Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Steel & Iron Products

Rating :
N/A

BSE: 532508 | NSE: JSL

719.80
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  745.95
  •  746.90
  •  716.60
  •  739.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  768129
  •  5624.54
  •  848.00
  •  513.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 59,286.70
  • 24.17
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63,535.83
  • 0.42%
  • 3.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.49%
  • 1.00%
  • 8.22%
  • FII
  • DII
  • Others
  • 22.78%
  • 4.63%
  • 2.88%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.69
  • 24.39
  • 5.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.50
  • 31.68
  • -1.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.78
  • 102.76
  • -4.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.19
  • 11.51
  • 14.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.65
  • 2.23
  • 2.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.12
  • 7.65
  • 8.86

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
32.95
38.39
52.05
61.87
P/E Ratio
20.82
17.87
13.18
11.09
Revenue
38244
43815
52871
59837
EBITDA
4511
5316
6761
7727
Net Income
2713
3156
4403
5341
ROA
9.4
14.2
17
17.1
P/Bk Ratio
3.94
3.26
2.63
2.13
ROE
20.64
20.33
23.18
23.13
FCFF
2894.06
-1161.67
3176.78
4156.42
FCFF Yield
4.79
-1.92
5.26
6.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
9,776.83
9,797.04
-0.21%
9,429.76
10,183.96
-7.41%
9,454.02
9,765.08
-3.19%
9,127.45
9,062.50
0.72%
Expenses
8,590.34
8,566.47
0.28%
8,218.04
8,991.59
-8.60%
8,418.84
8,621.15
-2.35%
7,881.28
8,194.20
-3.82%
EBITDA
1,186.49
1,230.57
-3.58%
1,211.72
1,192.37
1.62%
1,035.18
1,143.93
-9.51%
1,246.17
868.30
43.52%
EBIDTM
12.14%
12.56%
12.85%
11.71%
10.95%
11.71%
13.65%
9.58%
Other Income
47.05
31.93
47.35%
50.74
43.24
17.35%
54.98
37.93
44.95%
38.97
38.74
0.59%
Interest
158.59
155.63
1.90%
142.73
99.55
43.38%
153.36
82.92
84.95%
145.85
75.56
93.03%
Depreciation
240.90
221.94
8.54%
232.36
188.01
23.59%
233.35
181.38
28.65%
235.53
181.44
29.81%
PBT
834.05
985.74
-15.39%
887.37
948.05
-6.40%
701.79
917.56
-23.52%
903.76
650.04
39.03%
Tax
224.85
229.11
-1.86%
239.87
243.03
-1.30%
201.24
240.95
-16.48%
225.61
172.34
30.91%
PAT
609.20
756.63
-19.49%
647.50
705.02
-8.16%
500.55
676.61
-26.02%
678.15
477.70
41.96%
PATM
6.23%
7.72%
6.87%
6.92%
5.29%
6.93%
7.43%
5.27%
EPS
7.42
9.40
-21.06%
7.87
9.06
-13.13%
6.08
9.30
-34.62%
8.41
9.47
-11.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
37,788.06
38,562.47
35,697.03
32,732.65
12,188.46
12,950.87
13,557.33
11,637.74
9,278.66
7,143.61
6,947.96
Net Sales Growth
-2.63%
8.03%
9.06%
168.55%
-5.89%
-4.47%
16.49%
25.42%
29.89%
2.82%
 
