Nifty
Sensex
:
:
12010.20
40342.67
113.40 (0.95%)
-201.70 (-0.50%)

Steel & Iron Products

Rating :
59/99  (View)

BSE: 500228 | NSE: JSWSTEEL

316.55
-2.15 (-0.67%)
21-Oct-2020 | 2:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  320.75
  •  324.30
  •  314.75
  •  318.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9756942
  •  30885.60
  •  324.30
  •  132.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 77,048.90
  • 31.56
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 125,566.90
  • 0.63%
  • 2.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.07%
  • 4.57%
  • 8.55%
  • FII
  • DII
  • Others
  • 13.34%
  • 2.93%
  • 26.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.77
  • 12.03
  • 0.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.33
  • 14.83
  • -4.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.36
  • -
  • -12.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.99
  • 12.32
  • 10.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 2.02
  • 2.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 8.05
  • 7.31

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
11,782
19,812
-41%
17,887
22,368
-20%
18,055
20,318
-11%
17,572
21,552
-18%
Expenses
10,441
16,096
-35%
14,912
17,928
-17%
15,604
15,817
-1%
14,841
16,646
-11%
EBITDA
1,341
3,716
-64%
2,975
4,440
-33%
2,451
4,501
-46%
2,731
4,906
-44%
EBIDTM
11%
19%
14%
20%
14%
22%
16%
23%
Other Income
132
141
-6%
122
53
130%
127
37
243%
156
56
179%
Interest
1,016
1,042
-2%
1,036
1,046
-1%
1,060
1,021
4%
1,127
963
17%
Depreciation
1,047
1,026
2%
1,108
1,084
2%
1,055
1,078
-2%
1,057
974
9%
PBT
-590
1,789
-
148
2,363
-94%
463
2,439
-81%
703
3,025
-77%
Tax
-61
762
-
-69
835
-
249
820
-70%
-1,848
936
-
PAT
-529
1,027
-
217
1,528
-86%
214
1,619
-87%
2,551
2,089
22%
PATM
-4%
5%
7%
7%
1%
8%
15%
10%
EPS
-2.19
4.25
-
0.90
6.32
-86%
0.89
6.70
-87%
10.55
8.64
22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
65,296
73,326
84,757
71,933
55,604
41,546
52,972
51,220
38,210
34,368
24,106
Net Sales Growth
-22%
-13%
18%
29%
34%
-22%
3%
34%
11%
43%
 
Cost Of Goods Sold
30,431
38,730
43,206
39,025
28,263
22,547
29,652
30,245
24,158
21,879
14,753
Gross Profit
34,865
34,596
41,551
32,908
27,341
18,999
23,319
20,974
14,052
12,489
9,353
GP Margin
53%
47%
49%
46%
49%
46%
44%
41%
37%
36%
39%
Total Expenditure
55,798
61,453
65,805
57,139
43,431
35,599
43,716
42,054
31,706
28,266
19,238
Power & Fuel Cost
-
6,272
7,053
5,697
4,883
3,658
4,123
3,813
2,041
1,752
1,170
% Of Sales
-
9%
8%
8%
9%
9%
8%
7%
5%
5%
5%
Employee Cost
-
2,839
2,489
1,843
1,700
1,519
1,533
1,298
980
846
641
% Of Sales
-
4%
3%
3%
3%
4%
3%
3%
3%
2%
3%
Manufacturing Exp.
-
6,345
6,415
4,833
4,609
4,114
6,765
5,665
3,981
3,252
2,244
% Of Sales
-
9%
8%
7%
8%
10%
13%
11%
10%
9%
9%
General & Admin Exp.
-
414
286
213
277
244
275
239
147
128
95
% Of Sales
-
1%
0%
0%
0%
1%
1%
0%
0%
0%
0%
Selling & Distn. Exp.
-
3,944
4,066
3,950
2,334
1,673
59
34
24
40
51
% Of Sales
-
5%
5%
5%
4%
4%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2,909
2,290
1,578
1,365
1,845
1,309
760
376
369
51
% Of Sales
-
4%
3%
2%
2%
4%
2%
1%
1%
1%
1%
EBITDA
9,498
11,873
18,952
14,794
12,173
5,947
9,256
9,165
6,504
6,102
4,868
EBITDA Margin
15%
16%
22%
21%
22%
14%
17%
18%
17%
18%
20%
Other Income
537
546
204
167
153
635
258
86
70
77
190
Interest
4,239
4,265
3,917
3,701
3,768
3,601
3,493
3,048
1,967
1,427
1,060
Depreciation
4,267
4,246
4,041
3,387
3,430
3,323
3,434
3,183
2,237
1,933
1,560
PBT
724
3,908
11,198
7,873
5,128
-342
2,586
3,021
2,369
2,818
2,438
Tax
-1,729
-906
3,644
1,538
1,674
-1,966
819
920
845
500
779
Tax Rate
-239%
-29%
33%
20%
33%
80%
32%
70%
42%
25%
32%
PAT
2,453
4,120
7,669
6,172
3,510
-356
1,794
438
1,188
1,474
1,683
PAT before Minority Interest
2,522
4,009
7,554
6,071
3,454
-501
1,720
388
1,154
1,493
1,659
Minority Interest
69
111
115
101
56
145
75
50
34
-19
24
PAT Margin
4%
6%
9%
9%
6%
-1%
3%
1%
3%
4%
7%
PAT Growth
-61%
-46%
24%
76%
1,085%
-120%
309%
-63%
-19%
-12%
 
