Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Steel Authority Of India Ltd.

Steel & Iron Products

Rating :
N/A

BSE: 500113 | NSE: SAIL

NSE BSE
155.61
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  151.40
  •  158.75
  •  149.85
  •  151.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  62621310
  •  97151.19
  •  175.35
  •  84.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 47,046.68
  • 16.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 82,696.38
  • 1.76%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.00%
  • 1.23%
  • 14.32%
  • FII
  • DII
  • Others
  • 2.82%
  • 15.99%
  • 0.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.62
  • 11.31
  • 0.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.01
  • 1.76
  • -12.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.19
  • 9.74
  • -36.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.56
  • 11.30
  • 10.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.70
  • 0.72
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.34
  • 5.85
  • 5.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
23,997.81
24,359.10
-1.48%
27,958.52
29,130.66
-4.02%
23,348.64
25,042.10
-6.76%
29,712.07
26,246.34
13.20%
Expenses
21,777.84
22,710.28
-4.11%
24,475.85
26,206.50
-6.60%
21,206.18
22,963.59
-7.65%
25,836.71
25,511.13
1.28%
EBITDA
2,219.97
1,648.82
34.64%
3,482.67
2,924.16
19.10%
2,142.46
2,078.51
3.08%
3,875.36
735.21
427.11%
EBIDTM
9.25%
6.77%
12.46%
10.04%
9.18%
8.30%
13.04%
2.80%
Other Income
176.99
463.73
-61.83%
313.42
285.73
9.69%
143.69
98.06
46.53%
146.12
395.68
-63.07%
Interest
691.45
612.60
12.87%
642.19
517.00
24.21%
613.85
640.26
-4.12%
605.22
506.17
19.57%
Depreciation
1,402.31
1,275.18
9.97%
1,355.82
1,364.67
-0.65%
1,320.78
1,221.26
8.15%
1,326.59
1,183.49
12.09%
PBT
-8.56
224.77
-
1,295.74
1,287.80
0.62%
427.98
613.46
-30.24%
1,674.71
-558.77
-
Tax
16.31
75.69
-78.45%
315.52
402.63
-21.64%
139.74
183.73
-23.94%
464.19
-113.25
-
PAT
-24.87
149.08
-
980.22
885.17
10.74%
288.24
429.73
-32.93%
1,210.52
-445.52
-
PATM
-0.10%
0.61%
3.51%
3.04%
1.23%
1.72%
4.07%
-1.70%
EPS
0.20
0.51
-60.78%
2.73
2.81
-2.85%
1.02
1.31
-22.14%
3.16
-0.80
-

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
1,05,017.04
1,05,378.33
1,04,447.72
1,03,476.84
69,113.61
61,664.16
66,973.58
57,560.02
44,501.77
39,098.44
46,102.97
Net Sales Growth
0.23%
0.89%
0.94%
49.72%
12.08%
-7.93%
16.35%
29.34%
13.82%
-15.19%
 
