Nifty
Sensex
:
:
17149.10
57491.51
-468.05 (-2.66%)
-1545.67 (-2.62%)

Steel & Iron Products

Rating :
73/99

BSE: 504614 | NSE: SARDAEN

835.65
21-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  840.00
  •  850.00
  •  830.15
  •  841.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39636
  •  333.26
  •  940.00
  •  293.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,012.81
  • 4.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,628.78
  • 0.90%
  • 1.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.50%
  • 5.25%
  • 16.56%
  • FII
  • DII
  • Others
  • 1.56%
  • 0.00%
  • 4.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.09
  • 8.92
  • -1.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 19.08
  • 2.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.83
  • 23.51
  • 23.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 6.27
  • 4.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.76
  • 0.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.34
  • 6.54
  • 5.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,025.13
548.35
86.95%
832.19
347.40
139.55%
699.17
438.11
59.59%
603.90
456.47
32.30%
Expenses
614.05
416.01
47.60%
560.43
293.18
91.16%
514.85
361.19
42.54%
461.01
374.79
23.00%
EBITDA
411.08
132.34
210.62%
271.76
54.22
401.22%
184.32
76.92
139.63%
142.89
81.68
74.94%
EBIDTM
40.10%
24.13%
32.66%
15.61%
26.36%
17.56%
23.66%
17.89%
Other Income
30.90
25.80
19.77%
-2.18
38.23
-
42.15
-54.08
-
44.07
15.04
193.02%
Interest
42.99
20.15
113.35%
14.93
20.10
-25.72%
21.59
20.78
3.90%
17.26
20.72
-16.70%
Depreciation
38.68
18.82
105.53%
19.19
18.63
3.01%
18.79
19.49
-3.59%
18.82
19.50
-3.49%
PBT
360.31
116.09
210.37%
235.46
48.13
389.22%
180.25
-17.43
-
150.88
56.50
167.04%
Tax
95.82
29.67
222.95%
65.60
9.09
621.67%
42.11
12.23
244.32%
34.09
13.45
153.46%
PAT
264.49
86.42
206.05%
169.86
39.04
335.09%
138.14
-29.66
-
116.79
43.05
171.29%
PATM
25.80%
15.76%
20.41%
11.24%
19.76%
-6.77%
19.34%
9.43%
EPS
70.90
23.41
202.86%
46.62
9.84
373.78%
38.68
-8.95
-
32.06
11.72
173.55%

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
3,160.39
2,198.81
2,000.15
2,323.89
2,173.70
1,434.23
1,479.90
1,759.88
1,591.38
1,405.22
1,108.25
Net Sales Growth
76.53%
9.93%
-13.93%
6.91%
51.56%
-3.09%
-15.91%
10.59%
13.25%
26.80%
 
Cost Of Goods Sold
1,743.60
1,347.09
1,292.65
1,493.17
1,466.14
947.16
954.08
884.53
851.05
798.17
644.26
Gross Profit
1,416.79
851.72
707.50
830.72
707.57
487.06
525.81
875.35
740.33
607.05
463.99
GP Margin
44.83%
38.74%
35.37%
35.75%
32.55%
33.96%
35.53%
49.74%
46.52%
43.20%
41.87%
Total Expenditure
2,150.34
1,693.45
1,687.29
1,866.22
1,773.94
1,223.14
1,284.41
1,382.53
1,262.64
1,115.43
940.12
Power & Fuel Cost
-
8.17
8.54
8.15
11.96
9.67
10.62
16.40
14.65
15.50
14.05
% Of Sales
-
0.37%
0.43%
0.35%
0.55%
0.67%
0.72%
0.93%
0.92%
1.10%
1.27%
Employee Cost
-
88.67
87.79
87.35
77.12
75.40
70.21
72.12
63.54
51.70
41.44
% Of Sales
-
4.03%
4.39%
3.76%
3.55%
5.26%
4.74%
4.10%
3.99%
3.68%
3.74%
Manufacturing Exp.
-
120.34
116.56
116.67
98.36
94.05
129.19
266.47
238.57
197.69
171.26
% Of Sales
-
5.47%
5.83%
5.02%
4.53%
6.56%
8.73%
15.14%
14.99%
14.07%
15.45%
General & Admin Exp.
-
69.99
57.08
57.70
56.70
49.33
60.68
72.44
57.09
40.95
32.82
% Of Sales
-
3.18%
2.85%
2.48%
2.61%
3.44%
4.10%
4.12%
3.59%
2.91%
2.96%
Selling & Distn. Exp.
-
59.19
64.66
68.26
63.67
47.53
59.63
60.10
27.65
14.27
14.30
% Of Sales
-
2.69%
3.23%
2.94%
2.93%
3.31%
4.03%
3.42%
1.74%
1.02%
1.29%
Miscellaneous Exp.
-
0.00
60.01
34.92
0.00
0.00
0.00
10.46
10.09
7.96
14.30
% Of Sales
-
0%
3.00%
1.50%
0%
0%
0%
0.59%
0.63%
0.57%
1.98%
EBITDA
1,010.05
505.36
312.86
457.67
399.76
211.09
195.49
377.35
328.74
289.79
168.13
EBITDA Margin
31.96%
22.98%
15.64%
19.69%
18.39%
14.72%
13.21%
21.44%
20.66%
20.62%
15.17%
Other Income
114.94
158.66
26.43
41.45
72.19
73.34
31.08
62.55
46.24
48.70
47.32
Interest
96.77
79.10
82.48
98.96
96.68
93.77
111.61
120.36
122.52
68.88
71.57
Depreciation
95.48
75.05
77.92
76.47
73.18
68.65
74.98
92.98
95.55
69.06
65.36
PBT
926.90
509.87
178.89
323.69
302.09
122.01
39.98
226.55
156.91
200.55
78.53
Tax
237.62
114.97
43.35
116.50
89.52
23.20
26.64
30.97
62.32
38.17
-9.60
Tax Rate
25.64%
23.21%
24.23%
35.99%
30.42%
15.45%
67.65%
35.48%
40.35%
19.03%
-12.22%
PAT
689.28
378.85
133.43
203.24
202.05
131.81
12.57
54.91
91.03
161.52
87.14
PAT before Minority Interest
682.31
380.38
135.54
207.19
204.77
126.97
12.75
56.31
92.10
162.38
88.12
Minority Interest
-6.97
-1.53
-2.11
-3.95
-2.72
4.84
-0.18
-1.40
-1.07
-0.86
-0.98
PAT Margin
21.81%
17.23%
6.67%
8.75%
9.30%
9.19%
0.85%
3.12%
5.72%
11.49%
7.86%
PAT Growth
396.42%
183.93%
-34.35%
0.59%
53.29%
948.61%
-77.11%
-39.68%
-43.64%
85.36%
 
