Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Steel & Iron Products

Rating :
51/99  (View)

BSE: 500113 | NSE: SAIL

43.40
0.15 (0.35%)
24-Nov-2020 | 4:05PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  43.35
  •  43.90
  •  42.35
  •  43.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19487876
  •  8457.74
  •  51.90
  •  20.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,843.87
  • 11.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71,525.90
  • N/A
  • 0.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.00%
  • 6.60%
  • FII
  • DII
  • Others
  • 3.23%
  • 13.36%
  • 1.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.61
  • 9.54
  • 2.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.69
  • -
  • 17.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.12
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.08
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.57
  • 0.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.07
  • 28.87
  • 32.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
16,925
14,129
20%
9,068
14,821
-39%
16,172
18,492
-13%
16,542
15,842
4%
Expenses
15,023
12,961
16%
9,465
13,232
-28%
9,718
16,270
-40%
15,537
13,257
17%
EBITDA
1,902
1,167
63%
-398
1,589
-
6,454
2,222
191%
1,006
2,585
-61%
EBIDTM
11%
8%
-4%
11%
40%
12%
6%
16%
Other Income
172
153
12%
279
177
57%
403
227
77%
172
64
167%
Interest
720
940
-23%
886
788
12%
909
803
13%
849
825
3%
Depreciation
990
901
10%
973
873
12%
1,055
890
19%
926
855
8%
PBT
586
-521
-
-1,979
105
-
4,121
700
488%
-598
946
-
Tax
224
-167
-
-704
48
-
1,455
251
480%
-155
344
-
PAT
363
-354
-
-1,275
57
-
2,665
450
493%
-442
603
-
PATM
2%
-2%
-14%
0%
16%
2%
-3%
4%
EPS
0.88
-0.86
-
-3.09
0.14
-
6.45
1.09
492%
-1.07
1.46
-

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
58,707
61,664
66,974
57,560
44,502
39,098
46,103
46,938
44,975
46,662
43,258
Net Sales Growth
-7%
-8%
16%
29%
14%
-15%
-2%
4%
-4%
8%
 
Cost Of Goods Sold
23,416
23,794
29,687
27,877
21,279
17,723
17,996
20,868
19,951
22,406
19,206
Gross Profit
35,292
37,870
37,287
29,683
23,223
21,375
28,107
26,070
25,024
24,256
24,052
GP Margin
60%
61%
56%
52%
52%
55%
61%
56%
56%
52%
56%
Total Expenditure
49,743
51,448
57,212
52,924
44,435
42,001
41,400
42,742
39,975
40,266
35,425
Power & Fuel Cost
-
6,341
6,189
5,932
5,371
5,460
4,492
3,835
3,775
3,392
2,790
% Of Sales
-
10%
9%
10%
12%
14%
10%
8%
8%
7%
6%
Employee Cost
-
8,797
8,849
8,866
8,964
9,729
9,900
9,708
8,756
8,038
7,766
% Of Sales
-
14%
13%
15%
20%
25%
21%
21%
19%
17%
18%
Manufacturing Exp.
-
6,915
6,620
5,105
4,821
5,071
5,385
4,587
4,386
3,816
3,338
% Of Sales
-
11%
10%
9%
11%
13%
12%
10%
10%
8%
8%
General & Admin Exp.
-
972
1,005
1,053
1,268
1,202
1,155
1,202
1,088
857
555
% Of Sales
-
2%
2%
2%
3%
3%
3%
3%
2%
2%
1%
Selling & Distn. Exp.
-
3,411
3,711
3,238
2,042
2,026
2,001
1,818
1,703
1,393
1,278
% Of Sales
-
6%
6%
6%
5%
5%
4%
4%
4%
3%
3%
Miscellaneous Exp.
-
1,218
1,151
854
690
790
471
724
315
364
1,278
% Of Sales
-
2%
2%
1%
2%
2%
1%
2%
1%
1%
1%
EBITDA
8,964
10,216
9,762
4,636
67
-2,903
4,703
4,195
5,000
6,395
7,833
EBITDA Margin
15%
17%
15%
8%
0%
-7%
10%
9%
11%
14%
18%
Other Income
1,026
906
495
415
449
529
1,004
977
1,063
1,613
1,602
Interest
3,365
3,487
3,155
2,823
2,528
2,300
1,555
1,047
846
778
572
Depreciation
3,945
3,756
3,385
3,066
2,682
2,404
1,907
1,836
1,527
1,686
1,603
PBT
2,130
3,879
3,716
-838
-4,693
-7,078
2,245
2,290
3,690
5,544
7,260
Tax
820
1,181
1,201
-245
-1,960
-2,938
306
693
1,131
1,689
2,370
Tax Rate
38%
38%
36%
30%
40%
42%
14%
21%
33%
32%
32%
PAT
1,310
1,926
2,126
-566
-2,950
-4,141
2,035
2,652
2,329
3,593
5,014
PAT before Minority Interest
1,310
1,926
2,126
-566
-2,950
-4,141
1,939
2,652
2,329
3,593
5,014
Minority Interest
0
0
0
0
0
0
96
0
0
0
0
PAT Margin
2%
3%
3%
-1%
-7%
-11%
4%
6%
5%
8%
12%
PAT Growth
73%
-9%
475%
81%
29%
-303%
-23%
14%
-35%
-28%
 
