Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Steel & Iron Products

Rating :
26/99  (View)

BSE: 500404 | NSE: SUNFLAG

25.30
0.45 (1.81%)
18-Oct-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  25.20
  •  25.85
  •  24.75
  •  24.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  148296
  •  37.52
  •  69.40
  •  22.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 455.05
  • 6.14
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 748.06
  • 1.98%
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.16%
  • 2.50%
  • 35.24%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.02%
  • 13.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.16
  • 4.88
  • 13.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.30
  • 7.03
  • 10.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 35.29
  • 19.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.17
  • 9.49
  • 9.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 1.00
  • 1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.38
  • 5.09
  • 5.73

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
486.11
556.07
-12.58%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
461.11
476.58
-3.25%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
25.00
79.49
-68.55%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
5.14%
14.29%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
2.90
2.86
1.40%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
10.77
9.05
19.01%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
10.05
8.88
13.18%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
7.08
64.42
-89.01%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
2.97
23.78
-87.51%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
4.11
40.64
-89.89%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.85%
7.31%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.22
2.25
-90.22%
0.00
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
-
2,229.49
2,074.44
1,516.39
1,589.88
1,756.59
1,585.42
1,569.31
1,618.18
1,544.07
1,348.06
Net Sales Growth
-
7.47%
36.80%
-4.62%
-9.49%
10.80%
1.03%
-3.02%
4.80%
14.54%
 
Cost Of Goods Sold
-
1,372.62
1,219.18
862.20
742.80
992.13
915.43
946.64
1,033.96
912.25
721.87
Gross Profit
-
856.87
855.26
654.19
847.08
764.46
669.99
622.67
584.22
631.82
626.19
GP Margin
-
38.43%
41.23%
43.14%
53.28%
43.52%
42.26%
39.68%
36.10%
40.92%
46.45%
Total Expenditure
-
1,991.72
1,837.60
1,370.62
1,412.12
1,587.31
1,438.41
1,450.85
1,497.86
1,381.77
1,158.57
Power & Fuel Cost
-
150.09
122.38
122.63
122.96
162.79
153.38
149.52
140.99
118.40
107.57
% Of Sales
-
6.73%
5.90%
8.09%
7.73%
9.27%
9.67%
9.53%
8.71%
7.67%
7.98%
Employee Cost
-
102.08
102.57
94.26
98.71
82.06
75.06
75.86
71.64
66.02
50.88
% Of Sales
-
4.58%
4.94%
6.22%
6.21%
4.67%
4.73%
4.83%
4.43%
4.28%
3.77%
Manufacturing Exp.
-
206.92
204.52
130.98
225.07
109.00
76.44
76.14
60.41
120.42
95.08
% Of Sales
-
9.28%
9.86%
8.64%
14.16%
6.21%
4.82%
4.85%
3.73%
7.80%
7.05%
General & Admin Exp.
-
28.95
31.80
21.51
21.37
21.43
17.63
17.00
17.68
15.95
21.41
% Of Sales
-
1.30%
1.53%
1.42%
1.34%
1.22%
1.11%
1.08%
1.09%
1.03%
1.59%
Selling & Distn. Exp.
-
123.78
148.38
135.79
188.19
219.90
200.47
185.69
173.14
148.73
161.76
% Of Sales
-
5.55%
7.15%
8.95%
11.84%
12.52%
12.64%
11.83%
10.70%
9.63%
12.00%
Miscellaneous Exp.
-
7.28
8.77
3.25
13.02
0.00
0.00
0.00
0.04
0.00
161.76
% Of Sales
-
0.33%
0.42%
0.21%
0.82%
0%
0%
0%
0.00%
0%
0%
EBITDA
-
237.77
236.84
145.77
177.76
169.28
147.01
118.46
120.32
162.30
189.49
EBITDA Margin
-
10.66%
11.42%
9.61%
11.18%
9.64%
9.27%
7.55%
7.44%
10.51%
14.06%
Other Income
-
11.18
16.97
7.81
9.77
6.00
5.48
7.82
5.28
5.80
6.53
Interest
-
38.74
35.49
35.06
65.49
71.44
72.99
82.33
53.05
37.64
30.04
Depreciation
-
37.87
34.13
33.20
35.66
51.13
61.18
56.45
42.44
39.64
37.88
PBT
-
172.34
184.19
85.32
86.38
52.71
18.32
-12.50
30.11
90.82
128.10
Tax
-
61.72
55.49
19.75
29.96
27.42
-3.36
0.00
10.78
20.29
33.19
Tax Rate
-
35.81%
30.13%
23.15%
34.68%
52.90%
-18.34%
0.00%
35.80%
22.34%
25.91%
PAT
-
110.62
128.70
65.57
56.42
24.41
21.68
-12.50
19.33
70.53
94.91
PAT before Minority Interest
-
110.62
128.70
65.57
56.42
24.41
21.68
-12.50
19.33
70.53
94.91
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.96%
6.20%
4.32%
3.55%
1.39%
1.37%
-0.80%
1.19%
4.57%
7.04%
PAT Growth
-
-14.05%
96.28%
16.22%
131.13%
12.59%
273.44%
-164.67%
-72.59%
-25.69%
 
