
5.91%
21,762.49
25,836.71
-15.77%
EBITDA
2,768.66
2,219.97
24.72%
3,483.86
3,482.67
0.03%
2,029.67
2,142.46
-5.26%
2,912.71
3,875.36
-24.84%
EBIDTM
10.68%
9.25%
11.88%
12.46%
8.29%
9.18%
11.80%
13.04%
Other Income
162.14
176.99
-8.39%
297.54
313.42
-5.07%
233.52
143.69
62.52%
166.98
146.12
14.28%
Interest
594.60
691.45
-14.01%
664.44
642.19
3.46%
679.63
613.85
10.72%
757.65
605.22
25.19%
Depreciation
1,441.49
1,402.31
2.79%
1,523.84
1,355.82
12.39%
1,420.60
1,320.78
7.56%
1,303.93
1,326.59
-1.71%
PBT
894.71
-8.56
-
1,563.71
1,295.74
20.68%
191.49
427.98
-55.26%
1,018.11
1,674.71
-39.21%
Tax
223.23
16.31
1,268.67%
406.23
315.52
28.75%
181.00
139.74
29.53%
276.19
464.19
-40.50%
PAT
671.48
-24.87
-
1,157.48
980.22
18.08%
10.49
288.24
-96.36%
741.92
1,210.52
-38.71%
PATM
2.59%
-0.10%
3.95%
3.51%
0.04%
1.23%
3.01%
4.07%
EPS
1.80
0.20
800.00%
3.03
2.73
10.99%
0.34
1.02
-66.67%
2.17
3.16
-31.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,04,403.01
1,02,479.06
1,05,378.33
1,04,447.72
1,03,476.84
69,113.61
61,664.16
66,973.58
57,560.02
44,501.77
39,098.44
Net Sales Growth
-0.58%
-2.75%
0.89%
0.94%
49.72%
12.08%
-7.93%
16.35%
29.34%
13.82%
 
