Steel & Iron Products · Founded 1990 · www.aionjsw.in · BSE 513446 · NSE JSWISPL · ISIN INE743C01021
No Notes Added Yet
Business
JSW Ispat Special Products Ltd. (JSWISPL) operates an integrated steel plant in India, primarily focusing on the production of long steel products. Its core business involves manufacturing Sponge Iron, Billets, Rebars, Wire Rods, and Ferro Alloys. The company aims to serve the construction, infrastructure, and manufacturing sectors. As part of the JSW Group, it leverages the group's expertise and market reach. It generates revenue by selling its manufactured steel products to a diverse customer base.
Revenue Mix
The company's primary revenue streams come from the sale of:
Long Products: This includes Rebars and Wire Rods, which are essential for construction and infrastructure projects.
Intermediate Products: Billets, which are semi-finished steel products.
Raw/Semi-Finished Materials: Sponge Iron (a substitute for scrap in steelmaking) and Ferro Alloys (used as alloying agents in steel production).
Specific revenue contribution percentages for each segment are not readily available in public domain summaries but the focus is heavily on long products for infrastructure and construction.
Industry
JSWISPL operates within the highly cyclical and capital-intensive Indian Steel & Iron Products industry. This industry is characterized by significant players like Tata Steel, JSW Steel (its parent), SAIL, and ArcelorMittal Nippon Steel India. The long products segment, which JSWISPL focuses on, is particularly competitive and closely tied to the country's infrastructure and construction growth. JSWISPL benefits from being part of the JSW Group, one of India's largest steel producers, which provides brand recognition, operational synergies, and a strong market presence, positioning it as a significant player within the specialized or value-added long products segment.
MOAT
JSWISPL's primary competitive advantages stem from:
Parentage and Brand Equity: Being a part of the JSW Group provides it with a strong brand image, credibility, and access to the group's extensive distribution network and technological expertise.
Partial Integration: Its integrated steel plant, producing sponge iron to finished products, offers some cost efficiencies and control over the production chain compared to standalone re-rollers.
Focus on Special/Value-Added Products: While it produces standard long products, its naming suggests a strategic focus on certain specialized applications or higher-grade long products, potentially offering better margins and less intense competition than pure commodity steel.
Growth Drivers
Key factors that can drive JSWISPL's growth over the next 3-5 years include:
Government Infrastructure Push: Continued high government spending on roads, railways, ports, and urban development will fuel demand for long steel products.
Urbanization and Housing: Growing urban populations and initiatives like "Housing for All" will drive demand for construction materials.
Synergies with JSW Group: Leveraging the parent company's operational efficiencies, technological advancements, procurement power, and market reach can enhance profitability and expand market share.
Product Upgradation/Diversification: Potential to expand into higher-grade or more specialized long products, catering to niche industrial applications.
Risks
JSWISPL faces several business risks:
Commodity Price Volatility: Fluctuations in the prices of key raw materials like iron ore, coking coal, and ferro alloys, as well as finished steel prices, can significantly impact profitability.
Economic Cyclicality: Steel demand is highly correlated with economic growth and investment cycles, making the company susceptible to economic downturns.
Intense Competition: The long products segment in India is fragmented and highly competitive, leading to pricing pressures.
Regulatory and Environmental Risks: Stringent environmental regulations and changes in mining or industrial policies can increase operational costs and compliance burdens.
Geopolitical Factors: Global trade policies and geopolitical events can affect raw material availability and prices, as well as export opportunities.
Management & Ownership
JSWISPL is promoted by the JSW Group, one of India's leading conglomerates with significant interests in steel, energy, infrastructure, and cement. JSW Steel, the flagship company of the JSW Group, holds a significant equity stake in JSWISPL. The management team includes professionals with experience in the steel industry, often with strategic direction and oversight from the parent JSW Group, ensuring alignment with the larger group's vision and operational best practices.
