Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Steel/Sponge Iron/Pig Iron

Rating :
58/99  (View)

BSE: 532286 | NSE: JINDALSTEL

166.65
2.20 (1.34%)
22-Mar-2019 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  164.90
  •  169.65
  •  164.25
  •  164.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9476831
  •  15793.14
  •  265.00
  •  123.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,096.95
  • 83.69
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58,591.12
  • N/A
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.66%
  • 4.02%
  • 8.96%
  • FII
  • DII
  • Others
  • 0.19%
  • 9.03%
  • 19.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 7.26
  • 14.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.20
  • 2.43
  • 13.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -21.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 0.55
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.04
  • 11.09
  • 11.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
9,644.28
7,104.76
35.74%
10,055.89
6,239.29
61.17%
9,728.16
6,394.30
52.14%
8,692.28
6,951.66
25.04%
Expenses
7,567.37
5,498.26
37.63%
7,848.51
4,865.89
61.30%
7,451.61
5,041.60
47.80%
6,555.77
5,399.61
21.41%
EBITDA
2,076.91
1,606.50
29.28%
2,207.38
1,373.40
60.72%
2,276.55
1,352.70
68.30%
2,136.51
1,552.05
37.66%
EBIDTM
21.54%
22.61%
21.95%
22.01%
23.40%
21.15%
24.58%
22.33%
Other Income
14.77
1.04
1,320.19%
0.91
1.38
-34.06%
0.00
0.00
0.00
0.51
9.00
-94.33%
Interest
1,042.40
966.96
7.80%
1,085.77
926.77
17.16%
972.94
900.58
8.03%
1,071.39
864.20
23.97%
Depreciation
1,035.68
963.24
7.52%
1,031.42
997.65
3.38%
1,039.94
962.22
8.08%
959.92
1,005.88
-4.57%
PBT
13.60
-322.66
-
346.56
-699.36
-
263.67
-510.10
-
-331.93
-55.62
-
Tax
100.84
-45.67
-
67.39
-199.88
-
153.78
-88.67
-
94.42
42.75
120.87%
PAT
-87.24
-276.99
-
279.17
-499.48
-
109.89
-421.43
-
-426.35
-98.37
-
PATM
-0.90%
-3.90%
2.78%
-8.01%
1.13%
-6.59%
-4.90%
-1.42%
EPS
-0.25
-2.90
-
3.55
-4.90
-
1.87
-4.23
-
-3.18
-0.54
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
38,120.61
27,383.43
21,050.51
18,371.23
19,359.12
19,286.31
19,806.78
18,208.60
13,112.15
11,091.54
10,874.73
Net Sales Growth
42.83%
30.08%
14.58%
-5.10%
0.38%
-2.63%
8.78%
38.87%
18.22%
1.99%
 
