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

Steel & Iron Products

Rating :
57/99  (View)

BSE: 500404 | NSE: SUNFLAG

55.35
-1.45 (-2.55%)
24-Nov-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  56.80
  •  57.15
  •  55.00
  •  56.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  407841
  •  225.74
  •  59.15
  •  20.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 995.71
  • 12.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,269.19
  • N/A
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.16%
  • 1.27%
  • 33.38%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.02%
  • 14.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.31
  • 2.03
  • -5.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.50
  • -0.82
  • -6.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.76
  • 10.41
  • -10.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.28
  • 9.88
  • 8.32

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 1.04
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.50
  • 5.52
  • 5.88

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
489
449
9%
198
472
-58%
417
510
-18%
437
534
-18%
Expenses
427
404
6%
192
447
-57%
367
477
-23%
386
483
-20%
EBITDA
62
45
39%
7
25
-74%
51
33
52%
50
51
-1%
EBIDTM
13%
10%
3%
5%
12%
7%
11%
9%
Other Income
3
3
23%
1
3
-49%
3
3
-7%
4
3
61%
Interest
9
10
-4%
6
11
-40%
11
11
2%
11
9
32%
Depreciation
17
10
71%
17
10
70%
14
10
38%
12
9
28%
PBT
39
28
41%
-15
7
-
28
15
87%
31
35
-12%
Tax
10
7
44%
0
3
-100%
-16
5
-
8
13
-40%
PAT
30
21
40%
-15
4
-
44
10
323%
23
23
3%
PATM
6%
5%
-8%
1%
11%
2%
5%
4%
EPS
1.64
1.17
40%
-0.86
0.23
-
2.44
0.58
321%
1.30
1.26
3%

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
1,542
1,758
2,186
2,074
1,516
1,590
1,757
1,585
1,569
1,618
1,544
Net Sales Growth
-22%
-20%
5%
37%
-5%
-9%
11%
1%
-3%
5%
 
Cost Of Goods Sold
939
1,079
1,373
1,219
862
743
992
915
947
1,034
912
Gross Profit
603
679
813
855
654
847
764
670
623
584
632
GP Margin
39%
39%
37%
41%
43%
53%
44%
42%
40%
36%
41%
Total Expenditure
1,372
1,587
1,948
1,838
1,371
1,412
1,587
1,438
1,451
1,498
1,382
Power & Fuel Cost
-
200
235
122
123
123
163
153
150
141
118
% Of Sales
-
11%
11%
6%
8%
8%
9%
10%
10%
9%
8%
Employee Cost
-
97
102
103
94
99
82
75
76
72
66
% Of Sales
-
6%
5%
5%
6%
6%
5%
5%
5%
4%
4%
Manufacturing Exp.
-
113
122
205
131
225
109
76
76
60
120
% Of Sales
-
6%
6%
10%
9%
14%
6%
5%
5%
4%
8%
General & Admin Exp.
-
34
29
32
22
21
21
18
17
18
16
% Of Sales
-
2%
1%
2%
1%
1%
1%
1%
1%
1%
1%
Selling & Distn. Exp.
-
58
80
148
136
188
220
200
186
173
149
% Of Sales
-
3%
4%
7%
9%
12%
13%
13%
12%
11%
10%
Miscellaneous Exp.
-
7
7
9
3
13
0
0
0
0
149
% Of Sales
-
0%
0%
0%
0%
1%
0%
0%
0%
0%
0%
EBITDA
170
171
238
237
146
178
169
147
118
120
162
EBITDA Margin
11%
10%
11%
11%
10%
11%
10%
9%
8%
7%
11%
Other Income
12
13
11
17
8
10
6
5
8
5
6
Interest
38
43
39
35
35
65
71
73
82
53
38
Depreciation
60
46
38
34
33
36
51
61
56
42
40
PBT
83
94
172
184
85
86
53
18
-12
30
91
Tax
2
2
62
55
20
30
27
-3
0
11
20
Tax Rate
2%
2%
36%
30%
23%
35%
53%
-18%
0%
36%
22%
PAT
81
93
111
129
66
56
24
22
-12
19
71
PAT before Minority Interest
81
93
111
129
66
56
24
22
-12
19
71
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
5%
5%
5%
6%
4%
4%
1%
1%
-1%
1%
5%
PAT Growth
39%
-16%
-14%
96%
16%
131%
13%
273%
-165%
-73%
 
