Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Steel & Iron Products

Rating :
56/99

BSE: 500404 | NSE: SUNFLAG

85.60
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 83.50
  • 86.50
  • 82.75
  • 82.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  431007
  •  363.80
  •  136.85
  •  57.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,541.78
  • 1.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,002.17
  • N/A
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.16%
  • 2.16%
  • 32.85%
  • FII
  • DII
  • Others
  • 0.43%
  • 0.02%
  • 13.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 5.40
  • 15.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.85
  • 10.87
  • 18.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.02
  • 32.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.51
  • 8.04
  • 7.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 1.08
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 5.77
  • 5.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
896.52
667.41
34.33%
648.98
555.44
16.84%
696.26
648.18
7.42%
685.61
489.43
40.08%
Expenses
826.67
552.56
49.61%
570.35
451.60
26.30%
608.59
567.89
7.17%
568.41
427.08
33.09%
EBITDA
69.85
114.85
-39.18%
78.63
103.84
-24.28%
87.67
80.29
9.19%
117.20
62.35
87.97%
EBIDTM
7.79%
17.21%
12.12%
18.70%
12.59%
12.39%
17.09%
12.74%
Other Income
0.90
0.94
-4.26%
0.95
3.12
-69.55%
1.20
3.36
-64.29%
1.48
3.47
-57.35%
Interest
14.59
6.37
129.04%
11.94
6.18
93.20%
13.60
7.01
94.01%
10.35
9.29
11.41%
Depreciation
19.68
18.72
5.13%
20.03
18.83
6.37%
18.85
17.15
9.91%
18.71
17.17
8.97%
PBT
1,229.34
90.70
1,255.39%
47.61
81.95
-41.90%
56.42
59.49
-5.16%
89.62
39.36
127.69%
Tax
308.95
22.68
1,262.21%
6.92
2.71
155.35%
14.06
12.53
12.21%
24.24
9.84
146.34%
PAT
920.39
68.02
1,253.12%
40.69
79.24
-48.65%
42.36
46.96
-9.80%
65.38
29.52
121.48%
PATM
102.66%
10.19%
6.27%
14.27%
6.08%
7.24%
9.54%
6.03%
EPS
51.10
3.78
1,251.85%
2.26
4.45
-49.21%
2.36
2.60
-9.23%
3.63
1.63
122.70%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,927.37
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
1,569.31
Net Sales Growth
24.02%
42.65%
7.59%
-19.57%
5.38%
36.80%
-4.62%
-9.49%
10.80%
1.03%
 