Outlook
JSWISPL presents a mixed outlook. On the positive side, its strong parentage under the JSW Group provides significant strategic and operational advantages, including brand credibility, potential for synergies, and access to capital and technology. The robust demand from India's infrastructure and construction sectors provides a strong underlying growth environment for its long products. However, the company operates in a highly cyclical and competitive industry, vulnerable to raw material price volatility and economic downturns. While the integration into the JSW ecosystem offers stability, sustained profitability will depend on its ability to manage input costs effectively, enhance operational efficiencies, and potentially focus on higher-value specialized steel products to mitigate pure commodity exposure.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1477 | 1462 | 1437 | 1473 | 1688 | 1665 | 758 | 1102 | 1649 | 1676 |
| Other Income | 7 | 7 | 5 | 3 | 9 | 15 | 3 | 8 | 15 | 6 |
| Total Income | 1484 | 1469 | 1442 | 1476 | 1697 | 1679 | 760 | 1110 | 1664 | 1682 |
| Total Expenditure | 1271 | 1284 | 1355 | 1381 | 1570 | 1647 | 850 | 1069 | 1515 | 1574 |
| Operating Profit | 213 | 185 | 88 | 96 | 127 | 32 | -89 | 42 | 149 | 108 |
| Interest | 72 | 66 | 68 | 68 | 68 | 68 | 63 | 74 | 82 | 81 |
| Depreciation | 57 | 55 | 56 | 56 | 55 | 57 | 57 | 65 | 64 | 68 |
| Exceptional Income / Expenses | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |
| Profit Before Tax | 93 | 63 | -37 | -28 | 3 | -92 | -209 | -97 | 1 | -40 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 13 |
| Profit After Tax | 93 | 63 | -37 | -28 | 3 | -105 | -209 | -97 | 1 | -53 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 93 | 63 | -37 | -28 | 3 | -105 | -209 | -97 | 1 | -53 |
| Adjusted Earnings Per Share | 2 | 1.3 | -0.8 | -0.6 | 0.1 | -2.2 | -4.5 | -2.1 | 0 | -1.1 |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1989 | 2062 | 2302 | 3245 | 1843 | 1238 | 1383 | 1879 | 2638 | 4188 | 6061 | 5185 |
| Other Income | 47 | 65 | 76 | 65 | 67 | 37 | 13 | 27 | 26 | 276 | 38 | 32 |
| Total Income | 2036 | 2127 | 2378 | 3309 | 1910 | 1275 | 1396 | 1906 | 2664 | 4464 | 6099 | 5216 |
| Total Expenditure | 1495 | 1576 | 1911 | 3149 | 2296 | 1639 | 1343 | 1878 | 2684 | 4065 | 5604 | 5008 |
| Operating Profit | 541 | 551 | 467 | 161 | -386 | -364 | 54 | 29 | -20 | 399 | 495 | 210 |
| Interest | 103 | 135 | 253 | 683 | 1083 | 1141 | 1195 | 448 | 253 | 276 | 271 | 300 |
| Depreciation | 81 | 100 | 144 | 288 | 364 | 360 | 355 | 278 | 219 | 228 | 223 | 254 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -253 | -84 | -263 | -264 | -2856 | 0 | 315 | 0 | -2 |
| Profit Before Tax | 357 | 315 | 70 | -1063 | -1918 | -2127 | -1759 | -3552 | -492 | 210 | 1 | -345 |
| Provision for Tax | 94 | 92 | 32 | -194 | -1 | 5 | 0 | 0 | 0 | 0 | 0 | 13 |
| Profit After Tax | 263 | 223 | 37 | -869 | -1917 | -2132 | -1759 | -3552 | -492 | 210 | 1 | -358 |
| Adjustments | -2 | -1 | -0 | 12 | 10 | 3 | 1 | 0 | 0 | 1 | 0 | 0 |
| Profit After Adjustments | 261 | 222 | 37 | -857 | -1907 | -2130 | -1758 | -3552 | -492 | 211 | 1 | -358 |
| Adjusted Earnings Per Share | 40.6 | 34.8 | 3.9 | -130.2 | -95 | -106.1 | -87.6 | -75.6 | -10.5 | 4.5 | 0 | -7.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 45% | 48% | 37% | 12% |
