SAIL

₹117.6 -1.4 | 1.2%

WEBSITE BSE:500113 NSE : STEEL AUTH. 26 Dec, 16:01

Market Cap ₹48575 Cr.

Stock P/E 15.8

P/B 0.9

Current Price ₹117.6

Book Value ₹ 131.9

Face Value 10

52W High ₹175.7

Dividend Yield 1.7%

52W Low ₹ 107.5

Edit Ratio

SAIL Research see more...

Overview Inc. Year: 1973Industry: Steel & Iron Products

Steel Authority of India Limited is an India-based company, that's engaged normally in steel manufacturing business in the country. The Company's segments include Bokaro Steel Plant, IISCO Steel Plant, AlloySteels Plant, Salem Steel Plant, Visvesvaraya Iron & Steel Plant,Bhilai Steel Plant, Durgapur Steel Plant, Rourkela Steel Plant, and Others. It manufactures and sells a variety of steel products, which includes pig iron, cold rolled merchandise, pipes, semis, structurals, TMT, galvanised merchandise, bars, rods, rebars, plates, railway merchandise, wheels and axles, hot rolled merchandise, stainless steel products, electric steels, SAIL SeQR TMT Bars and SAIL Nex. It produces iron and metal at approximately five plants and about 3 unique metallic plant, placed principally in the eastern and important regions of India. The Company's subsidiaries are SAIL Refractory Company Ltd and Chhattisgarh Mega Steel Ltd.

SAIL Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

SAIL Quarterly Results

#(Fig in Cr.)	Sep 2015	Sep 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	9248	11226	14234	12983	13617	15324	17038
Other Income	99	68	309	89	49	119	227
Total Income	9347	11294	14544	13073	13666	15443	17265
Total Expenditure	10176	11114	14499	13067	12703	13883	14691
Operating Profit	-830	180	45	5	963	1560	2574
Interest	540	603	720	588	643	675	917
Depreciation	528	666	744	695	762	760	848
Exceptional Income / Expenses	0	-164	0	-10	-298	-43	377
Profit Before Tax	-1898	-1253	-1419	-1287	-740	82	1186
Provision for Tax	-790	-521	-648	-486	-201	39	371
Profit After Tax	-1108	-732	-771	-801	-539	43	816
Adjustments	1108	732	771	801	539	-43	-816
Profit After Adjustments	0	0	0	0	0	0	0
Adjusted Earnings Per Share	-2.7	-1.8	-1.9	-1.9	-1.3	0.1	2

SAIL Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	46682	45730	39052	44452	57558	66967	61661	69110	103473	104447	105375	58962
Other Income	1051	1024	595	536	484	533	985	1012	1042	1355	1148	484
Total Income	47733	46754	39647	44988	58043	67500	62646	70122	104515	105802	106523	59447
Total Expenditure	42881	41168	41951	44414	52941	57233	51462	56382	82151	96423	94243	54344
Operating Profit	4853	5586	-2305	574	5102	10267	11184	13740	22364	9379	12280	5102
Interest	968	1454	2300	2528	2823	3155	3487	2817	1698	2037	2474	2823
Depreciation	1717	1773	2402	2680	3065	3385	3755	4102	4274	4963	5277	3065
Exceptional Income / Expenses	1056	0	0	-217	26	-389	-772	58	-353	258	-841	26
Profit Before Tax	3225	2359	-7008	-4851	-759	3338	3171	6879	16039	2637	3688	-759
Provision for Tax	608	266	-2986	-2018	-277	1159	1149	3029	4024	734	955	-277
Profit After Tax	2616	2093	-4021	-2833	-482	2179	2022	3850	12015	1903	2733	-481
Adjustments	0	0	0	0	0	0	0	0	0	0	0	481
Profit After Adjustments	2616	2093	-4021	-2833	-482	2179	2022	3850	12015	1903	2733	0
Adjusted Earnings Per Share	6.3	5.1	-9.7	-6.9	-1.2	5.3	4.9	9.3	29.1	4.6	6.6	-1.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	1%	15%	9%	8%
Operating Profit CAGR	31%	-4%	4%	10%
PAT CAGR	44%	-11%	5%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	3%	3%	23%	4%
ROE Average	5%	11%	10%	4%
ROCE Average	7%	12%	11%	6%

SAIL Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	42666	43505	39196	36009	35714	38152	39777	43495	52017	52139	54131
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	13632	14026	17496	19087	29777	30803	34560	19726	11742	10850	14803
Other Non-Current Liabilities	7323	7340	3164	1113	1112	2988	3730	7450	14664	15421	15173
Total Current Liabilities	28340	34457	38685	46324	43406	41597	45023	45240	39330	49424	53825
Total Liabilities	91962	99327	98540	102534	110009	113539	123090	115911	117753	127833	137932
Fixed Assets	26771	36169	45925	50285	58611	61358	69018	67599	73656	73523	72407
Other Non-Current Assets	38322	34676	28417	26704	21771	19932	13082	17585	15458	16433	17244
Total Current Assets	26870	28482	24178	25533	29595	32238	40962	30711	28625	37848	48266
Total Assets	91962	99327	98540	102534	110009	113539	123090	115911	117753	127833	137932

SAIL Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	277	215	148	132	121	79	35	153	468	60	6
Cash Flow from Operating Activities	5883	2744	3800	2125	6158	7302	-651	23396	30964	-5406	2933
Cash Flow from Investing Activities	-7192	-5161	-4558	-5439	-6469	-3756	-4236	-3273	-3975	-3234	-4280
Cash Flow from Financing Activities	1247	2362	743	3302	269	-3591	5006	-19808	-27398	8587	1354
Net Cash Inflow / Outflow	-62	-55	-16	-12	-41	-45	119	315	-409	-53	7
Closing Cash & Cash Equivalent	215	160	132	121	79	35	153	468	60	6	14

