Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Steel & Iron Products

Rating :
66/99  (View)

BSE: 500228 | NSE: JSWSTEEL

259.05
-7.05 (-2.65%)
19-Jul-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  267.30
  •  269.20
  •  258.20
  •  266.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3828583
  •  9917.94
  •  427.55
  •  252.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 64,358.49
  • 8.43
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 104,557.10
  • 1.58%
  • 1.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.66%
  • 7.88%
  • 8.56%
  • FII
  • DII
  • Others
  • 0.91%
  • 2.47%
  • 37.52%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.16
  • 9.86
  • 15.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.63
  • 15.41
  • 9.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.07
  • 33.71
  • 29.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.30
  • 13.37
  • 16.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.56
  • 1.91
  • 2.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.80
  • 7.73
  • 7.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
22,368.00
20,817.00
7.45%
20,318.00
18,264.00
11.25%
21,552.00
17,240.00
25.01%
20,519.00
16,371.00
25.34%
Expenses
17,928.00
15,527.00
15.46%
15,817.00
14,413.00
9.74%
16,646.00
14,204.00
17.19%
15,414.00
13,754.00
12.07%
EBITDA
4,440.00
5,290.00
-16.07%
4,501.00
3,851.00
16.88%
4,906.00
3,036.00
61.59%
5,105.00
2,617.00
95.07%
EBIDTM
19.85%
25.41%
22.15%
21.09%
22.76%
17.61%
24.88%
15.99%
Other Income
53.00
45.00
17.78%
37.00
42.00
-11.90%
56.00
39.00
43.59%
58.00
41.00
41.46%
Interest
1,046.00
883.00
18.46%
1,021.00
923.00
10.62%
963.00
950.00
1.37%
887.00
945.00
-6.14%
Depreciation
1,084.00
865.00
25.32%
1,078.00
852.00
26.53%
974.00
851.00
14.45%
905.00
819.00
10.50%
PBT
2,363.00
3,587.00
-34.12%
2,439.00
1,854.00
31.55%
3,025.00
1,274.00
137.44%
3,371.00
894.00
277.07%
Tax
835.00
715.00
16.78%
820.00
94.00
772.34%
936.00
445.00
110.34%
1,053.00
284.00
270.77%
PAT
1,528.00
2,872.00
-46.80%
1,619.00
1,760.00
-8.01%
2,089.00
829.00
151.99%
2,318.00
610.00
280.00%
PATM
6.83%
13.80%
7.97%
9.64%
9.69%
4.81%
11.30%
3.73%
EPS
6.35
12.43
-48.91%
6.77
7.27
-6.88%
8.86
3.48
154.60%
9.82
2.61
276.25%

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
-
84,757.00
70,225.00
55,604.00
41,546.17
52,971.51
51,219.62
38,209.65
34,368.05
24,105.89
18,957.17
Net Sales Growth
-
20.69%
26.29%
33.84%
-21.57%
3.42%
34.05%
11.18%
42.57%
27.16%
 
