Nifty
Sensex
:
:
18119.65
60921.86
-58.45 (-0.32%)
-1.64 (0.00%)

Steel & Iron Products

Rating :
64/99

BSE: 532804 | NSE: TIIL

864.50
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  894.70
  •  899.65
  •  860.00
  •  890.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12627
  •  110.45
  •  963.00
  •  295.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,109.82
  • 12.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,500.88
  • N/A
  • 1.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.68%
  • 2.76%
  • 15.31%
  • FII
  • DII
  • Others
  • 0.52%
  • 0.00%
  • 6.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 6.70
  • -0.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.99
  • 6.28
  • 0.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.89
  • 4.79
  • 3.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 10.45
  • 7.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.28
  • 1.45
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.14
  • 7.00
  • 6.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
405.07
274.60
47.51%
384.76
349.85
9.98%
335.39
327.22
2.50%
299.80
324.64
-7.65%
Expenses
307.03
220.85
39.02%
315.65
291.37
8.33%
284.07
281.16
1.03%
258.65
277.79
-6.89%
EBITDA
98.04
53.75
82.40%
69.11
58.48
18.18%
51.32
46.06
11.42%
41.15
46.85
-12.17%
EBIDTM
24.20%
19.57%
17.96%
16.71%
15.30%
14.08%
13.73%
14.43%
Other Income
14.10
18.73
-24.72%
7.22
0.92
684.78%
19.78
22.59
-12.44%
12.06
10.40
15.96%
Interest
6.29
8.70
-27.70%
5.83
9.24
-36.90%
6.89
9.70
-28.97%
7.40
8.84
-16.29%
Depreciation
15.19
16.87
-9.96%
17.50
19.04
-8.09%
16.72
12.12
37.95%
16.41
10.88
50.83%
PBT
92.37
46.91
96.91%
57.94
31.12
86.18%
53.18
46.83
13.56%
29.40
37.53
-21.66%
Tax
20.50
8.33
146.10%
14.05
7.74
81.52%
11.28
8.33
35.41%
6.95
2.80
148.21%
PAT
71.87
38.59
86.24%
43.89
23.38
87.72%
41.90
38.50
8.83%
22.45
34.72
-35.34%
PATM
17.74%
14.05%
11.41%
6.68%
12.49%
11.77%
7.49%
10.70%
EPS
28.61
12.57
127.61%
14.89
7.40
101.22%
16.96
16.79
1.01%
8.77
14.18
-38.15%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,425.02
1,294.54
1,403.16
1,313.46
1,184.37
935.87
921.14
1,028.83
1,044.88
808.77
651.92
Net Sales Growth
11.65%
-7.74%
6.83%
10.90%
26.55%
1.60%
-10.47%
-1.54%
29.19%
24.06%
 
