Aditya Ispat

₹9.9 -0.2 | 1.6%

WEBSITE BSE:513513 NSE : ADITYA ISPAT 17 May, 10:15

Market Cap ₹5 Cr.

Stock P/E 221.0

P/B 0.5

Current Price ₹9.9

Book Value ₹ 20.2

Face Value 10

52W High ₹13

Dividend Yield 0%

52W Low ₹ 7.5

Edit Ratio

Aditya Ispat Research see more...

Overview Inc. Year: 1990Industry: Steel & Iron Products

Aditya Ispat Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Aditya Ispat Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	8	8	7	19	15	9	14	13	18	12
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	8	8	7	19	15	9	14	13	18	12
Total Expenditure	7	7	6	18	14	8	13	12	17	11
Operating Profit	1	1	1	1	1	1	1	1	1	1
Interest	0	0	0	1	1	1	1	1	1	1
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	0	0	0	0	0	0	0
Provision for Tax	0	0	-0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	0	0	0	0
Adjustments	0	0	-0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	0.1	0.1	0.2	0.3	0.4	0.1	0	0	0	0

Aditya Ispat Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	20	31	33	30	37	29	40	31	50	42	53	57
Other Income	0	0	0	0	0	0	0	0	0	0	0	0
Total Income	20	31	33	30	37	29	40	31	50	42	53	57
Total Expenditure	19	29	31	28	34	27	37	29	47	39	49	53
Operating Profit	1	1	2	2	2	2	2	2	3	3	5	4
Interest	1	1	1	1	1	1	1	1	2	2	3	4
Depreciation	0	0	0	0	0	0	0	0	0	1	1	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	0	1	1	1	0	1	1	0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	0	0	0	0	0	0	0	0	0	0	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	0.4	0.5	0.6	0.6	0.8	0.9	0.8	0.5	0.8	0.7	0.6	0

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	26%	20%	13%	10%
Operating Profit CAGR	67%	36%	20%	17%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	3%	5%	8%	11%
ROE Average	3%	4%	4%	4%
ROCE Average	7%	6%	6%	7%

Aditya Ispat Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	7	7	8	8	8	9	9	10	10	10	11
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	1	0	1	2	5	9	15	15	15
Other Non-Current Liabilities	0	0	1	1	1	1	1	1	1	1	1
Total Current Liabilities	7	11	11	13	17	13	16	18	16	25	26
Total Liabilities	14	19	19	22	27	25	31	38	41	52	52
Fixed Assets	3	5	6	6	6	5	6	6	10	17	25
Other Non-Current Assets	1	0	0	0	0	1	4	13	13	9	0
Total Current Assets	11	14	14	16	21	19	20	18	18	26	27
Total Assets	14	19	19	22	27	25	31	38	41	52	52

Aditya Ispat Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	1	-2	4	-0	-1	2	2	4	1	-3	3
Cash Flow from Investing Activities	-1	-1	-1	-0	-0	-1	-5	-10	-3	-3	-1
Cash Flow from Financing Activities	-0	4	-2	1	1	-2	3	5	2	7	-2
Net Cash Inflow / Outflow	0	0	0	0	-0	0	-0	0	-0	-0	0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	0	0