EPS
3.17
4.66
5.15
-1.37
-7.14
-10.02
4.93
6.42
5.64
8.70
12.14

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
41,510
39,646
36,947
37,042
40,151
43,771
43,285
41,644
40,278
37,613
Share Capital
4,131
4,131
4,131
4,131
4,131
4,131
4,131
4,131
4,131
4,130
Total Reserves
37,380
35,516
32,816
32,912
36,021
39,610
39,151
37,511
36,145
33,470
Non-Current Liabilities
38,430
33,822
30,914
20,360
20,792
23,898
21,816
21,664
19,164
15,956
Secured Loans
32,164
28,933
27,846
16,864
13,878
10,728
8,698
8,680
8,133
8,366
Unsecured Loans
2,396
1,870
1,931
2,223
3,618
4,987
5,435
5,474
4,265
1,605
Long Term Provisions
4,116
4,296
3,974
3,596
3,274
4,377
4,090
4,333
3,638
3,327
Current Liabilities
45,036
41,617
43,432
46,365
38,689
35,281
28,768
23,196
19,052
24,527
Trade Payables
6,322
7,225
7,527
5,218
3,984
3,812
3,199
3,437
3,331
3,265
Other Current Liabilities
19,465
21,445
21,335
18,392
16,471
14,357
12,800
9,066
8,724
8,455
Short Term Borrowings
16,641
10,631
12,244
19,813
15,575
14,613
10,722
8,110
4,645
10,069
Short Term Provisions
2,608
2,315
2,326
2,942
2,660
2,498
2,047
2,583
2,352
2,738
Total Liabilities
1,24,977
1,15,086
1,11,293
1,03,766
99,632
1,02,634
93,869
86,504
78,494
78,097
Net Block
69,033
61,373
58,625
50,299
45,942
39,011
28,175
18,384
18,796
16,609
Gross Block
1,12,735
1,00,289
95,542
84,588
77,778
71,159
56,512
45,134
44,098
40,439
Accumulated Depreciation
43,702
38,916
36,917
34,288
31,836
32,148
28,337
26,750
25,301
23,830
Non Current Assets
83,780
82,692
81,530
78,078
75,343
73,473
66,428
58,067
50,113
40,955
Capital Work in Progress
8,753
16,014
18,395
23,275
24,927
29,328
33,958
36,161
28,328
22,422
Non Current Investment
3,242
2,976
2,630
2,476
2,280
18
47
15
22
13
Long Term Loans & Adv.
2,276
2,042
1,693
1,843
1,771
4,829
4,134
3,468
2,906
1,868
Other Non Current Assets
476
288
187
184
423
287
114
39
61
44
Current Assets
41,197
32,393
29,763
25,688
24,289
29,159
27,440
28,438
28,381
37,142
Current Investments
0
0
0
0
0
42
44
58
47
48
Inventories
23,836
19,510
17,024
15,736
14,708
18,036
15,355
16,166
13,886
11,507
Sundry Debtors
8,845
4,497
3,871
2,935
3,151
3,250
5,491
4,551
4,848
4,080
Cash & Bank
445
288
346
379
346
2,636
3,142
4,177
6,662
17,749
Other Current Assets
8,071
4,361
2,865
1,770
6,084
5,196
3,406
3,486
2,938
3,758
Short Term Loans & Adv.
4,165
3,737
5,658
4,869
4,139
2,895
1,136
1,060
778
1,287
Net Current Assets
-3,839
-9,224
-13,669
-20,676
-14,400
-6,121
-1,328
5,241
9,329
12,614
Total Assets
1,24,977
1,15,086
1,11,293
1,03,766
99,632
1,02,634
93,869
86,504
78,494
78,097