Cost Of Goods Sold
1,853.05
1,641.34
1,209.72
1,078.95
1,372.62
1,219.18
862.20
742.80
992.13
915.43
946.64
Gross Profit
1,074.32
1,056.92
681.83
679.17
813.38
855.26
654.19
847.08
764.46
669.99
622.67
GP Margin
36.70%
39.17%
36.05%
38.63%
37.21%
41.23%
43.14%
53.28%
43.52%
42.26%
39.68%
Total Expenditure
2,574.02
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
1,450.85
Power & Fuel Cost
-
314.60
167.26
199.93
234.57
122.38
122.63
122.96
162.79
153.38
149.52
% Of Sales
-
11.66%
8.84%
11.37%
10.73%
5.90%
8.09%
7.73%
9.27%
9.67%
9.53%
Employee Cost
-
97.86
92.46
97.34
102.08
102.57
94.26
98.71
82.06
75.06
75.86
% Of Sales
-
3.63%
4.89%
5.54%
4.67%
4.94%
6.22%
6.21%
4.67%
4.73%
4.83%
Manufacturing Exp.
-
114.23
66.07
112.61
122.44
204.52
130.98
225.07
109.00
76.44
76.14
% Of Sales
-
4.23%
3.49%
6.41%
5.60%
9.86%
8.64%
14.16%
6.21%
4.82%
4.85%
General & Admin Exp.
-
28.11
24.84
33.89
28.95
31.80
21.51
21.37
21.43
17.63
17.00
% Of Sales
-
1.04%
1.31%
1.93%
1.32%
1.53%
1.42%
1.34%
1.22%
1.11%
1.08%
Selling & Distn. Exp.
-
92.70
67.74
57.79
80.29
148.38
135.79
188.19
219.90
200.47
185.69
% Of Sales
-
3.44%
3.58%
3.29%
3.67%
7.15%
8.95%
11.84%
12.52%
12.64%
11.83%
Miscellaneous Exp.
-
12.60
9.41
6.98
7.28
8.77
3.25
13.02
0.00
0.00
185.69
% Of Sales
-
0.47%
0.50%
0.40%
0.33%
0.42%
0.21%
0.82%
0%
0%
0%
EBITDA
353.35
396.82
254.05
170.63
237.77
236.84
145.77
177.76
169.28
147.01
118.46
EBITDA Margin
12.07%
14.71%
13.43%
9.71%
10.88%
11.42%
9.61%
11.18%
9.64%
9.27%
7.55%
Other Income
4.53
6.08
10.98
11.22
11.18
16.97
7.81
9.77
6.00
5.48
7.82
Interest
50.48
42.25
29.48
41.25
38.74
35.49
35.06
65.49
71.44
72.99
82.33
Depreciation
77.27
76.31
70.20
46.22
37.87
34.13
33.20
35.66
51.13
61.18
56.45
PBT
1,422.99
284.34
165.35
94.38
172.34
184.19
85.32
86.38
52.71
18.32
-12.50
Tax
354.17
67.90
25.08
1.77
61.70
55.49
19.75
29.96
27.42
-3.36
0.00
Tax Rate
24.89%
23.88%
15.17%
1.88%
35.80%
30.13%
23.15%
34.68%
52.90%
-18.34%
0.00%
PAT
1,068.82
217.02
140.62
92.59
110.61
128.70
65.57
56.42
24.41
21.68
-12.50
PAT before Minority Interest
1,068.79
217.02
140.62
92.61
110.64
128.70
65.57
56.42
24.41
21.68
-12.50
Minority Interest
-0.03
0.00
0.00
-0.02
-0.03
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
36.51%
8.04%
7.43%
5.27%
5.06%
6.20%
4.32%
3.55%
1.39%
1.37%
-0.80%
PAT Growth
377.71%
54.33%
51.87%
-16.29%
-14.06%
96.28%
16.22%
131.13%
12.59%
-
 