EPS
191.47
105.24
37.06
56.46
56.13
36.61
3.49
15.25
25.29
44.87
24.21

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
2,221.25
1,869.70
1,743.43
1,576.47
1,357.59
1,223.43
1,209.61
1,148.15
1,053.15
899.39
Share Capital
36.05
36.05
36.05
36.05
36.03
35.98
35.95
35.85
35.85
35.85
Total Reserves
2,185.20
1,833.65
1,707.38
1,540.42
1,321.06
1,186.90
1,173.58
1,112.23
1,017.27
863.54
Non-Current Liabilities
1,594.65
1,505.71
1,158.07
1,074.27
1,001.19
984.81
946.13
1,005.13
1,004.49
935.42
Secured Loans
1,492.62
1,408.34
1,064.04
983.20
923.19
876.98
821.21
878.90
903.03
792.35
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.01
4.66
9.42
13.54
Long Term Provisions
9.07
8.91
8.71
7.76
9.48
33.87
33.63
28.59
12.03
8.55
Current Liabilities
604.68
626.11
648.98
673.40
673.25
546.45
817.52
1,026.92
664.31
443.58
Trade Payables
205.35
213.66
180.61
130.79
111.08
92.17
70.59
125.84
113.89
83.64
Other Current Liabilities
278.77
188.72
179.83
191.17
201.45
191.96
265.55
256.62
207.67
101.77
Short Term Borrowings
108.29
215.42
267.62
326.72
348.34
255.06
472.58
636.41
335.69
253.25
Short Term Provisions
12.27
8.31
20.92
24.71
12.38
7.26
8.81
8.05
7.05
4.92
Total Liabilities
4,521.42
4,101.98
3,682.03
3,412.62
3,115.11
2,827.02
3,043.91
3,247.47
2,785.81
2,336.38
Net Block
1,233.84
1,271.23
1,296.97
1,309.81
1,137.79
1,225.50
1,332.61
1,382.90
1,427.74
799.81
Gross Block
1,665.49
1,633.47
1,583.00
1,521.71
1,280.48
1,299.25
1,888.93
1,850.08
1,803.80
1,108.15
Accumulated Depreciation
431.65
362.24
286.03
211.90
142.68
73.75
556.32
467.18
376.06
308.34
Non Current Assets
3,021.34
2,797.90
2,539.40
2,297.83
2,062.61
2,005.48
1,906.68
1,901.62
1,893.42
1,647.18
Capital Work in Progress
1,619.41
1,373.76
1,063.27
783.46
799.02
593.98
441.41
375.43
262.66
612.78
Non Current Investment
104.27
103.46
98.91
103.48
68.07
71.30
4.23
2.94
0.50
0.49
Long Term Loans & Adv.
51.48
38.00
68.69
89.44
46.02
101.45
128.08
139.56
199.82
233.39
Other Non Current Assets
12.34
11.45
11.56
11.64
11.70
13.25
0.36
0.78
2.70
0.70
Current Assets
1,500.08
1,304.08
1,142.63
1,114.78
1,052.51
821.55
1,137.11
1,345.51
891.65
676.79
Current Investments
214.76
139.18
166.01
185.92
203.49
133.32
274.73
568.73
288.76
132.46
Inventories
578.96
500.76
439.50
411.26
342.62
221.86
427.97
284.46
247.51
227.24
Sundry Debtors
138.24
123.89
92.56
131.24
106.48
124.83
97.30
64.85
76.63
43.56
Cash & Bank
97.58
164.64
44.99
68.25
10.56
11.87
11.34
102.77
70.43
79.78
Other Current Assets
470.54
19.32
31.80
24.51
389.36
329.67
325.76
324.71
208.33
193.74
Short Term Loans & Adv.
443.42
356.29
367.77
293.60
375.42
314.99
288.63
306.86
195.61
180.68
Net Current Assets
895.40
677.97
493.65
441.38
379.26
275.10
319.59
318.59
227.34
233.21
Total Assets
4,521.42
4,101.98
3,682.03
3,412.61
3,115.12
2,827.03
3,043.90
3,247.47
2,785.81
2,336.39