Unadjusted EPS
-
6.33
7.14
3.62
3.13
1.42
1.34
-0.77
1.19
4.35
5.85

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
940.14
836.91
708.95
643.06
583.54
503.26
481.56
494.04
474.74
413.60
Share Capital
180.22
180.22
180.22
180.22
180.22
162.20
162.20
162.20
162.20
162.20
Total Reserves
759.92
656.69
528.73
462.84
403.27
341.01
319.36
331.83
312.50
251.40
Non-Current Liabilities
183.32
208.24
155.65
169.36
224.45
299.42
364.29
435.67
413.15
383.07
Secured Loans
18.60
44.63
0.00
10.07
72.97
152.57
200.86
265.91
179.43
184.33
Unsecured Loans
36.08
42.37
47.75
51.76
69.57
75.14
80.68
86.84
95.99
148.54
Long Term Provisions
23.28
29.66
19.40
15.69
13.89
13.89
13.89
10.52
61.02
0.00
Current Liabilities
643.89
519.76
514.78
452.84
527.99
505.38
516.09
502.91
287.41
199.35
Trade Payables
267.21
189.19
140.53
155.99
197.30
207.76
240.75
192.02
54.83
58.77
Other Current Liabilities
112.88
109.93
108.82
166.68
84.03
84.74
82.68
82.25
61.63
77.88
Short Term Borrowings
263.80
220.64
265.43
111.72
197.79
169.04
145.02
182.96
110.27
0.00
Short Term Provisions
0.00
0.00
0.00
18.45
48.87
43.84
47.64
45.68
60.68
62.70
Total Liabilities
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
1,309.90
1,363.78
1,434.46
1,177.14
997.86
Net Block
536.67
514.63
512.53
543.38
572.49
586.24
620.19
419.35
345.20
371.00
Gross Block
1,392.16
1,333.21
1,307.03
1,304.91
1,310.64
1,297.76
1,270.54
1,013.39
897.07
883.36
Accumulated Depreciation
855.49
818.58
794.50
761.53
738.15
711.52
650.35
594.04
551.87
512.36
Non Current Assets
792.58
711.39
615.58
590.91
620.55
635.18
691.23
719.28
629.17
422.33
Capital Work in Progress
201.62
130.10
68.63
26.24
28.83
37.48
57.89
260.79
213.06
51.33
Non Current Investment
11.55
9.11
9.14
7.24
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
42.01
57.01
24.93
14.05
19.23
11.19
12.84
38.84
70.91
0.00
Other Non Current Assets
0.73
0.54
0.35
0.00
0.00
0.27
0.31
0.30
0.00
0.00
Current Assets
976.23
854.98
765.26
675.80
717.27
674.72
672.55
715.18
547.72
575.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
552.17
432.83
391.44
314.89
394.14
330.66
326.93
391.84
299.03
254.89
Sundry Debtors
286.02
301.76
248.88
220.47
188.50
207.73
155.62
149.60
140.95
121.69
Cash & Bank
59.07
54.72
76.73
64.55
55.49
52.87
55.76
55.77
38.85
34.44
Other Current Assets
78.97
8.26
3.78
5.57
79.14
83.46
134.24
117.97
68.89
164.26
Short Term Loans & Adv.
72.91
57.41
44.43
70.32
65.89
76.84
124.02
103.36
55.81
164.26
Net Current Assets
332.34
335.22
250.48
222.96
189.28
169.34
156.46
212.27
260.31
375.93
Total Assets
1,768.81
1,566.37
1,380.84
1,266.71
1,337.82
1,309.90
1,363.78
1,434.46
1,177.14
997.86