Aditya Ispat Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.43	0.52	0.61	0.6	0.78	0.9	0.82	0.46	0.75	0.7	0.55
CEPS(Rs)	0.71	0.91	1.17	1.31	1.53	1.66	1.63	1.23	1.53	2.04	2.85
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	13.44	13.95	14.5	15.1	15.89	16.78	17.55	18.03	18.81	19.55	20.13
Core EBITDA Margin(%)	5.15	4.45	4.71	5.45	5.48	7.13	5.49	6.25	4.96	7.09	8.41
EBIT Margin(%)	4.55	3.9	3.96	4.41	4.58	5.99	4.57	5.13	4.26	5.61	6.33
Pre Tax Margin(%)	1.55	1.24	1.36	1.5	1.58	1.79	1.51	1.1	1.11	1.23	0.75
PAT Margin (%)	1.06	0.84	0.95	1.02	1.08	1.63	1.1	0.8	0.81	0.89	0.55
Cash Profit Margin (%)	1.74	1.48	1.83	2.22	2.11	3.01	2.2	2.13	1.65	2.6	2.86
ROA(%)	1.66	1.65	1.69	1.56	1.72	1.86	1.58	0.72	1.02	0.81	0.57
ROE(%)	3.28	3.77	4.26	4.06	5.07	5.51	4.76	2.59	4.09	3.66	2.79
ROCE(%)	7.65	8.16	7.74	7.75	8.77	8.12	7.48	5.28	6	5.67	7.25
Receivable days	85.33	72.55	80.53	105.94	122.24	167.02	103.5	126.86	83.72	127.55	126.61
Inventory Days	78.72	52.41	52.63	51.48	43.16	68.54	55.21	63.28	34.44	53.21	49.39
Payable days	7.3	3.62	9.69	21.88	33.44	43.08	23.46	36	18.68	28.42	28.23
PER(x)	5.42	5.52	6.78	5.07	5.73	5.61	8.19	11.36	6.5	14.1	15.73
Price/Book(x)	0.17	0.2	0.28	0.2	0.28	0.3	0.38	0.29	0.26	0.51	0.43
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.36	0.36	0.34	0.39	0.42	0.52	0.52	0.85	0.6	0.97	0.77
EV/Core EBITDA(x)	6.32	7.34	6.58	6.61	7.04	6.97	9.12	13.11	11.77	13.24	8.87
Net Sales Growth(%)	17.76	54.93	6.1	-8.73	23.23	-20.82	36.68	-22.39	61.65	-15.3	26.65
EBIT Growth(%)	8.66	28.54	6.15	2.41	27.94	-0.73	2.59	-12.87	34.08	11.64	42.86
PAT Growth(%)	4.8	19	17.48	-0.86	30.51	14.55	-9.06	-43.71	63.73	-6.85	-21.2
EPS Growth(%)	4.8	19.01	17.48	-0.86	30.51	14.55	-9.06	-43.71	63.73	-6.85	-21.2
Debt/Equity(x)	0.85	1.42	1.19	1.34	1.55	1.43	1.83	2.44	2.71	3.4	3.38
Current Ratio(x)	1.53	1.32	1.28	1.24	1.25	1.38	1.28	0.99	1.14	1.04	1.06
Quick Ratio(x)	0.85	0.88	0.79	0.95	0.93	0.96	0.88	0.75	0.83	0.75	0.78
Interest Cover(x)	1.51	1.46	1.52	1.51	1.53	1.43	1.49	1.27	1.35	1.28	1.13
Total Debt/Mcap(x)	4.86	6.94	4.21	6.61	5.47	4.77	4.8	8.4	10.4	6.72	7.81

Aditya Ispat Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	24.32	24.32	24.32	24.32	24.32	24.32	24.32	24.32	24.32	24.32
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	75.68	75.68	75.68	75.68	75.68	75.68	75.68	75.68	75.68	75.68
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Others	0	0	0	0	0	0	0	0	0	0
Total	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54

Pros

Stock is trading at 0.5 times its book value
Debtor days have improved from 28.42 to 28.23days.

Cons

Promoter holding is low: 24.32%.
Company has a low return on equity of 4% over the last 3 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.

Aditya Ispat News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 49/-

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

Aditya Ispat

Add Watchlist

Aditya Ispat Research see more...

Overview Inc. Year: 1990Industry: Steel & Iron Products

Aditya Ispat Share Price

Alert Data

Quarterly Price

Peer Comparison

Aditya Ispat Quarterly Results

Aditya Ispat Profit & Loss

Growth Rates

Aditya Ispat Balance Sheet

Aditya Ispat Cash Flow

Aditya Ispat Ratios

Aditya Ispat Shareholding Pattern

Aditya Ispat News

Top Unlisted Companies & InstaBuy Companies

Electrosteel Steel Ltd

IPO

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

Please Login!

Error!