Nifty
Sensex
:
:
15097.35
51039.31
115.35 (0.77%)
387.85 (0.77%)

Steel & Iron Products

Rating :
64/99

BSE: 504614 | NSE: SARDAEN

391.85
25-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  379.90
  •  407.90
  •  375.25
  •  378.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  280921
  •  1111.14
  •  407.90
  •  98.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,411.87
  • 6.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,942.39
  • 1.28%
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.50%
  • 4.69%
  • 17.39%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.41%
  • 4.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 6.21
  • -2.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.95
  • 9.86
  • -4.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.43
  • 60.39
  • -12.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.91
  • 7.40
  • 4.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.66
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 6.96
  • 5.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
603.90
456.47
32.30%
548.35
550.39
-0.37%
347.40
555.19
-37.43%
438.11
495.60
-11.60%
Expenses
461.01
374.79
23.00%
416.01
462.15
-9.98%
293.18
445.80
-34.24%
361.19
414.83
-12.93%
EBITDA
142.89
81.68
74.94%
132.34
88.24
49.98%
54.22
109.39
-50.43%
76.92
80.77
-4.77%
EBIDTM
23.66%
17.89%
24.13%
16.03%
15.61%
19.70%
17.56%
16.30%
Other Income
44.07
15.04
193.02%
25.80
10.86
137.57%
38.23
11.25
239.82%
-54.08
25.12
-
Interest
17.26
20.72
-16.70%
20.15
17.76
13.46%
20.10
23.22
-13.44%
20.78
25.10
-17.21%
Depreciation
18.82
19.50
-3.49%
18.82
19.55
-3.73%
18.63
19.38
-3.87%
19.49
19.40
0.46%
PBT
150.88
56.50
167.04%
116.09
61.79
87.88%
48.13
78.04
-38.33%
-17.43
61.39
-
Tax
34.09
13.45
153.46%
29.67
-9.64
-
9.09
27.30
-66.70%
12.23
16.50
-25.88%
PAT
116.79
43.05
171.29%
86.42
71.43
20.99%
39.04
50.74
-23.06%
-29.66
44.89
-
PATM
19.34%
9.43%
15.76%
12.98%
11.24%
9.14%
-6.77%
9.06%
EPS
32.06
11.72
173.55%
23.41
19.12
22.44%
9.84
13.16
-25.23%
-8.95
12.96
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,937.76
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
891.04
Net Sales Growth
-5.83%
-13.93%
6.91%
51.56%
-3.09%
-15.91%
10.59%
13.25%
26.80%
24.38%
 
Cost Of Goods Sold
1,197.40
1,292.65
1,493.17
1,466.14
947.16
954.08
884.53
851.05
798.17
644.26
546.89
Gross Profit
740.36
707.50
830.72
707.57
487.06
525.81
875.35
740.33
607.05
463.99
344.15
GP Margin
38.21%
35.37%
35.75%
32.55%
33.96%
35.53%
49.74%
46.52%
43.20%
41.87%
38.62%
Total Expenditure
1,531.39
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
758.30
Power & Fuel Cost
-
8.54
8.15
11.96
9.67
10.62
16.40
14.65
15.50
14.05
10.30
% Of Sales
-
0.43%
0.35%
0.55%
0.67%
0.72%
0.93%
0.92%
1.10%
1.27%
1.16%
Employee Cost
-
87.79
87.35
77.12
75.40
70.21
72.12
63.54
51.70
41.44
33.70
% Of Sales
-
4.39%
3.76%
3.55%
5.26%
4.74%
4.10%
3.99%
3.68%
3.74%
3.78%
Manufacturing Exp.
-
116.56
116.67
98.36
94.05
129.19
266.47
238.57
197.69
171.26
109.91
% Of Sales
-
5.83%
5.02%
4.53%
6.56%
8.73%
15.14%
14.99%
14.07%
15.45%
12.34%
General & Admin Exp.
-
57.10
57.70
56.70
49.33
60.68
72.44
57.09
40.95
32.82
29.27
% Of Sales
-
2.85%
2.48%
2.61%
3.44%
4.10%
4.12%
3.59%
2.91%
2.96%
3.28%
Selling & Distn. Exp.
-
64.64
68.26
63.67
47.53
59.63
60.10
27.65
14.27
14.30
28.26
% Of Sales
-
3.23%
2.94%
2.93%
3.31%
4.03%
3.42%
1.74%
1.02%
1.29%
3.17%
Miscellaneous Exp.
-
60.01
34.92
0.00
0.00
0.00
10.46
10.09
7.96
21.97
28.26
% Of Sales
-
3.00%
1.50%
0%
0%
0%
0.59%
0.63%
0.57%
1.98%
0%
EBITDA
406.37
312.86
457.67
399.76
211.09
195.49
377.35
328.74
289.79
168.13
132.74
EBITDA Margin
20.97%
15.64%
19.69%
18.39%
14.72%
13.21%
21.44%
20.66%
20.62%
15.17%
14.90%
Other Income
54.02
26.43
41.45
72.19
73.34
31.08
62.55
46.24
48.70
47.32
55.95
Interest
78.29
82.48
98.96
96.68
93.77
111.61
120.36
122.52
68.88
71.57
35.62
Depreciation
75.76
77.92
76.47
73.18
68.65
74.98
92.98
95.55
69.06
65.36
59.75
PBT
297.67
178.89
323.69
302.09
122.01
39.98
226.55
156.91
200.55
78.53
93.31
Tax
85.08
43.35
116.50
89.52
23.20
26.64
30.97
62.32
38.17
-9.60
21.32
Tax Rate
28.58%
24.23%
35.99%
30.42%
15.45%
67.65%
35.48%
40.35%
19.03%
-12.22%
22.85%
PAT
212.59
133.43
203.24
202.05
131.81
12.57
54.91
91.03
161.52
87.14
71.53
PAT before Minority Interest
210.33
135.54
207.19
204.77
126.97
12.75
56.31
92.10
162.38
88.12
71.99
Minority Interest
-2.26
-2.11
-3.95
-2.72
4.84
-0.18
-1.40
-1.07
-0.86
-0.98
-0.46
PAT Margin
10.97%
6.67%
8.75%
9.30%
9.19%
0.85%
3.12%
5.72%
11.49%
7.86%
8.03%
PAT Growth
1.18%
-34.35%
0.59%
53.29%
948.61%
-77.11%
-39.68%
-43.64%
85.36%
21.82%
 
