Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Steel & Iron Products

Rating :
61/99  (View)

BSE: 500113 | NSE: SAIL

35.50
0.15 (0.42%)
22-Sep-2020 | 4:11PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  35.40
  •  35.75
  •  33.80
  •  35.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24497184
  •  8696.50
  •  51.90
  •  20.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,622.06
  • 18.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 59,504.41
  • 1.41%
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.00%
  • 5.84%
  • FII
  • DII
  • Others
  • 2.81%
  • 13.17%
  • 3.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.96
  • 7.75
  • 14.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.40
  • 15.72
  • 170.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.04
  • 0.88
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.06
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.57
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.06
  • 28.97
  • 39.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
9,068
14,821
-39%
16,172
18,574
-13%
16,542
15,842
4%
14,129
16,732
-16%
Expenses
9,465
13,232
-28%
9,718
16,352
-41%
15,537
13,257
17%
12,961
14,359
-10%
EBITDA
-398
1,589
-
6,454
2,222
191%
1,006
2,585
-61%
1,167
2,373
-51%
EBIDTM
-4%
11%
40%
12%
6%
16%
8%
14%
Other Income
279
177
57%
403
247
63%
172
64
167%
153
104
47%
Interest
886
788
12%
909
803
13%
849
825
3%
940
771
22%
Depreciation
973
873
12%
1,055
890
19%
926
855
8%
901
826
9%
PBT
-1,979
105
-
4,121
720
472%
-598
946
-
-521
845
-
Tax
-704
48
-
1,455
252
478%
-155
344
-
-167
307
-
PAT
-1,275
57
-
2,665
469
469%
-442
603
-
-354
538
-
PATM
-14%
0%
16%
3%
-3%
4%
-2%
3%
EPS
-3.09
0.14
-
6.45
1.13
471%
-1.07
1.46
-
-0.86
1.30
-

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
55,911
66,974
57,560
44,502
39,098
46,103
46,938
44,975
46,662
43,258
41,263
Net Sales Growth
-15%
16%
29%
14%
-15%
-2%
4%
-4%
8%
5%
 
Cost Of Goods Sold
21,054
29,687
27,877
21,279
17,723
17,996
20,868
19,951
22,406
19,206
18,601
Gross Profit
34,857
37,287
29,683
23,223
21,375
28,107
26,070
25,024
24,256
24,052
22,662
GP Margin
62%
56%
52%
52%
55%
61%
56%
56%
52%
56%
55%
Total Expenditure
47,682
57,212
52,924
44,435
42,001
41,400
42,742
39,975
40,266
35,425
31,103
Power & Fuel Cost
-
6,189
5,932
5,371
5,460
4,492
3,835
3,775
3,392
2,790
3,163
% Of Sales
-
9%
10%
12%
14%
10%
8%
8%
7%
6%
8%
Employee Cost
-
8,849
8,866
8,964
9,729
9,900
9,708
8,756
8,038
7,766
5,524
% Of Sales
-
13%
15%
20%
25%
21%
21%
19%
17%
18%
13%
Manufacturing Exp.
-
6,620
5,105
4,821
5,071
5,385
4,587
4,386
3,816
3,338
4,357
% Of Sales
-
10%
9%
11%
13%
12%
10%
10%
8%
8%
11%
General & Admin Exp.
-
1,005
1,053
1,268
1,202
1,155
1,202
1,088
857
555
548
% Of Sales
-
2%
2%
3%
3%
3%
3%
2%
2%
1%
1%
Selling & Distn. Exp.
-
3,711
3,238
2,042
2,026
2,001
1,818
1,703
1,393
1,278
1,135
% Of Sales
-
6%
6%
5%
5%
4%
4%
4%
3%
3%
3%
Miscellaneous Exp.
-
1,151
854
690
790
471
724
315
364
493
1,135
% Of Sales
-
2%
1%
2%
2%
1%
2%
1%
1%
1%
2%
EBITDA
8,229
9,762
4,636
67
-2,903
4,703
4,195
5,000
6,395
7,833
10,160
EBITDA Margin
15%
15%
8%
0%
-7%
10%
9%
11%
14%
18%
25%
Other Income
1,007
495
415
449
529
1,004
977
1,063
1,613
1,602
2,043
Interest
3,585
3,155
2,823
2,528
2,300
1,555
1,047
846
778
572
474
Depreciation
3,857
3,385
3,066
2,682
2,404
1,907
1,836
1,527
1,686
1,603
1,430
PBT
1,023
3,716
-838
-4,693
-7,078
2,245
2,290
3,690
5,544
7,260
10,299
Tax
429
1,201
-245
-1,960
-2,938
306
693
1,131
1,689
2,370
3,448
Tax Rate
42%
36%
30%
40%
42%
14%
21%
33%
32%
32%
33%
PAT
594
2,126
-566
-2,950
-4,141
2,035
2,652
2,329
3,593
5,014
6,851
PAT before Minority Interest
594
2,126
-566
-2,950
-4,141
1,939
2,652
2,329
3,593
5,014
6,851
Minority Interest
0
0
0
0
0
96
0
0
0
0
0
PAT Margin
1%
3%
-1%
-7%
-11%
4%
6%
5%
8%
12%
17%
PAT Growth
-64%
475%
81%
29%
-303%
-23%
14%
-35%
-28%
-27%
 
