Nifty
Sensex
:
:
15125.20
50922.68
206.10 (1.38%)
625.79 (1.24%)

Steel & Iron Products

Rating :
59/99

BSE: 532804 | NSE: TIIL

394.25
02-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  405.85
  •  405.90
  •  389.25
  •  394.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17876
  •  70.42
  •  444.00
  •  144.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 963.91
  • 8.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,528.62
  • N/A
  • 0.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.68%
  • 3.82%
  • 14.99%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 6.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.00
  • 8.09
  • 4.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.29
  • 6.82
  • 4.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.92
  • 4.11
  • 0.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.74
  • 10.15
  • 7.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.45
  • 1.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.78
  • 6.86
  • 6.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
335.39
327.22
2.50%
299.80
324.64
-7.65%
274.60
350.11
-21.57%
351.52
351.15
0.11%
Expenses
284.07
281.16
1.03%
258.65
277.79
-6.89%
220.85
297.74
-25.82%
297.57
307.13
-3.11%
EBITDA
51.32
46.06
11.42%
41.15
46.85
-12.17%
53.75
52.37
2.64%
53.95
44.02
22.56%
EBIDTM
15.30%
14.08%
13.73%
14.43%
19.57%
14.96%
15.35%
12.53%
Other Income
19.78
22.59
-12.44%
12.06
10.40
15.96%
18.73
8.25
127.03%
0.92
10.42
-91.17%
Interest
6.89
9.70
-28.97%
7.40
8.84
-16.29%
8.70
9.66
-9.94%
9.26
9.52
-2.73%
Depreciation
16.72
12.12
37.95%
16.41
10.88
50.83%
16.87
10.34
63.15%
19.43
13.07
48.66%
PBT
53.18
46.83
13.56%
29.40
37.53
-21.66%
46.91
40.62
15.48%
26.19
31.84
-17.74%
Tax
11.28
8.33
35.41%
6.95
2.80
148.21%
8.33
14.12
-41.01%
6.51
12.77
-49.02%
PAT
41.90
38.50
8.83%
22.45
34.72
-35.34%
38.59
26.50
45.62%
19.68
19.07
3.20%
PATM
12.49%
11.77%
7.49%
10.70%
14.05%
7.57%
5.60%
5.43%
EPS
16.96
16.79
1.01%
8.77
14.18
-38.15%
12.57
11.82
6.35%
7.40
7.55
-1.99%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,261.31
1,359.10
1,313.46
1,184.37
935.87
921.14
1,028.83
1,044.88
808.77
651.92
573.98
Net Sales Growth
-6.79%
3.47%
10.90%
26.55%
1.60%
-10.47%
-1.54%
29.19%
24.06%
13.58%
 
