Sharescart Research Club logo
Products
Research
Tools
About
Join Channel
Consolidated Standalone

SAIL

₹141 3.1 | 2.2%

Market Cap ₹58240 Cr.

Stock P/E 24.6

P/B 1

Current Price ₹141

Book Value ₹ 141.1

Face Value 10

52W High ₹143.2

Dividend Yield 1.13%

52W Low ₹ 99.2

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 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 24359 29712 23349 27959 23998 24675 24490 29316 25922 26704
Other Income 464 146 144 313 177 167 234 298 162 206
Total Income 24823 29858 23492 28272 24175 24842 24723 29614 26084 26910
Total Expenditure 22710 25837 21206 24476 21778 21762 22460 25832 23153 24176
Operating Profit 2113 4021 2286 3796 2397 3080 2263 3781 2931 2734
Interest 613 605 614 642 691 758 680 664 595 484
Depreciation 1275 1327 1321 1356 1402 1304 1421 1524 1441 1453
Exceptional Income / Expenses 0 -415 76 -502 -312 0 29 -29 0 -338
Profit Before Tax 225 1675 428 1296 -9 1018 191 1564 895 458
Provision for Tax 76 464 140 316 16 276 181 406 223 137
Profit After Tax 149 1211 288 980 -25 742 10 1157 671 321
Adjustments 63 95 135 145 107 155 131 94 73 98
Profit After Adjustments 212 1306 423 1126 82 897 142 1251 745 419
Adjusted Earnings Per Share 0.5 3.2 1 2.7 0.2 2.2 0.3 3 1.8 1

SAIL Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 46103 39098 44502 57560 66974 61664 69114 103477 104448 105378 102479 106432
Other Income 1004 529 449 415 495 906 861 859 950 1067 875 900
Total Income 47107 39628 44951 57975 67468 62570 69974 104335 105398 106445 103354 107331
Total Expenditure 41400 42001 44435 52924 57212 51448 56375 82135 96408 94229 91833 95621
Operating Profit 5707 -2373 517 5051 10256 11122 13599 22200 8990 12216 11521 11709
Interest 1555 2300 2528 2823 3155 3487 2817 1698 2037 2474 2793 2423
Depreciation 1907 2404 2682 3066 3385 3756 4103 4275 4964 5278 5651 5839
Exceptional Income / Expenses 0 0 -217 26 -389 -772 58 -353 258 -841 -313 -338
Profit Before Tax 2245 -7114 -4716 -527 3549 3302 7206 16292 2892 4062 3252 3108
Provision for Tax 306 -2938 -1960 -245 1201 1181 3058 4048 716 995 880 947
Profit After Tax 1939 -4177 -2756 -281 2349 2121 4148 12243 2177 3067 2372 2159
Adjustments 96 0 0 0 0 0 0 0 0 0 -0 396
Profit After Adjustments 2035 -4177 -2756 -281 2349 2121 4148 12243 2177 3067 2372 2557
Adjusted Earnings Per Share 4.9 -10.1 -6.7 -0.7 5.7 5.1 10 29.6 5.3 7.4 5.7 6.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -3% -0% 11% 8%
Operating Profit CAGR -6% -20% 1% 7%
PAT CAGR -23% -42% 2% 2%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 14% 17% 30% 12%
ROE Average 4% 5% 10% 4%
ROCE Average 6% 7% 11% 6%

SAIL Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 43771 40151 37042 36947 39646 41510 45406 54212 54747 57101 58906
Minority's Interest -317 0 0 0 0 0 0 0 0 0 -0
Borrowings 15715 17496 19087 29777 30803 34560 19726 11742 10850 14803 16654
Other Non-Current Liabilities 8183 3296 1272 1137 3020 3870 7616 14812 15550 15339 14621
Total Current Liabilities 35281 38689 46365 43432 41617 45036 45249 39362 49457 53874 46972
Total Liabilities 102634 99632 103766 111293 115086 124977 117998 120128 130604 141118 137153
Fixed Assets 39011 45942 50299 58625 61373 69033 67617 73676 73542 72425 73326
Other Non-Current Assets 34462 29401 27779 22905 21319 14747 19445 17593 18948 20146 21157
Total Current Assets 29159 24269 25676 29763 32382 41169 30919 28844 38084 48532 42666
Total Assets 102634 99632 103766 111293 115086 124977 117998 120128 130604 141118 137153

SAIL Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 293 165 145 141 94 66 191 518 132 57 69
Cash Flow from Operating Activities 2579 4043 2160 6164 7215 -618 23430 30987 -5290 2911 9914
Cash Flow from Investing Activities -6292 -4805 -5467 -6480 -3694 -4261 -3295 -3976 -3371 -4261 -5269
Cash Flow from Financing Activities 3775 743 3302 269 -3549 5003 -19808 -27398 8587 1362 -4424
Net Cash Inflow / Outflow 63 -20 -5 -47 -28 125 328 -387 -74 12 222
Closing Cash & Cash Equivalent 356 145 141 94 66 191 518 132 57 69 292

