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

Steel & Iron Products

Rating :
65/99

BSE: 504614 | NSE: SARDAEN

799.95
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 770.00
  • 806.00
  • 770.00
  • 767.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17046
  •  134.80
  •  1360.00
  •  615.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,840.19
  • 3.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,456.16
  • 0.93%
  • 0.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.50%
  • 5.10%
  • 16.25%
  • FII
  • DII
  • Others
  • 1.72%
  • 0.00%
  • 4.43%

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
  • 6.97
  • 5.47
  • 4.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.80
  • 0.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.26
  • 6.12
  • 5.23

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
1,058.12
699.16
51.34%
998.58
603.90
65.36%
1,025.13
548.35
86.95%
832.19
347.40
139.55%
Expenses
706.60
514.85
37.24%
677.62
455.22
48.86%
614.05
416.01
47.60%
560.43
293.18
91.16%
EBITDA
351.52
184.31
90.72%
320.96
148.68
115.87%
411.08
132.34
210.62%
271.76
54.22
401.22%
EBIDTM
33.22%
26.36%
32.14%
24.62%
40.10%
24.13%
32.66%
15.61%
Other Income
34.37
42.15
-18.46%
-12.77
38.28
-
30.90
25.80
19.77%
-2.18
38.23
-
Interest
44.63
21.59
106.72%
44.57
17.26
158.23%
42.99
20.15
113.35%
14.93
20.10
-25.72%
Depreciation
46.48
18.79
147.37%
38.82
18.82
106.27%
38.68
18.82
105.53%
19.19
18.63
3.01%
PBT
290.52
180.24
61.19%
221.69
150.88
46.93%
360.31
116.09
210.37%
235.46
48.13
389.22%
Tax
85.83
42.11
103.82%
52.55
34.09
54.15%
95.82
29.67
222.95%
65.60
9.09
621.67%
PAT
204.69
138.13
48.19%
169.14
116.79
44.82%
264.49
86.42
206.05%
169.86
39.04
335.09%
PATM
19.34%
19.76%
16.94%
19.34%
25.80%
15.76%
20.41%
11.24%
EPS
59.20
38.68
53.05%
46.34
32.06
44.54%
70.90
23.41
202.86%
46.62
9.84
373.78%

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
3,914.02
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
78.01%
9.93%
-13.93%
6.91%
51.56%
-3.09%
-15.91%
10.59%
13.25%
26.80%
 
Cost Of Goods Sold
2,086.02
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
1,828.00
851.72
707.50
830.72
707.57
487.06
525.81
875.35
740.33
607.05
463.99
GP Margin
46.70%
38.74%
35.37%
35.75%
32.55%
33.96%
35.53%
49.74%
46.52%
43.20%
41.87%
Total Expenditure
2,558.70
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
1,355.32
505.36
312.86
457.67
399.76
211.09
195.49
377.35
328.74
289.79
168.13
EBITDA Margin
34.63%
22.98%
15.64%
19.69%
18.39%
14.72%
13.21%
21.44%
20.66%
20.62%
15.17%
Other Income
50.32
158.66
26.43
41.45
72.19
73.34
31.08
62.55
46.24
48.70
47.32
Interest
147.12
79.10
82.48
98.96
96.68
93.77
111.61
120.36
122.52
68.88
71.57
Depreciation
143.17
75.05
77.92
76.47
73.18
68.65
74.98
92.98
95.55
69.06
65.36
PBT
1,107.98
509.87
178.89
323.69
302.09
122.01
39.98
226.55
156.91
200.55
78.53
Tax
299.80
114.97
43.35
116.50
89.52
23.20
26.64
30.97
62.32
38.17
-9.60
Tax Rate
27.06%
23.21%
24.23%
35.99%
30.42%
15.45%
67.65%
35.48%
40.35%
19.03%
-12.22%
PAT
808.18
378.85
133.43
203.24
202.05
131.81
12.57
54.91
91.03
161.52
87.14
PAT before Minority Interest
805.67
380.38
135.54
207.19
204.77
126.97
12.75
56.31
92.10
162.38
88.12
Minority Interest
-2.51
-1.53
-2.11
-3.95
-2.72
4.84
-0.18
-1.40
-1.07
-0.86
-0.98
PAT Margin
20.65%
17.23%
6.67%
8.75%
9.30%
9.19%
0.85%
3.12%
5.72%
11.49%
7.86%
PAT Growth
112.47%
183.93%
-34.35%
0.59%
53.29%
948.61%
-77.11%
-39.68%
-43.64%
85.36%
 
EPS
224.49
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
56.77
43.71
30.04
24.53
29.17
25.64
23.71
33.04
31.80
28.73
Cash Conversion Cycle
54.61
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&Mineral - Quarterly Results
    21st May 2022, 17:02 PM

    Read More
  • Sarda Energy & Minerals’ arm gets upgraded to three star export house
    21st Mar 2022, 10:13 AM

    The company has been upgraded from two star export house

    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.