Cost Of Goods Sold
550.63
577.56
600.30
550.60
377.73
405.50
556.23
606.13
448.96
396.97
321.65
Gross Profit
710.68
781.55
713.16
633.77
558.13
515.63
472.60
438.75
359.80
254.95
252.33
GP Margin
56.34%
57.50%
54.30%
53.51%
59.64%
55.98%
45.94%
41.99%
44.49%
39.11%
43.96%
Total Expenditure
1,061.14
1,148.84
1,115.97
1,014.36
789.86
769.97
894.12
909.79
687.60
602.93
501.83
Power & Fuel Cost
-
27.01
28.30
19.67
29.71
19.80
17.12
17.59
20.44
29.16
21.47
% Of Sales
-
1.99%
2.15%
1.66%
3.17%
2.15%
1.66%
1.68%
2.53%
4.47%
3.74%
Employee Cost
-
180.91
164.22
140.48
126.82
109.00
88.46
71.12
49.98
44.85
37.57
% Of Sales
-
13.31%
12.50%
11.86%
13.55%
11.83%
8.60%
6.81%
6.18%
6.88%
6.55%
Manufacturing Exp.
-
232.03
208.42
196.48
173.78
152.34
139.35
118.34
104.89
78.41
76.01
% Of Sales
-
17.07%
15.87%
16.59%
18.57%
16.54%
13.54%
11.33%
12.97%
12.03%
13.24%
General & Admin Exp.
-
55.08
49.31
38.53
32.57
33.04
24.86
26.21
14.91
14.28
12.76
% Of Sales
-
4.05%
3.75%
3.25%
3.48%
3.59%
2.42%
2.51%
1.84%
2.19%
2.22%
Selling & Distn. Exp.
-
73.24
64.39
62.87
44.74
47.90
58.41
50.10
43.37
33.85
26.43
% Of Sales
-
5.39%
4.90%
5.31%
4.78%
5.20%
5.68%
4.79%
5.36%
5.19%
4.60%
Miscellaneous Exp.
-
3.02
1.03
5.74
4.51
2.38
9.69
20.30
5.06
5.42
26.43
% Of Sales
-
0.22%
0.08%
0.48%
0.48%
0.26%
0.94%
1.94%
0.63%
0.83%
1.04%
EBITDA
200.17
210.26
197.49
170.01
146.01
151.17
134.71
135.09
121.17
48.99
72.15
EBITDA Margin
15.87%
15.47%
15.04%
14.35%
15.60%
16.41%
13.09%
12.93%
14.98%
7.51%
12.57%
Other Income
51.49
42.29
37.38
52.07
41.23
31.55
14.64
26.88
23.57
21.10
21.15
Interest
32.25
37.49
32.40
22.89
18.82
10.04
8.62
4.62
8.14
11.42
8.67
Depreciation
69.43
53.89
38.35
29.29
24.14
26.03
31.88
27.09
29.62
31.45
36.47
PBT
155.68
161.18
164.11
169.89
144.27
146.66
108.85
130.26
106.97
27.22
48.15
Tax
33.07
34.97
45.07
49.92
42.79
46.82
33.65
40.62
32.72
11.95
14.80
Tax Rate
21.24%
21.70%
27.46%
29.38%
29.66%
31.92%
30.91%
31.18%
30.59%
43.90%
30.74%
PAT
122.62
122.76
116.76
119.46
102.95
100.39
75.20
89.64
74.25
15.27
33.34
PAT before Minority Interest
119.18
126.21
119.04
119.98
101.48
99.84
75.20
89.64
74.25
15.27
33.34
Minority Interest
-3.44
-3.45
-2.28
-0.52
1.47
0.55
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.72%
9.03%
8.89%
10.09%
11.00%
10.90%
7.31%
8.58%
9.18%
2.34%
5.81%
PAT Growth
3.22%
5.14%
-2.26%
16.04%
2.55%
33.50%
-16.11%
20.73%
386.25%
-54.20%
 
