Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Steel & Iron Products

Rating :
40/99

BSE: 500404 | NSE: SUNFLAG

23.55
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  23.80
  •  23.85
  •  22.50
  •  23.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15653
  •  3.63
  •  48.95
  •  20.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 425.32
  • 7.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 718.33
  • 2.12%
  • 0.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.05%
  • 1.44%
  • 35.00%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.02%
  • 13.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.16
  • 4.88
  • 13.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.30
  • 7.03
  • 10.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 35.28
  • 19.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.89
  • 9.11
  • 9.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.56
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.33
  • 5.08
  • 5.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
436.58
0.00
0
466.93
0.00
0
486.11
556.07
-12.58%
528.45
0.00
0
Expenses
386.48
0.00
0
422.04
0.00
0
461.11
476.58
-3.25%
495.16
0.00
0
EBITDA
50.10
0.00
0
44.89
0.00
0
25.00
79.49
-68.55%
33.29
0.00
0
EBIDTM
11.47%
0.00%
9.61%
0.00%
5.14%
14.29%
6.30%
0.00%
Other Income
4.29
0.00
0
2.81
0.00
0
2.90
2.86
1.40%
2.78
0.00
0
Interest
11.32
0.00
0
9.68
0.00
0
10.77
9.05
19.01%
10.69
0.00
0
Depreciation
12.05
0.00
0
10.05
0.00
0
10.05
8.88
13.18%
10.22
0.00
0
PBT
31.00
0.00
0
27.97
0.00
0
7.08
64.42
-89.01%
15.16
0.00
0
Tax
7.56
0.00
0
6.82
0.00
0
2.97
23.78
-87.51%
4.78
0.00
0
PAT
23.44
0.00
0
21.15
0.00
0
4.11
40.64
-89.89%
10.38
0.00
0
PATM
5.37%
0.00%
4.53%
0.00%
0.85%
7.31%
1.96%
0.00%
EPS
1.29
0.00
0
1.16
0.00
0
0.22
2.25
-90.22%
0.56
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
1,918.07
2,229.49
2,074.44
1,516.39
1,589.88
1,756.59
1,585.42
1,569.31
1,618.18
1,544.07
1,348.06
Net Sales Growth
244.93%
7.47%
36.80%
-4.62%
-9.49%
10.80%
1.03%
-3.02%
4.80%
14.54%
 
Cost Of Goods Sold
1,176.32
1,372.62
1,219.18
862.20
742.80
992.13
915.43
946.64
1,033.96
912.25
721.87
Gross Profit
741.75
856.87
855.26
654.19
847.08
764.46
669.99
622.67
584.22
631.82
626.19
GP Margin
38.67%
38.43%
41.23%
43.14%
53.28%
43.52%
42.26%
39.68%
36.10%
40.92%
46.45%
Total Expenditure
1,764.79
1,991.72
1,837.60
1,370.62
1,412.12
1,587.31
1,438.41
1,450.85
1,497.86
1,381.77
1,158.57
Power & Fuel Cost
-
150.09
122.38
122.63
122.96
162.79
153.38
149.52
140.99
118.40
107.57
% Of Sales
-
6.73%
5.90%
8.09%
7.73%
9.27%
9.67%
9.53%
8.71%
7.67%
7.98%
Employee Cost
-
102.08
102.57
94.26
98.71
82.06
75.06
75.86
71.64
66.02
50.88
% Of Sales
-
4.58%
4.94%
6.22%
6.21%
4.67%
4.73%
4.83%
4.43%
4.28%
3.77%
Manufacturing Exp.
-
206.92
204.52
130.98
225.07
109.00
76.44
76.14
60.41
120.42
95.08
% Of Sales
-
9.28%
9.86%
8.64%
14.16%
6.21%
4.82%
4.85%
3.73%
7.80%
7.05%
General & Admin Exp.
-
28.95
31.80
21.51
21.37
21.43
17.63
17.00
17.68
15.95
21.41
% Of Sales
-
1.30%
1.53%
1.42%
1.34%
1.22%
1.11%
1.08%
1.09%
1.03%
1.59%
Selling & Distn. Exp.
-
123.78
148.38
135.79
188.19
219.90
200.47
185.69
173.14
148.73
161.76
% Of Sales
-
5.55%
7.15%
8.95%
11.84%
12.52%
12.64%
11.83%
10.70%
9.63%
12.00%
Miscellaneous Exp.
-
7.28
8.77
3.25
13.02
0.00
0.00
0.00
0.04
0.00
161.76
% Of Sales
-
0.33%
0.42%
0.21%
0.82%
0%
0%
0%
0.00%
0%
0%
EBITDA
153.28
237.77
236.84
145.77
177.76
169.28
147.01
118.46
120.32
162.30
189.49
EBITDA Margin
7.99%
10.66%
11.42%
9.61%
11.18%
9.64%
9.27%
7.55%
7.44%
10.51%
14.06%
Other Income
12.78
11.18
16.97
7.81
9.77
6.00
5.48
7.82
5.28
5.80
6.53
Interest
42.46
38.74
35.49
35.06
65.49
71.44
72.99
82.33
53.05
37.64
30.04
Depreciation
42.37
37.87
34.13
33.20
35.66
51.13
61.18
56.45
42.44
39.64
37.88
PBT
81.21
172.34
184.19
85.32
86.38
52.71
18.32
-12.50
30.11
90.82
128.10
Tax
22.13
61.72
55.49
19.75
29.96
27.42
-3.36
0.00
10.78
20.29
33.19
Tax Rate
27.25%
35.81%
30.13%
23.15%
34.68%
52.90%
-18.34%
0.00%
35.80%
22.34%
25.91%
PAT
59.08
110.62
128.70
65.57
56.42
24.41
21.68
-12.50
19.33
70.53
94.91
PAT before Minority Interest
59.05
110.62
128.70
65.57
56.42
24.41
21.68
-12.50
19.33
70.53
94.91
Minority Interest
-0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.08%
4.96%
6.20%
4.32%
3.55%
1.39%
1.37%
-0.80%
1.19%
4.57%
7.04%
PAT Growth
45.37%
-14.05%
96.28%
16.22%
131.13%
12.59%
-
-
-72.59%
-25.69%
 