| Operating Profit CAGR | 24% | 157% | 0% | -1% |
| PAT CAGR | -100% | 0% | 0% | -43% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 28% | 5% | -7% | 5% |
| ROE Average | 0% | -9% | -5% | -19% |
| ROCE Average | 7% | 4% | -12% | -6% |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 2433 | 2828 | 2952 | 2067 | 414 | -1602 | -3277 | 1694 | 1173 | 1393 | 1393 |
| Minority's Interest | 107 | 131 | 141 | 130 | 117 | 114 | 0 | 0 | -0 | -1 | 0 |
| Borrowings | 4098 | 6444 | 9211 | 9393 | 9496 | 8415 | 3482 | 2044 | 2252 | 2273 | 2240 |
| Other Non-Current Liabilities | 158 | 173 | 203 | 10 | 877 | 56 | 26 | 61 | 111 | 124 | 140 |
| Total Current Liabilities | 2073 | 3197 | 2940 | 4887 | 4114 | 6668 | 8078 | 938 | 1318 | 1265 | 1469 |
| Total Liabilities | 8869 | 12773 | 15448 | 16486 | 15017 | 13652 | 8309 | 4737 | 4857 | 5054 | 5242 |
| Fixed Assets | 1699 | 1704 | 4918 | 7521 | 6909 | 6581 | 6194 | 3378 | 3254 | 3168 | 3069 |
| Other Non-Current Assets | 4550 | 8525 | 8106 | 6615 | 6363 | 5730 | 779 | 268 | 345 | 325 | 369 |
| Total Current Assets | 2620 | 2543 | 2423 | 2351 | 1745 | 1342 | 1336 | 1087 | 1220 | 1542 | 1804 |
| Total Assets | 8869 | 12773 | 15448 | 16486 | 15017 | 13652 | 8309 | 4737 | 4857 | 5054 | 5242 |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 746 | 877 | 756 | 68 | 214 | 97 | 79 | 92 | 165 | 36 | 13 |
| Cash Flow from Operating Activities | 459 | 809 | 59 | 1659 | 1117 | 292 | -16 | -194 | -197 | 406 | 276 |
| Cash Flow from Investing Activities | -2545 | -3796 | -2749 | -1747 | -111 | 445 | -8 | 612 | -118 | -81 | -114 |
| Cash Flow from Financing Activities | 2217 | 2866 | 2002 | 223 | -1123 | -755 | 47 | -344 | 185 | -348 | -116 |
| Net Cash Inflow / Outflow | 131 | -121 | -688 | 135 | -117 | -19 | 23 | 74 | -130 | -23 | 46 |
| Closing Cash & Cash Equivalent | 877 | 756 | 68 | 203 | 97 | 79 | 92 | 165 | 36 | 13 | 59 |
| # | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 40.6 | 34.85 | 3.9 | -130.18 | -94.99 | -106.07 | -87.58 | -75.65 | -10.48 | 4.48 | 0.03 |
| CEPS(Rs) | 53.59 | 50.79 | 27.51 | -88.25 | -77.36 | -88.29 | -69.94 | -69.74 | -5.82 | 9.33 | 4.79 |
| DPS(Rs) | 2.5 | 1.5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 376.57 | 413.37 | 415.59 | 281.11 | 20.6 | -79.78 | -163.24 | 24.88 | 13.78 | 18.47 | 18.47 |
| Core EBITDA Margin(%) | 18 | 16.94 | 11.05 | 1.57 | -10.74 | -18.95 | 2.87 | 0.09 | -1.75 | 2.94 | 7.54 |
| EBIT Margin(%) | 16.74 | 15.72 | 9.14 | -6.25 | -19.8 | -46.6 | -39.69 | -164.78 | -9.05 | 11.59 | 4.49 |
| Pre Tax Margin(%) | 13.01 | 11 | 1.97 | -17.45 | -45.5 | -100.5 | -123.66 | -188.54 | -18.65 | 5 | 0.02 |
| PAT Margin (%) | 9.59 | 7.79 | 1.06 | -14.26 | -45.48 | -100.74 | -123.66 | -188.54 | -18.65 | 5 | 0.02 |
| Cash Profit Margin (%) | 12.56 | 11.29 | 5.12 | -9.53 | -36.84 | -83.75 | -98.71 | -173.81 | -10.36 | 10.46 | 3.71 |
| ROA(%) | 3.58 | 2.07 | 0.26 | -5.44 | -12.17 | -14.88 | -16.02 | -54.46 | -10.26 | 4.23 | 0.03 |
| ROE(%) | 11.54 | 8.84 | 1.39 | -37.91 | -169.38 | 0 | 0 | 0 | -54.22 | 27.68 | 0.17 |
| ROCE(%) | 6.79 | 4.59 | 2.58 | -2.7 | -6.21 | -8.58 | -6.98 | -64.06 | -5.78 | 12.09 | 6.8 |
| Receivable days | 36.26 | 45.19 | 42.82 | 25.93 | 24.32 | 18.25 | 20.25 | 9.08 | 5.86 | 10.48 | 13.34 |
| Inventory Days | 64.28 | 89.92 | 97.8 | 63.31 | 69.05 | 71.79 | 76.8 | 94.91 | 104.89 | 77.68 | 61.29 |