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
188.87
336.14
480.08
300.50
177.12
469.46
-36.46
240.91
246.62
274.37
PBT
495.35
178.89
323.69
294.29
150.16
39.38
87.28
154.42
200.55
78.53
Adjustment
-3.18
184.56
200.67
123.62
128.23
177.03
169.53
181.40
96.63
98.31
Changes in Working Capital
-218.94
36.11
69.57
-54.54
-85.35
268.43
-265.51
-62.43
-8.45
113.84
Cash after chg. in Working capital
273.23
399.56
593.93
363.36
193.04
484.85
-8.70
273.40
288.73
290.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-84.36
-63.42
-113.85
-62.87
-15.92
-15.39
-27.76
-32.48
-42.11
-16.32
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
-186.25
-414.59
-398.55
-156.41
-241.05
-147.81
329.98
-384.71
-473.84
-443.87
Net Fixed Assets
-59.18
-30.77
-35.25
-42.21
39.79
505.58
0.48
-32.92
-38.72
-89.90
Net Investments
-65.03
-127.68
-32.18
-119.37
-112.45
-49.49
-38.53
-9.88
-189.38
-60.84
Others
-62.04
-256.14
-331.12
5.17
-168.39
-603.90
368.03
-341.91
-245.74
-293.13
Cash from Financing Activity
-69.68
198.88
-105.68
-86.45
62.87
-382.97
-384.99
176.10
217.86
233.21
Net Cash Inflow / Outflow
-67.06
120.43
-24.15
57.64
-1.05
-61.32
-91.47
32.31
-9.36
63.71
Opening Cash & Equivalents
163.92
43.49
67.64
10.00
11.05
72.37
102.27
69.96
79.33
15.62
Closing Cash & Equivalent
96.86
163.92
43.49
67.64
10.00
11.05
10.80
102.27
69.96
79.33

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.)
616.16
518.64
483.61
437.31
376.65
339.89
336.40
320.15
293.55
247.41
ROA
8.82%
3.48%
5.84%
6.27%
4.27%
0.43%
1.79%
3.05%
6.34%
4.29%
ROE
18.60%
7.50%
12.48%
13.96%
9.84%
1.05%
4.78%
8.37%
16.75%
10.43%
ROCE
15.32%
7.80%
13.86%
13.76%
9.45%
5.88%
7.45%
10.33%
11.99%
8.32%
Fixed Asset Turnover
1.33
1.24
1.50
1.58
1.22
1.01
1.02
0.94
1.06
1.14
Receivable days
21.76
19.75
17.58
19.57
26.87
25.24
15.55
15.01
14.19
13.26
Inventory Days
89.62
85.79
66.81
62.07
65.57
73.85
68.31
56.45
56.07
73.62
Payable days
44.87
43.71
30.04
24.53
29.17
25.64
23.71
33.04
31.80
28.73
Cash Conversion Cycle
66.50
61.83
54.35
57.11
63.28
73.45
60.15
38.42
38.46
58.16
Total Debt/Equity
0.77
0.91
0.80
0.88
1.00
1.00
1.23
1.51
1.36
1.27
Interest Cover
7.26
3.17
4.27
4.04
2.60
1.35
1.73
2.26
3.91
2.10

News Update:


  • Sarda Energy & Minerals commences operations at Gare Palma IV/7 coal mines in Raigarh
    15th Dec 2021, 11:28 AM

    The coal from the said mine shall be used for captive consumption as well as commercial sale

    Read More
  • Sarda Energy&Mineral - Quarterly Results
    30th Oct 2021, 18:14 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.