Cost Of Goods Sold
51,285.69
50,997.19
54,354.49
57,025.20
42,610.58
27,490.23
23,794.10
29,686.81
27,876.72
21,278.79
17,723.45
Gross Profit
53,117.32
51,481.87
51,023.84
47,422.52
60,866.26
41,623.38
37,870.06
37,286.77
29,683.30
23,222.98
21,374.99
GP Margin
50.88%
50.24%
48.42%
45.40%
58.82%
60.22%
61.41%
55.67%
51.57%
52.18%
54.67%
Total Expenditure
93,208.11
91,832.85
94,229.02
96,408.29
82,135.32
56,374.87
51,448.44
57,212.07
52,924.41
44,434.68
42,001.11
Power & Fuel Cost
-
7,907.39
7,724.19
7,867.47
7,139.83
5,861.67
6,340.73
6,189.45
5,931.71
5,371.01
5,459.95
% Of Sales
-
7.72%
7.33%
7.53%
6.90%
8.48%
10.28%
9.24%
10.31%
12.07%
13.96%
Employee Cost
-
11,674.95
11,765.72
12,071.53
12,861.99
10,461.05
8,797.32
8,849.10
8,865.87
8,963.78
9,728.72
% Of Sales
-
11.39%
11.17%
11.56%
12.43%
15.14%
14.27%
13.21%
15.40%
20.14%
24.88%
Manufacturing Exp.
-
13,084.42
12,974.62
11,346.30
12,797.10
7,257.57
6,915.41
6,619.95
5,104.64
4,821.31
5,070.70
% Of Sales
-
12.77%
12.31%
10.86%
12.37%
10.50%
11.21%
9.88%
8.87%
10.83%
12.97%
General & Admin Exp.
-
1,316.68
1,205.02
1,203.77
1,155.48
1,056.72
971.83
1,004.68
1,053.43
1,267.67
1,202.30
% Of Sales
-
1.28%
1.14%
1.15%
1.12%
1.53%
1.58%
1.50%
1.83%
2.85%
3.08%
Selling & Distn. Exp.
-
5,063.68
4,795.44
4,470.59
4,033.09
3,252.16
3,411.10
3,710.78
3,238.41
2,041.72
2,026.35
% Of Sales
-
4.94%
4.55%
4.28%
3.90%
4.71%
5.53%
5.54%
5.63%
4.59%
5.18%
Miscellaneous Exp.
-
1,788.54
1,409.54
2,423.43
1,537.25
995.47
1,217.95
1,151.30
853.63
690.40
2,026.35
% Of Sales
-
1.75%
1.34%
2.32%
1.49%
1.44%
1.98%
1.72%
1.48%
1.55%
2.02%
EBITDA
11,194.90
10,646.21
11,149.31
8,039.43
21,341.52
12,738.74
10,215.72
9,761.51
4,635.61
67.09
-2,902.67
EBITDA Margin
10.72%
10.39%
10.58%
7.70%
20.62%
18.43%
16.57%
14.58%
8.05%
0.15%
-7.42%
Other Income
860.18
875.03
1,066.96
950.36
858.55
860.67
905.79
494.52
415.19
449.48
529.19
Interest
2,696.32
2,793.17
2,473.86
2,037.47
1,697.89
2,817.15
3,486.76
3,154.92
2,822.75
2,527.82
2,300.45
Depreciation
5,689.86
5,650.68
5,278.37
4,963.54
4,275.02
4,102.78
3,755.73
3,385.34
3,065.97
2,681.62
2,404.42
PBT
3,668.02
3,077.39
4,464.04
1,988.78
16,227.16
6,679.48
3,879.02
3,715.77
-837.92
-4,692.87
-7,078.35
Tax
1,086.65
879.73
995.14
715.91
4,048.40
3,057.52
1,180.87
1,200.53
-245.23
-1,959.52
-2,937.71
Tax Rate
29.62%
31.82%
27.47%
31.86%
25.50%
45.38%
38.00%
36.09%
30.22%
39.91%
41.50%
PAT
2,581.37
2,371.78
3,066.67
2,176.53
12,243.47
4,148.13
1,926.39
2,125.84
-566.26
-2,950.09
-4,140.64
PAT before Minority Interest
2,581.39
2,371.80
3,066.67
2,176.53
12,243.47
4,148.13
1,926.39
2,125.84
-566.26
-2,950.09
-4,140.64
Minority Interest
0.02
-0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.47%
2.31%
2.91%
2.08%
11.83%
6.00%
3.12%
3.17%
-0.98%
-6.63%
-10.59%
PAT Growth
5.19%
-22.66%
40.90%
-82.22%
195.16%
115.33%
-9.38%
-
-
-
 
