Nifty
Sensex
:
:
12086.70
41009.71
114.90 (0.96%)
428.00 (1.05%)

Steel & Iron Products

Rating :
53/99  (View)

BSE: 500113 | NSE: SAIL

40.60
0.80 (2.01%)
13-Dec-2019 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  40.90
  •  41.75
  •  40.15
  •  39.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  46126186
  •  18727.23
  •  60.20
  •  29.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,769.93
  • 20.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 61,652.28
  • 1.23%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.00%
  • 4.92%
  • FII
  • DII
  • Others
  • 0.96%
  • 13.47%
  • 5.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.97
  • 7.93
  • 14.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.10
  • 16.37
  • 203.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.70
  • 0.81
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.62
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 0.63
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.67
  • 15.56
  • 22.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
14,128.96
0.00
0.00
14,820.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
12,961.48
0.00
0.00
13,232.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
1,167.48
0.00
0.00
1,588.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
8.26%
0.00%
10.72%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
153.21
0.00
0.00
177.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
940.35
0.00
0.00
788.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
901.27
0.00
0.00
872.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-520.93
0.00
-
105.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
-167.06
0.00
-
47.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-353.87
0.00
-
57.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-2.50%
0.00%
0.39%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.69
0.00
-
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
66,973.58
57,560.02
44,501.77
39,098.44
46,102.97
46,937.68
44,974.51
46,661.56
43,258.05
41,263.07
Net Sales Growth
-
16.35%
29.34%
13.82%
-15.19%
-1.78%
4.37%
-3.62%
7.87%
4.83%
 
Cost Of Goods Sold
-
29,686.81
27,876.72
21,278.79
17,723.45
17,996.27
20,867.90
19,950.98
22,405.56
19,205.70
18,600.69
Gross Profit
-
37,286.77
29,683.30
23,222.98
21,374.99
28,106.70
26,069.78
25,023.53
24,256.00
24,052.35
22,662.38
GP Margin
-
55.67%
51.57%
52.18%
54.67%
60.97%
55.54%
55.64%
51.98%
55.60%
54.92%
Total Expenditure
-
57,212.07
52,924.41
44,434.68
42,001.11
41,399.73
42,742.44
39,974.95
40,266.38
35,425.34
31,103.11
Power & Fuel Cost
-
6,189.45
5,931.71
5,371.01
5,459.95
4,491.56
3,834.67
3,775.22
3,391.72
2,790.39
3,163.05
% Of Sales
-
9.24%
10.31%
12.07%
13.96%
9.74%
8.17%
8.39%
7.27%
6.45%
7.67%
Employee Cost
-
8,849.10
8,865.87
8,963.78
9,728.72
9,899.61
9,708.39
8,755.99
8,038.28
7,765.69
5,524.36
% Of Sales
-
13.21%
15.40%
20.14%
24.88%
21.47%
20.68%
19.47%
17.23%
17.95%
13.39%
Manufacturing Exp.
-
6,619.95
5,104.64
4,821.31
5,070.70
5,385.21
4,586.91
4,386.47
3,816.15
3,337.61
4,357.32
% Of Sales
-
9.88%
8.87%
10.83%
12.97%
11.68%
9.77%
9.75%
8.18%
7.72%
10.56%
General & Admin Exp.
-
1,004.68
1,053.43
1,267.67
1,202.30
1,155.25
1,202.04
1,088.18
857.17
555.24
547.73
% Of Sales
-
1.50%
1.83%
2.85%
3.08%
2.51%
2.56%
2.42%
1.84%
1.28%
1.33%
Selling & Distn. Exp.
-
3,710.78
3,238.41
2,041.72
2,026.35
2,001.00
1,818.09
1,703.06
1,393.37
1,277.91
1,135.45
% Of Sales
-
5.54%
5.63%
4.59%
5.18%
4.34%
3.87%
3.79%
2.99%
2.95%
2.75%
Miscellaneous Exp.
-
1,151.30
853.63
690.40
789.64
470.83
724.44
315.05
364.13
492.80
1,135.45
% Of Sales
-
1.72%
1.48%
1.55%
2.02%
1.02%
1.54%
0.70%
0.78%
1.14%
1.57%
EBITDA
-
9,761.51
4,635.61
67.09
-2,902.67
4,703.24
4,195.24
4,999.56
6,395.18
7,832.71
10,159.96
EBITDA Margin
-
14.58%
8.05%
0.15%
-7.42%
10.20%
8.94%
11.12%
13.71%
18.11%
24.62%
Other Income
-
494.52
415.19
449.48
529.19
1,003.79
977.19
1,062.70
1,613.34
1,602.30
2,042.67
Interest
-
3,154.92
2,822.75
2,527.82
2,300.45
1,555.18
1,047.14
846.08
778.42
572.36
473.95
Depreciation
-
3,385.34
3,065.97
2,681.62
2,404.42
1,907.14
1,835.76
1,526.61
1,685.95
1,602.96
1,429.62
PBT
-
3,715.77
-837.92
-4,692.87
-7,078.35
2,244.71
2,289.53
3,689.57
5,544.15
7,259.69
10,299.06
Tax
-
1,200.53
-245.23
-1,959.52
-2,937.71
305.82
693.45
1,131.23
1,688.77
2,369.57
3,448.11
Tax Rate
-
36.09%
30.22%
39.91%
41.50%
13.62%
20.73%
32.69%
31.97%
32.09%
33.48%
PAT
-
2,125.84
-566.26
-2,950.09
-4,140.64
2,035.18
2,652.34
2,329.08
3,593.36
5,013.82
6,850.63
PAT before Minority Interest
-
2,125.84
-566.26
-2,950.09
-4,140.64
1,938.89
2,652.34
2,329.08
3,593.36
5,014.00
6,850.95
Minority Interest
-
0.00
0.00
0.00
0.00
96.29
0.00
0.00
0.00
-0.18
-0.32
PAT Margin
-
3.17%
-0.98%
-6.63%
-10.59%
4.41%
5.65%
5.18%
7.70%
11.59%
16.60%
PAT Growth
-
475.42%
80.81%
28.75%
-303.45%
-23.27%
13.88%
-35.18%
-28.33%
-26.81%
 