EPS
10.15
17.04
31.73
25.53
14.52
-1.47
7.42
1.81
4.92
6.10
6.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
36,599
34,795
27,998
22,647
18,965
23,054
21,938
17,344
16,750
16,529
Share Capital
301
301
302
301
301
1,067
1,067
563
563
563
Total Reserves
36,176
34,403
27,655
22,333
18,665
21,987
20,871
16,781
16,168
15,429
Non-Current Liabilities
52,108
38,444
35,472
36,044
37,650
37,247
29,796
21,307
16,121
14,180
Secured Loans
18,875
14,774
17,046
20,787
21,661
22,647
20,344
11,858
10,402
8,599
Unsecured Loans
25,798
14,882
14,677
11,629
13,807
11,029
6,359
5,535
2,487
2,736
Long Term Provisions
348
258
138
97
95
90
60
41
35
23
Current Liabilities
43,688
42,008
28,964
29,560
25,486
25,255
25,739
18,665
20,834
14,957
Trade Payables
17,918
16,159
15,944
13,348
12,758
14,253
11,699
10,251
9,714
6,045
Other Current Liabilities
17,155
19,186
10,275
11,084
10,202
9,438
8,790
6,453
9,513
6,158
Short Term Borrowings
8,325
6,333
2,177
4,881
2,343
1,208
4,887
1,653
1,376
2,394
Short Term Provisions
290
330
568
247
184
356
362
308
231
360
Total Liabilities
1,31,820
1,14,797
91,970
88,005
81,907
85,654
77,640
57,513
53,922
45,888
Net Block
61,994
62,644
57,848
58,730
56,140
52,176
47,046
34,717
33,812
26,904
Gross Block
82,035
78,489
69,752
67,148
60,607
70,189
61,298
45,868
42,690
33,777
Accumulated Depreciation
20,041
15,845
11,904
8,418
4,468
18,013
14,252
11,151
8,877
6,873
Non Current Assets
95,251
81,242
68,778
66,729
67,170
66,516
62,190
45,579
41,362
37,036
Capital Work in Progress
27,191
11,889
5,950
4,363
7,271
8,265
9,400
5,898
2,832
6,023
Non Current Investment
1,257
1,812
1,157
1,066
1,195
599
595
1,606
1,886
2,644
Long Term Loans & Adv.
2,374
4,358
3,303
2,174
2,013
4,232
3,831
2,764
2,404
1,245
Other Non Current Assets
2,435
539
520
396
551
1,243
1,318
594
428
220
Current Assets
36,569
33,555
23,192
21,276
14,737
18,817
15,450
11,934
12,560
8,852
Current Investments
2
82
312
300
0
0
68
144
204
270
Inventories
13,864
14,548
12,594
11,395
8,321
11,009
8,155
5,495
5,789
4,410
Sundry Debtors
4,505
7,160
4,704
4,149
2,727
2,500
2,292
2,106
1,462
933
Cash & Bank
12,003
6,187
1,063
1,485
1,020
1,913
663
1,653
3,047
2,036
Other Current Assets
6,195
2,865
841
1,178
2,668
3,395
4,272
2,535
2,058
1,203
Short Term Loans & Adv.
1,988
2,713
3,678
2,769
2,188
1,233
1,869
808
850
246
Net Current Assets
-7,119
-8,453
-5,772
-8,284
-10,749
-6,438
-10,289
-6,731
-8,273
-6,105
Total Assets
1,31,820
1,14,797
91,970
88,005
81,907
85,654
77,640
57,513
53,922
45,888