Cost Of Goods Sold
603.48
533.54
539.93
600.30
550.60
377.73
405.50
556.23
606.13
448.96
396.97
Gross Profit
821.54
761.00
863.24
713.16
633.77
558.13
515.63
472.60
438.75
359.80
254.95
GP Margin
57.65%
58.79%
61.52%
54.30%
53.51%
59.64%
55.98%
45.94%
41.99%
44.49%
39.11%
Total Expenditure
1,165.40
1,096.53
1,194.41
1,115.97
1,014.36
789.86
769.97
894.12
909.79
687.60
602.93
Power & Fuel Cost
-
49.84
70.06
28.30
19.67
29.71
19.80
17.12
17.59
20.44
29.16
% Of Sales
-
3.85%
4.99%
2.15%
1.66%
3.17%
2.15%
1.66%
1.68%
2.53%
4.47%
Employee Cost
-
179.14
178.30
164.22
140.48
126.82
109.00
88.46
71.12
49.98
44.85
% Of Sales
-
13.84%
12.71%
12.50%
11.86%
13.55%
11.83%
8.60%
6.81%
6.18%
6.88%
Manufacturing Exp.
-
201.81
275.31
208.42
196.48
173.78
152.34
139.35
118.34
104.89
78.41
% Of Sales
-
15.59%
19.62%
15.87%
16.59%
18.57%
16.54%
13.54%
11.33%
12.97%
12.03%
General & Admin Exp.
-
43.36
54.56
49.31
38.53
32.57
33.04
24.86
26.21
14.91
14.28
% Of Sales
-
3.35%
3.89%
3.75%
3.25%
3.48%
3.59%
2.42%
2.51%
1.84%
2.19%
Selling & Distn. Exp.
-
70.31
73.23
64.39
62.87
44.74
47.90
58.41
50.10
43.37
33.85
% Of Sales
-
5.43%
5.22%
4.90%
5.31%
4.78%
5.20%
5.68%
4.79%
5.36%
5.19%
Miscellaneous Exp.
-
18.52
3.01
1.03
5.74
4.51
2.38
9.69
20.30
5.06
33.85
% Of Sales
-
1.43%
0.21%
0.08%
0.48%
0.48%
0.26%
0.94%
1.94%
0.63%
0.83%
EBITDA
259.62
198.01
208.75
197.49
170.01
146.01
151.17
134.71
135.09
121.17
48.99
EBITDA Margin
18.22%
15.30%
14.88%
15.04%
14.35%
15.60%
16.41%
13.09%
12.93%
14.98%
7.51%
Other Income
53.16
58.20
42.29
37.38
52.07
41.23
31.55
14.64
26.88
23.57
21.10
Interest
26.41
28.84
37.49
32.40
22.89
18.82
10.04
8.62
4.62
8.14
11.42
Depreciation
65.82
67.51
52.38
38.35
29.29
24.14
26.03
31.88
27.09
29.62
31.45
PBT
232.89
159.87
161.18
164.11
169.89
144.27
146.66
108.85
130.26
106.97
27.22
Tax
52.78
36.36
34.97
45.07
49.92
42.79
46.82
33.65
40.62
32.72
11.95
Tax Rate
22.66%
21.33%
21.70%
27.46%
29.38%
29.66%
31.92%
30.91%
31.18%
30.59%
43.90%
PAT
180.11
130.11
122.76
116.76
119.46
102.95
100.39
75.20
89.64
74.25
15.27
PAT before Minority Interest
175.41
134.13
126.21
119.04
119.98
101.48
99.84
75.20
89.64
74.25
15.27
Minority Interest
-4.70
-4.02
-3.45
-2.28
-0.52
1.47
0.55
0.00
0.00
0.00
0.00
PAT Margin
12.64%
10.05%
8.75%
8.89%
10.09%
11.00%
10.90%
7.31%
8.58%
9.18%
2.34%
PAT Growth
33.23%
5.99%
5.14%
-2.26%
16.04%
2.55%
33.50%
-16.11%
20.73%
386.25%
 