EPS
50.05
50.11
47.66
48.76
42.02
40.98
30.69
36.59
30.31
6.23
13.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
944.29
827.14
708.79
688.89
581.34
620.89
568.40
499.95
437.31
422.13
Share Capital
24.46
24.46
24.46
26.30
26.30
31.53
31.53
31.53
31.53
31.53
Total Reserves
919.83
802.67
684.33
662.59
555.04
589.36
536.87
468.42
405.79
390.60
Non-Current Liabilities
176.58
92.52
70.14
44.60
41.51
11.25
3.09
0.75
3.48
16.22
Secured Loans
135.78
56.42
39.62
22.95
26.88
14.82
5.60
6.07
8.29
19.03
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
20.08
17.06
14.77
9.14
2.09
0.00
0.00
0.00
0.00
0.00
Current Liabilities
960.35
940.17
870.09
648.11
573.50
520.62
441.20
361.96
303.70
330.95
Trade Payables
66.78
43.95
54.75
40.15
16.52
68.49
69.20
51.88
38.84
46.53
Other Current Liabilities
116.58
85.03
72.34
63.11
53.54
44.03
47.57
46.68
56.52
36.59
Short Term Borrowings
499.31
568.90
463.40
312.01
299.57
203.88
150.91
121.13
93.42
148.11
Short Term Provisions
277.69
242.29
279.60
232.84
203.87
204.23
173.53
142.27
114.92
99.72
Total Liabilities
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
771.41
Net Block
438.78
278.25
221.53
186.01
162.90
158.49
150.07
149.68
167.21
173.23
Gross Block
599.70
387.62
295.22
230.87
184.99
483.39
447.26
424.26
411.72
385.42
Accumulated Depreciation
160.92
109.37
73.69
44.87
22.09
324.90
297.19
274.58
244.52
212.19
Non Current Assets
627.20
542.12
398.74
344.21
297.74
375.76
231.80
222.37
230.47
262.88
Capital Work in Progress
20.49
54.11
53.45
17.48
11.97
3.83
0.33
0.39
1.71
6.56
Non Current Investment
158.73
173.30
109.52
119.20
94.39
192.00
67.95
64.08
47.58
70.56
Long Term Loans & Adv.
7.87
13.42
12.71
9.03
21.38
16.12
8.08
6.95
3.68
2.54
Other Non Current Assets
1.33
23.04
1.53
12.50
7.10
5.32
5.37
1.28
10.30
10.00
Current Assets
1,461.91
1,323.99
1,254.22
1,041.24
903.73
782.52
785.67
642.46
516.01
508.53
Current Investments
153.56
130.47
151.50
176.22
173.85
3.50
78.00
58.25
0.00
0.00
Inventories
528.48
477.87
391.08
308.76
214.67
227.60
179.37
169.93
118.58
169.29
Sundry Debtors
341.86
325.72
276.86
189.87
181.50
243.73
279.19
217.61
151.21
134.51
Cash & Bank
90.03
53.80
57.63
64.03
64.12
59.97
42.72
19.39
22.26
61.02
Other Current Assets
347.98
29.13
18.92
31.94
269.59
247.73
206.39
177.27
223.96
143.70
Short Term Loans & Adv.
321.03
307.01
358.23
270.42
256.02
216.73
187.32
169.53
215.78
132.24
Net Current Assets
501.56
383.82
384.13
393.13
330.23
261.90
344.47
280.50
212.31
177.58
Total Assets
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
771.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
201.44
26.49
-26.60
54.10
144.64
64.42
34.53
52.41
27.89
16.39
PBT
161.18
164.11
169.89
144.27
146.66
108.85
130.26
106.97
27.22
48.15
Adjustment
56.49
39.25
19.54
12.61
4.80
32.90
4.92
28.03
25.36
30.57
Changes in Working Capital
19.13
-123.52
-179.51
-60.35
28.82
-25.71
-59.05
-53.05
-22.86
-47.79
Cash after chg. in Working capital
236.80
79.84
9.92
96.53
180.28
116.04
76.13
81.96
29.72
30.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.35
-53.35
-36.52
-39.71
-35.85
-45.00
-46.39
-27.94
-7.78
-16.39
Other Direct Exp. Paid
0.00
0.00
0.00
-2.72
0.21
-6.63
4.79
-1.60
5.96
1.85
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
-164.57
-116.73
-40.90
-49.11
-42.36
-90.61
-50.40
-76.30
12.31
-22.36
Net Fixed Assets
-179.28
-94.61
-80.83
-40.60
265.63
-25.42
-9.73
-5.69
-9.57
-27.11
Net Investments
-3.46
-18.07
43.36
-23.60
-66.66
-57.97
-23.63
-76.81
24.49
-9.53
Others
18.17
-4.05
-3.43
15.09
-241.33
-7.22
-17.04
6.20
-2.61
14.28
Cash from Financing Activity
-24.84
98.18
53.02
-7.48
-67.19
39.20
19.06
12.00
-78.67
15.52
Net Cash Inflow / Outflow
12.04
7.94
-14.49
-2.49
35.10
13.01
3.20
-11.89
-38.46
9.55
Opening Cash & Equivalents
50.25
42.31
56.80
59.28
24.18
10.88
7.68
32.56
71.02
61.47
Closing Cash & Equivalent
62.29
50.25
42.31
56.80
59.28
23.89
10.88
20.67
32.56
71.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
386.03
338.14
289.75
261.93
221.04
196.28
179.61
157.86
137.94
133.08
ROA
6.38%
6.77%
7.90%
7.85%
8.46%
6.91%
9.52%
9.22%
2.01%
4.57%
ROE
14.25%
15.50%
17.17%
15.98%
16.64%
12.69%
16.85%
15.92%
3.57%
8.31%
ROCE
12.97%
14.64%
17.13%
16.75%
17.84%
15.00%
19.95%
19.75%
6.86%
10.21%
Fixed Asset Turnover
2.75
3.85
4.52
4.54
2.78
2.23
2.41
1.96
1.66
1.67
Receivable days
89.64
83.73
71.70
71.82
83.52
92.05
86.24
82.21
78.75
79.66
Inventory Days
135.13
120.74
107.51
101.22
86.87
71.64
60.64
64.31
79.34
86.44
Payable days
16.60
15.37
16.48
12.28
20.67
26.76
25.10
23.32
25.97
31.06
Cash Conversion Cycle
208.18
189.09
162.73
160.77
149.71
136.92
121.77
123.20
132.11
135.04
Total Debt/Equity
0.69
0.77
0.72
0.50
0.57
0.36
0.28
0.26
0.24
0.40
Interest Cover
5.30
6.06
8.42
8.67
15.61
13.63
29.17
14.14
3.38
6.55

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.