EPS
1.44
5.15
-1.37
-7.14
-10.02
4.93
6.42
5.64
8.70
12.14
16.59

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
39,646
36,947
37,042
40,151
43,771
43,285
41,644
40,278
37,613
33,743
Share Capital
4,131
4,131
4,131
4,131
4,131
4,131
4,131
4,131
4,130
4,130
Total Reserves
35,516
32,816
32,912
36,021
39,610
39,151
37,511
36,145
33,470
29,613
Non-Current Liabilities
33,822
30,914
20,360
20,792
23,898
21,816
21,664
19,164
15,956
19,068
Secured Loans
28,933
27,846
16,864
13,878
10,728
8,698
8,680
8,133
8,366
8,827
Unsecured Loans
1,870
1,931
2,223
3,618
4,987
5,435
5,474
4,265
1,605
8,811
Long Term Provisions
4,296
3,974
3,596
3,274
4,377
4,090
4,333
3,638
3,327
0
Current Liabilities
41,617
43,432
46,365
38,689
35,281
28,768
23,196
19,052
24,527
17,686
Trade Payables
7,225
7,527
5,218
3,984
3,812
3,199
3,437
3,331
3,265
6,351
Other Current Liabilities
21,445
21,335
18,392
16,471
14,357
12,800
9,066
8,724
8,455
4,875
Short Term Borrowings
10,631
12,244
19,813
15,575
14,613
10,722
8,110
4,645
10,069
0
Short Term Provisions
2,315
2,326
2,942
2,660
2,498
2,047
2,583
2,352
2,738
6,460
Total Liabilities
1,15,086
1,11,293
1,03,766
99,632
1,02,634
93,869
86,504
78,494
78,097
70,498
Net Block
61,373
58,625
50,299
45,942
39,011
28,175
18,384
18,796
16,609
15,109
Gross Block
1,01,480
95,542
84,588
77,778
71,159
56,512
45,134
44,098
40,439
37,419
Accumulated Depreciation
40,107
36,917
34,288
31,836
32,148
28,337
26,750
25,301
23,830
22,310
Non Current Assets
82,692
81,530
78,078
75,343
73,473
66,428
58,067
50,113
40,955
30,431
Capital Work in Progress
16,014
18,395
23,275
24,927
29,328
33,958
36,161
28,328
22,422
15,309
Non Current Investment
2,976
2,630
2,476
2,280
18
47
15
22
13
13
Long Term Loans & Adv.
2,042
1,693
1,843
1,771
4,829
4,134
3,468
2,906
1,868
0
Other Non Current Assets
288
187
184
423
287
114
39
61
44
0
Current Assets
32,393
29,763
25,688
24,289
29,159
27,440
28,438
28,381
37,142
40,067
Current Investments
0
0
0
0
42
44
58
47
48
32
Inventories
19,510
17,024
15,736
14,708
18,036
15,355
16,166
13,886
11,507
9,162
Sundry Debtors
4,497
3,871
2,935
3,151
3,250
5,491
4,551
4,848
4,080
3,632
Cash & Bank
288
346
379
346
2,636
3,142
4,177
6,662
17,749
22,719
Other Current Assets
8,098
2,865
1,770
1,946
5,196
3,406
3,486
2,938
3,758
4,522
Short Term Loans & Adv.
5,425
5,658
4,869
4,139
2,895
1,136
1,060
778
1,287
2,235
Net Current Assets
-9,224
-13,669
-20,676
-14,400
-6,121
-1,328
5,241
9,329
12,614
22,381
Total Assets
1,15,086
1,11,293
1,03,766
99,632
1,02,634
93,869
86,504
78,494
78,097
70,498