EPS
6.25
5.74
7.42
5.27
29.64
10.04
4.66
5.15
-1.37
-7.14
-10.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
58,905.61
57,101.22
54,746.67
54,211.68
45,406.22
41,510.23
39,646.15
36,946.65
37,042.26
40,151.43
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
54,775.08
52,970.69
50,616.14
50,081.15
41,275.69
37,379.70
35,515.62
32,816.12
32,911.73
36,020.90
Non-Current Liabilities
31,275.25
30,142.93
26,400.13
26,554.51
27,342.01
38,430.39
33,822.16
30,913.67
20,359.71
20,791.75
Secured Loans
9,666.67
9,114.00
5,633.00
7,647.00
17,385.42
32,164.50
28,932.57
27,846.26
16,864.00
13,878.00
Unsecured Loans
6,987.70
5,689.46
5,216.71
4,095.25
2,340.61
2,395.53
1,870.09
1,930.90
2,223.48
3,617.71
Long Term Provisions
6,106.43
5,737.42
5,616.63
5,342.89
4,533.75
4,115.81
4,295.64
3,974.42
3,596.40
3,273.72
Current Liabilities
46,971.73
53,873.89
49,457.28
39,361.57
45,249.39
45,036.01
41,617.21
43,432.38
46,364.51
38,689.30
Trade Payables
10,503.99
15,332.39
14,341.70
16,676.36
8,042.65
6,322.37
7,225.24
7,526.64
5,218.41
3,983.54
Other Current Liabilities
15,161.40
16,686.93
16,100.09
17,541.25
19,124.05
19,464.95
21,445.35
21,335.07
18,391.52
16,470.59
Short Term Borrowings
18,985.67
19,941.80
17,507.68
3,952.98
15,850.24
16,640.78
10,631.22
12,244.32
19,813.04
15,574.86
Short Term Provisions
2,320.67
1,912.77
1,507.81
1,190.98
2,232.45
2,607.91
2,315.40
2,326.35
2,941.54
2,660.31
Total Liabilities
1,37,152.58
1,41,118.05
1,30,604.09
1,20,127.77
1,17,997.63
1,24,976.64
1,15,085.53
1,11,292.71
1,03,766.49
99,632.48
Net Block
73,325.68
72,425.12
73,542.03
73,676.43
67,617.07
69,033.16
61,373.41
58,624.60
50,299.41
45,941.96
Gross Block
1,35,951.45
1,30,825.96
1,27,021.57
1,22,667.02
1,15,122.01
1,11,087.51
1,00,289.47
95,541.65
84,587.85
77,778.38
Accumulated Depreciation
62,625.77
58,400.84
53,479.54
48,990.59
47,504.94
42,054.35
38,916.06
36,917.05
34,288.44
31,836.42
Non Current Assets
94,482.46
92,570.89
92,490.45
91,269.46
87,061.66
83,780.01
82,692.48
81,529.57
78,078.25
75,343.03
Capital Work in Progress
7,206.21
6,140.57
4,891.36
4,709.95
8,880.63
8,753.33
16,013.61
18,395.43
23,275.39
24,927.22
Non Current Investment
4,975.58
4,589.02
4,185.25
3,756.92
3,442.26
3,241.51
2,975.92
2,629.69
2,476.32
2,279.92
Long Term Loans & Adv.
4,016.03
4,545.06
5,027.09
4,375.56
2,526.85
2,276.09
2,041.83
1,692.57
1,842.84
1,771.21
Other Non Current Assets
4,958.00
4,870.13
4,843.69
4,749.54
4,593.76
475.92
287.71
187.28
184.29
422.72
Current Assets
42,666.22
48,532.05
38,084.36
28,844.31
30,918.96
41,196.63
32,393.05
29,763.14
25,688.24
24,289.45
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
29,151.45
32,721.45
27,764.90
19,568.28
15,334.17
23,836.27
19,510.33
17,024.30
15,736.09
14,708.24
Sundry Debtors
7,609.94
8,355.37
5,389.97
4,770.85
8,168.54
8,844.73
4,497.48
3,870.99
2,934.69
3,151.42
Cash & Bank
966.88
672.95
550.64
786.06
796.35
445.02
287.69
345.55
378.83
345.55
Other Current Assets
4,937.95
1,994.17
1,823.10
2,023.98
6,619.90
8,070.61
8,097.55
8,522.30
6,638.63
6,084.24
Short Term Loans & Adv.
3,058.88
4,788.11
2,555.75
1,695.14
1,212.36
4,165.14
3,736.90
5,657.79
4,869.02
4,138.65
Net Current Assets
-4,305.51
-5,341.84
-11,372.92
-10,517.26
-14,330.43
-3,839.38
-9,224.16
-13,669.24
-20,676.27
-14,399.85
Total Assets
1,37,148.68
1,41,102.94
1,30,574.81
1,20,113.77
1,17,980.62
1,24,976.64
1,15,085.53
1,11,292.71
1,03,766.49
99,632.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
9,914.30
2,910.88
