Nifty
Sensex
:
:
8792.20
30067.21
708.40 (8.76%)
2476.26 (8.97%)

Steel & Iron Products

Rating :
47/99

BSE: 504614 | NSE: SARDAEN

116.45
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  119.40
  •  119.40
  •  112.20
  •  115.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12669
  •  14.71
  •  318.30
  •  98.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 421.06
  • 2.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,771.38
  • 4.28%
  • 0.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.50%
  • 4.38%
  • 18.82%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.98
  • 5.72
  • 17.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.94
  • 5.03
  • 17.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.49
  • 29.92
  • 15.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.29
  • 7.21
  • 5.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.63
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.39
  • 6.56
  • 6.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
456.47
613.95
-25.65%
550.39
590.73
-6.83%
555.19
623.61
-10.97%
495.60
0.00
0
Expenses
374.79
467.75
-19.87%
462.13
472.37
-2.17%
445.80
486.69
-8.40%
414.83
0.00
0
EBITDA
81.68
146.20
-44.13%
88.26
118.36
-25.43%
109.39
136.92
-20.11%
80.77
0.00
0
EBIDTM
17.89%
23.81%
16.04%
20.04%
19.70%
21.96%
16.30%
0.00%
Other Income
15.04
8.43
78.41%
10.86
-3.19
-
11.25
-13.50
-
25.12
0.00
0
Interest
20.72
24.20
-14.38%
17.76
25.90
-31.43%
23.22
23.75
-2.23%
25.10
0.00
0
Depreciation
19.50
18.89
3.23%
19.55
18.78
4.10%
19.38
19.40
-0.10%
19.40
0.00
0
PBT
56.50
111.54
-49.35%
61.81
70.49
-12.31%
78.04
80.27
-2.78%
61.39
0.00
0
Tax
13.45
34.48
-60.99%
-9.62
30.65
-
27.30
34.89
-21.75%
16.50
0.00
0
PAT
43.05
77.06
-44.13%
71.43
39.84
79.29%
50.74
45.38
11.81%
44.89
0.00
0
PATM
9.43%
12.55%
12.98%
6.74%
9.14%
7.28%
9.06%
0.00%
EPS
11.72
21.43
-45.31%
19.12
9.47
101.90%
13.16
12.49
5.36%
12.96
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,057.65
2,323.89
2,173.70
1,434.23
1,479.90
1,759.88
1,591.38
1,405.22
1,108.25
891.04
527.71
Net Sales Growth
12.55%
6.91%
51.56%
-3.09%
-15.91%
10.59%
13.25%
26.80%
24.38%
68.85%
 
Cost Of Goods Sold
1,345.84
1,493.17
1,466.14
947.16
954.08
884.53
851.05
798.17
644.26
546.89
366.93
Gross Profit
711.81
830.71
707.57
487.06
525.81
875.35
740.33
607.05
463.99
344.15
160.78
GP Margin
34.59%
35.75%
32.55%
33.96%
35.53%
49.74%
46.52%
43.20%
41.87%
38.62%
30.47%
Total Expenditure
1,697.55
1,841.62
1,773.94
1,223.14
1,284.41
1,382.53
1,262.64
1,115.43
940.12
758.30
449.45
Power & Fuel Cost
-
8.15
11.96
9.67
10.62
16.40
14.65
15.50
14.05
10.30
4.44
% Of Sales
-
0.35%
0.55%
0.67%
0.72%
0.93%
0.92%
1.10%
1.27%
1.16%
0.84%
Employee Cost
-
87.35
77.12
75.40
70.21
72.12
63.54
51.70
41.44
33.70
19.71
% Of Sales
-
3.76%
3.55%
5.26%
4.74%
4.10%
3.99%
3.68%
3.74%
3.78%
3.74%
Manufacturing Exp.
-
116.68
98.36
94.05
129.19
266.47
238.57
197.69
171.26
109.91
20.43
% Of Sales
-
5.02%
4.53%
6.56%
8.73%
15.14%
14.99%
14.07%
15.45%
12.34%
3.87%
General & Admin Exp.
-
57.70
56.70
49.33
60.68
72.44
57.09
40.95
32.82
29.27
14.00
% Of Sales
-
2.48%
2.61%
3.44%
4.10%
4.12%
3.59%
2.91%
2.96%
3.28%
2.65%
Selling & Distn. Exp.
-
68.25
63.67
47.53
59.63
60.10
27.65
14.27
14.30
28.26
17.24
% Of Sales
-
2.94%
2.93%
3.31%
4.03%
3.42%
1.74%
1.02%
1.29%
3.17%
3.27%
Miscellaneous Exp.
-
10.32
0.00
0.00
0.00
10.46
10.09
7.96
21.97
0.00
17.24
% Of Sales
-
0.44%
0%
0%
0%
0.59%
0.63%
0.57%
1.98%
0%
1.27%
EBITDA
360.10
482.27
399.76
211.09
195.49
377.35
328.74
289.79
168.13
132.74
78.26
EBITDA Margin
17.50%
20.75%
18.39%
14.72%
13.21%
21.44%
20.66%
20.62%
15.17%
14.90%
14.83%
Other Income
62.27
16.85
72.19
73.34
31.08
62.55
46.24
48.70
47.32
55.95
123.71
Interest
86.80
98.96
96.68
93.77
111.61
120.36
122.52
68.88
71.57
35.62
2.25
Depreciation
77.83
76.47
73.18
68.65
74.98
92.98
95.55
69.06
65.36
59.75
40.93
PBT
257.74
323.69
302.09
122.01
39.98
226.55
156.91
200.55
78.53
93.31
158.78
Tax
47.63
116.50
89.52
23.20
26.64
30.97
62.32
38.17
-9.60
21.32
14.41
Tax Rate
18.48%
35.99%
30.42%
15.45%
67.65%
35.48%
40.35%
19.03%
-12.22%
22.85%
9.08%
PAT
210.11
203.24
202.05
131.81
12.57
54.91
91.03
161.52
87.14
71.53
144.25
PAT before Minority Interest
209.37
207.19
204.77
126.97
12.75
56.31
92.10
162.38
88.12
71.99
144.37
Minority Interest
-0.74
-3.95
-2.72
4.84
-0.18
-1.40
-1.07
-0.86
-0.98
-0.46
-0.12
PAT Margin
10.21%
8.75%
9.30%
9.19%
0.85%
3.12%
5.72%
11.49%
7.86%
8.03%
27.34%
PAT Growth
29.47%
0.59%
53.29%
948.61%
-77.11%
-39.68%
-43.64%
85.36%
21.82%
-50.41%
 
