WEBSITE BSE:513488 NSE : SH.STEEL WIR 18 May, 12:50
Market Cap ₹13 Cr.
Stock P/E 89.7
P/B 1
Current Price ₹39.6
Book Value ₹ 40.4
Face Value 10
52W High ₹50.8
Dividend Yield 0%
52W Low ₹ 29.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(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 | 3 | 4 | 4 | 7 | 5 | 5 | 5 | 2 | 2 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 3 | 4 | 4 | 8 | 5 | 5 | 5 | 2 | 2 | 2 |
Total Expenditure | 3 | 4 | 4 | 7 | 5 | 5 | 4 | 2 | 3 | 2 |
Operating Profit | -0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | -0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 1 | 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 | -0.4 | -0 | -0.1 | 1.3 | -0.2 | 1.2 | 1.2 | 0 | -0.6 | -0.1 |
#(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 | 7 | 9 | 10 | 11 | 10 | 13 | 18 | 22 | 14 | 15 | 18 | 11 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 7 | 9 | 10 | 12 | 10 | 13 | 18 | 22 | 14 | 15 | 18 | 11 |
Total Expenditure | 6 | 8 | 9 | 10 | 9 | 12 | 17 | 19 | 12 | 15 | 17 | 11 |
Operating Profit | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | 2 | 1 | 1 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 3 | 1 | 0 | 1 | 1 |
Provision for Tax | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | -0 | 0 | 0 |
Profit After Tax | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 1 | 0 | 1 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 1 | 0 | 1 | 0 |
Adjusted Earnings Per Share | 0.9 | 3 | 2 | 3 | 1.6 | 2.1 | 1.4 | 5.8 | 2.6 | 0.8 | 2.4 | 0.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 20% | -6% | 7% | 10% |
Operating Profit CAGR | 0% | -31% | 0% | 0% |
PAT CAGR | 0% | -21% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 8% | 12% | 25% | 21% |
ROE Average | 6% | 5% | 7% | 9% |
ROCE Average | 8% | 7% | 11% | 12% |
#(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 | 6 | 7 | 7 | 8 | 9 | 10 | 10 | 12 | 13 | 13 | 14 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 1 | 1 |
Total Current Liabilities | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 |
Total Liabilities | 8 | 8 | 9 | 10 | 11 | 12 | 14 | 14 | 15 | 16 | 16 |
Fixed Assets | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 4 | 4 |
Other Non-Current Assets | 3 | 3 | 3 | 3 | 4 | 3 | 5 | 3 | 2 | 2 | 2 |
Total Current Assets | 3 | 3 | 4 | 5 | 6 | 8 | 7 | 8 | 9 | 9 | 10 |
Total Assets | 8 | 8 | 9 | 10 | 11 | 12 | 14 | 14 | 15 | 16 | 16 |
#(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 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Cash Flow from Operating Activities | 1 | -0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 2 |
Cash Flow from Investing Activities | -1 | -0 | -0 | -0 | -0 | -1 | -0 | -1 | 0 | -1 | -1 |
Cash Flow from Financing Activities | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 |
