Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Steel & Iron Products

Rating :
63/99

BSE: 532804 | NSE: TIIL

878.60
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 872.00
  • 889.25
  • 872.00
  • 872.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3393
  •  29.88
  •  1239.90
  •  543.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,149.20
  • 8.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,540.26
  • N/A
  • 1.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.68%
  • 2.62%
  • 14.92%
  • FII
  • DII
  • Others
  • 0.68%
  • 0.00%
  • 7.10%

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
  • 9.22
  • 9.85
  • 7.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.38
  • 1.43
  • 1.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.49
  • 6.84
  • 6.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
553.88
384.76
43.95%
510.26
335.39
52.14%
441.90
299.80
47.40%
405.07
274.60
47.51%
Expenses
448.85
315.65
42.20%
409.96
284.07
44.32%
353.18
258.65
36.55%
307.03
220.85
39.02%
EBITDA
105.02
69.11
51.96%
100.29
51.32
95.42%
88.72
41.15
115.60%
98.04
53.75
82.40%
EBIDTM
18.96%
17.96%
19.66%
15.30%
20.08%
13.73%
24.20%
19.57%
Other Income
14.43
7.22
99.86%
6.07
19.78
-69.31%
12.84
12.06
6.47%
14.10
18.73
-24.72%
Interest
4.27
5.83
-26.76%
5.95
6.89
-13.64%
4.76
7.40
-35.68%
6.29
8.70
-27.70%
Depreciation
16.56
17.50
-5.37%
15.99
16.72
-4.37%
15.17
16.41
-7.56%
15.19
16.87
-9.96%
PBT
98.77
57.94
70.47%
84.43
53.18
58.76%
84.50
29.40
187.41%
92.37
46.91
96.91%
Tax
26.82
14.05
90.89%
19.76
11.28
75.18%
18.42
6.95
165.04%
20.50
8.33
146.10%
PAT
71.94
43.89
63.91%
64.67
41.90
54.34%
66.09
22.45
194.39%
71.87
38.59
86.24%
PATM
12.99%
11.41%
12.67%
12.49%
14.96%
7.49%
17.74%
14.05%
EPS
28.76
14.89
93.15%
25.66
16.96
51.30%
26.29
8.77
199.77%
28.61
12.57
127.61%

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
1,911.11
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
47.63%
-7.74%
6.83%
10.90%
26.55%
1.60%
-10.47%
-1.54%
29.19%
24.06%
 
Cost Of Goods Sold
822.32
533.54
539.93
600.30
550.60
377.73
405.50
556.23
606.13
448.96
396.97
Gross Profit
1,088.79
761.00
863.24
713.16
633.77
558.13
515.63
472.60
438.75
359.80
254.95
GP Margin
56.97%
58.79%
61.52%
54.30%
53.51%
59.64%
55.98%
45.94%
41.99%
44.49%
39.11%
Total Expenditure
1,519.02
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
392.07
198.01
208.75
197.49
170.01
146.01
151.17
134.71
135.09
121.17
48.99
EBITDA Margin
20.52%
15.30%
14.88%
15.04%
14.35%
15.60%
16.41%
13.09%
12.93%
14.98%
7.51%
Other Income
47.44
58.20
42.29
37.38
52.07
41.23
31.55
14.64
26.88
23.57
21.10
Interest
21.27
28.84
37.49
32.40
22.89
18.82
10.04
8.62
4.62
8.14
11.42
Depreciation
62.91
67.51
52.38
38.35
29.29
24.14
26.03
31.88
27.09
29.62
31.45
PBT
360.07
159.87
161.18
164.11
169.89
144.27
146.66
108.85
130.26
106.97
27.22
Tax
85.50
36.36
34.97
45.07
49.92
42.79
46.82
33.65
40.62
32.72
11.95
Tax Rate
23.75%
21.33%
21.70%
27.46%
29.38%
29.66%
31.92%
30.91%
31.18%
30.59%
43.90%
PAT
274.57
130.11
122.76
116.76
119.46
102.95
100.39
75.20
89.64
74.25
15.27
PAT before Minority Interest
267.51
134.13
126.21
119.04
119.98
101.48
99.84
75.20
89.64
74.25
15.27
Minority Interest
-7.06
-4.02
-3.45
-2.28
-0.52
1.47
0.55
0.00
0.00
0.00
0.00
PAT Margin
14.37%
10.05%
8.75%
8.89%
10.09%
11.00%
10.90%
7.31%
8.58%
9.18%
2.34%
PAT Growth
87.00%
5.99%
5.14%
-2.26%
16.04%
2.55%
33.50%
-16.11%
20.73%
386.25%
 
EPS
112.07
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
46.87
16.01
15.37
16.48
12.28
20.67
26.76
25.10
23.32
25.97
Cash Conversion Cycle
188.83
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

News Update:


  • Technocraft Industries incorporates subsidiary company
    11th Apr 2022, 14:21 PM

    The date of incorporation is April 08, 2022

    Read More
  • Technocraft Industries incorporates subsidiary company
    26th Mar 2022, 10:45 AM

    Initial Paid-up share Capital shall be Rs 1 lakh and 99.99% shareholding of the said Company owned by Technocraft Industries

    Read More

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.