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

Steel & Iron Products

Rating :
49/99  (View)

BSE: 517146 | NSE: USHAMART

26.65
-0.50 (-1.84%)
24-Nov-2020 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.45
  •  27.50
  •  26.55
  •  27.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  439609
  •  117.16
  •  32.40
  •  10.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 827.37
  • 16.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,294.07
  • N/A
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.83%
  • 15.58%
  • 22.06%
  • FII
  • DII
  • Others
  • 8.17%
  • 0.36%
  • 1.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.11
  • -11.61
  • -25.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.66
  • -14.07
  • -20.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.81
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.63
  • 0.75
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.79
  • 10.77
  • 10.78

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
518
538
-4%
376
564
-33%
515
627
-18%
537
620
-13%
Expenses
447
479
-7%
339
506
-33%
464
542
-15%
473
551
-14%
EBITDA
71
59
20%
37
58
-35%
51
85
-40%
64
69
-8%
EBIDTM
14%
11%
10%
10%
14%
14%
12%
11%
Other Income
8
11
-28%
8
19
-59%
17
5
237%
7
11
-39%
Interest
15
17
-11%
16
24
-35%
17
33
-49%
17
29
-43%
Depreciation
17
16
10%
17
15
10%
16
15
9%
16
15
8%
PBT
47
38
25%
13
38
-66%
35
42
-18%
37
36
5%
Tax
9
11
-22%
4
161
-97%
13
-232
-
25
3
674%
PAT
39
27
45%
8
-123
-
21
274
-92%
12
32
-62%
PATM
7%
5%
2%
-22%
7%
7%
2%
5%
EPS
1.28
0.89
44%
0.28
-4.10
-
0.72
9.13
-92%
0.41
1.08
-62%

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
1,946
2,219
6,430
5,413
3,882
4,112
4,561
4,074
3,622
3,361
3,045
Net Sales Growth
-17%
-65%
19%
39%
-6%
-10%
12%
12%
8%
10%
 
Cost Of Goods Sold
5,438
1,240
3,650
3,116
1,836
1,948
1,648
1,401
1,326
1,369
1,191
Gross Profit
-3,492
979
2,780
2,297
2,045
2,165
2,913
2,673
2,296
1,991
1,854
GP Margin
-179%
44%
43%
42%
53%
53%
64%
66%
63%
59%
61%
Total Expenditure
1,723
2,059
5,797
4,897
3,493
3,771
3,845
3,367
3,006
2,927
2,493
Power & Fuel Cost
-
120
126
110
354
344
414
385
432
422
344
% Of Sales
-
5%
2%
2%
9%
8%
9%
9%
12%
13%
11%
Employee Cost
-
314
434
382
371
373
393
350
285
238
214
% Of Sales
-
14%
7%
7%
10%
9%
9%
9%
8%
7%
7%
Manufacturing Exp.
-
112
113
69
587
726
1,169
1,023
836
729
635
% Of Sales
-
5%
2%
1%
15%
18%
26%
25%
23%
22%
21%
General & Admin Exp.
-
125
1,331
36
63
64
59
52
36
31
28
% Of Sales
-
6%
21%
1%
2%
2%
1%
1%
1%
1%
1%
Selling & Distn. Exp.
-
92
93
76
168
195
0
0
0
0
0
% Of Sales
-
4%
1%
1%
4%
5%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
56
50
1,108
114
121
161
156
89
137
0
% Of Sales
-
3%
1%
20%
3%
3%
4%
4%
2%
4%
3%
EBITDA
223
160
634
516
389
341
716
707
616
434
552
EBITDA Margin
11%
7%
10%
10%
10%
8%
16%
17%
17%
13%
18%
Other Income
39
632
88
112
120
33
37
92
89
64
43
Interest
64
92
604
587
564
547
522
440
338
264
190
Depreciation
67
69
299
305
300
308
418
333
264
223
201
PBT
132
630
-181
-264
-355
-481
-187
27
104
11
204
Tax
51
210
-227
5
5
-55
-36
13
21
5
64
Tax Rate
39%
33%
126%
-2%
-1%
11%
12%
50%
21%
42%
31%
PAT
81
418
45
-272
-361
-428
-253
11
79
4
137
PAT before Minority Interest
78
421
46
-269
-360
-426
-251
13
82
7
140
Minority Interest
-3
-2
-1
-3
-1
-1
-2
-3
-3
-3
-3
PAT Margin
4%
19%
1%
-5%
-9%
-10%
-6%
0%
2%
0%
4%
PAT Growth
-62%
827%
117%
25%
16%
-69%
-2,466%
-86%
2,084%
-97%
 