Unadjusted EPS
-
5.69
-0.68
-6.67
-10.11
4.69
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
39,646.15
36,946.65
37,042.26
40,151.43
43,771.05
43,284.58
41,644.32
40,277.80
37,612.66
33,743.46
Share Capital
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.40
4,130.40
Total Reserves
35,515.62
32,816.12
32,911.73
36,020.90
39,609.67
39,150.84
37,510.86
36,145.00
33,470.48
29,613.06
Non-Current Liabilities
33,822.16
30,913.67
20,359.71
20,791.75
23,898.47
21,816.41
21,663.68
19,163.94
15,955.86
19,067.95
Secured Loans
28,932.57
27,846.26
16,864.00
13,878.00
10,728.25
8,698.00
8,680.48
8,133.38
8,366.11
8,827.25
Unsecured Loans
1,870.09
1,930.90
2,223.48
3,617.71
4,986.95
5,434.98
5,474.42
4,264.87
1,604.75
8,810.57
Long Term Provisions
4,295.64
3,974.42
3,596.40
3,273.72
4,377.39
4,090.00
4,333.19
3,638.06
3,327.40
0.00
Current Liabilities
41,617.21
43,432.38
46,364.51
38,689.30
35,280.56
28,767.53
23,196.32
19,052.15
24,527.43
17,685.98
Trade Payables
7,225.24
7,526.64
5,218.41
3,983.54
3,812.14
3,198.52
3,437.07
3,330.83
3,265.08
6,351.16
Other Current Liabilities
21,445.35
21,335.07
18,391.52
16,470.59
14,357.05
12,800.06
9,066.40
8,723.85
8,455.04
4,874.60
Short Term Borrowings
10,631.22
12,244.32
19,813.04
15,574.86
14,613.27
10,722.26
8,110.16
4,645.14
10,069.27
0.00
Short Term Provisions
2,315.40
2,326.35
2,941.54
2,660.31
2,498.10
2,046.69
2,582.69
2,352.33
2,738.04
6,460.22
Total Liabilities
115,085.53
111,292.71
103,766.49
99,632.48
102,633.50
93,868.52
86,504.32
78,493.89
78,097.15
70,498.41
Net Block
61,373.41
58,624.60
50,299.41
45,941.96
39,011.03
28,174.97
18,383.80
18,796.29
16,609.05
15,109.01
Gross Block
101,480.38
95,541.65
84,587.85
77,778.38
71,158.92
56,512.19
45,133.88
44,097.58
40,439.14
37,419.44
Accumulated Depreciation
40,106.97
36,917.05
34,288.44
31,836.42
32,147.89
28,337.22
26,750.08
25,301.29
23,830.09
22,310.43
Non Current Assets
82,692.48
81,529.57
78,078.25
75,343.03
73,472.79
66,427.84
58,066.56
50,112.74
40,955.47
30,430.83
Capital Work in Progress
16,013.61
18,395.43
23,275.39
24,927.22
29,327.80
33,958.50
36,161.11
28,327.65
22,421.99
15,309.16
Non Current Investment
2,975.92
2,629.69
2,476.32
2,279.92
18.50
47.07
14.52
21.64
12.75
12.66
Long Term Loans & Adv.
2,041.83
1,692.57
1,842.84
1,771.21
4,828.85
4,133.78
3,468.29
2,906.47
1,867.51
0.00
Other Non Current Assets
287.71
187.28
184.29
422.72
286.61
113.52
38.84
60.69
44.17
0.00
Current Assets
32,393.05
29,763.14
25,688.24
24,289.45
29,159.46
27,439.76
28,437.62
28,381.15
37,141.68
40,067.08
Current Investments
0.00
0.00
0.00
0.00
42.03
44.32
58.01
46.90
48.07
32.01
Inventories
19,510.33
17,024.30
15,736.09
14,708.24
18,035.62
15,355.39
16,165.92
13,885.73
11,506.88
9,161.70
Sundry Debtors
4,497.48
3,870.99
2,934.69
3,151.42
3,250.14
5,491.45
4,550.55
4,848.34
4,079.94
3,632.45
Cash & Bank
287.69
345.55
378.83
345.55
2,635.92
3,142.47
4,177.21
6,662.46
17,748.98
22,718.52
Other Current Assets
8,097.55
2,864.51
1,769.61
1,945.59
5,195.75
3,406.13
3,485.93
2,937.72
3,757.81
4,522.40
Short Term Loans & Adv.
5,424.88
5,657.79
4,869.02
4,138.65
2,895.09
1,136.05
1,060.06
777.70
1,287.43
2,234.85
Net Current Assets
-9,224.16
-13,669.24
-20,676.27
-14,399.85
-6,121.10
-1,327.77
5,241.30
9,329.00
12,614.25
22,381.10
Total Assets
115,085.53
111,292.71
103,766.49
99,632.48
102,633.50
93,868.52
86,504.32
78,493.89
78,097.15
70,498.41

