Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Steel & Iron Products

Rating :
52/99

BSE: 532804 | NSE: TIIL

385.25
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  373.95
  •  390.90
  •  365.15
  •  373.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4689
  •  17.72
  •  649.80
  •  280.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 939.45
  • 9.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,523.32
  • N/A
  • 1.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.42%
  • 3.34%
  • 14.02%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 9.09%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.74
  • 7.85
  • 10.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.37
  • 6.64
  • 4.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.14
  • 7.93
  • 1.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.35
  • 10.49
  • 11.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.12
  • 1.51
  • 1.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.36
  • 6.86
  • 8.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
351.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
295.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
56.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
15.98%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
8.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
9.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
10.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
44.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
14.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
30.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
8.53%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
11.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
1,313.46
1,184.37
935.87
921.14
1,028.83
1,044.88
808.77
651.92
573.98
455.49
Net Sales Growth
-
10.90%
26.55%
1.60%
-10.47%
-1.54%
29.19%
24.06%
13.58%
26.01%
 
Cost Of Goods Sold
-
600.30
550.60
377.73
405.50
556.23
606.13
448.96
396.97
321.65
245.94
Gross Profit
-
713.16
633.77
558.13
515.63
472.60
438.75
359.80
254.95
252.33
209.54
GP Margin
-
54.30%
53.51%
59.64%
55.98%
45.94%
41.99%
44.49%
39.11%
43.96%
46.00%
Total Expenditure
-
1,115.97
1,014.36
789.86
769.97
894.12
909.79
687.60
602.93
501.83
402.11
Power & Fuel Cost
-
28.30
19.67
29.71
19.80
17.12
17.59
20.44
29.16
21.47
30.78
% Of Sales
-
2.15%
1.66%
3.17%
2.15%
1.66%
1.68%
2.53%
4.47%
3.74%
6.76%
Employee Cost
-
164.22
140.48
126.82
109.00
88.46
71.12
49.98
44.85
37.57
33.48
% Of Sales
-
12.50%
11.86%
13.55%
11.83%
8.60%
6.81%
6.18%
6.88%
6.55%
7.35%
Manufacturing Exp.
-
208.42
199.06
173.78
152.34
139.35
118.34
104.89
78.41
76.01
55.48
% Of Sales
-
15.87%
16.81%
18.57%
16.54%
13.54%
11.33%
12.97%
12.03%
13.24%
12.18%
General & Admin Exp.
-
49.31
38.53
32.57
33.04
24.86
26.21
14.91
14.28
12.76
11.91
% Of Sales
-
3.75%
3.25%
3.48%
3.59%
2.42%
2.51%
1.84%
2.19%
2.22%
2.61%
Selling & Distn. Exp.
-
64.39
60.28
44.74
47.90
58.41
50.10
43.37
33.85
26.43
21.89
% Of Sales
-
4.90%
5.09%
4.78%
5.20%
5.68%
4.79%
5.36%
5.19%
4.60%
4.81%
Miscellaneous Exp.
-
1.03
5.74
4.51
2.38
9.69
20.30
5.06
5.42
5.95
21.89
% Of Sales
-
0.08%
0.48%
0.48%
0.26%
0.94%
1.94%
0.63%
0.83%
1.04%
0.58%
EBITDA
-
197.49
170.01
146.01
151.17
134.71
135.09
121.17
48.99
72.15
53.38
EBITDA Margin
-
15.04%
14.35%
15.60%
16.41%
13.09%
12.93%
14.98%
7.51%
12.57%
11.72%
Other Income
-
37.38
52.07
41.23
31.55
14.64
26.88
23.57
21.10
21.15
32.18
Interest
-
32.40
22.89
18.82
10.04
8.62
4.62
8.14
11.42
8.67
6.97
Depreciation
-
38.35
29.29
24.14
26.03
31.88
27.09
29.62
31.45
36.47
23.99
PBT
-
164.11
169.89
144.27
146.66
108.85
130.26
106.97
27.22
48.15
54.60
Tax
-
45.07
49.92
42.79
46.82
33.65
40.62
32.72
11.95
14.80
14.94
Tax Rate
-
27.46%
29.38%
29.66%
31.92%
30.91%
31.18%
30.59%
43.90%
30.74%
27.25%
PAT
-
116.76
119.46
102.95
100.39
75.20
89.64
74.25
15.27
33.34
37.86
PAT before Minority Interest
-
119.04
119.98
101.48
99.84
75.20
89.64
74.25
15.27
33.34
39.89
Minority Interest
-
-2.28
-0.52
1.47
0.55
0.00
0.00
0.00
0.00
0.00
-2.03
PAT Margin
-
8.89%
10.09%
11.00%
10.90%
7.31%
8.58%
9.18%
2.34%
5.81%
8.31%
PAT Growth
-
-2.26%
16.04%
2.55%
33.50%
-16.11%
20.73%
386.25%
-54.20%
-11.94%
 