Cost Of Goods Sold
-
43,206.00
39,025.00
28,263.00
22,546.78
29,652.21
30,245.19
24,157.61
21,879.08
14,753.34
11,231.24
Gross Profit
-
41,551.00
31,200.00
27,341.00
18,999.39
23,319.30
20,974.43
14,052.04
12,488.97
9,352.55
7,725.93
GP Margin
-
49.02%
44.43%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
38.80%
40.75%
Total Expenditure
-
65,805.00
55,431.00
43,431.00
35,599.26
43,715.94
42,054.16
31,705.73
28,266.16
19,237.99
14,886.50
Power & Fuel Cost
-
7,053.00
5,697.00
4,883.00
3,657.88
4,123.10
3,813.31
2,041.00
1,751.87
1,170.07
1,038.63
% Of Sales
-
8.32%
8.11%
8.78%
8.80%
7.78%
7.45%
5.34%
5.10%
4.85%
5.48%
Employee Cost
-
2,489.00
1,843.00
1,700.00
1,518.67
1,532.84
1,298.24
980.25
846.39
640.66
457.91
% Of Sales
-
2.94%
2.62%
3.06%
3.66%
2.89%
2.53%
2.57%
2.46%
2.66%
2.42%
Manufacturing Exp.
-
6,415.00
5,089.00
4,609.00
4,113.57
6,764.77
5,665.08
3,980.80
3,252.21
2,243.89
1,842.84
% Of Sales
-
7.57%
7.25%
8.29%
9.90%
12.77%
11.06%
10.42%
9.46%
9.31%
9.72%
General & Admin Exp.
-
286.00
213.00
277.00
244.17
275.15
238.83
146.62
128.00
94.92
88.84
% Of Sales
-
0.34%
0.30%
0.50%
0.59%
0.52%
0.47%
0.38%
0.37%
0.39%
0.47%
Selling & Distn. Exp.
-
4,066.00
2,242.00
2,334.00
1,673.11
58.59
33.95
23.88
39.92
51.49
59.85
% Of Sales
-
4.80%
3.19%
4.20%
4.03%
0.11%
0.07%
0.06%
0.12%
0.21%
0.32%
Miscellaneous Exp.
-
2,290.00
1,322.00
1,365.00
1,845.08
1,309.28
759.56
375.57
368.69
283.62
59.85
% Of Sales
-
2.70%
1.88%
2.45%
4.44%
2.47%
1.48%
0.98%
1.07%
1.18%
0.88%
EBITDA
-
18,952.00
14,794.00
12,173.00
5,946.91
9,255.57
9,165.46
6,503.92
6,101.89
4,867.90
4,070.67
EBITDA Margin
-
22.36%
21.07%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
20.19%
21.47%
Other Income
-
204.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
189.97
542.90
Interest
-
3,917.00
3,701.00
3,768.00
3,601.18
3,493.03
3,047.86
1,967.46
1,427.30
1,060.26
1,114.91
Depreciation
-
4,041.00
3,387.00
3,430.00
3,322.56
3,434.49
3,182.61
2,237.48
1,933.15
1,559.71
1,298.66
PBT
-
11,198.00
7,873.00
5,128.00
-342.25
2,586.21
3,020.80
2,368.71
2,818.29
2,437.90
2,200.00
Tax
-
3,644.00
1,538.00
1,674.00
-1,966.21
819.41
920.08
845.25
500.15
778.52
646.71
Tax Rate
-
32.54%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
31.93%
29.40%
PAT
-
7,669.00
6,172.00
3,510.00
-356.25
1,794.47
438.41
1,188.43
1,474.28
1,683.25
1,586.50
PAT before Minority Interest
-
7,554.00
6,071.00
3,454.00
-501.45
1,719.70
387.97
1,154.09
1,493.20
1,659.38
1,553.29
Minority Interest
-
115.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
23.87
33.21
PAT Margin
-
9.05%
8.79%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
6.98%
8.37%
PAT Growth
-
24.25%
75.84%
1085.26%
-119.85%
309.31%
-63.11%
-19.39%
-12.41%
6.10%
 