Unadjusted EPS
56.96
56.36
56.01
35.59
3.82
15.26
25.39
45.05
24.31
19.95
42.36

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,778.01
1,576.47
1,357.59
1,223.43
1,209.61
1,148.15
1,053.15
899.39
806.77
651.36
Share Capital
36.05
36.05
36.03
35.98
35.95
35.85
35.85
35.85
35.85
34.05
Total Reserves
1,741.97
1,540.42
1,321.06
1,186.90
1,173.58
1,112.23
1,017.27
863.54
770.92
617.31
Non-Current Liabilities
1,158.06
1,074.27
1,001.19
984.81
946.13
1,005.13
1,004.49
935.42
511.17
650.72
Secured Loans
1,064.04
983.20
923.19
876.98
821.21
878.90
903.03
792.35
446.46
607.75
Unsecured Loans
0.00
0.00
0.00
0.00
0.01
4.66
9.42
13.54
15.91
14.32
Long Term Provisions
8.71
7.76
9.48
33.87
33.63
28.59
12.03
8.55
7.84
0.00
Current Liabilities
647.84
673.40
673.25
546.45
817.52
1,026.92
664.31
443.58
430.85
100.23
Trade Payables
180.61
130.79
111.08
92.17
70.59
125.84
113.89
83.64
65.96
50.14
Other Current Liabilities
178.70
191.17
201.45
191.96
265.55
256.62
207.67
101.77
87.75
38.14
Short Term Borrowings
267.62
326.72
348.34
255.06
472.58
636.41
335.69
253.25
263.46
0.00
Short Term Provisions
20.92
24.71
12.38
7.26
8.81
8.05
7.05
4.92
13.67
11.95
Total Liabilities
3,665.46
3,412.62
3,115.11
2,827.02
3,043.91
3,247.47
2,785.81
2,336.38
1,776.36
1,428.16
Net Block
1,281.55
1,309.81
1,137.79
1,225.50
1,332.61
1,382.90
1,427.74
799.81
749.66
477.39
Gross Block
1,567.31
1,521.71
1,280.48
1,299.25
1,888.93
1,850.08
1,803.80
1,108.15
996.53
667.30
Accumulated Depreciation
285.76
211.90
142.68
73.75
556.32
467.18
376.06
308.34
246.87
189.91
Non Current Assets
2,523.99
2,297.83
2,062.61
2,005.48
1,906.68
1,901.62
1,893.42
1,647.18
1,135.75
1,117.53
Capital Work in Progress
1,063.28
783.46
799.02
593.98
441.41
375.43
262.66
612.78
245.11
428.98
Non Current Investment
98.91
103.48
68.07
71.30
4.23
2.94
0.50
0.49
0.49
211.16
Long Term Loans & Adv.
68.69
89.44
46.02
101.45
128.08
139.56
199.82
233.39
140.17
0.00
Other Non Current Assets
11.57
11.64
11.70
13.25
0.36
0.78
2.70
0.70
0.32
0.00
Current Assets
1,141.49
1,114.78
1,052.51
821.55
1,137.11
1,345.51
891.65
676.79
637.03
310.58
Current Investments
166.01
185.92
203.49
133.32
274.73
568.73
288.76
132.46
197.11
0.00
Inventories
439.49
411.26
342.62
221.86
427.97
284.46
247.51
227.24
258.78
152.00
Sundry Debtors
92.56
131.24
106.48
124.83
97.30
64.85
76.63
43.56
43.99
22.67
Cash & Bank
44.99
68.25
10.56
11.87
11.34
102.77
70.43
79.78
15.62
62.80
Other Current Assets
398.44
24.51
13.94
14.68
325.76
324.71
208.33
193.74
121.53
73.11
Short Term Loans & Adv.
366.64
293.60
375.42
314.99