Unadjusted EPS
3.23
6.33
7.14
3.62
3.13
1.42
1.34
-0.77
1.19
4.35
5.85

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
940.14
836.91
708.95
643.06
583.54
503.26
481.56
494.04
474.74
413.60
Share Capital
180.22
180.22
180.22
180.22
180.22
162.20
162.20
162.20
162.20
162.20
Total Reserves
759.92
656.69
528.73
462.84
403.27
341.01
319.36
331.83
312.50
251.40
Non-Current Liabilities
183.32
208.24
155.65
169.36
224.45
299.42
364.29
435.67
413.15
383.07
Secured Loans
18.60
44.63
0.00
10.07
72.97
152.57
200.86
265.91
179.43
184.33
Unsecured Loans
36.08
42.37
47.75
51.76
69.57
75.14
80.68
86.84
95.99
148.54
Long Term Provisions
23.28
29.66
19.40
15.69
13.89
13.89
13.89
10.52
61.02
0.00
Current Liabilities
643.89
519.76
514.78
452.84
527.99
505.38
516.09
502.91
287.41
199.35
Trade Payables
267.21
189.19
140.53
155.99
197.30
207.76
240.75
192.02
54.83
58.77
Other Current Liabilities
112.88
109.93
108.82
166.68
84.03
84.74
82.68
82.25
61.63
77.88
Short Term Borrowings
263.80
220.64
265.43
111.72
197.79
169.04
145.02
182.96
110.27
0.00
Short Term Provisions
0.00
0.00
0.00
18.45
48.87
43.84
47.64
45.68
60.68
62.70
Total Liabilities
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
1,309.90
1,363.78
1,434.46
1,177.14
997.86
Net Block
536.67
514.63
512.53
543.38
572.49
586.24
620.19
419.35
345.20
371.00
Gross Block
1,392.16
1,333.21
1,307.03
1,304.91
1,310.64
1,297.76
1,270.54
1,013.39
897.07
883.36
Accumulated Depreciation
855.49
818.58
794.50
761.53
738.15
711.52
650.35
594.04
551.87
512.36
Non Current Assets
792.58
711.39
615.58
590.91
620.55
635.18
691.23
719.28
629.17
422.33
Capital Work in Progress
201.62
130.10
68.63
26.24
28.83
37.48
57.89
260.79
213.06
51.33
Non Current Investment
11.55
9.11
9.14
7.24
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
42.01
57.01
24.93
14.05
19.23
11.19
12.84
38.84
70.91
0.00
Other Non Current Assets
0.73
0.54
0.35
0.00
0.00
0.27
0.31
0.30
0.00
0.00
Current Assets
976.23
854.98
765.26
675.80
717.27
674.72
672.55
715.18
547.72
575.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
552.17
432.83
391.44
314.89
394.14
330.66
326.93
391.84
299.03
254.89
Sundry Debtors
286.02
301.76
248.88
220.47
188.50
207.73
155.62
149.60
140.95
121.69
Cash & Bank
59.07
54.72
76.73
64.55
55.49
52.87
55.76
55.77
38.85
34.44
Other Current Assets
78.97
8.26
3.78
5.57
79.14
83.46
134.24
117.97
68.89
164.26
Short Term Loans & Adv.
72.91
57.41
44.43
70.32
65.89
76.84
124.02
103.36
55.81
164.26
Net Current Assets
332.34
335.22
250.48
222.96
189.28
169.34
156.46
212.27
260.31
375.93
Total Assets
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
1,309.90
1,363.78
1,434.46
1,177.14
997.86