Unadjusted EPS
-
31.77
25.85
14.66
-13.98
72.93
17.35
41.71
22.65
84.56
83.61

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
34,795.00
27,998.00
22,647.00
18,965.45
23,054.08
21,938.34
17,343.73
16,749.57
16,529.33
9,257.15
Share Capital
301.00
302.00
301.00
300.90
1,067.19
1,067.19
563.18
563.18
563.18
527.11
Total Reserves
34,403.00
27,655.00
22,333.00
18,664.55
21,986.89
20,871.15
16,780.55
16,167.97
15,429.36
8,718.28
Non-Current Liabilities
38,444.00
35,472.00
36,044.00
37,650.03
37,247.30
29,795.64
21,306.77
16,121.34
14,179.67
17,857.82
Secured Loans
14,774.00
17,046.00
20,787.00
21,661.45
22,647.36
20,343.60
11,858.32
10,402.50
8,599.21
13,454.07
Unsecured Loans
14,882.00
14,677.00
11,629.00
13,807.19
11,029.27
6,359.02
5,534.84
2,486.62
2,735.64
2,718.97
Long Term Provisions
258.00
138.00
97.00
94.62
90.34
59.56
41.19
35.03
22.57
0.00
Current Liabilities
42,008.00
28,964.00
29,560.00
25,486.22
25,254.86
25,738.90
18,665.12
20,833.63
14,957.40
8,072.70
Trade Payables
16,159.00
15,944.00
13,348.00
12,757.60
14,252.67
11,699.32
10,251.31
9,714.10
6,045.23
6,756.07
Other Current Liabilities
19,186.00
10,275.00
11,084.00
10,202.26
9,437.94
8,790.03
6,453.31
9,512.94
6,157.95
1,051.76
Short Term Borrowings
6,333.00
2,177.00
4,881.00
2,342.84
1,207.99
4,887.09
1,652.99
1,375.75
2,394.46
0.00
Short Term Provisions
330.00
568.00
247.00
183.52
356.26
362.46
307.51
230.84
359.76
264.87
Total Liabilities
114,797.00
91,970.00
88,005.00
81,906.90
85,653.88
77,639.89
57,512.78
53,922.21
45,888.25
35,406.32
Net Block
62,644.00
57,848.00
58,730.00
56,139.52
52,176.28
47,045.94
34,716.80
33,812.06
26,903.86
22,351.98
Gross Block
78,489.00
69,752.00
67,148.00
60,607.26
70,188.87
61,297.89
45,867.62
42,689.51
33,777.09
27,691.24
Accumulated Depreciation
15,845.00
11,904.00
8,418.00
4,467.74
18,012.59
14,251.95
11,150.82
8,877.45
6,873.23
5,339.26
Non Current Assets
81,242.00
68,778.00
66,729.00
67,169.60
66,516.18
62,189.62
45,579.14
41,361.71
37,035.80
29,722.59
Capital Work in Progress
11,889.00
5,950.00
4,363.00
7,270.85
8,265.27
9,399.75
5,897.87
2,831.71
6,023.05
6,956.18
Non Current Investment
1,812.00
1,157.00
1,066.00
1,194.61
598.95
594.73
1,606.44
1,885.60
2,643.69
414.43
Long Term Loans & Adv.
4,358.00
3,399.00
2,174.00
2,013.17
4,232.37
3,830.80
2,764.01
2,404.21
1,245.49
0.00
Other Non Current Assets
539.00
424.00
396.00
551.45
1,243.31
1,318.40
594.02
428.13
219.71
0.00
Current Assets
33,555.00
23,192.00
21,276.00
14,737.30
18,817.31
15,450.27
11,933.64
12,560.50
8,852.45
5,683.73
Current Investments
82.00
312.00
300.00
0.00
0.30
68.01
143.51
204.00
270.14
213.77
Inventories
14,548.00
12,594.00
11,395.00
8,321.18
11,009.04
8,155.12
5,495.23
5,789.26
4,409.70
2,866.74
Sundry Debtors
7,160.00
4,704.00
4,149.00
2,727.37
2,499.75
2,292.44
2,106.29
1,461.95
933.35
696.39
Cash & Bank
6,187.00
1,063.00
1,485.00
1,020.40
1,913.25
662.97
1,653.37
3,046.97
2,036.12
303.04
Other Current Assets
5,578.00
841.00
1,178.00
479.90
3,394.97
4,271.73
2,535.24
2,058.32
1,203.14
1,603.79
Short Term Loans & Adv.
2,713.00
3,678.00
2,769.00
2,188.45
1,232.54
1,868.69
807.69
849.99
245.69
1,520.56
Net Current Assets
-8,453.00
-5,772.00
-8,284.00
-10,748.92
-6,437.55
-10,288.63
-6,731.48
-8,273.13
-6,104.95
-2,388.97
Total Assets
114,797.00
91,970.00
88,005.00
81,906.90
85,653.88
77,639.89
57,512.78
53,922.21
45,888.25
35,406.32

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
14,633.00
12,379.00
7,888.00
6,897.32
7,875.65
2,593.52
5,844.21
3,512.40
2,830.23
3,346.14
PBT
11,168.00
7,609.00
5,128.00
-2,467.66
2,539.11
1,308.05
1,999.34
1,993.35
2,437.90
2,200.00
Adjustment
7,676.00
7,311.00
6,866.00
9,081.27
6,310.96
5,208.73
3,766.65
2,988.34
2,132.42
2,076.45
Changes in Working Capital
-1,581.00
-1,101.00
-3,869.00
491.11
-201.64
-3,519.51
588.76
-1,062.17
-1,313.67
-470.96
Cash after chg. in Working capital
17,263.00
13,819.00
8,125.00
7,104.72
8,648.43
2,997.27
6,354.75
3,919.52
3,256.65
3,805.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,630.00
-1,440.00
-237.00
-207.40
-772.78
-403.75
-510.54
-407.12
-426.42
-459.35
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
-11,448.00
-4,529.00
-5,094.00
-3,854.49
-7,370.03
-5,671.26
-5,433.44
-4,100.56
-7,633.14
-2,932.27
Net Fixed Assets
-9,538.00
-2,673.00
-3,239.12
5,754.98
-5,021.11
-13,879.51
-5,086.42
-4,479.42
-4,635.55
-2,341.04
Net Investments
-1,399.00
172.00
-285.97
-566.75
183.27
255.51
-222.64
-314.61
-2,330.46
-518.24
Others
-511.00
-2,028.00
-1,568.91
-9,042.72
-2,532.19
7,952.74
-124.38
693.47
-667.13
-72.99
Cash from Financing Activity
1,753.00
-8,185.00
-2,710.00
-3,150.66
-169.08
3,300.46
-790.89
697.77
5,096.07
-561.01
Net Cash Inflow / Outflow
4,938.00
-335.00
84.00
-107.83
336.54
222.72
-380.12
109.61
293.16
-147.14
Opening Cash & Equivalents
582.00
917.00
833.00
943.97
578.59
302.38
682.50
572.89
279.73
426.87
Closing Cash & Equivalent
5,581.00
582.00
917.00
833.26
912.91
578.59
302.38
682.50
572.89
279.73

