Nifty
Sensex
:
:
11987.65
40639.29
-11.45 (-0.10%)
-12.35 (-0.03%)

Steel & Iron Products

Rating :
54/99  (View)

BSE: 500228 | NSE: JSWSTEEL

247.10
-1.60 (-0.64%)
21-Nov-2019 | 12:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  248.00
  •  248.95
  •  245.05
  •  248.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1907696
  •  4713.92
  •  329.40
  •  201.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 60,104.19
  • 8.92
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 102,043.19
  • 1.65%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.40%
  • 8.12%
  • 8.83%
  • FII
  • DII
  • Others
  • 1.26%
  • 3.03%
  • 36.36%

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
  • 16.21
  • 12.66
  • 13.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 1.93
  • 2.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.81
  • 7.70
  • 7.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
17,572.00
21,552.00
-18.47%
19,812.00
20,519.00
-3.45%
22,368.00
21,336.00
4.84%
20,318.00
18,264.00
11.25%
Expenses
14,841.00
16,646.00
-10.84%
16,096.00
15,414.00
4.42%
17,928.00
16,046.00
11.73%
15,817.00
14,413.00
9.74%
EBITDA
2,731.00
4,906.00
-44.33%
3,716.00
5,105.00
-27.21%
4,440.00
5,290.00
-16.07%
4,501.00
3,851.00
16.88%
EBIDTM
15.54%
22.76%
18.76%
24.88%
19.85%
24.79%
22.15%
21.09%
Other Income
156.00
56.00
178.57%
141.00
58.00
143.10%
53.00
45.00
17.78%
37.00
42.00
-11.90%
Interest
1,127.00
963.00
17.03%
1,042.00
887.00
17.47%
1,046.00
883.00
18.46%
1,021.00
923.00
10.62%
Depreciation
1,057.00
974.00
8.52%
1,026.00
905.00
13.37%
1,084.00
865.00
25.32%
1,078.00
852.00
26.53%
PBT
703.00
3,025.00
-76.76%
1,789.00
3,371.00
-46.93%
2,363.00
3,587.00
-34.12%
2,439.00
1,854.00
31.55%
Tax
-1,848.00
936.00
-
762.00
1,053.00
-27.64%
835.00
715.00
16.78%
820.00
94.00
772.34%
PAT
2,551.00
2,089.00
22.12%
1,027.00
2,318.00
-55.69%
1,528.00
2,872.00
-46.80%
1,619.00
1,760.00
-8.01%
PATM
14.52%
9.69%
5.18%
11.30%
6.83%
13.46%
7.97%
9.64%
EPS
10.67
8.86
20.43%
4.28
9.82
-56.42%
6.35
12.43
-48.91%
6.77
7.27
-6.88%

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
80,070.00
84,757.00
71,933.00
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
-1.96%
17.83%
29.37%
33.84%
-21.57%
3.42%
34.05%
11.18%
42.57%
27.16%
 
Cost Of Goods Sold
42,005.00
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
38,065.00
41,551.00
32,908.00
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
47.54%
49.02%
45.75%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
38.80%
40.75%
Total Expenditure
64,682.00
65,805.00
57,139.00
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%
7.92%
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%
2.56%
3.06%
3.66%
2.89%
2.53%
2.57%
2.46%
2.66%
2.42%
Manufacturing Exp.
-
6,415.00
4,833.00
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%
6.72%
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
3,950.00
2,334.00
1,673.11
58.59
33.95
23.88
39.92
51.49
59.85
% Of Sales
-
4.80%
5.49%
4.20%
4.03%
0.11%
0.07%
0.06%
0.12%
0.21%
0.32%
Miscellaneous Exp.
-
2,290.00
1,578.00
1,365.00
1,845.08
1,309.28
759.56
375.57
368.69
283.62
59.85
% Of Sales
-
2.70%
2.19%
2.45%
4.44%
2.47%
1.48%
0.98%
1.07%
1.18%
0.88%
EBITDA
15,388.00
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
19.22%
22.36%
20.57%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
20.19%
21.47%
Other Income
387.00
204.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
189.97
542.90
Interest
4,236.00
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
4,245.00
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
7,294.00
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
569.00
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
7.80%
32.54%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
31.93%
29.40%
PAT
6,725.00
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
6,818.00
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
93.00
115.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
23.87
33.21
PAT Margin
8.40%
9.05%
8.58%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
6.98%
8.37%
PAT Growth
-25.60%
24.25%
75.84%
1085.26%
-119.85%
309.31%
-63.11%
-19.39%
-12.41%
6.10%
 