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
7,215.15
6,163.54
2,160.10
4,042.75
2,579.08
6,312.75
2,822.94
1,667.69
2,438.24
5,097.24
PBT
3,549.24
-526.63
-4,715.69
-7,114.20
2,244.71
3,345.79
3,460.31
5,282.13
7,383.57
10,299.06
Adjustment
6,328.39
5,708.96
5,117.53
5,100.32
2,857.20
1,500.89
2,589.52
1,081.02
640.08
-3,009.10
Changes in Working Capital
-2,664.64
1,118.26
1,745.72
5,750.64
-1,948.69
2,313.64
-2,236.25
-3,225.58
-3,285.40
1,426.77
Cash after chg. in Working capital
7,212.99
6,300.59
2,147.56
3,736.76
3,153.22
7,160.32
3,813.58
3,137.57
4,738.25
8,716.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
2.16
-137.05
12.54
305.99
-574.14
-847.57
-990.64
-1,469.88
-2,300.01
-3,619.49
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
-3,694.49
-6,479.60
-5,466.77
-4,805.36
-6,291.71
-7,488.50
-8,316.71
-7,670.08
-9,131.48
-8,257.13
Net Fixed Assets
-3,554.77
-6,073.69
-5,158.81
-8,279.73
-6,582.29
-9,225.63
-8,785.09
-9,496.42
-9,962.44
-10,947.19
Net Investments
-93.71
-95.79
-103.71
-373.56
-198.87
-1.84
-33.32
-0.90
-15.31
-16.13
Others
-46.01
-310.12
-204.25
3,847.93
489.45
1,738.97
501.70
1,827.24
846.27
2,706.19
Cash from Financing Activity
-3,549.08
269.42
3,302.13
742.73
3,775.21
1,017.34
3,008.54
-5,084.13
1,721.47
7,358.68
Net Cash Inflow / Outflow
-28.42
-46.64
-4.54
-19.88
62.58
-158.41
-2,485.23
-11,086.52
-4,971.77
4,198.79
Opening Cash & Equivalents
94.00
140.64
145.18
165.04
293.34
451.67
6,662.44
17,749.38
22,721.15
18,522.36
Closing Cash & Equivalent
65.58
94.00
140.64
145.16
355.92
293.26
4,177.21
6,662.86
17,749.38
22,721.15