Cost Of Goods Sold
14,911.08
9,460.72
7,083.47
6,545.04
5,473.65
6,278.17
6,150.97
5,311.10
2,471.42
2,179.34
2,574.48
Gross Profit
23,209.53
17,922.71
13,967.04
11,826.19
13,885.47
13,008.14
13,655.81
12,897.50
10,640.73
8,912.20
8,300.25
GP Margin
60.88%
65.45%
66.35%
64.37%
71.73%
67.45%
68.95%
70.83%
81.15%
80.35%
76.33%
Total Expenditure
29,423.26
20,914.32
16,341.33
14,934.36
13,918.75
13,550.15
13,701.74
11,357.16
6,797.56
5,235.79
5,672.27
Power & Fuel Cost
-
5,640.31
4,349.16
4,368.31
2,492.72
1,662.00
1,437.95
1,129.77
805.18
657.71
604.89
% Of Sales
-
20.60%
20.66%
23.78%
12.88%
8.62%
7.26%
6.20%
6.14%
5.93%
5.56%
Employee Cost
-
955.66
913.55
946.57
1,090.34
787.60
641.49
591.29
414.92
201.44
169.92
% Of Sales
-
3.49%
4.34%
5.15%
5.63%
4.08%
3.24%
3.25%
3.16%
1.82%
1.56%
Manufacturing Exp.
-
2,633.69
2,264.37
1,697.48
2,556.01
2,714.48
3,243.55
2,541.53
1,806.75
1,363.40
1,273.42
% Of Sales
-
9.62%
10.76%
9.24%
13.20%
14.07%
16.38%
13.96%
13.78%
12.29%
11.71%
General & Admin Exp.
-
278.06
137.32
149.71
201.89
205.40
200.13
66.20
51.29
113.68
107.47
% Of Sales
-
1.02%
0.65%
0.81%
1.04%
1.07%
1.01%
0.36%
0.39%
1.02%
0.99%
Selling & Distn. Exp.
-
1,099.25
955.85
555.02
883.59
1,202.83
678.48
671.87
474.60
298.92
450.73
% Of Sales
-
4.01%
4.54%
3.02%
4.56%
6.24%
3.43%
3.69%
3.62%
2.70%
4.14%
Miscellaneous Exp.
-
846.63
637.61
672.23
1,220.55
699.67
1,349.17
1,045.40
773.40
421.30
450.73
% Of Sales
-
3.09%
3.03%
3.66%
6.30%
3.63%
6.81%
5.74%
5.90%
3.80%
4.52%
EBITDA
8,697.35
6,469.11
4,709.18
3,436.87
5,440.37
5,736.16
6,105.04
6,851.44
6,314.59
5,855.75
5,202.46
EBITDA Margin
22.82%
23.62%
22.37%
18.71%
28.10%
29.74%
30.82%
37.63%
48.16%
52.79%
47.84%
Other Income
16.19
196.77
311.25
408.81
536.29
411.74
334.32
420.16
246.60
197.11
126.40
Interest
4,172.50
4,059.54
3,742.00
3,505.68
2,874.94
1,806.69
1,066.69
696.53
423.14
502.45
553.70
Depreciation
4,066.96
3,883.03
3,949.02
4,067.88
2,732.83
1,829.20
1,539.22
1,386.47
1,151.00
996.96
964.06
PBT
291.90
-1,276.69
-2,670.59
-3,727.88
368.89
2,512.01
3,833.45
5,188.60
4,987.05
4,553.45
3,811.10
Tax
416.43
-239.81
-502.68
-877.46
-88.16
618.21
921.83
1,186.34
1,183.04
918.89
803.95
Tax Rate
142.66%
12.86%
16.52%
22.14%
5.71%
24.61%
24.05%
22.86%
23.72%
20.18%
21.09%
PAT
-124.53
-1,417.85
-2,283.98
-2,965.23
-1,280.75
1,907.81
2,869.91
3,944.86
3,738.10
3,559.11
3,006.13
PAT before Minority Interest
190.68
-1,624.24
-2,540.22
-3,086.25
-1,454.59
1,893.80
2,911.62
4,002.26
3,804.01
3,634.56
3,007.15
Minority Interest
315.21
206.39
256.24
121.02
173.84
14.01
-41.71
-57.40
-65.91
-75.45
-1.02
PAT Margin
-0.33%
-5.18%
-10.85%
-16.14%
-6.62%
9.89%
14.49%
21.66%
28.51%
32.09%
27.64%
PAT Growth
0.00%
37.92%
22.97%
-131.52%
-167.13%
-33.52%
-27.25%
5.53%
5.03%
18.40%
 