EPS
73.51
53.11
50.11
47.66
48.76
42.02
40.98
30.69
36.59
30.31
6.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,072.50
944.29
827.14
708.79
688.89
581.34
620.89
568.40
499.95
437.31
Share Capital
24.46
24.46
24.46
24.46
26.30
26.30
31.53
31.53
31.53
31.53
Total Reserves
1,048.03
919.83
802.67
684.33
662.59
555.04
589.36
536.87
468.42
405.79
Non-Current Liabilities
145.36
176.58
92.52
70.14
44.60
41.51
11.25
3.09
0.75
3.48
Secured Loans
105.69
135.78
56.42
39.62
22.95
26.88
14.82
5.60
6.07
8.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
20.20
20.08
17.06
14.77
9.14
2.09
0.00
0.00
0.00
0.00
Current Liabilities
842.43
960.35
940.17
870.09
648.11
573.50
520.62
441.20
361.96
303.70
Trade Payables
70.25
66.78
43.95
54.75
40.15
16.52
68.49
69.20
51.88
38.84
Other Current Liabilities
133.59
116.58
85.03
72.34
63.11
53.54
44.03
47.57
46.68
56.52
Short Term Borrowings
331.41
499.31
568.90
463.40
312.01
299.57
203.88
150.91
121.13
93.42
Short Term Provisions
307.17
277.69
242.29
279.60
232.84
203.87
204.23
173.53
142.27
114.92
Total Liabilities
2,072.21
2,089.11
1,866.11
1,652.97
1,385.46
1,201.47
1,158.27
1,017.47
864.84
746.49
Net Block
386.11
438.78
278.25
221.53
186.01
162.90
158.49
150.07
149.68
167.21
Gross Block
591.24
599.70
387.62
295.22
230.87
184.99
483.39
447.26
424.26
411.72
Accumulated Depreciation
205.13
160.92
109.37
73.69
44.87
22.09
324.90
297.19
274.58
244.52
Non Current Assets
616.16
627.20
542.12
398.74
344.21
297.74
375.76
231.80
222.37
230.47
Capital Work in Progress
12.40
20.49
54.11
53.45
17.48
11.97
3.83
0.33
0.39
1.71
Non Current Investment
182.82
158.73
173.30
109.52
119.20
94.39
192.00
67.95
64.08
47.58
Long Term Loans & Adv.
7.29
7.87
13.42
12.71
9.03
21.38
16.12
8.08
6.95
3.68
Other Non Current Assets
27.55
1.33
23.04
1.53
12.50
7.10
5.32
5.37
1.28
10.30
Current Assets
1,456.03
1,461.91
1,323.99
1,254.22
1,041.24
903.73
782.52
785.67
642.46
516.01
Current Investments
189.84
153.56
130.47
151.50
176.22
173.85
3.50
78.00
58.25
0.00
Inventories
462.17
528.48
477.87
391.08
308.76
214.67
227.60
179.37
169.93
118.58
Sundry Debtors
345.62
341.86
325.72
276.86
189.87
181.50
243.73
279.19
217.61
151.21
Cash & Bank
75.87
90.03
53.80
57.63
64.03
64.12
59.97
42.72
19.39
22.26
Other Current Assets
382.54
26.95
29.13
18.92
302.36
269.59
247.73
206.39
177.27
223.96
Short Term Loans & Adv.
349.59
321.03
307.01
358.23
270.42
256.02
216.73
187.32
169.53
215.78
Net Current Assets
613.61
501.56
383.82
384.13
393.13
330.23
261.90
344.47
280.50
212.31
Total Assets
2,072.19
2,089.11
1,866.11
1,652.96
1,385.45
1,201.47
1,158.28
1,017.47
864.83
746.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
258.31
201.44
26.49
-26.60
54.10
144.64
64.42
34.53
52.41
27.89
PBT
170.49
161.18
164.11
169.89
144.27
146.66
108.85
130.26
106.97
27.22
Adjustment
42.68
56.49
39.25
19.54
12.61
4.80
32.90
4.92
28.03
25.36
Changes in Working Capital
72.21
19.13
-123.52
-179.51
-60.35
28.82
-25.71
-59.05
-53.05
-22.86
Cash after chg. in Working capital
285.39
236.80
79.84
9.92
96.53
180.28
116.04
76.13
81.96
29.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.08
-35.35
-53.35
-36.52
-39.71
-35.85
-45.00
-46.39
-27.94
-7.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
-2.72
0.21
-6.63
4.79
-1.60
5.96
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
-30.30
-164.57
-116.73
-40.90
-49.11
-42.36
-90.61
-50.40
-76.30
12.31
Net Fixed Assets
20.10
-179.28
-94.61
-80.83
-40.60
265.63
-25.42
-9.73
-5.69
-9.57
Net Investments
-42.63
-3.46
-18.07
43.36
-23.60
-66.66
-57.97
-23.63
-76.81
24.49
Others
-7.77
18.17
-4.05
-3.43
15.09
-241.33
-7.22
-17.04
6.20
-2.61
Cash from Financing Activity
-214.86
-24.84
98.18
53.02
-7.48
-67.19
39.20
19.06
12.00
-78.67
Net Cash Inflow / Outflow
13.15
12.04
7.94
-14.49
-2.49
35.10
13.01
3.20
-11.89
-38.46
Opening Cash & Equivalents
62.29
50.25
42.31
56.80
59.28
24.18
10.88
7.68
32.56
71.02
Closing Cash & Equivalent
75.44
62.29
50.25
42.31
56.80
59.28
23.89
10.88
20.67
32.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
438.44
386.03
338.14
289.75
261.93
221.04
196.28
179.61
157.86
137.94
ROA
6.45%
6.38%
6.77%
7.90%
7.85%
8.46%
6.91%
9.52%
9.22%
2.01%
ROE
13.30%
14.25%
15.50%
17.17%
15.98%
16.64%
12.69%
16.85%
15.92%
3.57%
ROCE
12.70%
12.97%
14.64%
17.13%
16.75%
17.84%
15.00%
19.95%
19.75%
6.86%
Fixed Asset Turnover
2.18
2.86
3.85
4.52
4.54
2.78
2.23
2.41
1.96
1.66
Receivable days
96.56
86.24
83.73
71.70
71.82
83.52
92.05
86.24
82.21
78.75
Inventory Days
139.14
130.00
120.74
107.51
101.22
86.87
71.64
60.64
64.31
79.34
Payable days
23.01
16.01
15.37
16.48
12.28
20.67
26.76
25.10
23.32
25.97
Cash Conversion Cycle
212.69
200.23
189.09
162.73
160.77
149.71
136.92
121.77
123.20
132.11
Total Debt/Equity
0.44
0.69
0.77
0.72
0.50
0.57
0.36
0.28
0.26
0.24
Interest Cover
6.91
5.30
6.06
8.42
8.67
15.61
13.63
29.17
14.14
3.38

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.