SAIL Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 4.93 -10.11 -6.67 -0.68 5.69 5.13 10.04 29.64 5.27 7.42 5.74
CEPS(Rs) 9.31 -4.29 -0.18 6.74 13.88 14.23 19.98 39.99 17.29 20.2 19.42
DPS(Rs) 2 0 0 0 0.5 0 2.8 8.75 1.5 2 1.6
Book NAV/Share(Rs) 105.89 97.21 89.68 89.45 95.98 100.5 109.93 131.25 132.54 138.24 142.61
Core EBITDA Margin(%) 9.11 -6.61 0.13 7.86 14.58 16.57 18.43 20.62 7.48 10.32 10.13
EBIT Margin(%) 7.36 -10.96 -4.39 3.89 10.01 11.01 14.5 17.39 4.58 6.05 5.75
Pre Tax Margin(%) 4.35 -16.19 -9.46 -0.89 5.3 5.35 10.43 15.74 2.69 3.76 3.09
PAT Margin (%) 3.76 -9.51 -5.53 -0.48 3.51 3.44 6 11.83 2.02 2.84 2.26
Cash Profit Margin (%) 7.45 -4.03 -0.15 4.72 8.56 9.53 11.94 15.96 6.64 7.73 7.63
ROA(%) 1.97 -4.13 -2.71 -0.26 2.08 1.77 3.41 10.28 1.74 2.26 1.7
ROE(%) 4.46 -9.96 -7.14 -0.76 6.13 5.23 9.55 24.58 4 5.48 4.09
ROCE(%) 5.23 -6.37 -2.85 2.86 8.02 7.52 11.22 23.28 6.28 7.3 6.39
Receivable days 30.9 26.59 22.29 21.06 22.8 39.49 44.92 22.82 17.24 23.22 27.72
Inventory Days 118.04 136.02 111.5 101.39 99.56 128.29 103.43 61.56 80.33 102.19 107.41
Payable days 71.1 80.27 78.92 83.44 90.69 103.91 95.37 105.87 99.27 99.63 92.46
PER(x) 13.87 0 0 0 9.44 4.49 7.85 3.32 15.75 18.07 20
Price/Book(x) 0.65 0.44 0.68 0.78 0.56 0.23 0.72 0.75 0.63 0.97 0.81
Dividend Yield(%) 2.93 0 0 0 0.93 0 3.55 8.88 1.81 1.49 1.39
EV/Net Sales(x) 1.25 1.34 1.49 1.29 1 1.02 1 0.55 0.62 0.86 0.81
EV/Core EBITDA(x) 10.12 -22.14 128.34 14.66 6.54 5.68 5.11 2.58 7.17 7.45 7.24
Net Sales Growth(%) -1.78 -15.19 13.82 29.34 16.35 -7.93 12.08 49.72 0.94 0.89 -2.75
EBIT Growth(%) -13.5 -226.68 54.55 204.95 191.98 1.26 47.65 79.49 -72.6 32.57 -7.51
PAT Growth(%) -26.9 -315.41 34.01 89.79 934.65 -9.71 95.6 195.16 -82.22 40.9 -22.66
EPS Growth(%) -23.26 -305.2 34.01 89.79 934.61 -9.71 95.6 195.16 -82.22 40.9 -22.66
Debt/Equity(x) 0.74 0.88 1.12 1.23 1.14 1.3 0.83 0.32 0.56 0.64 0.63
Current Ratio(x) 0.83 0.63 0.55 0.69 0.78 0.91 0.68 0.73 0.77 0.9 0.91
Quick Ratio(x) 0.32 0.25 0.21 0.29 0.31 0.38 0.34 0.24 0.21 0.29 0.29
Interest Cover(x) 2.44 -2.09 -0.87 0.81 2.12 1.95 3.56 10.6 2.42 2.64 2.16
Total Debt/Mcap(x) 1.14 1.98 1.64 1.57 2.04 5.69 1.16 0.42 0.9 0.66 0.78

SAIL Shareholding Pattern

# Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Promoter 65 65 65 65 65 65 65 65 65 65
FII 3.82 3.68 4.34 3.18 3 2.82 2.59 3.2 3.65 3.76
DII 13.63 14.61 15.46 15.86 15.72 16.03 15.86 15.75 17.31 18.09
Public 17.55 16.71 15.2 15.96 16.28 16.15 16.55 16.05 14.04 13.15
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 99.63 to 92.46days.

Cons

  • Company has a low return on equity of 5% over the last 3 years.
  • The company has delivered a poor profit growth of 2% 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 Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

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

View more.....

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

View more.....

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

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) 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!