288.63
306.86
195.61
180.68
106.20
73.11
Net Current Assets
493.64
441.38
379.26
275.10
319.59
318.59
227.34
233.21
206.18
210.35
Total Assets
3,665.48
3,412.61
3,115.12
2,827.03
3,043.90
3,247.47
2,785.81
2,336.39
1,776.36
1,428.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
446.11
300.50
177.12
469.46
-36.46
240.91
246.62
274.37
-65.72
108.11
PBT
323.69
294.29
150.16
39.38
87.28
154.42
200.55
78.53
93.31
158.78
Adjustment
166.89
123.62
128.23
177.03
169.53
181.40
96.63
98.31
48.51
-79.43
Changes in Working Capital
69.38
-54.54
-85.35
268.43
-265.51
-62.43
-8.45
113.84
-197.49
44.81
Cash after chg. in Working capital
559.96
363.36
193.04
484.85
-8.70
273.40
288.73
290.68
-55.68
124.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-113.85
-62.87
-15.92
-15.39
-27.76
-32.48
-42.11
-16.32
-10.04
-16.05
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
-363.79
-156.41
-241.05
-147.81
329.98
-384.71
-473.84
-443.87
-186.26
50.77
Net Fixed Assets
-35.25
-42.21
39.79
505.58
0.48
-32.92
-38.72
-89.90
-66.71
-131.13
Net Investments
-32.18
-119.37
-112.45
-49.49
-38.53
-9.88
-189.38
-60.84
-85.82
6.17
Others
-296.36
5.17
-168.39
-603.90
368.03
-341.91
-245.74
-293.13
-33.73
175.73
Cash from Financing Activity
-106.46
-86.45
62.87
-382.97
-384.99
176.10
217.86
233.21
204.80
-112.76
Net Cash Inflow / Outflow
-24.14
57.64
-1.05
-61.32
-91.47
32.31
-9.36
63.71
-47.18
46.12
Opening Cash & Equivalents
67.64
10.00
11.05
72.37
102.27
69.96
79.33
15.62
62.80
16.68
Closing Cash & Equivalent
43.49
67.64
10.00
11.05
10.80
102.27
69.96
79.33
15.62
62.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
493.22
437.31
376.65
339.89
336.40
320.15
293.55
247.41
224.04
191.31
ROA
5.85%
6.27%
4.27%
0.43%
1.79%
3.05%
6.34%
4.29%
4.49%
10.37%
ROE
12.35%
13.96%
9.84%
1.05%
4.78%
8.37%
16.75%
10.43%
9.90%
24.55%
ROCE
13.78%
13.76%
9.45%
5.88%
7.45%
10.33%
11.99%
8.32%
9.00%
12.67%
Fixed Asset Turnover
1.50
1.58
1.22
1.01
1.02
0.94
1.06
1.14
1.16
0.96
Receivable days
17.58
19.57
26.87
25.24
15.55
15.01
14.19
13.26
12.65
14.74
Inventory Days
66.81
62.07
65.57
73.85
68.31
56.45
56.07
73.62
77.93
81.89
Payable days
30.04
24.53
29.17
25.64
23.71
33.04
31.80
28.73
25.00
20.44
Cash Conversion Cycle
54.35
57.11
63.28
73.45
60.15
38.42
38.46
58.16
65.57
76.18
Total Debt/Equity
0.78
0.88
1.00
1.00
1.23
1.51
1.36
1.27
0.98
0.96
Interest Cover
4.27
4.04
2.60
1.35
1.73
2.26
3.91
2.10
3.62
71.52

Top Investors:

News Update:


  • Sarda Energy&Mineral - Quarterly Results
    1st Feb 2020, 15:54 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.