EPS
59.05
37.06
56.46
56.13
36.61
3.49
15.25
25.29
44.87
24.21
19.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,867.39
1,743.43
1,576.47
1,357.59
1,223.43
1,209.61
1,148.15
1,053.15
899.39
806.77
Share Capital
36.05
36.05
36.05
36.03
35.98
35.95
35.85
35.85
35.85
35.85
Total Reserves
1,831.34
1,707.38
1,540.42
1,321.06
1,186.90
1,173.58
1,112.23
1,017.27
863.54
770.92
Non-Current Liabilities
1,505.71
1,158.07
1,074.27
1,001.19
984.81
946.13
1,005.13
1,004.49
935.42
511.17
Secured Loans
1,408.34
1,064.04
983.20
923.19
876.98
821.21
878.90
903.03
792.35
446.46
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.01
4.66
9.42
13.54
15.91
Long Term Provisions
8.91
8.71
7.76
9.48
33.87
33.63
28.59
12.03
8.55
7.84
Current Liabilities
626.11
648.98
673.40
673.25
546.45
817.52
1,026.92
664.31
443.58
430.85
Trade Payables
213.66
180.61
130.79
111.08
92.17
70.59
125.84
113.89
83.64
65.96
Other Current Liabilities
180.95
179.83
191.17
201.45
191.96
265.55
256.62
207.67
101.77
87.75
Short Term Borrowings
223.19
267.62
326.72
348.34
255.06
472.58
636.41
335.69
253.25
263.46
Short Term Provisions
8.31
20.92
24.71
12.38
7.26
8.81
8.05
7.05
4.92
13.67
Total Liabilities
4,099.68
3,682.03
3,412.62
3,115.11
2,827.02
3,043.91
3,247.47
2,785.81
2,336.38
1,776.36
Net Block
1,268.92
1,296.97
1,309.81
1,137.79
1,225.50
1,332.61
1,382.90
1,427.74
799.81
749.66
Gross Block
1,631.16
1,583.00
1,521.71
1,280.48
1,299.25
1,888.93
1,850.08
1,803.80
1,108.15
996.53
Accumulated Depreciation
362.24
286.03
211.90
142.68
73.75
556.32
467.18
376.06
308.34
246.87
Non Current Assets
2,795.60
2,539.40
2,297.83
2,062.61
2,005.48
1,906.68
1,901.62
1,893.42
1,647.18
1,135.75
Capital Work in Progress
1,373.76
1,063.27
783.46
799.02
593.98
441.41
375.43
262.66
612.78
245.11
Non Current Investment
103.46
98.91
103.48
68.07
71.30
4.23
2.94
0.50
0.49
0.49
Long Term Loans & Adv.
37.99
68.69
89.44
46.02
101.45
128.08
139.56
199.82
233.39
140.17
Other Non Current Assets
11.47
11.56
11.64
11.70
13.25
0.36
0.78
2.70
0.70
0.32
Current Assets
1,304.08
1,142.63
1,114.78
1,052.51
821.55
1,137.11
1,345.51
891.65
676.79
637.03
Current Investments
139.18
166.01
185.92
203.49
133.32
274.73
568.73
288.76
132.46
197.11
Inventories
500.76
439.50
411.26
342.62
221.86
427.97
284.46
247.51
227.24
258.78
Sundry Debtors
123.89
92.56
131.24
106.48
124.83
97.30
64.85
76.63
43.56
43.99
Cash & Bank
164.64
44.99
68.25
10.56
11.87
11.34
102.77
70.43
79.78
15.62
Other Current Assets
375.61
31.80
24.51
13.94
329.67
325.76
324.71
208.33
193.74
121.53
Short Term Loans & Adv.