-5,290.15
30,986.65
23,430.37
-617.67
7,215.15
6,163.54
2,160.10
4,042.75
PBT
3,251.53
4,061.81
2,892.44
16,291.87
7,205.65
3,301.58
3,549.24
-526.63
-4,715.69
-7,114.20
Adjustment
7,734.80
6,602.21
5,970.56
5,302.00
6,186.67
6,735.02
6,328.39
5,708.96
5,117.53
5,100.32
Changes in Working Capital
-427.94
-7,649.55
-13,731.80
9,484.35
10,064.26
-10,560.76
-2,664.64
1,118.26
1,745.72
5,750.64
Cash after chg. in Working capital
10,558.39
3,014.47
-4,868.80
31,078.22
23,456.58
-524.16
7,212.99
6,300.59
2,147.56
3,736.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-644.09
-103.59
-421.35
-91.57
-26.21
-93.51
2.16
-137.05
12.54
305.99
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
-5,268.50
-4,260.54
-3,370.98
-3,975.78
-3,294.83
-4,260.52
-3,694.49
-6,479.60
-5,466.77
-4,805.36
Net Fixed Assets
-6,170.07
-5,055.65
-4,535.97
-3,373.75
-4,157.48
-3,624.24
-2,275.09
-6,073.69
-5,158.81
-8,279.73
Net Investments
-64.86
-21.40
-48.18
-29.48
-8.91
-0.26
-93.71
-95.79
-103.71
-373.56
Others
966.43
816.51
1,213.17
-572.55
871.56
-636.02
-1,325.69
-310.12
-204.25
3,847.93
Cash from Financing Activity
-4,423.60
1,361.95
8,586.68
-27,397.61
-19,807.80
5,003.15
-3,549.08
269.42
3,302.13
742.73
Net Cash Inflow / Outflow
222.20
12.29
-74.45
-386.74
327.74
124.96
-28.42
-46.64
-4.54
-19.88
Opening Cash & Equivalents
69.38
57.09
131.54
518.28
190.54
65.58
94.00
140.64
145.18
165.04
Closing Cash & Equivalent
291.58
69.38
57.09
131.54
518.28
190.54
65.58
94.00
140.64
145.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
142.61
138.24
132.54
131.25
109.93
100.50
95.98
89.45
89.68
97.21
ROA
1.70%
2.26%
1.74%
10.28%
3.41%
1.60%
1.88%
-0.53%
-2.90%
-4.09%
ROE
4.09%
5.48%
4.00%
24.58%
9.55%
4.75%
5.55%
-1.53%
-7.64%
-9.87%
ROCE
6.39%
7.30%
6.28%
23.28%
11.22%
7.31%
7.75%
2.50%
-3.10%
-6.32%
Fixed Asset Turnover
0.79
0.84
0.86
0.88
0.61
0.58
0.68
0.65
0.61
0.59
Receivable days
27.72
23.22
17.24
22.82
44.92
39.49
22.80
21.06
22.29
26.59
Inventory Days
107.41
102.19
80.33
61.56
103.43
128.29
99.56
101.39
111.50
136.02
Payable days
92.46
99.63
99.27
105.87
95.37
41.51
44.13
43.28
36.92
34.95
Cash Conversion Cycle
42.67
25.77
-1.70
-21.49
52.99
126.26
78.23
79.18
96.87
127.66
Total Debt/Equity
0.63
0.64
0.56
0.32
0.83
1.30
1.14
1.23
1.12
0.88
Interest Cover
2.16
2.64
2.42
10.60
3.56
1.89
2.05
0.71
-0.94
-2.08

News Update:


  • SAIL supplies 8,000 tonnes of critical grade steel to Indian Navy's advanced frontline frigates
    28th Aug 2025, 16:57 PM

    It has supplied steel for various other vessels like INS Vikrant, INS Nilgiri, INS Ajay, INS Nistar, INS Arnala, INS Vindhyagiri, and INS Surat, among others

    Read More
  • Steel Authority of India reports many fold jump in Q1 consolidated net profit
    28th Jul 2025, 12:00 PM

    Total consolidated income of the company increased by 7.90% at Rs 26083.90 crore for Q1FY26

    Read More
  • SAIL - Quarterly Results
    25th Jul 2025, 20:00 PM

    Read More
  • SAIL opens Representative Office in Dubai
    4th Jul 2025, 16:59 PM

    The Dubai office will help the company to boost steel exports, deepen industry linkages, and reinforce India-UAE trade ties

    Read More
  • SAIL supplies entire requirement of special steel for Indian Navy’s INS Arnala
    20th Jun 2025, 09:39 AM

    The company has also catered to the entire requirement of special steel for the other seven ASW-SWC corvettes being built by GRSE

    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.