Cost Of Goods Sold
53,364.72
54,354.49
57,025.20
42,610.58
27,490.23
23,794.10
29,686.81
27,876.72
21,278.79
17,723.45
17,996.27
Gross Profit
51,652.32
51,023.84
47,422.52
60,866.26
41,623.38
37,870.06
37,286.77
29,683.30
23,222.98
21,374.99
28,106.70
GP Margin
49.18%
48.42%
45.40%
58.82%
60.22%
61.41%
55.67%
51.57%
52.18%
54.67%
60.97%
Total Expenditure
93,296.58
94,229.02
96,408.29
82,135.32
56,374.87
51,448.44
57,212.07
52,924.41
44,434.68
42,001.11
41,399.73
Power & Fuel Cost
-
7,724.19
7,867.47
7,139.83
5,861.67
6,340.73
6,189.45
5,931.71
5,371.01
5,459.95
4,491.56
% Of Sales
-
7.33%
7.53%
6.90%
8.48%
10.28%
9.24%
10.31%
12.07%
13.96%
9.74%
Employee Cost
-
11,765.72
12,071.53
12,861.99
10,461.05
8,797.32
8,849.10
8,865.87
8,963.78
9,728.72
9,899.61
% Of Sales
-
11.17%
11.56%
12.43%
15.14%
14.27%
13.21%
15.40%
20.14%
24.88%
21.47%
Manufacturing Exp.
-
12,974.62
11,346.30
12,797.10
7,257.57
6,915.41
6,619.95
5,104.64
4,821.31
5,070.70
5,385.21
% Of Sales
-
12.31%
10.86%
12.37%
10.50%
11.21%
9.88%
8.87%
10.83%
12.97%
11.68%
General & Admin Exp.
-
1,205.02
1,203.77
1,155.48
1,056.72
971.83
1,004.68
1,053.43
1,267.67
1,202.30
1,155.25
% Of Sales
-
1.14%
1.15%
1.12%
1.53%
1.58%
1.50%
1.83%
2.85%
3.08%
2.51%
Selling & Distn. Exp.
-
4,795.44
4,470.59
4,033.09
3,252.16
3,411.10
3,710.78
3,238.41
2,041.72
2,026.35
2,001.00
% Of Sales
-
4.55%
4.28%
3.90%
4.71%
5.53%
5.54%
5.63%
4.59%
5.18%
4.34%
Miscellaneous Exp.
-
1,409.54
2,423.43
1,537.25
995.47
1,217.95
1,151.30
853.63
690.40
789.64
2,001.00
% Of Sales
-
1.34%
2.32%
1.49%
1.44%
1.98%
1.72%
1.48%
1.55%
2.02%
1.02%
EBITDA
11,720.46
11,149.31
8,039.43
21,341.52
12,738.74
10,215.72
9,761.51
4,635.61
67.09
-2,902.67
4,703.24
EBITDA Margin
11.16%
10.58%
7.70%
20.62%
18.43%
16.57%
14.58%
8.05%
0.15%
-7.42%
10.20%
Other Income
780.22
1,066.96
950.36
858.55
860.67
905.79
494.52
415.19
449.48
529.19
1,003.79
Interest
2,552.71
2,473.86
2,037.47
1,697.89
2,817.15
3,486.76
3,154.92
2,822.75
2,527.82
2,300.45
1,555.18
Depreciation
5,405.50
5,278.37
4,963.54
4,275.02
4,102.78
3,755.73
3,385.34
3,065.97
2,681.62
2,404.42
1,907.14
PBT
3,389.87
4,464.04
1,988.78
16,227.16
6,679.48
3,879.02
3,715.77
-837.92
-4,692.87
-7,078.35
2,244.71
Tax
935.76
995.14
715.91
4,048.40
3,057.52
1,180.87
1,200.53
-245.23
-1,959.52
-2,937.71
305.82
Tax Rate
27.60%
27.47%
31.86%
25.50%
45.38%
38.00%
36.09%
30.22%
39.91%
41.50%
13.62%
PAT
2,454.11
3,066.67
2,176.53
12,243.47
4,148.13
1,926.39
2,125.84
-566.26
-2,950.09
-4,140.64
2,035.18
PAT before Minority Interest
2,454.11
3,066.67
2,176.53
12,243.47
4,148.13
1,926.39
2,125.84
-566.26
-2,950.09
-4,140.64
1,938.89
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
96.29
PAT Margin
2.34%
2.91%
2.08%
11.83%
6.00%
3.12%
3.17%
-0.98%
-6.63%
-10.59%
4.41%
PAT Growth
140.96%
40.90%
-82.22%
195.16%
115.33%
-9.38%
-
-
-
-
 