Unadjusted EPS
28.07
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
3,303.00
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
520.00
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
7,651.00
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
7,269.00
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
1.07
0.95
0.70
0.87
1.03
0.94
0.97
0.85
0.79
Receivable days
25.55
22.07
20.73
20.75
15.21
14.48
15.66
11.83
11.41
9.89
Inventory Days
58.44
59.80
59.44
76.73
60.83
44.94
49.53
50.35
50.93
52.29
Payable days
34.39
33.52
29.39
35.80
26.89
24.81
25.22
21.89
27.04
39.89
Cash Conversion Cycle
49.60
48.35
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 reports 13% fall in crude steel production in October 2019
    13th Nov 2019, 09:47 AM

    The company had produced 14.47 LT crude steel in October 2018

    Read More
  • JSW Steel reports 22% rise in Q2 consolidated net profit
    23rd Oct 2019, 16:23 PM

    Total consolidated income of the company decreased by 17.96% at Rs 17,728 crore for Q2FY20

    Read More
  • JSW Steel - Quarterly Results
    23rd Oct 2019, 15:26 PM

    Read More
  • JSW Steel gets nod for allotment of NCDs worth Rs 2000 crore
    18th Oct 2019, 11:07 AM

    The Committee of Directors of the Issuer (Board) at its meeting held on October 18, 2019, approved the same

    Read More
  • NCLAT asks JSW Steel to hold payment for Bhushan Power asset
    14th Oct 2019, 14:28 PM

    The NCLAT asked the Enforcement Directorate to release the attached properties of Bhushan Power and Steel and directed the agency not to attach any further assets without its permission

    Read More
  • JSW Steel reports 8% fall in crude steel production in Q2 FY20
    11th Oct 2019, 11:41 AM

    The production of rolled products (long) decreased to 0.82 MT in Q2 FY20 as compared to 0.91 MT in Q2 FY19

    Read More
  • JSW Steel raises $400 million via Notes
    5th Oct 2019, 10:00 AM

    The Notes will be listed on Singapore Exchange Securities Trading

    Read More
  • JSW Steel gets nod to raise up to $400 million
    25th Sep 2019, 09:59 AM

    The company intends to use all the proceeds for capital expenditure

    Read More
  • JSW Steel demands 25% safeguard duty on steel imports
    24th Sep 2019, 10:25 AM

    Domestic steel sector being impacted due to the ongoing trade war between the US and China

    Read More
  • JSW Steel planning to raise funds from overseas market: Report
    24th Sep 2019, 10:08 AM

    The company will be investing upto Rs 15,000 crore in FY20

    Read More
  • JSW Steel trims capital expenditure plans by 60% in US: Report
    18th Sep 2019, 11:59 AM

    The company has decided to go ahead with its Rs 15,000 crore capex plan in India

    Read More
  • JSW Steel reports 13% fall in crude steel production in August
    11th Sep 2019, 11:18 AM

    The production of rolled products (long) decreased to 2.91 LT in August 2019 as compared to 3.05 LT in August 2018, down by 5%

    Read More
  • JSW Steel gets NCLT’s nod for Rs 19,700 crore takeover of Bhushan Power & Steel
    6th Sep 2019, 10:38 AM

    The NCLT approved its bid, which was recommended by a committee of lenders to Bhushan Power and Steel over rival bids by Tata Steel and Liberty House Group

    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.