Cost Of Goods Sold
25,768.72
26,714.92
24,472.12
21,330.91
7,808.78
8,578.49
9,175.22
7,501.73
5,733.84
4,527.58
4,859.91
Gross Profit
12,019.34
11,847.55
11,224.91
11,401.74
4,379.68
4,372.38
4,382.11
4,136.01
3,544.82
2,616.03
2,088.05
GP Margin
31.81%
30.72%
31.44%
34.83%
35.93%
33.76%
32.32%
35.54%
38.20%
36.62%
30.05%
Total Expenditure
33,108.50
34,051.68
32,181.69
27,902.89
10,764.27
11,811.39
12,392.76
10,297.40
8,113.07
6,570.88
6,580.57
Power & Fuel Cost
-
2,220.64
2,038.23
1,742.51
633.63
792.61
732.38
690.42
565.02
541.94
692.45
% Of Sales
-
5.76%
5.71%
5.32%
5.20%
6.12%
5.40%
5.93%
6.09%
7.59%
9.97%
Employee Cost
-
604.35
508.84
509.67
170.19
186.28
175.48
196.28
154.05
132.51
156.93
% Of Sales
-
1.57%
1.43%
1.56%
1.40%
1.44%
1.29%
1.69%
1.66%
1.85%
2.26%
Manufacturing Exp.
-
3,437.97
4,003.84
3,199.57
1,762.58
1,882.92
1,937.22
1,488.78
1,319.67
1,060.17
556.81
% Of Sales
-
8.92%
11.22%
9.77%
14.46%
14.54%
14.29%
12.79%
14.22%
14.84%
8.01%
General & Admin Exp.
-
270.08
228.77
180.02
135.90
122.38
141.04
112.63
76.22
67.41
53.13
% Of Sales
-
0.70%
0.64%
0.55%
1.11%
0.94%
1.04%
0.97%
0.82%
0.94%
0.76%
Selling & Distn. Exp.
-
672.68
822.46
620.45
214.59
230.99
202.76
269.65
238.01
219.22
239.64
% Of Sales
-
1.74%
2.30%
1.90%
1.76%
1.78%
1.50%
2.32%
2.57%
3.07%
3.45%
Miscellaneous Exp.
-
131.04
107.43
319.76
38.60
17.72
28.66
37.91
26.26
22.05
239.64
% Of Sales
-
0.34%
0.30%
0.98%
0.32%
0.14%
0.21%
0.33%
0.28%
0.31%
0.31%
EBITDA
4,679.56
4,510.79
3,515.34
4,829.76
1,424.19
1,139.48
1,164.57
1,340.34
1,165.59
572.73
367.39
EBITDA Margin
12.38%
11.70%
9.85%
14.76%
11.68%
8.80%
8.59%
11.52%
12.56%
8.02%
5.29%
Other Income
191.74
362.62
197.04
331.40
40.90
39.89
32.61
45.08
25.69
26.15
55.18
Interest
600.53
554.39
324.62
343.69
480.08
585.53
636.87
566.06
787.88
1,029.97
942.49
Depreciation
942.14
878.83
723.75
759.11
402.96
425.16
351.50
320.03
325.21
316.16
411.11
PBT
3,326.97
3,440.19
2,664.01
4,058.36
582.05
168.68
208.81
499.33
78.19
-747.25
-931.04
Tax
891.57
898.99
690.14
1,049.65
270.21
92.64
76.60
174.04
32.47
-231.51
0.01
Tax Rate
26.80%
25.40%
25.91%
25.86%
39.48%
53.51%
36.57%
34.55%
31.21%
29.39%
0.00%
PAT
2,435.40
2,713.21
2,114.50
3,078.82
419.23
79.18
130.15
327.20
70.09
-556.11
252.83
PAT before Minority Interest
2,440.48
2,693.48
2,083.83
3,109.39
419.46
80.48
132.88
329.73
71.56
-556.11
253.11
Minority Interest
5.08
19.73
30.67
-30.57
-0.23
-1.30
-2.73
-2.53
-1.47
0.00
-0.28
PAT Margin
6.44%
7.04%
5.92%
9.41%
3.44%
0.61%
0.96%
2.81%
0.76%
-7.78%
3.64%
PAT Growth
-6.90%
28.31%
-31.32%
634.40%
429.46%
-39.16%
-60.22%
366.83%
-
-
 