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.)
144.35
115.75
94.05
78.81
90.63
87.34
76.21
73.46
70.15
47.61
ROA
7.31%
6.75%
4.07%
-0.60%
2.11%
0.57%
2.07%
2.99%
4.08%
4.47%
ROE
24.16%
24.06%
16.65%
-2.46%
7.99%
2.04%
6.91%
9.32%
13.51%
19.00%
ROCE
20.05%
16.85%
13.87%
1.85%
10.27%
9.13%
10.53%
9.82%
11.97%
13.32%
Fixed Asset Turnover
1.14
1.04
0.95
0.70
0.87
1.03
0.94
0.97
0.85
0.79
Receivable days
25.55
22.60
20.73
20.75
15.21
14.48
15.66
11.83
11.41
9.89
Inventory Days
58.44
61.23
59.44
76.73
60.83
44.94
49.53
50.35
50.93
52.29
Payable days
34.39
34.37
29.39
35.80
26.89
24.81
25.22
21.89
27.04
39.89
Cash Conversion Cycle
49.60
49.46
50.78
61.68
49.15
34.62
39.98
40.29
35.30
22.29
Total Debt/Equity
1.39
1.43
1.93
2.26
1.67
1.58
1.23
1.19
1.03
1.75
Interest Cover
3.86
3.06
2.36
0.31
1.73
1.43
2.02
2.40
3.30
2.97

News Update


  • JSW Steel planning to raise funds via NCDs, Bonds
    19th Jul 2019, 12:15 PM

    The meeting of the Board of Directors has been convened to be held on July 26, 2019, to consider the same

    Read More
  • JSW Steel offers sustainable option for packaging material with ‘JSW Platina’
    19th Jul 2019, 09:32 AM

    The company offers a significant opportunity to become the most preferred & sustainable packaging material for the future

    Read More
  • JSW Steel reports crude steel production of 4.24 MT in Q1 FY20
    8th Jul 2019, 11:09 AM

    The production of rolled products (long) increased to 1.05 MT in Q1 FY20 as compared to 0.93 MT in Q1 FY19, representing a surge of 12%

    Read More
  • JSW Steel’s arm receives LoI from Asian Colour Coated Ispat
    8th Jul 2019, 09:10 AM

    The closure of the transaction shall be subject to obtaining necessary approval from the National Company Law Tribunal, New Delhi

    Read More
  • JSW Steel reports crude steel production of 14.53 LT in May
    11th Jun 2019, 10:14 AM

    The production of rolled products (flat) stood at 10.17 LT in May 2019 as compared to 9.56 LT in May 2018

    Read More
  • JSW Steel receives NCLT approval for amalgamation plan
    10th Jun 2019, 12:46 PM

    The company has merged Dolvi Minerals and Metals with Dolvi Coke, JSW Steel Processing Centres with JSW Steel, JSW Salav with JSW Steel

    Read More
  • JSW Steel to acquire stake in Piombino Steel
    7th Jun 2019, 09:04 AM

    The company to acquire stake from JSW Techno Projects Management

    Read More
  • JSW Steel to scale up capacity of Vijayanagar plant after 2020
    6th Jun 2019, 11:51 AM

    The Vijayanagar plant currently has a 12 million tonnes per annum capacity

    Read More
  • JSW Steel reports 48% fall in Q4 consolidated net profit
    24th May 2019, 16:04 PM

    The company has reported a standalone net profit of Rs 1,745 crore for the quarter ended March 31, 2019

    Read More
  • JSW Steel gets nod to raise upto Rs 14,000 crore
    24th May 2019, 15:27 PM

    The Board of directors of the company at its meeting held on May 24, 2019 has approved for the same

    Read More
  • JSW Steel planning to raise long term funds
    21st May 2019, 11:48 AM

    The meeting of the Board of Directors has been convened to be held on May 24, 2019, to consider the same

    Read More
  • JSW Steel reports crude steel production of 13.93 LT in April
    9th May 2019, 15:15 PM

    The production of rolled products (long) increased to 3.36 LT in April 2019 as compared to 3.24 LT in April 2018

    Read More
  • JSW Steel to raise $500 million through via offshore notes
    11th Apr 2019, 09:26 AM

    The proceeds of the Notes will be used by the Company to repay external commercial borrowing loans

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.