EPS
5.94
7.42
5.27
29.64
10.04
4.66
5.15
-1.37
-7.14
-10.02
4.93

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
57,101.22
54,746.67
54,211.68
45,406.22
41,510.23
39,646.15
36,946.65
37,042.26
40,151.43
43,771.05
Share Capital
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
4,130.53
Total Reserves
52,970.69
50,616.14
50,081.15
41,275.69
37,379.70
35,515.62
32,816.12
32,911.73
36,020.90
39,609.67
Non-Current Liabilities
30,142.93
26,400.13
26,554.51
27,342.01
38,430.39
33,822.16
30,913.67
20,359.71
20,791.75
23,898.47
Secured Loans
9,114.00
5,633.00
7,647.00
17,385.42
32,164.50
28,932.57
27,846.26
16,864.00
13,878.00
10,728.25
Unsecured Loans
5,689.46
5,216.71
4,095.25
2,340.61
2,395.53
1,870.09
1,930.90
2,223.48
3,617.71
4,986.95
Long Term Provisions
5,737.42
5,616.63
5,342.89
4,533.75
4,115.81
4,295.64
3,974.42
3,596.40
3,273.72
4,377.39
Current Liabilities
53,873.89
49,457.28
39,361.57
45,249.39
45,036.01
41,617.21
43,432.38
46,364.51
38,689.30
35,280.56
Trade Payables
15,332.39
14,341.70
16,676.36
8,042.65
6,322.37
7,225.24
7,526.64
5,218.41
3,983.54
3,812.14
Other Current Liabilities
16,686.93
16,100.09
17,541.25
19,124.05
19,464.95
21,445.35
21,335.07
18,391.52
16,470.59
14,357.05
Short Term Borrowings
19,941.80
17,507.68
3,952.98
15,850.24
16,640.78
10,631.22
12,244.32
19,813.04
15,574.86
14,613.27
Short Term Provisions
1,912.77
1,507.81
1,190.98
2,232.45
2,607.91
2,315.40
2,326.35
2,941.54
2,660.31
2,498.10
Total Liabilities
1,41,118.05
1,30,604.09
1,20,127.77
1,17,997.63
1,24,976.64
1,15,085.53
1,11,292.71
1,03,766.49
99,632.48
1,02,633.50
Net Block
72,425.12
73,542.03
73,676.43
67,617.07
69,033.16
61,373.41
58,624.60
50,299.41
45,941.96
39,011.03
Gross Block
1,30,825.96
1,27,021.57
1,22,667.02
1,15,122.01
1,11,087.51
1,00,289.47
95,541.65
84,587.85
77,778.38
71,158.92
Accumulated Depreciation
58,400.84
53,479.54
48,990.59
47,504.94
42,054.35
38,916.06
36,917.05
34,288.44
31,836.42
32,147.89
Non Current Assets
92,570.89
92,490.45
91,269.46
87,061.66
83,780.01
82,692.48
81,529.57
78,078.25
75,343.03
73,472.79
Capital Work in Progress
6,140.57
4,891.36
4,709.95
8,880.63
8,753.33
16,013.61
18,395.43
23,275.39
24,927.22
29,327.80
Non Current Investment
4,589.02
4,185.25
3,756.92
3,442.26
3,241.51
2,975.92
2,629.69
2,476.32
2,279.92
18.50
Long Term Loans & Adv.
4,545.06
5,027.09
4,375.56
2,526.85
2,276.09
2,041.83
1,692.57
1,842.84
1,771.21
4,828.85
Other Non Current Assets
4,870.13
4,843.69
4,749.54
4,593.76
475.92
287.71
187.28
184.29
422.72
286.61
Current Assets
48,532.05
38,084.36
28,844.31
30,918.96
41,196.63
32,393.05
29,763.14
25,688.24
24,289.45
29,159.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.03
Inventories
32,721.45
27,764.90
19,568.28
15,334.17
23,836.27
19,510.33
17,024.30
15,736.09
14,708.24
18,035.62
Sundry Debtors
8,355.37
5,389.97
4,770.85
8,168.54
8,844.73
4,497.48
3,870.99
2,934.69
3,151.42
3,250.14
Cash & Bank
672.95
550.64
786.06
796.35
445.02
287.69
345.55
378.83
345.55
2,635.92
Other Current Assets
6,782.28
1,823.10
2,023.98
5,407.54
8,070.61
8,097.55
8,522.30
6,638.63
6,084.24
5,195.75
Short Term Loans & Adv.
4,788.11
2,555.75
1,695.14
1,212.36
4,165.14
3,736.90
5,657.79
4,869.02
4,138.65
2,895.09
Net Current Assets
-5,341.84
-11,372.92
-10,517.26
-14,330.43
-3,839.38
-9,224.16
-13,669.24
-20,676.27
-14,399.85
-6,121.10
Total Assets
1,41,102.94
1,30,574.81
1,20,113.77
1,17,980.62
1,24,976.64
1,15,085.53
1,11,292.71
1,03,766.49
99,632.48
1,02,633.50

