Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1835 Cr.
Stock P/E
1231.2
P/B
4.4
Current Price
₹39
Book Value
₹ 8.8
Face Value
10
52W High
52W Low
Dividend Yield
0%

JSW Ispat Special Overview

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.

JSW Ispat Special Share Price

Live · BSE / NSE · Inception: 1990
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

JSW Ispat Special Quarterly Results

#(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

JSW Ispat Special Profit & Loss

#(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

JSW Ispat Special Balance Sheet

#(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

JSW Ispat Special Cash Flow

#(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

JSW Ispat Special Ratios

# 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

Growth Rates

Compounded annual
# 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%

JSW Ispat Special Shareholding Pattern

Latest · Jun 2023
100% held
Promoters 53.17 %
FII 8.91 %
DII (MF + Insurance) 4.58 %
Public (retail) 46.83 %
# Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
Promoter 74.3553.1753.1753.1753.1753.1753.1753.1753.1753.17
FII 02.521.571.241.251.572.985.547.678.91
DII 13.48.834.484.033.963.963.963.964.734.58
Public 25.6546.8346.8346.8346.8346.8346.8346.8346.8346.83
Others 0000000000
Total 100100100100100100100100100100

JSW Ispat Special Peer Comparison

Steel & Iron Products Edit Columns

JSW Ispat Special Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

JSW Ispat Special Pros & Cons

Pros

  • Debtor days have improved from 29.97 to 29.7days.
  • Company has reduced debt.

Cons

  • Company has a low return on equity of -9% over the last 3 years.
  • Stock is trading at 4.4 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp