Nifty
Sensex
:
:
22338.75
73745.35
355.95 (1.62%)
1245.05 (1.72%)

Steel & Iron Products

Rating :
60/99

BSE: 500404 | NSE: SUNFLAG

203.45
01-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  200.05
  •  208.25
  •  200.05
  •  199.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  359442
  •  735.26
  •  248.80
  •  130.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,671.07
  • 26.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,362.51
  • N/A
  • 0.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.16%
  • 1.81%
  • 33.17%
  • FII
  • DII
  • Others
  • 0.93%
  • 0.06%
  • 12.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.21
  • 9.80
  • 22.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.73
  • 13.40
  • 11.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 48.30
  • 58.75
  • 99.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 6.74
  • 6.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 0.89
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.99
  • 5.90
  • 6.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
853.78
869.42
-1.80%
858.01
885.51
-3.11%
784.46
896.52
-12.50%
836.97
648.98
28.97%
Expenses
756.88
752.80
0.54%
759.18
723.34
4.95%
706.74
826.67
-14.51%
739.79
570.35
29.71%
EBITDA
96.90
116.62
-16.91%
98.83
162.17
-39.06%
77.72
69.85
11.27%
97.18
78.63
23.59%
EBIDTM
11.35%
13.41%
11.52%
18.31%
9.91%
7.79%
11.61%
12.12%
Other Income
1.27
3.16
-59.81%
1.16
1.01
14.85%
4.26
0.90
373.33%
2.00
0.95
110.53%
Interest
25.88
21.79
18.77%
22.99
17.31
32.81%
23.69
14.59
62.37%
27.41
11.94
129.56%
Depreciation
25.69
19.76
30.01%
25.63
19.76
29.71%
25.62
19.68
30.18%
21.44
20.03
7.04%
PBT
46.60
78.23
-40.43%
51.37
126.11
-59.27%
32.67
1,229.34
-97.34%
50.33
47.61
5.71%
Tax
10.70
19.07
-43.89%
12.87
31.25
-58.82%
7.51
308.95
-97.57%
10.35
6.92
49.57%
PAT
35.90
59.16
-39.32%
38.50
94.86
-59.41%
25.16
920.39
-97.27%
39.98
40.69
-1.74%
PATM
4.20%
6.80%
4.49%
10.71%
3.21%
102.66%
4.78%
6.27%
EPS
2.00
3.31
-39.58%
2.15
5.28
-59.28%
1.43
51.10
-97.20%
2.20
2.26
-2.65%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,333.22
3,488.42
2,698.26
1,891.55
1,758.12
2,186.00
2,074.44
1,516.39
1,589.88
1,756.59
1,585.42
Net Sales Growth
0.99%
29.28%
42.65%
7.59%
-19.57%
5.38%
36.80%
-4.62%
-9.49%
10.80%
 