Unadjusted EPS
1.99
-15.38
-27.73
-33.74
-13.97
20.53
31.13
42.42
40.22
38.39
194.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
30,384.61
30,050.53
32,436.10
21,042.07
22,610.54
21,252.26
18,111.10
14,110.30
10,416.78
7,051.49
Share Capital
96.79
91.50
91.49
91.49
91.49
93.48
93.48
93.43
93.12
16.47
Total Reserves
30,265.84
29,941.85
32,327.97
20,927.06
22,417.05
21,158.78
18,017.62
14,015.08
10,301.32
7,007.83
Non-Current Liabilities
38,952.41
39,028.54
42,515.70
38,005.63
27,666.41
17,332.68
12,547.18
8,543.84
9,449.76
8,830.34
Secured Loans
32,220.08
29,826.69
30,395.02
28,753.55
21,129.99
13,775.16
8,965.94
4,684.91
5,329.81
5,274.85
Unsecured Loans
735.83
2,771.65
5,958.88
6,860.39
4,770.26
1,626.48
2,213.69
2,692.73
3,274.48
2,838.46
Long Term Provisions
278.16
307.21
195.73
159.32
126.69
32.71
33.54
19.47
0.00
0.00
Current Liabilities
22,421.88
24,395.16
20,091.77
15,631.66
17,556.27
17,930.43
14,042.16
13,201.31
5,089.96
3,419.37
Trade Payables
4,189.91
2,914.85
2,317.74
2,053.29
2,601.58
1,398.20
1,251.36
933.55
2,265.67
1,574.01
Other Current Liabilities
8,958.71
10,511.69
6,386.27
6,571.14
6,212.68
3,401.25
4,110.16
3,254.99
772.07
616.04
Short Term Borrowings
6,242.94
7,360.10
7,777.95
6,852.34
8,329.58
8,247.18
4,569.31
5,925.98
0.00
0.00
Short Term Provisions
3,030.32
3,608.52
3,609.81
154.89
412.43
4,883.80
4,111.33
3,086.79
2,052.22
1,229.32
Total Liabilities
92,199.24
94,120.94
95,943.40
75,536.61
68,913.44
57,072.64
45,007.54
36,088.90
25,122.41
19,305.66
Net Block
68,444.22
65,900.19
65,038.55
46,643.35
34,988.95
19,428.90
16,585.78
14,945.28
9,998.09
9,467.24
Gross Block
85,241.75
78,846.47
73,595.67
61,771.95
47,257.62
26,857.44
22,421.81
19,377.40
13,263.17
11,708.73
Accumulated Depreciation
16,797.53
12,946.28
8,557.12
15,128.60
12,268.67
7,428.54
5,836.03
4,432.12
3,265.08
2,241.49
Non Current Assets
74,917.42
77,552.82
79,666.59
59,581.03
55,962.43
41,891.43
32,810.53
26,859.81
18,208.02
12,883.87
Capital Work in Progress
4,977.50
9,716.17
11,826.80
7,766.39
16,169.13
17,498.15
12,159.19
8,284.98
6,839.07
2,867.37
Non Current Investment
151.50
399.55
391.77
352.79
341.83
808.86
377.62
297.88
262.96
161.27
Long Term Loans & Adv.
1,206.96
1,465.96
2,342.57
3,469.95
2,819.84
2,421.43
2,180.94
2,221.32
0.00
0.00
Other Non Current Assets
137.24
70.95
66.90
46.97
0.64
1.95
14.24
14.39
0.00
0.00
Current Assets
17,281.82
16,568.12
16,276.81
15,955.58
12,951.01
15,181.21
12,197.01
9,229.09
6,906.55
6,418.65
Current Investments
0.21
0.38
0.03
1,432.40
0.04
0.00
0.00
0.00
55.51
352.60
Inventories
4,959.56
3,599.26
3,254.10
4,848.69
4,881.24
4,524.17
3,579.53
2,773.43
1,430.82
1,240.27
Sundry Debtors
1,826.09
1,716.62
1,429.18
1,690.70
1,772.41
1,954.13
1,306.75
1,153.70
753.32
574.11
Cash & Bank
467.88
477.22
620.38
1,139.07
1,015.28
200.13
149.21
463.99
112.77
669.36
Other Current Assets
10,028.08
2,237.70
2,317.52
984.13
5,282.04
8,502.78
7,161.52
4,837.97
4,554.13
3,582.31
Short Term Loans & Adv.
7,711.27
8,536.94
8,655.60
5,860.59
4,607.97
8,078.79
6,927.21
4,728.70
4,487.80
3,573.85
Net Current Assets
-5,140.06
-7,827.04
-3,814.96
323.92
-4,605.26
-2,749.22
-1,845.15
-3,972.22
1,816.59
2,999.28
Total Assets
92,199.24
94,120.94
95,943.40
75,536.61
68,913.44
57,072.64
45,007.54
36,088.90
25,122.41
19,305.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
7,724.28
6,849.83
4,332.78
988.97
4,580.11
3,522.30
3,922.09
3,482.22
5,574.86
3,873.65
PBT
-1,864.05