EPS
59.31
12.04
7.80
5.14
6.14
7.14
3.64
3.13
1.35
1.20
-0.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,748.95
1,532.85
1,385.21
940.14
836.91
708.95
643.06
583.54
503.26
481.56
Share Capital
180.22
180.22
180.22
180.22
180.22
180.22
180.22
180.22
162.20
162.20
Total Reserves
1,568.73
1,352.63
1,204.99
759.92
656.69
528.73
462.84
403.27
341.01
319.36
Non-Current Liabilities
458.44
418.41
429.40
183.32
208.24
155.65
169.36
224.45
299.42
364.29
Secured Loans
173.05
109.43
93.91
18.60
44.63
0.00
10.07
72.97
152.57
200.86
Unsecured Loans
20.16
24.30
29.67
36.08
42.37
47.75
51.76
69.57
75.14
80.68
Long Term Provisions
34.04
39.10
44.80
23.28
29.66
19.40
15.69
13.89
13.89
13.89
Current Liabilities
877.83
436.52
592.78
643.89
519.76
514.78
452.84
527.99
505.38
516.09
Trade Payables
453.19
265.66
314.69
267.21
189.19
140.53
155.99
197.30
207.76
240.75
Other Current Liabilities
151.10
133.42
134.61
112.88
109.93
108.82
166.68
84.03
84.74
82.68
Short Term Borrowings
273.54
31.46
143.48
263.80
220.64
265.43
111.72
197.79
169.04
145.02
Short Term Provisions
0.00
5.98
0.00
0.00
0.00
0.00
18.45
48.87
43.84
47.64
Total Liabilities
3,086.76
2,389.30
2,408.85
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
1,309.90
1,363.78
Net Block
1,251.83
1,189.50
1,146.53
536.67
514.63
512.53
543.38
572.49
586.24
620.19
Gross Block
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
1,270.54
Accumulated Depreciation
192.84
116.53
900.65
855.49
818.58
794.50
761.53
738.15
711.52
650.35
Non Current Assets
1,741.93
1,483.61
1,466.27
792.58
711.39
615.58
590.91
620.55
635.18
691.23
Capital Work in Progress
373.13
173.10
232.59
201.62
130.10
68.63
26.24
28.83
37.48
57.89
Non Current Investment
16.59
16.00
10.75
11.55
9.11
9.14
7.24
0.00
0.00
0.00
Long Term Loans & Adv.
36.47
101.58
75.46
42.01
57.01
24.93
14.05
19.23
11.19
12.84
Other Non Current Assets
63.91
3.43
0.94
0.73
0.54
0.35
0.00
0.00
0.27
0.31
Current Assets
1,344.83
905.69
942.58
976.23
854.98
765.26
675.80
717.27
674.72
672.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
836.94
543.80
562.77
552.17
432.83
391.44
314.89
394.14
330.66
326.93
Sundry Debtors
276.30
210.22
221.64
286.02
301.76
248.88
220.47
188.50
207.73
155.62
Cash & Bank
67.63
70.57
53.17
59.07
54.72
76.73
64.55
55.49
52.87
55.76
Other Current Assets
163.96
7.03
6.49
6.06
65.67
48.21
75.89
79.14
83.46
134.24
Short Term Loans & Adv.
157.03
74.07
98.51
72.91
57.41
44.43
70.32
65.89
76.84
124.02
Net Current Assets
467.00
469.17
349.80
332.34
335.22
250.48
222.96
189.28
169.34
156.46
Total Assets
3,086.76
2,389.30
2,408.85
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
1,309.90
1,363.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
43.19
223.47
209.10
177.00
117.49
-17.51
236.25
78.01
106.72
239.13
PBT
284.34
165.35
93.84
172.00
185.22
84.97
85.73
51.83
18.32
-12.50
Adjustment
120.57
98.47
83.12
83.17
73.96
69.41
103.66
98.00
134.17
138.78
Changes in Working Capital
-287.77
7.37
55.59
-19.75
-86.20
-152.16
65.37
-60.95
-41.93
112.85
Cash after chg. in Working capital
117.14
271.19
232.55
235.42
172.98
2.22
254.76
88.88
110.56
239.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-73.95
-47.72
-23.45
-58.42
-55.49
-19.73
-18.51
-10.87
-3.84
0.00
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
-335.33
-59.97
-125.38
-141.40
-96.66
-32.52
-12.57
-4.17
-6.81
-54.39
Net Fixed Assets
-338.65
800.69
-685.83
-130.33
-87.52
-44.37
4.20
-3.83
-6.40
-53.58
Net Investments
0.00
0.61
0.00
-2.78
0.00
-1.89
-2.16
0.00
0.00
-0.02
Others
3.32
-861.27
560.45
-8.29
-9.14
13.74
-14.61
-0.34
-0.41
-0.79
Cash from Financing Activity
289.45
-151.28
-79.15
-38.75
-41.03
60.40
-213.37
-71.22
-102.80
-184.75
Net Cash Inflow / Outflow
-2.69
12.22
4.57
-3.15
-20.20
10.37
10.31
2.62
-2.89
-0.01
Opening Cash & Equivalents
18.63
6.41
1.84
4.99
74.92
64.55
54.24
52.87
55.76
55.77
Closing Cash & Equivalent
15.94
18.63
6.41
1.84
54.72
74.92
64.55
55.49
52.87
55.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
78.33
65.60
56.72
52.17
46.44
39.34
35.68
32.38
31.02
29.69
ROA
7.93%
5.86%
4.43%
6.63%
8.73%
4.95%
4.33%
1.84%
1.62%
-0.89%
ROE
16.73%
12.76%
9.44%
12.45%
16.65%
9.70%
9.20%
4.49%
4.40%
-2.56%
ROCE
19.65%
14.25%
10.27%
17.09%
19.82%
12.46%
16.00%
12.42%
9.28%
6.68%
Fixed Asset Turnover
1.98
1.15
1.06
1.64
1.61
1.31
1.37
1.50
1.38
1.52
Receivable days
32.67
41.00
50.73
48.11
47.20
50.00
41.65
36.92
37.51
31.99
Inventory Days
92.71
105.05
111.42
80.63
70.65
75.24
72.21
67.54
67.89
75.34
Payable days
63.48
72.08
44.30
28.56
24.58
22.35
26.34
24.33
36.79
34.79
Cash Conversion Cycle
61.90
73.96
117.85
100.18
93.27
102.89
87.53
80.14
68.61
72.54
Total Debt/Equity
0.37
0.18
0.32
0.37
0.41
0.47
0.39
0.72
0.95
1.05
Interest Cover
7.74
6.62
3.29
5.45
6.19
3.43
2.32
1.73
1.25
0.85

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.