Cost Of Goods Sold
2,126.34
2,223.80
1,641.34
1,209.72
1,078.95
1,372.62
1,219.18
862.20
742.80
992.13
915.43
Gross Profit
1,206.88
1,264.62
1,056.92
681.83
679.17
813.38
855.26
654.19
847.08
764.46
669.99
GP Margin
36.21%
36.25%
39.17%
36.05%
38.63%
37.21%
41.23%
43.14%
53.28%
43.52%
42.26%
Total Expenditure
2,962.59
3,042.60
2,301.44
1,637.50
1,587.49
1,948.23
1,837.60
1,370.62
1,412.12
1,587.31
1,438.41
Power & Fuel Cost
-
414.43
314.61
167.26
199.93
234.57
122.38
122.63
122.96
162.79
153.38
% Of Sales
-
11.88%
11.66%
8.84%
11.37%
10.73%
5.90%
8.09%
7.73%
9.27%
9.67%
Employee Cost
-
107.82
97.86
92.46
97.34
102.08
102.57
94.26
98.71
82.06
75.06
% Of Sales
-
3.09%
3.63%
4.89%
5.54%
4.67%
4.94%
6.22%
6.21%
4.67%
4.73%
Manufacturing Exp.
-
131.63
114.22
66.07
112.61
122.44
204.52
130.98
225.07
109.00
76.44
% Of Sales
-
3.77%
4.23%
3.49%
6.41%
5.60%
9.86%
8.64%
14.16%
6.21%
4.82%
General & Admin Exp.
-
39.06
28.11
24.84
33.89
28.95
31.80
21.51
21.37
21.43
17.63
% Of Sales
-
1.12%
1.04%
1.31%
1.93%
1.32%
1.53%
1.42%
1.34%
1.22%
1.11%
Selling & Distn. Exp.
-
106.84
92.70
67.74
57.79
80.29
148.38
135.79
188.19
219.90
200.47
% Of Sales
-
3.06%
3.44%
3.58%
3.29%
3.67%
7.15%
8.95%
11.84%
12.52%
12.64%
Miscellaneous Exp.
-
19.02
12.60
9.41
6.98
7.28
8.77
3.25
13.02
0.00
200.47
% Of Sales
-
0.55%
0.47%
0.50%
0.40%
0.33%
0.42%
0.21%
0.82%
0%
0%
EBITDA
370.63
445.82
396.82
254.05
170.63
237.77
236.84
145.77
177.76
169.28
147.01
EBITDA Margin
11.12%
12.78%
14.71%
13.43%
9.71%
10.88%
11.42%
9.61%
11.18%
9.64%
9.27%
Other Income
8.69
7.07
6.08
10.98
11.22
11.18
16.97
7.81
9.77
6.00
5.48
Interest
99.97
81.10
42.25
29.48
41.25
38.74
35.49
35.06
65.49
71.44
72.99
Depreciation
98.38
80.64
76.31
70.20
46.22
37.87
34.13
33.20
35.66
51.13
61.18
PBT
180.97
291.15
284.34
165.35
94.38
172.34
184.19
85.32
86.38
52.71
18.32
Tax
41.43
369.62
67.90
25.08
1.77
61.70
55.49
19.75
29.96
27.42
-3.36
Tax Rate
22.89%
24.91%
23.88%
15.17%
1.88%
35.80%
30.13%
23.15%
34.68%
52.90%
-18.34%
PAT
139.54
1,115.31
217.02
140.62
92.59
110.61
128.70
65.57
56.42
24.41
21.68
PAT before Minority Interest
139.52
1,115.31
217.02
140.62
92.61
110.64
128.70
65.57
56.42
24.41
21.68
Minority Interest
-0.02
0.00
0.00
0.00
-0.02
-0.03
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.19%
31.97%
8.04%
7.43%
5.27%
5.06%
6.20%
4.32%
3.55%
1.39%
1.37%
PAT Growth
-87.49%
413.92%
54.33%
51.87%
-16.29%
-14.06%
96.28%
16.22%
131.13%
12.59%
 