EPS
29.58
32.95
25.68
37.39
5.09
0.96
1.58
3.97
0.85
-6.75
3.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
14,357.90
11,931.18
9,823.09
3,205.13
2,717.24
2,590.82
2,465.20
1,813.99
1,712.12
198.61
Share Capital
164.69
164.69
105.10
97.45
97.45
95.84
95.84
79.89
46.24
46.24
Total Reserves
14,183.69
11,766.49
6,792.17
3,053.96
2,619.79
2,494.98
2,369.36
1,707.82
1,297.18
-217.68
Non-Current Liabilities
6,346.40
4,222.13
4,019.41
3,459.88
3,349.21
3,662.22
4,022.24
3,409.24
7,252.74
8,410.29
Secured Loans
4,443.35
2,656.63
2,184.93
1,495.90
1,815.57
1,557.77
2,044.40
2,896.99
7,323.27
8,064.78
Unsecured Loans
119.41
135.16
444.97
1,097.18
900.00
1,594.92
1,506.50
485.00
0.00
5.45
Long Term Provisions
53.25
42.94
33.24
15.83
16.89
14.55
12.31
13.42
11.12
141.30
Current Liabilities
10,040.00
10,925.78
8,666.38
4,056.25
4,598.07
4,449.86
4,337.64
5,703.08
5,861.56
5,661.60
Trade Payables
6,925.72
7,820.99
5,742.71
2,631.85
2,659.58
2,488.33
2,132.52
1,864.91
1,777.50
1,379.06
Other Current Liabilities
2,380.49
2,294.43
1,741.05
907.63
1,291.15
1,216.35
1,153.27
1,705.08
1,586.06
1,414.78
Short Term Borrowings
726.49
808.07
1,152.55
513.64
645.73
742.99
1,051.51
1,997.75
2,364.37
2,732.35
Short Term Provisions
7.30
2.29
30.07
3.13
1.61
2.19
0.34
135.34
133.63
135.42
Total Liabilities
30,760.93
27,115.48
22,575.92
10,734.51
10,677.54
10,714.62
10,834.07
10,932.38
14,831.24
14,274.32
Net Block
13,244.38
9,961.08
8,646.22
5,855.41
6,180.58
6,344.73
6,342.49
6,608.59
6,863.01
7,551.74
Gross Block
17,998.31
14,240.28
12,192.77
8,172.45
8,129.15
7,862.78
7,501.90
7,455.40
7,399.31
9,710.52
Accumulated Depreciation
4,753.93
4,279.20
3,546.55
2,317.04
1,948.57
1,518.05
1,159.41
846.81
536.30
2,158.78
Non Current Assets
15,982.24
12,003.75
10,581.08
6,615.98
6,851.24
6,934.02
7,060.72
7,139.88
7,427.85
8,008.42
Capital Work in Progress
1,112.03
773.00
525.17
58.23
14.98
29.14
143.75
29.23
69.99
144.50
Non Current Investment
902.21
669.40
554.91
455.19
445.98
453.44
438.35
402.71
392.24
14.06
Long Term Loans & Adv.
685.53
587.95
845.75
239.90
199.48
96.72
124.26
89.70
92.08
297.93
Other Non Current Assets
28.04
12.32
9.03
7.25
10.22
9.99
11.87
9.65
10.53
0.20
Current Assets
14,393.69
15,111.73
11,994.84
4,118.53
3,826.30
3,780.60
3,773.35
3,792.50
7,403.39
6,265.90
Current Investments
344.25
300.70
70.66
0.58
2.53
0.40
0.47
0.97
0.40
0.31
Inventories
7,931.50
8,393.92
6,785.38
2,788.60
2,738.98
2,414.61
2,384.47
2,096.54
1,912.73
1,957.85
Sundry Debtors
2,836.85
3,657.82
3,859.72
933.89
705.19
919.38
906.81
889.52
935.51
1,084.60
Cash & Bank
1,988.11
930.81
256.28
116.32
68.66
45.22
62.98
51.41
79.98
47.54
Other Current Assets
1,292.98
536.72
275.94
69.33
310.94
400.99
418.62
754.06
4,474.77
3,175.61
Short Term Loans & Adv.
924.54
1,291.76
746.86
209.81
229.37
251.28
344.35
606.29
414.66
3,174.28
Net Current Assets
4,353.69
4,185.95
3,328.46
62.28
-771.77
-669.26
-564.29
-1,910.58
1,541.83
604.29
Total Assets
30,375.93
27,115.48
22,575.92
10,734.51
10,677.54