355.90
367.77
293.60
375.42
314.99
288.63
306.86
195.61
180.68
106.20
Net Current Assets
677.97
493.65
441.38
379.26
275.10
319.59
318.59
227.34
233.21
206.18
Total Assets
4,099.68
3,682.03
3,412.61
3,115.12
2,827.03
3,043.90
3,247.47
2,785.81
2,336.39
1,776.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
344.68
480.08
300.50
177.12
469.46
-36.46
240.91
246.62
274.37
-65.72
PBT
178.89
323.69
294.29
150.16
39.38
87.28
154.42
200.55
78.53
93.31
Adjustment
193.09
200.67
123.62
128.23
177.03
169.53
181.40
96.63
98.31
48.51
Changes in Working Capital
36.12
69.57
-54.54
-85.35
268.43
-265.51
-62.43
-8.45
113.84
-197.49
Cash after chg. in Working capital
408.10
593.93
363.36
193.04
484.85
-8.70
273.40
288.73
290.68
-55.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-63.42
-113.85
-62.87
-15.92
-15.39
-27.76
-32.48
-42.11
-16.32
-10.04
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
-423.12
-398.55
-156.41
-241.05
-147.81
329.98
-384.71
-473.84
-443.87
-186.26
Net Fixed Assets
-30.77
-35.25
-42.21
39.79
505.58
0.48
-32.92
-38.72
-89.90
-66.71
Net Investments
-127.68
-32.18
-119.37
-112.45
-49.49
-38.53
-9.88
-189.38
-60.84
-85.82
Others
-264.67
-331.12
5.17
-168.39
-603.90
368.03
-341.91
-245.74
-293.13
-33.73
Cash from Financing Activity
198.88
-105.68
-86.45
62.87
-382.97
-384.99
176.10
217.86
233.21
204.80
Net Cash Inflow / Outflow
120.44
-24.15
57.64
-1.05
-61.32
-91.47
32.31
-9.36
63.71
-47.18
Opening Cash & Equivalents
43.49
67.64
10.00
11.05
72.37
102.27
69.96
79.33
15.62
62.80
Closing Cash & Equivalent
163.93
43.49
67.64
10.00
11.05
10.80
102.27
69.96
79.33
15.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
518.00
483.61
437.31
376.65
339.89
336.40
320.15
293.55
247.41
224.04
ROA
3.48%
5.84%
6.27%
4.27%
0.43%
1.79%
3.05%
6.34%
4.29%
4.49%
ROE
7.51%
12.48%
13.96%
9.84%
1.05%
4.78%
8.37%
16.75%
10.43%
9.90%
ROCE
7.80%
13.86%
13.76%
9.45%
5.88%
7.45%
10.33%
11.99%
8.32%
9.00%
Fixed Asset Turnover
1.24
1.50
1.58
1.22
1.01
1.02
0.94
1.06
1.14
1.16
Receivable days
19.75
17.58
19.57
26.87
25.24
15.55
15.01
14.19
13.26
12.65
Inventory Days
85.79
66.81
62.07
65.57
73.85
68.31
56.45
56.07
73.62
77.93
Payable days
43.71
30.04
24.53
29.17
25.64
23.71
33.04
31.80
28.73
25.00
Cash Conversion Cycle
61.83
54.35
57.11
63.28
73.45
60.15
38.42
38.46
58.16
65.57
Total Debt/Equity
0.91
0.80
0.88
1.00
1.00
1.23
1.51
1.36
1.27
0.98
Interest Cover
3.17
4.27
4.04
2.60
1.35
1.73
2.26
3.91
2.10
3.62

Top Investors:

News Update:


No Latest News!

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.