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.)
95.98
89.45
89.68
97.21
105.89
104.78
100.81
97.51
91.03
81.69
ROA
1.88%
-0.53%
-2.90%
-4.09%
1.97%
2.94%
2.82%
4.59%
6.75%
10.84%
ROE
5.55%
-1.53%
-7.64%
-9.87%
4.46%
6.25%
5.69%
9.23%
14.06%
22.03%
ROCE
7.75%
2.50%
-3.10%
-6.32%
5.23%
6.58%
7.07%
10.47%
14.54%
24.34%
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
22.80
21.06
22.29
26.59
30.90
34.76
34.01
31.68
29.42
27.32
Inventory Days
99.56
101.39
111.50
136.02
118.04
109.12
108.75
90.10
78.84
79.29
Payable days
44.13
43.28
36.92
34.95
30.32
29.32
29.25
28.95
47.08
57.81
Cash Conversion Cycle
78.23
79.18
96.87
127.66
118.63
114.56
113.52
92.84
61.18
48.79
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
2.05
0.71
-0.94
-2.08
2.44
4.20
5.09
7.79
13.90
22.73

News Update


  • SAIL reports 1.409 MT sales in November
    5th Dec 2019, 11:18 AM

    The sales increased by over 36% on a year on year basis

    Read More
  • SAIL to commence manufacturing of special quality rails in two years
    2nd Dec 2019, 09:59 AM

    With more strength than the normal rails, the speciality product is used in metro rail projects and high speed train corridors

    Read More
  • SAIL asks units to improve efficiency, focus on reducing cost of production
    28th Nov 2019, 10:34 AM

    The move is part of 'Cost Control Drive' at all its plants and units

    Read More
  • SAIL eyes ArcelorMittal response to take JV plans forward
    25th Nov 2019, 09:35 AM

    In December 2017, SAIL’s board had approved a proposal to enter into a JV with global steel giant ArcelorMittal for manufacturing high-end automotive steel

    Read More
  • Ind-Ra revises SAIL’s outlook to negative
    20th Nov 2019, 10:27 AM

    The outlook revision reflects a sharper-than-expected increase in SAIL's leverage risks for the current financial year

    Read More
  • Sail reports consolidated net loss of Rs 286 crore in Q2
    15th Nov 2019, 10:02 AM

    Total consolidated income of the company decreased by 15.17% at Rs 14,282.17 crore for Q2FY20

    Read More
  • Govt allows SAIL to offload up to 25% iron ore output in open market
    18th Sep 2019, 10:09 AM

    This will be subject to clearance from the respective state governments, where the mines are located, after following due procedure

    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.