-3,042.90
-3,963.77
-1,542.75
2,512.01
3,833.45
5,188.60
4,988.02
4,553.45
3,811.10
Adjustment
8,618.47
7,602.13
6,930.42
4,842.57
3,014.51
2,797.91
1,814.15
1,414.18
1,383.40
1,518.48
Changes in Working Capital
1,025.20
2,245.60
1,383.01
-1,971.57
-112.69
-2,320.71
-2,038.52
-1,879.92
400.98
-915.22
Cash after chg. in Working capital
7,779.62
6,804.83
4,349.66
1,328.25
5,413.83
4,310.65
4,964.23
4,522.28
6,337.83
4,414.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-55.34
45.00
-16.95
-339.28
-833.72
-788.35
-1,042.14
-1,040.06
-762.97
-540.71
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
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,431.21
-1,999.14
-2,261.59
-6,341.19
-12,693.75
-9,590.55
-6,170.66
-8,036.28
-6,226.87
-4,052.14
Net Fixed Assets
-1,242.10
-2,387.39
-12,724.31
-2,928.96
-5,483.84
-4,601.23
-5,616.08
-4,675.71
-5,402.91
-2,860.50
Net Investments
-5.11
-8.31
1,010.02
-1,136.44
-19.80
81.45
-202.16
-142.90
166.29
-197.21
Others
-184.00
396.56
9,452.70
-2,275.79
-7,190.11
-5,070.77
-352.42
-3,217.67
-990.25
-994.43
Cash from Financing Activity
-6,275.64
-5,107.74
-2,671.91
5,515.14
8,879.36
6,111.13
2,235.42
4,919.67
95.42
227.18
Net Cash Inflow / Outflow
17.43
-257.05
-600.72
162.92
765.72
42.88
-13.15
365.61
-556.59
48.69
Opening Cash & Equivalents
246.10
502.46
1,103.18
940.26
174.54
131.66
144.81
112.77
669.36
620.67
Closing Cash & Equivalent
263.53
246.10
502.46
1,103.18
940.26
174.54
131.66
478.38
112.77
669.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
313.70
328.23
354.35
229.74
246.02
227.35
193.74
151.01
111.54
75.63
ROA
-1.74%
-2.67%
-3.60%
-2.01%
3.01%
5.70%
9.87%
12.43%
16.36%
18.44%
ROE
-5.38%
-8.13%
-11.55%
-6.68%
8.66%
14.79%
24.84%
31.06%
41.76%
55.96%
ROCE
2.94%
0.90%
-0.63%
2.12%
8.24%
12.09%
18.60%
22.97%
29.59%
33.68%
Fixed Asset Turnover
0.41
0.38
0.40
0.49
0.72
1.07
1.08
0.96
0.99
1.24
Receivable days
19.12
19.58
21.24
23.51
25.45
22.55
19.98
22.17
19.66
13.93
Inventory Days
46.20
42.65
55.15
66.06
64.23
56.03
51.59
48.88
39.57
33.52
Payable days
37.80
33.46
32.19
40.97
41.51
34.67
33.21
76.18
121.30
74.32
Cash Conversion Cycle
27.52
28.78
44.20
48.60
48.18
43.91
38.37
-5.13
-62.07
-26.87
Total Debt/Equity
1.41
1.53
1.44
2.17
1.62
1.16
0.94
0.99
0.83
1.16
Interest Cover
0.54
0.19
-0.13
0.46
2.39
4.59
8.45
12.79
10.06
7.88

News Update


  • JSPL emerges as lowest bidder in RVLN's 4.45 LT rail tender
    25th Feb 2019, 14:43 PM

    It is empowered to act as an umbrella SPV to undertake projects directly or by creating project specific SPVs

    Read More
  • JSPL bags additional order of 30,000 tonne from Indian Railways
    16th Feb 2019, 09:56 AM

    The company has already supplied 62,400 tonne rails to the Railways from its Raigarh plant and aims to complete the entire order by March 10

    Read More
  • JSPL looking to clear debt by 2022
    6th Feb 2019, 09:50 AM

    There is a debt of Rs 39,000 crore on the group, and on steel Rs 18,000-19,000 crore

    Read More
  • Jindal Steel & power reports consolidated net loss of Rs 24.05 crore in Q3
    4th Feb 2019, 09:53 AM

    Total consolidated income of the company increased by 36.99% at Rs 9580.36 crore for Q3FY19

    Read More
  • Jindal Steel & Power completes over 55% of Indian Railways order
    8th Jan 2019, 11:13 AM

    The company has supplied 54,302 tonne rails out of 97,400 tonnes

    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.