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
177.00
117.49
-17.51
236.25
78.01
106.72
239.13
73.46
126.73
80.27
PBT
172.00
185.22
84.97
85.73
51.83
18.32
-12.50
30.11
90.82
128.10
Adjustment
83.17
73.96
69.41
103.66
98.00
134.17
138.78
95.70
77.20
67.92
Changes in Working Capital
-19.75
-86.20
-152.16
65.37
-60.95
-41.93
112.85
-52.35
-12.94
-63.05
Cash after chg. in Working capital
235.42
172.98
2.22
254.76
88.88
110.56
239.13
73.46
155.08
132.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-58.42
-55.49
-19.73
-18.51
-10.87
-3.84
0.00
0.00
-28.35
-30.98
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
-133.89
-96.66
-32.52
-12.57
-4.17
-6.81
-54.39
-164.48
-183.73
-49.61
Net Fixed Assets
-130.33
-87.52
-44.37
4.20
-3.83
-6.40
-53.58
-161.05
-174.49
-32.68
Net Investments
-2.78
0.00
-1.89
-2.16
0.00
0.00
-0.02
-0.07
-0.02
-6.34
Others
-0.78
-9.14
13.74
-14.61
-0.34
-0.41
-0.79
-3.36
-9.22
-10.59
Cash from Financing Activity
-38.75
-41.03
60.40
-213.37
-71.22
-102.80
-184.75
107.93
61.41
-21.34
Net Cash Inflow / Outflow
4.36
-20.20
10.37
10.31
2.62
-2.89
-0.01
16.91
4.41
9.32
Opening Cash & Equivalents
54.71
74.92
64.55
54.24
52.87
55.76
55.77
38.86
34.44
25.12
Closing Cash & Equivalent
59.07
54.72
74.92
64.55
55.49
52.87
55.76
55.77
38.85
34.44

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.)
52.17
46.44
39.34
35.68
32.38
31.02
29.69
30.46
29.25
25.48
ROA
6.63%
8.73%
4.95%
4.33%
1.84%
1.62%
-0.89%
1.48%
6.49%
10.36%
ROE
12.45%
16.65%
9.70%
9.20%
4.49%
4.40%
-2.56%
3.99%
15.89%
25.60%
ROCE
17.09%
19.82%
12.46%
16.00%
12.42%
9.28%
6.68%
8.25%
15.47%
22.81%
Fixed Asset Turnover
1.64
1.61
1.31
1.37
1.50
1.38
1.52
1.86
1.90
1.73
Receivable days
48.11
47.20
50.00
41.65
36.92
37.51
31.99
29.81
28.37
24.81
Inventory Days
80.63
70.65
75.24
72.21
67.54
67.89
75.34
70.88
59.82
52.86
Payable days
27.96
24.58
22.35
26.34
24.33
36.79
34.79
13.17
5.08
4.88
Cash Conversion Cycle
100.79
93.27
102.89
87.53
80.14
68.61
72.54
87.52
83.11
72.79
Total Debt/Equity
0.37
0.41
0.47
0.39
0.72
0.95
1.05
1.23
0.93
0.81
Interest Cover
5.45
6.19
3.43
2.32
1.73
1.25
0.85
1.57
3.41
5.26

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.