Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Join Channel
Consolidated Standalone

SAIL

₹123.8 -0 | 0%

Market Cap ₹51136 Cr.

Stock P/E 16.7

P/B 0.9

Current Price ₹123.8

Book Value ₹ 139.4

Face Value 10

52W High ₹175.7

Dividend Yield 1.62%

52W Low ₹ 96.4

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.

Read More..

SAIL Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

SAIL Quarterly Results

#(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 24029 26246 25042 29131 24359 29712 23349 27959 23998 24675
Other Income 171 396 98 286 464 146 144 313 177 167
Total Income 24200 26642 25140 29416 24823 29858 23492 28272 24175 24842
Total Expenditure 21727 25511 22964 26207 22710 25837 21206 24476 21778 21762
Operating Profit 2472 1131 2177 3210 2113 4021 2286 3796 2397 3080
Interest 374 506 640 517 613 605 614 642 691 758
Depreciation 1194 1183 1221 1365 1275 1327 1321 1356 1402 1304
Exceptional Income / Expenses 0 0 298 -40 0 -415 76 -502 -312 0
Profit Before Tax 904 -559 613 1288 225 1675 428 1296 -9 1018
Provision for Tax 243 -113 184 403 76 464 140 316 16 276
Profit After Tax 661 -446 430 885 149 1211 288 980 -25 742
Adjustments 143 116 112 274 63 95 135 145 107 155
Profit After Adjustments 805 -329 542 1159 212 1306 423 1126 82 897
Adjusted Earnings Per Share 1.9 -0.8 1.3 2.8 0.5 3.2 1 2.7 0.2 2.2

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 46938 46103 39098 44502 57560 66974 61664 69114 103477 104448 105378 99981
Other Income 977 1004 529 449 415 495 906 861 859 950 1067 801
Total Income 47915 47107 39628 44951 57975 67468 62570 69974 104335 105398 106445 100781
Total Expenditure 42742 41400 42001 44435 52924 57212 51448 56375 82135 96408 94229 89222
Operating Profit 5172 5707 -2373 517 5051 10256 11122 13599 22200 8990 12216 11559
Interest 1047 1555 2300 2528 2823 3155 3487 2817 1698 2037 2474 2705
Depreciation 1836 1907 2404 2682 3066 3385 3756 4103 4275 4964 5278 5383
Exceptional Income / Expenses 1056 0 0 -217 26 -389 -772 58 -353 258 -841 -738
Profit Before Tax 3346 2245 -7114 -4716 -527 3549 3302 7206 16292 2892 4062 2733
Provision for Tax 693 306 -2938 -1960 -245 1201 1181 3058 4048 716 995 748
Profit After Tax 2652 1939 -4177 -2756 -281 2349 2121 4148 12243 2177 3067 1985
Adjustments -0 96 0 0 0 0 0 0 0 0 0 542
Profit After Adjustments 2652 2035 -4177 -2756 -281 2349 2121 4148 12243 2177 3067 2528
Adjusted Earnings Per Share 6.4 4.9 -10.1 -6.7 -0.7 5.7 5.1 10 29.6 5.3 7.4 6.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 1% 15% 9% 8%
Operating Profit CAGR 36% -4% 4% 9%
PAT CAGR 41% -10% 5% 1%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 23% 3% 26% 5%
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 43285 43771 40151 37042 36947 39646 41510 45406 54212 54747 57101
Minority's Interest 0 -317 0 0 0 0 0 0 0 0 0
Borrowings 14133 15715 17496 19087 29777 30803 34560 19726 11742 10850 14803
Other Non-Current Liabilities 7683 8183 3296 1272 1137 3020 3870 7616 14812 15550 15339
Total Current Liabilities 28768 35281 38689 46365 43432 41617 45036 45249 39362 49457 53874
Total Liabilities 93869 102634 99632 103766 111293 115086 124977 117998 120128 130604 141118
Fixed Assets 28175 39011 45942 50299 58625 61373 69033 67617 73676 73542 72425
Other Non-Current Assets 38253 34462 29401 27779 22905 21319 14747 19445 17593 18948 20146
Total Current Assets 27440 29159 24269 25676 29763 32382 41169 30919 28844 38084 48532
Total Assets 93869 102634 99632 103766 111293 115086 124977 117998 120128 130604 141118