SAIL Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	6.33	5.07	-9.74	-6.86	-1.17	5.27	4.89	9.32	29.09	4.61	6.62
CEPS(Rs)	10.49	9.36	-3.92	-0.37	6.25	13.47	13.99	19.25	39.44	16.62	19.39
DPS(Rs)	2	2	0	0	0	0.5	0	2.8	8.75	1.5	2
Book NAV/Share(Rs)	103.3	105.32	94.89	87.18	86.46	92.36	96.3	105.3	125.93	126.23	131.05
Core EBITDA Margin(%)	7.26	8.92	-6.61	0.08	7.83	14.54	16.54	18.42	20.61	7.46	10.31
EBIT Margin(%)	8.01	7.45	-10.73	-4.67	3.5	9.7	10.8	14.03	17.14	4.35	5.7
Pre Tax Margin(%)	6.16	4.61	-15.97	-9.75	-1.29	4.98	5.14	9.95	15.5	2.45	3.41
PAT Margin (%)	5	4.09	-9.17	-5.69	-0.82	3.25	3.28	5.57	11.61	1.77	2.53
Cash Profit Margin (%)	8.28	7.56	-3.69	-0.31	4.38	8.31	9.37	11.51	15.74	6.38	7.42
ROA(%)	2.97	2.19	-4.06	-2.82	-0.45	1.95	1.71	3.22	10.28	1.55	2.06
ROE(%)	6.25	4.86	-9.73	-7.53	-1.34	5.9	5.19	9.25	25.16	3.65	5.14
ROCE(%)	6.42	5.4	-6.37	-3.06	2.6	7.9	7.51	11.08	23.57	6.14	7.11
Receivable days	34.53	30.95	26.35	22.24	21.02	22.8	39.39	44.76	22.71	17.14	23.1
Inventory Days	108.78	117.52	134.83	111.45	101.24	99.3	127.83	103.04	61.38	80.18	101.98
Payable days	58.97	72.5	78.26	79	83.58	90.19	102.24	93.29	105.28	99.41	99.79
PER(x)	11.27	13.49	0	0	0	10.18	4.71	8.46	3.39	18.01	20.27
Price/Book(x)	0.69	0.65	0.45	0.7	0.81	0.58	0.24	0.75	0.78	0.66	1.02
Dividend Yield(%)	2.8	2.93	0	0	0	0.93	0	3.55	8.88	1.81	1.49
EV/Net Sales(x)	1.11	1.22	1.35	1.49	1.29	1	1.03	1.01	0.55	0.62	0.87
EV/Core EBITDA(x)	10.7	9.99	-22.82	115.72	14.53	6.54	5.66	5.06	2.56	6.89	7.43
Net Sales Growth(%)	5.04	-2.04	-14.6	13.83	29.48	16.35	-7.92	12.08	49.72	0.94	0.89
EBIT Growth(%)	5.11	-9.04	-223.44	50.65	188.84	214.6	2.54	45.64	82.92	-73.65	31.81
PAT Growth(%)	20.56	-20.02	-292.17	29.55	83	552.31	-7.22	90.45	212.08	-84.16	43.62
EPS Growth(%)	20.56	-20.02	-292.17	29.55	83	552.32	-7.22	90.45	212.08	-84.16	43.62
Debt/Equity(x)	0.59	0.69	0.9	1.15	1.27	1.18	1.36	0.87	0.33	0.59	0.67
Current Ratio(x)	0.95	0.83	0.63	0.55	0.68	0.77	0.91	0.68	0.73	0.77	0.9
Quick Ratio(x)	0.41	0.31	0.25	0.21	0.29	0.31	0.38	0.34	0.23	0.21	0.29
Interest Cover(x)	4.33	2.62	-2.05	-0.92	0.73	2.06	1.91	3.44	10.45	2.29	2.49
Total Debt/Mcap(x)	0.86	1.06	1.98	1.64	1.57	2.04	5.69	1.16	0.42	0.9	0.66

SAIL Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	65	65	65	65	65	65	65	65	65	65
FII	4.22	4.31	4.34	4.69	3.82	3.68	4.34	3.18	3	2.82
DII	8.88	9.39	10.72	12.4	13.63	14.61	15.46	15.86	15.72	16.03
Public	21.91	21.3	19.94	17.91	17.55	16.71	15.2	15.96	16.28	16.15
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	268.47	268.47	268.47	268.47	268.47	268.47	268.47	268.47	268.47	268.47
FII	17.42	17.82	17.91	19.37	15.78	15.22	17.93	13.13	12.41	11.65
DII	36.66	38.78	44.28	51.2	56.29	60.35	63.86	65.5	64.93	66.22
Public	90.49	87.96	82.37	74	72.5	69.01	62.78	65.94	67.23	66.7
Others	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Total	413.05	413.05	413.05	413.05	413.05	413.05	413.05	413.05	413.05	413.05

Pros

Stock is trading at 0.9 times its book value

Cons

Company has a low return on equity of 11% over the last 3 years.
Debtor days have increased from 99.41 to 99.79days.
The company has delivered a poor profit growth of 4% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

SAIL News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 46/-

Electrosteel Steel Ltd

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

SAIL

Add Watchlist

SAIL Research see more...

Overview Inc. Year: 1973Industry: Steel & Iron Products

SAIL Share Price

Alert Data

Quarterly Price

Peer Comparison

SAIL Quarterly Results

SAIL Profit & Loss

Growth Rates

SAIL Balance Sheet

SAIL Cash Flow

SAIL Ratios

SAIL Shareholding Pattern

SAIL News

Top Unlisted Companies & InstaBuy Companies

Electrosteel Steel Ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!