EPS
2.69
13.94
1.50
-9.07
-12.02
-14.25
-8.43
0.36
2.63
0.12
4.57

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
1,227
782
727
945
1,385
1,759
2,003
1,935
1,830
1,784
Share Capital
31
31
31
31
31
31
31
31
31
31
Total Reserves
1,197
751
697
914
1,325
1,698
1,972
1,905
1,799
1,754
Non-Current Liabilities
388
2,121
2,865
2,955
3,110
2,939
3,134
3,088
2,665
1,775
Secured Loans
305
2,304
2,752
2,844
2,984
2,702
2,638
2,311
1,999
1,348
Unsecured Loans
0
2
1
1
14
11
4
15
11
10
Long Term Provisions
49
28
58
52
81
36
39
45
32
30
Current Liabilities
860
3,834
3,827
3,805
3,433
3,737
3,645
2,959
2,363
2,176
Trade Payables
363
325
1,964
1,820
1,548
1,775
1,643
1,537
1,461
1,060
Other Current Liabilities
243
2,637
864
1,004
836
843
964
734
412
608
Short Term Borrowings
233
854
970
953
1,038
932
853
503
294
236
Short Term Provisions
20
18
28
28
11
187
185
185
196
271
Total Liabilities
2,513
6,769
7,453
7,739
7,962
8,467
8,812
8,006
6,879
5,753
Net Block
948
927
4,855
5,024
5,302
5,477
5,500
3,641
3,217
3,052
Gross Block
1,259
1,179
5,761
5,625
5,611
7,987
7,595
5,506
4,813
4,396
Accumulated Depreciation
311
252
906
601
308
2,509
2,093
1,848
1,579
1,328
Non Current Assets
1,198
1,240
5,194
5,355
5,664
5,645
6,145
5,194
4,213
3,603
Capital Work in Progress
33
13
113
121
147
132
373
1,294
772
389
Non Current Investment
51
50
46
44
46
0
0
0
0
0
Long Term Loans & Adv.
148
241
157
152
162
35
271
251
204
150
Other Non Current Assets
17
8
24
14
6
1
0
7
20
12
Current Assets
1,315
5,529
2,258
2,384
2,298
2,822
2,667
2,811
2,665
2,150
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
615
647
1,226
1,309
1,294
1,682
1,526
1,630
1,482
1,194
Sundry Debtors
298
325
671
683
615
486
527
580
428
442
Cash & Bank
112
73
62
51
55
74
195
184
362
148
Other Current Assets
289
4,339
88
112
333
581
419
418
394
367
Short Term Loans & Adv.
91
145
211
230
233
471
344
317
322
330
Net Current Assets
456
1,695
-1,568
-1,420
-1,135
-915
-978
-148
302
-26
Total Assets
2,513
6,769
7,453
7,739
7,962
8,467
8,812
8,006
6,879
5,753

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
212
974
914
686
856
729
1,144
429
574
348
PBT
630
-181
-264
-355
-481
-287
27
104
11
204
Adjustment
-380
888
864
806
883
931
816
578
517
351
Changes in Working Capital
-11
282
321
236
462
110
336
-224
81
-163
Cash after chg. in Working capital
239
989
922
687
863
754
1,178
457
609
392
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-27
-15
-8
-2
-8
-25
-34
-28
-36
-44
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
2,943
-4
-34
-31
-383
-562
-1,045
-803
-874
-787
Net Fixed Assets
-39
4,616
-56
-13
1,942
-66
-987
-1,021
-737
-448
Net Investments
0
0
0
3
14
7
8
4
0
0
Others
2,982
-4,620
22
-22
-2,340
-503
-65
213
-137
-339
Cash from Financing Activity
-3,105
-973
-872
-663
-491
-266
18
243
356
541
Net Cash Inflow / Outflow
51
-3
9
-8
-19
-99
118
-131
55
102
Opening Cash & Equivalents
48
50
43
48
68
169
56
195
143
43
Closing Cash & Equivalent
97
48
50
43
48
69
169
56
195
143

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.)
40
26
24
31
44
55
65
63
59
58
ROA
9%
1%
-4%
-5%
-5%
-3%
0%
1%
0%
3%
ROE
42%
6%
-32%
-31%
-28%
-14%
1%
4%
0%
8%
ROCE
23%
9%
6%
4%
1%
4%
9%
9%
7%
13%
Fixed Asset Turnover
1.82
1.85
0.97
0.76
0.66
0.63
0.67
0.76
0.79
0.81
Receivable days
51
28
45
56
45
37
46
47
44
42
Inventory Days
104
53
83
112
121
118
131
144
135
116
Payable days
46
42
65
52
44
43
39
31
28
53
Cash Conversion Cycle
109
40
63
115
121
113
138
160
150
106
Total Debt/Equity
0.47
4.56
5.60
4.62
3.30
2.36
1.88
1.66
1.41
1.00
Interest Cover
8
1
1
0
0
0
1
1
1
2

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.