Unadjusted EPS
-
47.73
45.69
39.14
32.37
23.85
28.43
23.55
4.84
10.58
12.01

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
827.14
708.79
688.89
581.34
620.89
568.40
499.95
437.31
422.13
386.66
Share Capital
24.46
24.46
26.30
26.30
31.53
31.53
31.53
31.53
31.53
31.53
Total Reserves
802.67
684.33
662.59
555.04
589.36
536.87
468.42
405.79
390.60
355.13
Non-Current Liabilities
92.52
70.14
44.60
41.51
11.25
3.09
0.75
3.48
16.22
138.18
Secured Loans
56.42
39.62
22.95
26.88
14.82
5.60
6.07
8.29
19.03
70.75
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
70.00
Long Term Provisions
17.06
14.77
9.14
2.09
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
940.17
870.09
648.11
573.50
520.62
441.20
361.96
303.70
330.95
159.35
Trade Payables
43.95
54.75
40.15
16.52
68.49
69.20
51.88
38.84
46.53
47.59
Other Current Liabilities
85.03
72.34
63.11
53.54
44.03
47.57
46.68
56.52
36.59
22.87
Short Term Borrowings
568.90
463.40
312.01
299.57
203.88
150.91
121.13
93.42
148.11
0.00
Short Term Provisions
242.29
279.60
232.84
203.87
204.23
173.53
142.27
114.92
99.72
88.89
Total Liabilities
1,866.11
1,652.97
1,385.46
1,201.47
1,158.27
1,017.47
864.84
746.49
771.41
686.30
Net Block
278.25
221.53
186.01
162.90
158.49
150.07
149.68
167.21
173.23
135.84
Gross Block
387.62
295.22
230.87
184.99
483.39
447.26
424.26
411.72
385.42
312.45
Accumulated Depreciation
109.37
73.69
44.87
22.09
324.90
297.19
274.58
244.52
212.19
176.61
Non Current Assets
542.12
398.74
344.21
297.74
375.76
231.80
222.37
230.47
262.88
198.51
Capital Work in Progress
54.11
53.45
17.48
11.97
3.83
0.33
0.39
1.71
6.56
54.45
Non Current Investment
173.30
109.52
119.20
94.39
192.00
67.95
64.08
47.58
70.56
8.22
Long Term Loans & Adv.
13.42
12.74
9.03
21.38
16.12
8.08
6.95
3.68
2.54
0.00
Other Non Current Assets
23.04
1.50
12.50
7.10
5.32
5.37
1.28
10.30
10.00
0.00
Current Assets
1,323.99
1,254.22
1,041.24
903.73
782.52
785.67
642.46
516.01
508.53
487.24
Current Investments
130.47
151.50
176.22
173.85
3.50
78.00
58.25
0.00
0.00
53.83
Inventories
477.87
391.08
308.76
214.67
227.60
179.37
169.93
118.58
169.29
105.96
Sundry Debtors
325.72
276.86
189.87
181.50
243.73
279.19
217.61
151.21
134.51
119.16
Cash & Bank
53.80
57.63
64.03
64.12
59.97
42.72
19.39
22.26
61.02
61.47
Other Current Assets
336.14
38.17
31.94
13.57
247.73
206.39
177.27
223.96
143.70
146.83
Short Term Loans & Adv.
307.01
338.98
270.42
256.02
216.73
187.32
169.53
215.78
132.24
144.41
Net Current Assets
383.82
384.13
393.13
330.23
261.90
344.47
280.50
212.31
177.58
327.89
Total Assets
1,866.11
1,652.96
1,385.45
1,201.47
1,158.28
1,017.47
864.83
746.48
771.41
686.30