10,714.62
10,834.07
10,932.38
14,831.24
14,274.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
4,818.13
3,095.63
1,038.09
1,307.77
1,180.36
1,418.65
1,452.47
5,115.09
965.79
549.04
PBT
3,592.47
2,773.97
4,159.04
689.67
165.26
221.71
519.54
115.51
-787.62
-931.04
Adjustment
1,212.77
872.69
968.07
787.22
1,016.17
885.02
835.94
1,030.97
1,342.68
1,405.77
Changes in Working Capital
750.14
202.64
-3,232.23
-180.58
-5.92
314.65
82.42
3,995.68
396.85
7.59
Cash after chg. in Working capital
5,555.38
3,849.30
1,894.88
1,296.31
1,175.51
1,421.38
1,437.90
5,142.16
951.91
482.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-737.25
-753.67
-856.79
11.46
4.85
-2.73
14.57
-27.07
13.88
42.79
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
23.94
Cash From Investing Activity
-3,340.16
-2,481.65
-985.27
-151.98
-187.78
-192.46
-193.24
-30.90
1,052.83
24.39
Net Fixed Assets
-1,206.89
-1,972.58
-3,966.81
-105.73
-198.88
-210.06
-159.81
-22.06
2,484.48
3,574.72
Net Investments
-1,632.52
-234.67
-445.97
-1.68
-2.69
-2.16
-3.45
0.41
-378.13
67.02
Others
-500.75
-274.40
3,427.51
-44.57
13.79
19.76
-29.98
-9.25
-1,053.52
-3,617.35
Cash from Financing Activity
-829.35
-386.25
101.48
-1,118.62
-990.77
-1,237.15
-1,257.25
-5,105.55
-1,971.94
-580.46
Net Cash Inflow / Outflow
648.62
227.73
154.30
37.17
1.81
-10.96
1.98
-21.36
46.68
-7.03
Opening Cash & Equivalents
469.91
241.02
86.72
40.21
36.33
46.90
45.59
66.52
19.70
75.57
Closing Cash & Equivalent
1,235.42
469.91
241.02
77.37
40.21
36.33
46.90
45.59
66.52
47.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
174.25
144.89
131.25
64.68
55.77
52.72
50.09
43.51
55.27
-7.62
ROA
9.31%
8.39%
18.67%
3.92%
0.75%
1.23%
3.03%
0.56%
-3.82%
1.64%
ROE
20.50%
22.13%
61.89%
14.29%
3.07%
5.39%
15.93%
4.75%
-100.62%
0.00%
ROCE
22.97%
20.97%
44.79%
18.02%
11.21%
11.81%
14.20%
9.08%
2.06%
10.19%
Fixed Asset Turnover
2.42
2.75
3.26
1.53
1.64
1.78
1.58
1.34
0.89
0.64
Receivable days
30.33
37.79
26.32
24.03
22.55
24.34
27.74
33.56
48.23
68.58
Inventory Days
76.24
76.31
52.58
81.04
71.54
63.95
69.20
73.72
92.41
139.69
Payable days
100.74
101.15
71.65
123.67
76.58
67.57
70.28
80.05
81.68
110.27
Cash Conversion Cycle
5.82
12.95
7.25
-18.60
17.51
20.72
26.66
27.23
58.96
98.00
Total Debt/Equity
0.41
0.32
0.57
1.00
1.44
1.74
2.09
3.39
8.10
-65.84
Interest Cover
7.48
9.55
13.10
2.44
1.30
1.33
1.89
1.13
0.24
1.27

News Update:


  • Jindal Stainless’ Q2FY25 consolidated net profit declines 20%
    18th Oct 2024, 12:09 PM

    Consolidated total income of the company marginally decreased by 0.05% at Rs 9,823.88 crore for Q2FY25

    Read More
  • Jindal Stainless - Quarterly Results
    17th Oct 2024, 15:20 PM

    Read More
  • Jindal Stainless collaborates with CJ Darcl Logistics
    30th Sep 2024, 17:44 PM

    Jindal Stainless supplied 2.2 metric tonnes of JT stainless steel for each container, replacing the traditional carbon steel used in the sidewalls, end walls and roof

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.