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
12,785
14,633
12,379
7,888
6,897
7,876
2,594
5,844
3,512
2,830
PBT
3,013
11,168
7,651
5,128
-2,468
2,539
1,308
1,999
1,993
2,438
Adjustment
9,288
7,676
7,269
6,866
9,081
6,311
5,209
3,767
2,988
2,132
Changes in Working Capital
1,639
-1,581
-1,101
-3,869
491
-202
-3,520
589
-1,062
-1,314
Cash after chg. in Working capital
13,940
17,263
13,819
8,125
7,105
8,648
2,997
6,355
3,920
3,257
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-1,155
-2,630
-1,440
-237
-207
-773
-404
-511
-407
-426
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
-19,586
-11,448
-4,529
-5,094
-3,854
-7,370
-5,671
-5,433
-4,101
-7,633
Net Fixed Assets
-17,039
-9,538
-2,673
-3,239
5,755
-5,021
-13,880
-5,086
-4,479
-4,636
Net Investments
278
-1,399
172
-286
-567
183
256
-223
-315
-2,330
Others
-2,825
-511
-2,028
-1,569
-9,043
-2,532
7,953
-124
693
-667
Cash from Financing Activity
5,189
1,753
-8,185
-2,710
-3,151
-169
3,300
-791
698
5,096
Net Cash Inflow / Outflow
-1,612
4,938
-335
84
-108
337
223
-380
110
293
Opening Cash & Equivalents
5,581
582
917
833
944
579
302
682
573
280
Closing Cash & Equivalent
3,966
5,581
582
917
833
913
579
302
682
573

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
152
144
116
94
79
91
87
76
73
70
ROA
3%
7%
7%
4%
-1%
2%
1%
2%
3%
4%
ROE
11%
24%
24%
17%
-2%
8%
2%
7%
9%
14%
ROCE
8%
20%
17%
14%
2%
10%
9%
11%
10%
12%
Fixed Asset Turnover
0.91
1.14
1.07
0.95
0.70
0.87
1.03
0.94
0.97
0.85
Receivable days
29
26
22
21
21
15
14
16
12
11
Inventory Days
71
58
60
59
77
61
45
50
50
51
Payable days
41
34
34
29
36
27
25
25
22
27
Cash Conversion Cycle
59
50
48
51
62
49
35
40
40
35
Total Debt/Equity
1.66
1.39
1.43
1.93
2.26
1.67
1.58
1.23
1.19
1.03
Interest Cover
2
4
3
2
0
2
1
2
2
3

News Update


  • JSW Steel raises Rs 4000 crore through NCDs
    12th Oct 2020, 15:24 PM

    The company has allotted 40,000 NCDs bearing a face value of Rs 10,00,000 each on private placement at par

    Read More
  • JSW Steel reports 3.85 million tons crude steel production in Q2FY21
    9th Oct 2020, 10:44 AM

    Out of the total output, the production of rolled products (flat) stood at 2.84 lakh tons

    Read More
  • JSW Steel reports 5% rise in crude steel production in August 2020
    9th Sep 2020, 09:30 AM

    The production of rolled products (flat) stood at 9.80 lakh tonnes

    Read More
  • JSW Steel sees greater opportunity for anti-microbial coated steel products
    27th Aug 2020, 10:42 AM

    The company has begun the roll-out of JSW Radiance, a steel color-coated product range in high-gloss feature with multiple variants

    Read More
  • JSW Steel reports crude steel production of 12.46 lakh tonnes in July
    11th Aug 2020, 10:27 AM

    The production of rolled products (flat) stood at 9.40 lakh tonnes

    Read More
  • JSW Steel reports consolidated net loss of Rs 561 crore in Q1
    27th Jul 2020, 10:27 AM

    Total income of the company decreased by 40.29% at Rs 11914 crore for Q1FY21

    Read More
  • JSW Steel gets nod to raise Rs 10,000 crore through NCDs
    27th Jul 2020, 09:13 AM

    The Board has also authorised the Finance Committee of Directors to decide on all matters relating to the aforesaid proposed issuance

    Read More
  • JSW Steel - Quarterly Results
    24th Jul 2020, 15:35 PM

    Read More
  • JSW Steel to reduce capex target by 45% for FY21
    13th Jul 2020, 09:08 AM

    At 9,000 crore, the capex target is about 12 percent lower compared to the company's Rs 10,200-crore spend during 2019-20

    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.