EPS
7.74
61.89
12.04
7.80
5.14
6.14
7.14
3.64
3.13
1.35
1.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,342.21
1,748.95
1,532.85
1,385.21
940.14
836.91
708.95
643.06
583.54
503.26
Share Capital
180.22
180.22
180.22
180.22
180.22
180.22
180.22
180.22
180.22
162.20
Total Reserves
3,161.99
1,568.73
1,352.63
1,204.99
759.92
656.69
528.73
462.84
403.27
341.01
Non-Current Liabilities
711.37
458.44
418.41
429.40
183.32
208.24
155.65
169.36
224.45
299.42
Secured Loans
363.35
173.05
109.43
93.91
18.60
44.63
0.00
10.07
72.97
152.57
Unsecured Loans
18.27
20.16
24.30
29.67
36.08
42.37
47.75
51.76
69.57
75.14
Long Term Provisions
34.68
34.04
39.10
44.80
23.28
29.66
19.40
15.69
13.89
13.89
Current Liabilities
887.20
881.83
436.52
592.78
643.89
519.76
514.78
452.84
527.99
505.38
Trade Payables
563.78
457.19
265.66
314.69
267.21
189.19
140.53
155.99
197.30
207.76
Other Current Liabilities
265.40
151.10
133.42
134.61
112.88
109.93
108.82
166.68
84.03
84.74
Short Term Borrowings
39.13
273.54
31.46
143.48
263.80
220.64
265.43
111.72
197.79
169.04
Short Term Provisions
18.89
0.00
5.98
0.00
0.00
0.00
0.00
18.45
48.87
43.84
Total Liabilities
4,942.34
3,090.76
2,389.30
2,408.85
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
1,309.90
Net Block
1,591.44
1,251.83
1,189.50
1,146.53
536.67
514.63
512.53
543.38
572.49
586.24
Gross Block
1,864.92
1,444.67
1,306.03
2,047.18
1,392.16
1,333.21
1,307.03
1,304.91
1,310.64
1,297.76
Accumulated Depreciation
273.48
192.84
116.53
900.65
855.49
818.58
794.50
761.53
738.15
711.52
Non Current Assets
3,554.99
1,741.93
1,483.61
1,466.27
792.58
711.39
615.58
590.91
620.55
635.18
Capital Work in Progress
192.90
373.13
173.10
232.59
201.62
130.10
68.63
26.24
28.83
37.48
Non Current Investment
1,725.68
16.59
16.00
10.75
11.55
9.11
9.14
7.24
0.00
0.00
Long Term Loans & Adv.
36.28
36.47
101.58
75.46
42.01
57.01
24.93
14.05
19.23
11.19
Other Non Current Assets
8.69
63.91
3.43
0.94
0.73
0.54
0.35
0.00
0.00
0.27
Current Assets
1,387.35
1,348.83
905.69
942.58
976.23
854.98
765.26
675.80
717.27
674.72
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
865.57
836.94
543.80
562.77
552.17
432.83
391.44
314.89
394.14
330.66
Sundry Debtors
315.27
276.30
210.22
221.64
286.02
301.76
248.88
220.47
188.50
207.73
Cash & Bank
118.33
67.63
70.57
53.17
59.07
54.72
76.73
64.55
55.49
52.87
Other Current Assets
88.18
6.93
7.03
6.49
78.97
65.67
48.21
75.89
79.14
83.46
Short Term Loans & Adv.
80.39
161.03
74.07
98.51
72.91
57.41
44.43
70.32
65.89
76.84
Net Current Assets
500.15
467.00
469.17
349.80
332.34
335.22
250.48
222.96
189.28
169.34
Total Assets
4,942.34
3,090.76
2,389.30
2,408.85
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
1,309.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
277.80
43.19
223.47
209.10
177.00
117.49
-17.51
236.25
78.01
106.72
PBT
1,484.01
284.34
165.35
93.84
172.00
185.22
84.97
85.73
51.83
18.32
Adjustment
-1,033.43
120.57
98.47
83.12
83.17
73.96
69.41
103.66
98.00
134.17
Changes in Working Capital
175.89
-287.77
7.37
55.59
-19.75
-86.20
-152.16
65.37
-60.95
-41.93
Cash after chg. in Working capital
626.47
117.14
271.19
232.55
235.42
172.98
2.22
254.76
88.88
110.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-348.67
-73.95
-47.72
-23.45
-58.42
-55.49
-19.73
-18.51
-10.87
-3.84
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
-218.99
-335.33
-59.97
-125.38
-141.40
-96.66
-32.52
-12.57
-4.17
-6.81
Net Fixed Assets
-239.97
-338.65
800.69
-685.83
-130.33
-87.52
-44.37
4.20
-3.83
-6.40
Net Investments
-1,708.20
0.00
0.61
0.00
-2.78
0.00
-1.89
-2.16
0.00
0.00
Others
1,729.18
3.32
-861.27
560.45
-8.29
-9.14
13.74
-14.61
-0.34
-0.41
Cash from Financing Activity
-63.26
289.45
-151.28
-79.15
-38.75
-41.03
60.40
-213.37
-71.22
-102.80
Net Cash Inflow / Outflow
-4.45
-2.69
12.22
4.57
-3.15
-20.20
10.37
10.31
2.62
-2.89
Opening Cash & Equivalents
15.94
18.63
6.41
1.84
4.99
74.92
64.55
54.24
52.87
55.76
Closing Cash & Equivalent
11.49
15.94
18.63
6.41
1.84
54.72
74.92
64.55
55.49
52.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
185.45
97.05
65.60
56.72
52.17
46.44
39.34
35.68
32.38
31.02
ROA
27.77%
7.92%
5.86%
4.43%
6.63%
8.73%
4.95%
4.33%
1.84%
1.62%
ROE
43.81%
14.81%
12.76%
9.44%
12.45%
16.65%
9.70%
9.20%
4.49%
4.40%
ROCE
50.78%
17.84%
14.25%
10.27%
17.09%
19.82%
12.46%
16.00%
12.42%
9.28%
Fixed Asset Turnover
2.15
1.98
1.15
1.06
1.64
1.61
1.31
1.37
1.50
1.38
Receivable days
30.33
32.67
41.00
50.73
48.11
47.20
50.00
41.65
36.92
37.51
Inventory Days
87.29
92.71
105.05
111.42
80.63
70.65
75.24
72.21
67.54
67.89
Payable days
50.18
63.92
72.08
44.30
28.56
24.58
22.35
26.34
24.33
36.79
Cash Conversion Cycle
67.44
61.46
73.96
117.85
100.18
93.27
102.89
87.53
80.14
68.61
Total Debt/Equity
0.16
0.30
0.18
0.32
0.37
0.41
0.47
0.39
0.72
0.95
Interest Cover
19.31
7.74
6.62
3.29
5.45
6.19
3.43
2.32
1.73
1.25

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.