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
26.49
-26.60
54.10
144.64
64.42
34.53
52.41
27.89
16.39
17.82
PBT
164.11
169.89
144.27
146.66
108.85
130.26
106.97
27.22
48.15
54.83
Adjustment
39.25
-0.32
12.61
4.80
32.90
4.92
28.03
25.36
30.57
19.69
Changes in Working Capital
-123.52
-178.64
-60.35
28.82
-25.71
-59.05
-53.05
-22.86
-47.79
-52.96
Cash after chg. in Working capital
79.84
-9.06
96.53
180.28
116.04
76.13
81.96
29.72
30.92
21.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.35
-36.52
-39.71
-35.85
-45.00
-46.39
-27.94
-7.78
-16.39
-2.57
Other Direct Exp. Paid
0.00
18.98
-2.72
0.21
-6.63
4.79
-1.60
5.96
1.85
-1.16
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
-116.73
-40.90
-49.11
-42.36
-90.61
-50.40
-76.30
12.31
-22.36
-17.00
Net Fixed Assets
-94.61
-80.83
-40.60
265.63
-25.42
-9.73
-5.69
-9.57
-27.11
-25.20
Net Investments
-18.07
43.36
-23.60
-66.66
-57.97
-23.63
-76.81
24.49
-9.53
4.83
Others
-4.05
-3.43
15.09
-241.33
-7.22
-17.04
6.20
-2.61
14.28
3.37
Cash from Financing Activity
98.18
53.02
-7.48
-67.19
39.20
19.06
12.00
-78.67
15.52
25.94
Net Cash Inflow / Outflow
7.94
-14.49
-2.49
35.10
13.01
3.20
-11.89
-38.46
9.55
26.76
Opening Cash & Equivalents
42.31
56.80
59.28
24.18
10.88
7.68
32.56
71.02
61.47
34.71
Closing Cash & Equivalent
50.25
42.31
56.80
59.28
23.89
10.88
20.67
32.56
71.02
61.47

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.)
338.14
289.75
261.93
221.04
196.28
179.61
157.86
137.94
133.08
121.60
ROA
6.77%
7.90%
7.85%
8.46%
6.91%
9.52%
9.22%
2.01%
4.57%
6.19%
ROE
15.50%
17.17%
15.98%
16.64%
12.69%
16.85%
15.92%
3.57%
8.31%
10.89%
ROCE
14.64%
17.13%
16.75%
17.84%
15.00%
19.95%
19.75%
6.86%
10.21%
12.59%
Fixed Asset Turnover
3.85
4.52
4.54
2.78
2.23
2.41
1.96
1.66
1.67
1.53
Receivable days
83.73
71.70
71.82
83.52
92.05
86.24
82.21
78.75
79.66
82.15
Inventory Days
120.74
107.51
101.22
86.87
71.64
60.64
64.31
79.34
86.44
80.39
Payable days
15.37
16.48
12.28
20.67
26.76
25.10
23.32
25.97
31.06
38.31
Cash Conversion Cycle
189.09
162.73
160.77
149.71
136.92
121.77
123.20
132.11
135.04
124.24
Total Debt/Equity
0.77
0.72
0.50
0.57
0.36
0.28
0.26
0.24
0.40
0.37
Interest Cover
6.06
8.42
8.67
15.61
13.63
29.17
14.14
3.38
6.55
8.87

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.