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
2,910.88
-5,290.15
30,986.65
23,430.37
-617.67
7,215.15
6,163.54
2,160.10
4,042.75
2,579.08
PBT
4,061.81
2,892.44
16,291.87
7,205.65
3,301.58
3,549.24
-526.63
-4,715.69
-7,114.20
2,244.71
Adjustment
6,602.21
5,970.56
5,302.00
6,186.67
6,735.02
6,328.39
5,708.96
5,117.53
5,100.32
2,857.20
Changes in Working Capital
-7,649.55
-13,731.80
9,484.35
10,064.26
-10,560.76
-2,664.64
1,118.26
1,745.72
5,750.64
-1,948.69
Cash after chg. in Working capital
3,014.47
-4,868.80
31,078.22
23,456.58
-524.16
7,212.99
6,300.59
2,147.56
3,736.76
3,153.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-103.59
-421.35
-91.57
-26.21
-93.51
2.16
-137.05
12.54
305.99
-574.14
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
0.00
Cash From Investing Activity
-4,260.54
-3,370.98
-3,975.78
-3,294.83
-4,260.52
-3,694.49
-6,479.60
-5,466.77
-4,805.36
-6,291.71
Net Fixed Assets
-5,055.65
-4,535.97
-3,373.75
-4,157.48
-3,624.24
-2,275.09
-6,073.69
-5,158.81
-8,279.73
-6,582.29
Net Investments
-21.40
-48.18
-29.48
-8.91
-0.26
-93.71
-95.79
-103.71
-373.56
-198.87
Others
816.51
1,213.17
-572.55
871.56
-636.02
-1,325.69
-310.12
-204.25
3,847.93
489.45
Cash from Financing Activity
1,361.95
8,586.68
-27,397.61
-19,807.80
5,003.15
-3,549.08
269.42
3,302.13
742.73
3,775.21
Net Cash Inflow / Outflow
12.29
-74.45
-386.74
327.74
124.96
-28.42
-46.64
-4.54
-19.88
62.58
Opening Cash & Equivalents
57.09
131.54
518.28
190.54
65.58
94.00
140.64
145.18
165.04
293.34
Closing Cash & Equivalent
69.38
57.09
131.54
518.28
190.54
65.58
94.00
140.64
145.16
355.92

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.)
138.24
132.54
131.25
109.93
100.50
95.98
89.45
89.68
97.21
105.89
ROA
2.26%
1.74%
10.28%
3.41%
1.60%
1.88%
-0.53%
-2.90%
-4.09%
1.97%
ROE
5.48%
4.00%
24.58%
9.55%
4.75%
5.55%
-1.53%
-7.64%
-9.87%
4.46%
ROCE
7.30%
6.28%
23.28%
11.22%
7.31%
7.75%
2.50%
-3.10%
-6.32%
5.23%
Fixed Asset Turnover
0.84
0.86
0.88
0.61
0.58
0.68
0.65
0.61
0.59
0.81
Receivable days
23.22
17.24
22.82
44.92
39.49
22.80
21.06
22.29
26.59
30.90
Inventory Days
102.19
80.33
61.56
103.43
128.29
99.56
101.39
111.50
136.02
118.04
Payable days
99.63
99.27
105.87
95.37
41.51
44.13
43.28
36.92
34.95
30.32
Cash Conversion Cycle
25.77
-1.70
-21.49
52.99
126.26
78.23
79.18
96.87
127.66
118.63
Total Debt/Equity
0.64
0.56
0.32
0.83
1.30
1.14
1.23
1.12
0.88
0.73
Interest Cover
2.64
2.42
10.60
3.56
1.89
2.05
0.71
-0.94
-2.08
2.44

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • SAIL signs memorandum of understanding with BHP
    7th Oct 2024, 17:15 PM

    This collaboration is an important step for SAIL and BHP in promoting lower carbon steelmaking technology pathways for the blast furnace route in India

    Read More
  • SAIL reports 62% fall in Q1 consolidated net profit
    9th Aug 2024, 11:28 AM

    Total consolidated income of the company decreased by 2.61% at Rs 24,174.80 crore for Q1FY25

    Read More
  • SAIL - Quarterly Results
    8th Aug 2024, 19:06 PM

    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.