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
-618
7,215
6,164
2,160
4,043
2,579
6,313
2,823
1,668
2,438
PBT
3,302
3,549
-527
-4,716
-7,114
2,245
3,346
3,460
5,282
7,384
Adjustment
6,832
6,328
5,709
5,118
5,100
2,857
1,501
2,590
1,081
640
Changes in Working Capital
-10,658
-2,665
1,118
1,746
5,751
-1,949
2,314
-2,236
-3,226
-3,285
Cash after chg. in Working capital
-524
7,213
6,301
2,148
3,737
3,153
7,160
3,814
3,138
4,738
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-94
2
-137
13
306
-574
-848
-991
-1,470
-2,300
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
-4,261
-3,694
-6,480
-5,467
-4,805
-6,292
-7,488
-8,317
-7,670
-9,131
Net Fixed Assets
-3,835
-2,275
-6,074
-5,159
-8,280
-6,582
-9,226
-8,785
-9,496
-9,962
Net Investments
0
-94
-96
-104
-374
-199
-2
-33
-1
-15
Others
-425
-1,326
-310
-204
3,848
489
1,739
502
1,827
846
Cash from Financing Activity
5,003
-3,549
269
3,302
743
3,775
1,017
3,009
-5,084
1,721
Net Cash Inflow / Outflow
125
-28
-47
-5
-20
63
-158
-2,485
-11,087
-4,972
Opening Cash & Equivalents
66
94
141
145
165
293
452
6,662
17,749
22,721
Closing Cash & Equivalent
191
66
94
141
145
356
293
4,177
6,663
17,749

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.)
100
96
89
90
97
106
105
101
98
91
ROA
2%
2%
-1%
-3%
-4%
2%
3%
3%
5%
7%
ROE
5%
6%
-2%
-8%
-10%
4%
6%
6%
9%
14%
ROCE
7%
8%
2%
-3%
-6%
5%
7%
7%
10%
15%
Fixed Asset Turnover
0.58
0.68
0.65
0.61
0.59
0.81
1.04
1.13
1.22
1.23
Receivable days
39
23
21
22
27
31
35
34
32
29
Inventory Days
128
100
101
112
136
118
109
109
90
79
Payable days
42
44
43
37
35
30
29
29
29
47
Cash Conversion Cycle
126
78
79
97
128
119
115
114
93
61
Total Debt/Equity
1.30
1.14
1.23
1.12
0.88
0.73
0.60
0.54
0.43
0.54
Interest Cover
2
2
1
-1
-2
2
4
5
8
14

News Update


  • SAIL introduces 'shorter working period scheme'
    10th Nov 2020, 12:30 PM

    The scheme, which became effective from November 1, can be availed by all regular employees upto mid-management levels

    Read More
  • SAIL turns black in Q2
    7th Nov 2020, 10:25 AM

    Total consolidated income of the company increased by 19.71% at Rs 17097.57 crore for Q2FY21

    Read More
  • SAIL - Quarterly Results
    6th Nov 2020, 19:47 PM

    Read More
  • SAIL reports 21% rise in October sales
    5th Nov 2020, 09:03 AM

    The company had posted sales of 1.113 MT in the same month in 2019

    Read More
  • SAIL to commence commercial production of head hardened rails in FY21
    12th Oct 2020, 08:49 AM

    HH rails are special rails used in high-speed freight corridors and metro rail projects

    Read More
  • SAIL registers 31.3% growth in sales in Q2
    9th Oct 2020, 15:09 PM

    During the Q2 of FY2020-21, the saleable steel production also registered a growth of 5.2% over CPLY

    Read More
  • SAIL supplies over 9,000 tonnes of steel for Atal Tunnel
    3rd Oct 2020, 11:58 AM

    Atal Tunnel is the longest highway tunnel in the world

    Read More
  • SAIL’s unit exports over 34,000 tonne of steel plates since July
    23rd Sep 2020, 12:19 PM

    Besides, the RSP has bagged an order for exporting 10,000 tonne of plates to the European market

    Read More
  • 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

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.