EPS
4.52
5.14
6.14
7.14
3.64
3.13
1.35
1.20
-0.69
1.07
3.91

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
1,385
940
837
709
643
584
503
482
494
475
Share Capital
180
180
180
180
180
180
162
162
162
162
Total Reserves
1,205
760
657
529
463
403
341
319
332
312
Non-Current Liabilities
415
183
208
156
169
224
299
364
436
413
Secured Loans
94
19
45
0
10
73
153
201
266
179
Unsecured Loans
30
36
42
48
52
70
75
81
87
96
Long Term Provisions
23
23
30
19
16
14
14
14
11
61
Current Liabilities
598
644
520
515
453
528
505
516
503
287
Trade Payables
315
267
189
141
156
197
208
241
192
55
Other Current Liabilities
139
113
110
109
167
84
85
83
82
62
Short Term Borrowings
143
264
221
265
112
198
169
145
183
110
Short Term Provisions
0
0
0
0
18
49
44
48
46
61
Total Liabilities
2,399
1,769
1,566
1,381
1,267
1,338
1,310
1,364
1,434
1,177
Net Block
1,147
537
515
513
543
572
586
620
419
345
Gross Block
2,047
1,392
1,333
1,307
1,305
1,311
1,298
1,271
1,013
897
Accumulated Depreciation
901
855
819
794
762
738
712
650
594
552
Non Current Assets
1,466
793
711
616
591
621
635
691
719
629
Capital Work in Progress
233
202
130
69
26
29
37
58
261
213
Non Current Investment
11
12
9
9
7
0
0
0
0
0
Long Term Loans & Adv.
75
42
57
25
14
19
11
13
39
71
Other Non Current Assets
1
1
1
0
0
0
0
0
0
0
Current Assets
933
976
855
765
676
717
675
673
715
548
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
563
552
433
391
315
394
331
327
392
299
Sundry Debtors
212
286
302
249
220
188
208
156
150
141
Cash & Bank
53
59
55
77
65
55
53
56
56
39
Other Current Assets
105
6
8
4
76
79
83
134
118
69
Short Term Loans & Adv.
99
73
57
44
70
66
77
124
103
56
Net Current Assets
335
332
335
250
223
189
169
156
212
260
Total Assets
2,399
1,769
1,566
1,381
1,267
1,338
1,310
1,364
1,434
1,177

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
218
177
117
-18
236
78
107
239
73
127
PBT
94
172
185
85
86
52
18
-12
30
91
Adjustment
91
83
74
69
104
98
134
139
96
77
Changes in Working Capital
56
-20
-86
-152
65
-61
-42
113
-52
-13
Cash after chg. in Working capital
241
235
173
2
255
89
111
239
73
155
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-23
-58
-55
-20
-19
-11
-4
0
0
-28
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
-132
-141
-97
-33
-13
-4
-7
-54
-164
-184
Net Fixed Assets
-686
-130
-88
-44
4
-4
-6
-54
-161
-174
Net Investments
0
-3
0
-2
-2
0
0
0
0
0
Others
553
-8
-9
14
-15
0
0
-1
-3
-9
Cash from Financing Activity
-81
-39
-41
60
-213
-71
-103
-185
108
61
Net Cash Inflow / Outflow
5
-3
-20
10
10
3
-3
0
17
4
Opening Cash & Equivalents
2
5
75
65
54
53
56
56
39
34
Closing Cash & Equivalent
6
2
55
75
65
55
53
56
56
39

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.)
57
52
46
39
36
32
31
30
30
29
ROA
4%
7%
9%
5%
4%
2%
2%
-1%
1%
6%
ROE
9%
12%
17%
10%
9%
4%
4%
-3%
4%
16%
ROCE
10%
17%
20%
12%
16%
12%
9%
7%
8%
15%
Fixed Asset Turnover
1.06
1.64
1.61
1.31
1.37
1.50
1.38
1.52
1.86
1.90
Receivable days
50
48
47
50
42
37
38
32
30
28
Inventory Days
111
81
71
75
72
68
68
75
71
60
Payable days
44
29
25
22
26
24
37
35
13
5
Cash Conversion Cycle
117
100
93
103
88
80
69
73
88
83
Total Debt/Equity
0.32
0.37
0.41
0.47
0.39
0.72
0.95
1.05
1.23
0.93
Interest Cover
3
5
6
3
2
2
1
1
2
3

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.