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
177.00
117.49
-17.51
236.25
78.01
106.72
239.13
73.46
126.73
80.27
PBT
172.00
185.22
84.97
85.73
51.83
18.32
-12.50
30.11
90.82
128.10
Adjustment
83.17
73.96
69.41
103.66
98.00
134.17
138.78
95.70
77.20
67.92
Changes in Working Capital
-19.75
-86.20
-152.16
65.37
-60.95
-41.93
112.85
-52.35
-12.94
-63.05
Cash after chg. in Working capital
235.42
172.98
2.22
254.76
88.88
110.56
239.13
73.46
155.08
132.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-58.42
-55.49
-19.73
-18.51
-10.87
-3.84
0.00
0.00
-28.35
-30.98
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
-133.89
-96.66
-32.52
-12.57
-4.17
-6.81
-54.39
-164.48
-183.73
-49.61
Net Fixed Assets
-130.33
-87.52
-44.37
4.20
-3.83
-6.40
-53.58
-161.05
-174.49
-32.68
Net Investments
-2.78
0.00
-1.89
-2.16
0.00
0.00
-0.02
-0.07
-0.02
-6.34
Others
-0.78
-9.14
13.74
-14.61
-0.34
-0.41
-0.79
-3.36
-9.22
-10.59
Cash from Financing Activity
-38.75
-41.03
60.40
-213.37
-71.22
-102.80
-184.75
107.93
61.41
-21.34
Net Cash Inflow / Outflow
4.36
-20.20
10.37
10.31
2.62
-2.89
-0.01
16.91
4.41
9.32
Opening Cash & Equivalents
54.71
74.92
64.55
54.24
52.87
55.76
55.77
38.86
34.44
25.12
Closing Cash & Equivalent
59.07
54.72
74.92
64.55
55.49
52.87
55.76
55.77
38.85
34.44

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.)
52.17
46.44
39.34
35.68
32.38
31.02
29.69
30.46
29.25
25.48
ROA
6.63%
8.73%
4.95%
4.33%
1.84%
1.62%
-0.89%
1.48%
6.49%
10.36%
ROE
12.45%
16.65%
9.70%
9.20%
4.49%
4.40%
-2.56%
3.99%
15.89%
25.60%
ROCE
17.09%
19.82%
12.46%
16.00%
12.42%
9.28%
6.68%
8.25%
15.47%
22.81%
Fixed Asset Turnover
1.64
1.61
1.31
1.37
1.50
1.38
1.52
1.86
1.90
1.73
Receivable days
48.11
47.20
50.00
41.65
36.92
37.51
31.99
29.81
28.37
24.81
Inventory Days
80.63
70.65
75.24
72.21
67.54
67.89
75.34
70.88
59.82
52.86
Payable days
27.96
24.58
22.35
26.34
24.33
36.79
34.79
13.17
5.08
4.88
Cash Conversion Cycle
100.79
93.27
102.89
87.53
80.14
68.61
72.54
87.52
83.11
72.79
Total Debt/Equity
0.37
0.41
0.47
0.39
0.72
0.95
1.05
1.23
0.93
0.81
Interest Cover
5.45
6.19
3.43
2.32
1.73
1.25
0.85
1.57
3.41
5.26

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.