Market Cap ₹204 Cr.
Stock P/E 433.5
P/B 4.8
Current Price ₹24
Book Value ₹ 5
Face Value 10
52W High ₹31.2
Dividend Yield 0%
52W Low ₹ 17.2
SAL Steel Limited is a steel, ferro alloys and power producer and exporter based in Gujarat, India. It was established in 2003 by Shri Rajendra V. Shah, who is the non-executive chairman of the company. Their vision is to become a respected world class corporation and a leader in Indian steel business driving quality, productivity, profitability and customer satisfaction. Company's offerings include direct reduced iron, iron ore pellets, finished steel products and power, and has a credit rating of BB+ with a stable outlook from CARE Ratings. The company has a double advantage of having proximity to one of the busiest commercial ports and also to the customers of its finished products. It has secured long-term tie-ups for its various raw materials by renowned suppliers, which has led to achieve consistent high standard of quality in its finished products.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 119 | 137 | 142 | 112 | 154 | 157 | 130 | 139 | 111 | 124 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 119 | 137 | 142 | 112 | 154 | 157 | 130 | 139 | 111 | 124 |
Total Expenditure | 116 | 130 | 134 | 107 | 148 | 151 | 127 | 130 | 105 | 118 |
Operating Profit | 3 | 7 | 7 | 6 | 6 | 6 | 2 | 9 | 6 | 6 |
Interest | 0 | 1 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 4 | 1 | 0 | 0 | 0 | -3 | 4 | 0 | 0 |
Provision for Tax | 0 | 1 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 |
Profit After Tax | 0 | 3 | 1 | -0 | 0 | 0 | -2 | 3 | 0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 3 | 1 | -0 | 0 | 0 | -2 | 3 | 0 | 0 |
Adjusted Earnings Per Share | 0 | 0.3 | 0.1 | -0 | 0 | 0 | -0.3 | 0.3 | 0 | 0 |
#(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 | 328 | 365 | 338 | 361 | 446 | 574 | 408 | 301 | 505 | 496 | 577 | 504 |
Other Income | 2 | 1 | 1 | 2 | 3 | 1 | 44 | 22 | 29 | 14 | 2 | 0 |
Total Income | 329 | 366 | 338 | 363 | 449 | 576 | 452 | 323 | 535 | 510 | 578 | 504 |
Total Expenditure | 328 | 339 | 314 | 351 | 440 | 565 | 426 | 301 | 509 | 487 | 555 | 480 |
Operating Profit | 1 | 27 | 24 | 12 | 9 | 11 | 26 | 22 | 26 | 23 | 23 | 23 |
Interest | 30 | 30 | 12 | 1 | 1 | 2 | 2 | 0 | 0 | 8 | 13 | 12 |
Depreciation | 17 | 9 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 10 | 10 | 10 |
Exceptional Income / Expenses | 0 | -47 | -32 | 0 | 64 | -20 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -47 | -59 | -29 | 4 | 64 | -19 | 17 | 12 | 16 | 6 | 1 | 1 |
Provision for Tax | -11 | 16 | 0 | 3 | 22 | 3 | 1 | 1 | 5 | 2 | 0 | 0 |
Profit After Tax | -35 | -76 | -29 | 1 | 42 | -22 | 16 | 12 | 12 | 4 | 0 | 1 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -35 | -76 | -29 | 1 | 42 | -22 | 16 | 12 | 12 | 4 | 0 | 1 |
Adjusted Earnings Per Share | -4.2 | -8.9 | -3.4 | 0.1 | 5 | -2.5 | 1.9 | 1.4 | 1.4 | 0.4 | 0.1 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 16% | 24% | 0% | 6% |
Operating Profit CAGR | 0% | 1% | 16% | 37% |
PAT CAGR | -100% | -100% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -10% | 39% | 58% | 26% |
ROE Average | 1% | 15% | 68% | -15% |
ROCE Average | 8% | 9% | 9% | 3% |
#(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 | 70 | -6 | -35 | -39 | 20 | -1 | 15 | 26 | 38 | 42 | 42 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 54 | 15 | 4 | 169 | 167 | 160 | 146 | 124 | 0 | 125 | 125 |
Other Non-Current Liabilities | -9 | 8 | 1 | -1 | 23 | 22 | 23 | 22 | 22 | 21 | 21 |
Total Current Liabilities | 281 | 270 | 280 | 160 | 72 | 102 | 130 | 123 | 231 | 90 | 96 |
Total Liabilities | 397 | 287 | 250 | 290 | 282 | 283 | 314 | 295 | 291 | 277 | 284 |
Fixed Assets | 156 | 147 | 140 | 133 | 128 | 126 | 118 | 155 | 146 | 136 | 143 |
Other Non-Current Assets | 137 | 83 | 34 | 38 | 37 | 18 | 54 | 9 | 10 | 6 | 5 |
Total Current Assets | 103 | 57 | 76 | 119 | 117 | 139 | 142 | 131 | 134 | 134 | 136 |
