Nifty
Sensex
:
:
10767.40
36330.65
-73.25 (-0.68%)
-233.23 (-0.64%)

Steel & Iron Products

Rating :
47/99  (View)

BSE: 500228 | NSE: JSWSTEEL

216.50
-4.90 (-2.21%)
19-Sep-2019 | 9:59AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  220.15
  •  220.65
  •  216.10
  •  221.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1483458
  •  3211.69
  •  427.55
  •  201.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 53,505.17
  • 8.49
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 95,444.17
  • 1.85%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.27%
  • 8.07%
  • 8.53%
  • FII
  • DII
  • Others
  • 0.94%
  • 2.82%
  • 37.37%

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
  • 16.31
  • 12.82
  • 14.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.57
  • 1.92
  • 2.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.80
  • 7.71
  • 7.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
19,812.00
20,519.00
-3.45%
22,368.00
20,817.00
7.45%
20,318.00
18,264.00
11.25%
21,552.00
17,240.00
25.01%
Expenses
16,096.00
15,414.00
4.42%
17,928.00
15,527.00
15.46%
15,817.00
14,413.00
9.74%
16,646.00
14,204.00
17.19%
EBITDA
3,716.00
5,105.00
-27.21%
4,440.00
5,290.00
-16.07%
4,501.00
3,851.00
16.88%
4,906.00
3,036.00
61.59%
EBIDTM
18.76%
24.88%
19.85%
25.41%
22.15%
21.09%
22.76%
17.61%
Other Income
141.00
58.00
143.10%
53.00
45.00
17.78%
37.00
42.00
-11.90%
56.00
39.00
43.59%
Interest
1,042.00
887.00
17.47%
1,046.00
883.00
18.46%
1,021.00
923.00
10.62%
963.00
950.00
1.37%
Depreciation
1,026.00
905.00
13.37%
1,084.00
865.00
25.32%
1,078.00
852.00
26.53%
974.00
851.00
14.45%
PBT
1,789.00
3,371.00
-46.93%
2,363.00
3,587.00
-34.12%
2,439.00
1,854.00
31.55%
3,025.00
1,274.00
137.44%
Tax
762.00
1,053.00
-27.64%
835.00
715.00
16.78%
820.00
94.00
772.34%
936.00
445.00
110.34%
PAT
1,027.00
2,318.00
-55.69%
1,528.00
2,872.00
-46.80%
1,619.00
1,760.00
-8.01%
2,089.00
829.00
151.99%
PATM
5.18%
11.30%
6.83%
13.80%
7.97%
9.64%
9.69%
4.81%
EPS
4.28
9.82
-56.42%
6.35
12.43
-48.91%
6.77
7.27
-6.88%
8.86
3.48
154.60%

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
84,050.00
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
9.38%
20.69%
26.29%
33.84%
-21.57%
3.42%
34.05%
11.18%
42.57%
27.16%
 
Cost Of Goods Sold
43,525.00
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
40,525.00
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
48.22%
49.02%
44.43%
49.17%
45.73%
44.02%
40.95%
36.78%
36.34%
38.80%
40.75%
Total Expenditure
66,487.00
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
17,563.00
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
20.90%
22.36%
21.07%
21.89%
14.31%
17.47%
17.89%
17.02%
17.75%
20.19%
21.47%
Other Income
287.00
204.00
167.00
153.00
634.58
258.16
85.81
69.73
76.85
189.97
542.90
Interest
4,072.00
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
4,162.00
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
9,616.00
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
3,353.00
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
34.87%
32.54%
20.21%
32.64%
79.68%
32.27%
70.34%
42.28%
25.09%
31.93%
29.40%
PAT
6,263.00
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
6,371.00
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
108.00
115.00
101.00
56.00
145.20
74.77
50.44
34.34
-18.92
23.87
33.21
PAT Margin
7.45%
9.05%
8.79%
6.31%
-0.86%
3.39%
0.86%
3.11%
4.29%
6.98%
8.37%
PAT Growth
-19.49%
24.25%
75.84%
1085.26%
-119.85%
309.31%
-63.11%
-19.39%
-12.41%
6.10%
 
Unadjusted EPS
26.26
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 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 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
  • JSW Steel to skip Odisha ore mine auctions
    9th Aug 2019, 12:47 PM

    The bidding for Odisha iron ore mines will be conducted in two phases

    Read More
  • JSW Steel emerges as preferred bidder for 3 iron ore mines in Karnataka
    31st Jul 2019, 10:04 AM

    The estimated resources of the aforesaid mines are around 92.97 MMT

    Read More
  • JSW Steel reports 57% fall in Q1 consolidated net profit
    29th Jul 2019, 14:42 PM

    Total consolidated income of the company decreased by 3.03% at Rs 19,953 crore for Q1FY20

    Read More
  • JSW Steel to raise Rs 10,000 crore through NCDs
    27th Jul 2019, 09:24 AM

    The Board of Directors of the Company at its meeting held on July 26, 2019 has approved the same

    Read More
  • JSW Steel - Quarterly Results
    26th Jul 2019, 15:18 PM

    Read More
  • 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

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.