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 452 293 165 145 141 94 66 191 518 132 57
Cash Flow from Operating Activities 6313 2579 4043 2160 6164 7215 -618 23430 30987 -5290 2911
Cash Flow from Investing Activities -7489 -6292 -4805 -5467 -6480 -3694 -4261 -3295 -3976 -3371 -4261
Cash Flow from Financing Activities 1017 3775 743 3302 269 -3549 5003 -19808 -27398 8587 1362
Net Cash Inflow / Outflow -158 63 -20 -5 -47 -28 125 328 -387 -74 12
Closing Cash & Cash Equivalent 293 356 145 141 94 66 191 518 132 57 69

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) 6.42 4.93 -10.11 -6.67 -0.68 5.69 5.13 10.04 29.64 5.27 7.42
CEPS(Rs) 10.87 9.31 -4.29 -0.18 6.74 13.88 14.23 19.98 39.99 17.29 20.2
DPS(Rs) 2 2 0 0 0 0.5 0 2.8 8.75 1.5 2
Book NAV/Share(Rs) 104.78 105.89 97.21 89.68 89.45 95.98 100.5 109.93 131.25 132.54 138.24
Core EBITDA Margin(%) 7.96 9.11 -6.61 0.13 7.86 14.58 16.57 18.43 20.62 7.48 10.32
EBIT Margin(%) 8.33 7.36 -10.96 -4.39 3.89 10.01 11.01 14.5 17.39 4.58 6.05
Pre Tax Margin(%) 6.35 4.35 -16.19 -9.46 -0.89 5.3 5.35 10.43 15.74 2.69 3.76
PAT Margin (%) 5.03 3.76 -9.51 -5.53 -0.48 3.51 3.44 6 11.83 2.02 2.84
Cash Profit Margin (%) 8.51 7.45 -4.03 -0.15 4.72 8.56 9.53 11.94 15.96 6.64 7.73
ROA(%) 2.94 1.97 -4.13 -2.71 -0.26 2.08 1.77 3.41 10.28 1.74 2.26
ROE(%) 6.25 4.46 -9.96 -7.14 -0.76 6.13 5.23 9.55 24.58 4 5.48
ROCE(%) 6.58 5.23 -6.37 -2.85 2.86 8.02 7.52 11.22 23.28 6.28 7.3
Receivable days 34.76 30.9 26.59 22.29 21.06 22.8 39.49 44.92 22.82 17.24 23.22
Inventory Days 109.12 118.04 136.02 111.5 101.39 99.56 128.29 103.43 61.56 80.33 102.19
Payable days 58.03 71.1 80.27 78.92 83.44 90.69 103.91 95.37 105.87 99.27 99.63
PER(x) 11.12 13.87 0 0 0 9.44 4.49 7.85 3.32 15.75 18.07
Price/Book(x) 0.68 0.65 0.44 0.68 0.78 0.56 0.23 0.72 0.75 0.63 0.97
Dividend Yield(%) 2.8 2.93 0 0 0 0.93 0 3.55 8.88 1.81 1.49
EV/Net Sales(x) 1.12 1.25 1.34 1.49 1.29 1 1.02 1 0.55 0.62 0.86
EV/Core EBITDA(x) 10.12 10.12 -22.14 128.34 14.66 6.54 5.68 5.11 2.58 7.17 7.45
Net Sales Growth(%) 4.37 -1.78 -15.19 13.82 29.34 16.35 -7.93 12.08 49.72 0.94 0.89
EBIT Growth(%) 2.01 -13.5 -226.68 54.55 204.95 191.98 1.26 47.65 79.49 -72.6 32.57
PAT Growth(%) 13.88 -26.9 -315.41 34.01 89.79 934.65 -9.71 95.6 195.16 -82.22 40.9
EPS Growth(%) 13.87 -23.26 -305.2 34.01 89.79 934.61 -9.71 95.6 195.16 -82.22 40.9
Debt/Equity(x) 0.6 0.74 0.88 1.12 1.23 1.14 1.3 0.83 0.32 0.56 0.64
Current Ratio(x) 0.95 0.83 0.63 0.55 0.69 0.78 0.91 0.68 0.73 0.77 0.9
Quick Ratio(x) 0.42 0.32 0.25 0.21 0.29 0.31 0.38 0.34 0.24 0.21 0.29
Interest Cover(x) 4.2 2.44 -2.09 -0.87 0.81 2.12 1.95 3.56 10.6 2.42 2.64
Total Debt/Mcap(x) 0.88 1.14 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

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 99.27 to 99.63days.
  • The company has delivered a poor profit growth of 5% 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)

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!