Total Assets | 397 | 287 | 250 | 290 | 282 | 283 | 314 | 295 | 291 | 277 | 284 |
#(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 | 5 | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 2 | 1 |
Cash Flow from Operating Activities | -17 | 22 | 2 | -6 | 7 | -4 | 54 | 23 | 22 | 8 | 26 |
Cash Flow from Investing Activities | 1 | 0 | -1 | -1 | -3 | 8 | -35 | -1 | 0 | -2 | -13 |
Cash Flow from Financing Activities | 11 | -22 | -1 | 7 | -3 | -6 | -18 | -22 | -22 | -7 | -13 |
Net Cash Inflow / Outflow | -4 | 0 | -0 | 0 | 1 | -2 | 0 | 1 | 0 | -1 | 0 |
Closing Cash & Cash Equivalent | 1 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 2 | 1 | 1 |
# | 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) | -4.17 | -8.93 | -3.39 | 0.1 | 4.99 | -2.54 | 1.87 | 1.36 | 1.36 | 0.42 | 0.06 |
CEPS(Rs) | -2.11 | -7.9 | -2.39 | 1 | 5.9 | -1.62 | 2.75 | 2.42 | 2.44 | 1.54 | 1.19 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 8.24 | -0.74 | -4.13 | -4.56 | 2.39 | -0.15 | 1.71 | 3.08 | 4.45 | 4.89 | 4.95 |
Core EBITDA Margin(%) | -0.13 | 6.42 | 6.19 | 2.41 | 1.43 | 1.62 | -4.46 | -0.1 | -0.73 | 1.7 | 3.67 |
EBIT Margin(%) | -4.54 | -7.26 | -4.36 | 1.08 | 14.6 | -2.98 | 4.56 | 4.21 | 3.25 | 2.68 | 2.29 |
Pre Tax Margin(%) | -12.9 | -14.62 | -7.67 | 0.9 | 14.34 | -3.25 | 4.18 | 4.13 | 3.21 | 1.11 | 0.11 |
PAT Margin (%) | -9.79 | -18.67 | -7.67 | 0.22 | 9.5 | -3.76 | 3.89 | 3.84 | 2.28 | 0.71 | 0.08 |
Cash Profit Margin (%) | -4.96 | -16.51 | -5.41 | 2.15 | 11.24 | -2.4 | 5.74 | 6.84 | 4.1 | 2.62 | 1.73 |
ROA(%) | -8.53 | -22.19 | -10.72 | 0.32 | 14.83 | -7.65 | 5.32 | 3.79 | 3.94 | 1.25 | 0.17 |
ROE(%) | -42.29 | -238.03 | 0 | 0 | 0 | -227.12 | 238.73 | 56.75 | 36.07 | 8.94 | 1.12 |
ROCE(%) | -5.88 | -16.32 | -19.7 | 4.66 | 39.62 | -9.42 | 10.81 | 7.29 | 9.83 | 8.12 | 8.02 |
Receivable days | 44.21 | 27.42 | 25.95 | 41.68 | 34.77 | 40 | 94.35 | 124.67 | 50.85 | 45.69 | 42.63 |
Inventory Days | 46.81 | 31.56 | 29.61 | 41.1 | 55.74 | 34.23 | 23.03 | 31.5 | 29.2 | 39.29 | 33.87 |
Payable days | 56.42 | 33.25 | 39.47 | 39.81 | 31.1 | 33.24 | 64.73 | 113.73 | 53.62 | 37.29 | 27.9 |
PER(x) | 0 | 0 | 0 | 49.13 | 1.45 | 0 | 0.92 | 2.27 | 7.33 | 32.68 | 374.5 |
Price/Book(x) | 0.19 | -2.35 | -0.7 | -1.11 | 3.02 | -33.56 | 1 | 1 | 2.24 | 2.79 | 4.19 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.57 | 0.37 | 0.33 | 0.59 | 0.52 | 0.37 | 0.43 | 0.57 | 0.41 | 0.48 | 0.52 |
EV/Core EBITDA(x) | 178.72 | 5.04 | 4.61 | 17.93 | 25.73 | 19.87 | 6.69 | 7.89 | 8.09 | 10.49 | 13.05 |
Net Sales Growth(%) | -13.59 | 11.44 | -7.6 | 6.81 | 23.7 | 28.76 | -28.99 | -26.22 | 67.92 | -1.89 | 16.32 |
EBIT Growth(%) | -48.14 | -79.41 | 44.48 | 126.29 | 1413.12 | -126.33 | 208.37 | -31.87 | 29.76 | -18.78 | 0.24 |
PAT Growth(%) | -23.9 | -114.06 | 62.07 | 103.05 | 4734.14 | -150.95 | 173.48 | -27.2 | -0.1 | -69.28 | -86.76 |
EPS Growth(%) | -23.9 | -114.06 | 62.07 | 103.05 | 4734.16 | -150.95 | 173.48 | -27.2 | -0.1 | -69.27 | -86.75 |
Debt/Equity(x) | 2.51 | -19.17 | -2.46 | -4.45 | 8.62 | -135.05 | 11.03 | 5.58 | 3.28 | 3.01 | 2.97 |
Current Ratio(x) | 0.37 | 0.21 | 0.27 | 0.74 | 1.63 | 1.36 | 1.09 | 1.06 | 0.58 | 1.5 | 1.42 |
Quick Ratio(x) | 0.23 | 0.09 | 0.17 | 0.36 | 0.57 | 1.06 | 0.97 | 0.8 | 0.4 | 0.9 | 0.92 |
Interest Cover(x) | -0.54 | -0.99 | -1.32 | 5.89 | 56.28 | -11.41 | 12.27 | 53.45 | 87.46 | 1.71 | 1.05 |
Total Debt/Mcap(x) | 13.55 | 8.16 | 3.51 | 4 | 2.85 | 4.02 | 10.99 | 5.56 | 1.47 | 1.08 | 0.71 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 50.56 | 50.56 | 50.56 | 50.56 | 50.56 | 50.56 | 50.56 | 50.56 | 50.56 | 50.56 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 49.44 | 49.44 | 49.44 | 49.44 | 49.44 | 49.44 | 49.44 | 49.44 | 49.44 | 49.37 |
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 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.19 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 |
Pros
Cons
* 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.
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 |
---|
You May Also Know About