| Payable days | 36.29 | 29.85 | 49.83 | 62.26 | 96.13 | 99.67 | 46.06 | 46.38 | 46.61 | 29.97 | 29.7 |
| PER(x) | 11.45 | 6.54 | 22.84 | 0 | 0 | 0 | 0 | 0 | 0 | 5.85 | 1018.93 |
| Price/Book(x) | 1.23 | 0.55 | 0.21 | 0.18 | 1.08 | -0.43 | -0.09 | 1.14 | 0.67 | 1.42 | 1.75 |
| Dividend Yield(%) | 0.54 | 0.66 | 1.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.92 | 4.59 | 4.94 | 3.93 | 6.61 | 10.38 | 6.51 | 2.19 | 1.41 | 1 | 0.75 |
| EV/Core EBITDA(x) | 14.4 | 17.17 | 24.35 | 79.29 | -31.54 | -35.33 | 167.01 | 143.72 | -186.59 | 10.45 | 9.24 |
| Net Sales Growth(%) | 22.34 | 3.69 | 11.64 | 40.94 | -43.18 | -32.84 | 11.73 | 35.87 | 40.37 | 58.74 | 44.72 |
| EBIT Growth(%) | 16.07 | -1.94 | -28.27 | -217.76 | -119.24 | -18.19 | 42.76 | -449.83 | 92.31 | 303.36 | -43.94 |
| PAT Growth(%) | -5.1 | -15.14 | -83.3 | -2429.6 | -120.56 | -11.21 | 17.49 | -101.91 | 86.15 | 142.59 | -99.29 |
| EPS Growth(%) | -5.54 | -14.18 | -88.81 | -3439.45 | 27.04 | -11.67 | 17.43 | 13.62 | 86.15 | 142.81 | -99.29 |
| Debt/Equity(x) | 2.37 | 3.05 | 3.69 | 6.17 | 28.84 | -7.66 | -2.69 | 1.46 | 2.49 | 1.82 | 1.92 |
| Current Ratio(x) | 1.26 | 0.8 | 0.82 | 0.48 | 0.42 | 0.2 | 0.17 | 1.16 | 0.93 | 1.22 | 1.23 |
| Quick Ratio(x) | 0.98 | 0.54 | 0.46 | 0.27 | 0.29 | 0.16 | 0.13 | 0.46 | 0.28 | 0.49 | 0.47 |
| Interest Cover(x) | 4.48 | 3.33 | 1.28 | -0.56 | -0.77 | -0.86 | -0.47 | -6.93 | -0.94 | 1.76 | 1.01 |
| Total Debt/Mcap(x) | 1.92 | 5.92 | 18.32 | 37.9 | 26.7 | 17.91 | 28.94 | 1.86 | 6.7 | 2.06 | 1.76 |
| # | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.35 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 |
| FII | 0 | 2.52 | 1.57 | 1.24 | 1.25 | 1.57 | 2.98 | 5.54 | 7.67 | 8.91 |
| DII | 13.4 | 8.83 | 4.48 | 4.03 | 3.96 | 3.96 | 3.96 | 3.96 | 4.73 | 4.58 |
| Public | 12.25 | 35.47 | 40.78 | 41.57 | 41.62 | 41.3 | 39.89 | 37.33 | 34.43 | 33.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.91 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 |
| FII | 0 | 1.19 | 0.74 | 0.58 | 0.59 | 0.74 | 1.4 | 2.6 | 3.6 | 4.19 |
| DII | 6.29 | 4.15 | 2.1 | 1.89 | 1.86 | 1.86 | 1.86 | 1.86 | 2.22 | 2.15 |
| Public | 5.75 | 16.66 | 19.15 | 19.52 | 19.54 | 19.39 | 18.73 | 17.53 | 16.17 | 15.65 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +45% | +48% | +37% | +12% |
| Operating Profit CAGR | +24% | +157% | — | -1% |
| PAT CAGR | -100% | — | — | -43% |
| Share Price CAGR | +28% | +5% | -7% | +5% |
| ROE Average | 0% | -9% | -5% | -19% |
| ROCE Average | +7% | +4% | -12% | -6% |
| # | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.35 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 | 53.17 |
| FII | 0 | 2.52 | 1.57 | 1.24 | 1.25 | 1.57 | 2.98 | 5.54 | 7.67 | 8.91 |
| DII | 13.4 | 8.83 | 4.48 | 4.03 | 3.96 | 3.96 | 3.96 | 3.96 | 4.73 | 4.58 |
| Public | 25.65 | 46.83 | 46.83 | 46.83 | 46.83 | 46.83 | 46.83 | 46.83 | 46.83 | 46.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.91 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 | 24.96 |
| FII | 0 | 1.19 | 0.74 | 0.58 | 0.59 | 0.74 | 1.4 | 2.6 | 3.6 | 4.19 |
| DII | 6.29 | 4.15 | 2.1 | 1.89 | 1.86 | 1.86 | 1.86 | 1.86 | 2.22 | 2.15 |
| Public | 12.04 | 21.99 | 21.99 | 21.99 | 21.99 | 21.99 | 21.99 | 21.99 | 21.99 | 21.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 | 46.95 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.