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
7,215
6,164
2,160
4,043
2,579
6,313
2,823
1,668
2,438
5,097
PBT
3,549
-527
-4,716
-7,114
2,245
3,346
3,460
5,282
7,384
10,299
Adjustment
6,328
5,709
5,118
5,100
2,857
1,501
2,590
1,081
640
-3,009
Changes in Working Capital
-2,665
1,118
1,746
5,751
-1,949
2,314
-2,236
-3,226
-3,285
1,427
Cash after chg. in Working capital
7,213
6,301
2,148
3,737
3,153
7,160
3,814
3,138
4,738
8,717
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
2
-137
13
306
-574
-848
-991
-1,470
-2,300
-3,619
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-3,694
-6,480
-5,467
-4,805
-6,292
-7,488
-8,317
-7,670
-9,131
-8,257
Net Fixed Assets
-3,555
-6,074
-5,159
-8,280
-6,582
-9,226
-8,785
-9,496
-9,962
-10,947
Net Investments
-94
-96
-104
-374
-199
-2
-33
-1
-15
-16
Others
-46
-310
-204
3,848
489
1,739
502
1,827
846
2,706
Cash from Financing Activity
-3,549
269
3,302
743
3,775
1,017
3,009
-5,084
1,721
7,359
Net Cash Inflow / Outflow
-28
-47
-5
-20
63
-158
-2,485
-11,087
-4,972
4,199
Opening Cash & Equivalents
94
141
145
165
293
452
6,662
17,749
22,721
18,522
Closing Cash & Equivalent
66
94
141
145
356
293
4,177
6,663
17,749
22,721

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.)
96
89
90
97
106
105
101
98
91
82
ROA
2%
-1%
-3%
-4%
2%
3%
3%
5%
7%
11%
ROE
6%
-2%
-8%
-10%
4%
6%
6%
9%
14%
22%
ROCE
8%
2%
-3%
-6%
5%
7%
7%
10%
15%
24%
Fixed Asset Turnover
0.68
0.65
0.61
0.59
0.81
1.04
1.13
1.22
1.23
1.26
Receivable days
23
21
22
27
31
35
34
32
29
27
Inventory Days
100
101
112
136
118
109
109
90
79
79
Payable days
44
43
37
35
30
29
29
29
47
58
Cash Conversion Cycle
78
79
97
128
119
115
114
93
61
49
Total Debt/Equity
1.14
1.23
1.12
0.88
0.73
0.60
0.54
0.43
0.54
0.52
Interest Cover
2
1
-1
-2
2
4
5
8
14
23

News Update


  • SAIL achieves highest ever August sales
    4th Sep 2020, 12:58 PM

    The sales in August have grown significantly by 35% over 10.60 lakh tonnes achieved in August 2019

    Read More
  • SAIL reports 15.83 LT sales in July 2020
    5th Aug 2020, 11:08 AM

    The company sold 12.73 LT steel in domestic market and exported 3.10 LT steel in July

    Read More
  • SAIL taking concrete steps to make 'Atmanirbhar Bharat' a success
    23rd Jul 2020, 14:39 PM

    The company plans to create steel clusters around its plants

    Read More
  • SAIL rolls out R 260 grade rails for Indian Railways
    1st Jul 2020, 14:17 PM

    The first consignment of R 260 has also been sent out through rake on June 30 from the company's Bhilai steel plant

    Read More
  • SAIL's Rourkela steel plant bags order of over 6,000 tonne of plates from European market
    30th Jun 2020, 14:36 PM

    The facility will be exporting CE-marked plates conforming to the European standards

    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.