Net Cash Inflow / Outflow | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -1 | 1 | -0 | 1 |
Closing Cash & Cash Equivalent | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
# | 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) | 0.9 | 3.02 | 2.02 | 3.01 | 1.62 | 2.08 | 1.39 | 5.84 | 2.63 | 0.81 | 2.38 |
CEPS(Rs) | 1.94 | 3.5 | 2.38 | 3.35 | 1.95 | 2.5 | 1.87 | 6.41 | 3.42 | 1.72 | 3.35 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 17.58 | 20.6 | 22.63 | 25.64 | 27.25 | 29.34 | 30.65 | 35.53 | 38.51 | 39.39 | 40.99 |
Core EBITDA Margin(%) | 7.86 | 10.19 | 7.02 | 9.99 | 5.5 | 5.94 | 6.64 | 10.52 | 8.96 | 2.66 | 7.09 |
EBIT Margin(%) | 6.32 | 13 | 9.13 | 11.99 | 8.08 | 6.96 | 6.16 | 10 | 7.57 | 1.51 | 5.74 |
Pre Tax Margin(%) | 6.2 | 12.91 | 9.11 | 11.92 | 8.02 | 6.84 | 5.23 | 9.96 | 7.49 | 1.43 | 5.67 |
PAT Margin (%) | 4.01 | 9.97 | 6.3 | 7.77 | 4.98 | 5.17 | 2.53 | 7.58 | 5.27 | 1.48 | 4.17 |
Cash Profit Margin (%) | 8.64 | 11.55 | 7.42 | 8.63 | 6.02 | 6.2 | 3.42 | 8.32 | 6.86 | 3.15 | 5.87 |
ROA(%) | 4.1 | 12.42 | 7.83 | 10.39 | 5.05 | 5.99 | 3.55 | 13.71 | 5.93 | 1.73 | 4.95 |
ROE(%) | 5.24 | 15.82 | 9.35 | 12.48 | 6.11 | 7.36 | 4.62 | 17.65 | 7.11 | 2.08 | 5.92 |
ROCE(%) | 8.21 | 20.48 | 13.51 | 19.19 | 9.87 | 9.78 | 11.09 | 23.13 | 10.16 | 2.11 | 8.15 |
Receivable days | 63.81 | 71.75 | 64.66 | 53.09 | 82.01 | 57.11 | 41.06 | 44.47 | 82.19 | 69.29 | 51.02 |
Inventory Days | 51.2 | 33.2 | 36.72 | 42.55 | 49.43 | 49.22 | 53.42 | 42.19 | 61.35 | 68.75 | 71.86 |
Payable days | 80.26 | 77.01 | 68.78 | 67.24 | 85.12 | 86.63 | 75.28 | 52 | 64.37 | 52.33 | 35.83 |
PER(x) | 7.23 | 2.04 | 4.44 | 4.96 | 11.99 | 7.68 | 8.23 | 2.74 | 8.53 | 28.57 | 11.74 |
Price/Book(x) | 0.37 | 0.3 | 0.4 | 0.58 | 0.71 | 0.55 | 0.37 | 0.45 | 0.58 | 0.59 | 0.68 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.25 | 0.18 | 0.23 | 0.34 | 0.54 | 0.35 | 0.14 | 0.19 | 0.43 | 0.39 | 0.3 |
EV/Core EBITDA(x) | 2.02 | 1.25 | 2.05 | 2.35 | 5.31 | 4.24 | 1.99 | 1.51 | 3.93 | 10.48 | 3.91 |
Net Sales Growth(%) | 31.43 | 35.22 | 5.96 | 20.66 | -16.22 | 34.79 | 39.29 | 19.11 | -35.24 | 9.22 | 18.97 |
EBIT Growth(%) | 36.45 | 177.87 | -25.61 | 58.81 | -43.57 | 6.81 | 20.56 | 128.01 | -50.97 | -78.16 | 297.1 |
PAT Growth(%) | 29.46 | 236.29 | -33.06 | 48.99 | -46.32 | 28.83 | -33.47 | 321.55 | -54.95 | -69.28 | 194.26 |
EPS Growth(%) | 29.47 | 236.28 | -33.06 | 48.99 | -46.32 | 28.83 | -33.48 | 321.56 | -54.95 | -69.28 | 194.25 |
Debt/Equity(x) | 0.01 | 0.01 | 0 | 0.01 | 0 | 0.02 | 0.01 | 0 | 0.01 | 0 | 0 |
Current Ratio(x) | 1.94 | 2.46 | 2.56 | 2.99 | 2.85 | 3.5 | 2.17 | 3.4 | 4.58 | 4.03 | 5.75 |
Quick Ratio(x) | 1.3 | 1.97 | 1.64 | 2.12 | 2.15 | 2.51 | 1.27 | 2.24 | 3.14 | 2.3 | 3.74 |
Interest Cover(x) | 54.35 | 144.48 | 479.6 | 171.58 | 143.03 | 60.22 | 6.61 | 270.49 | 98.9 | 19.03 | 75.59 |
Total Debt/Mcap(x) | 0.02 | 0.02 | 0 | 0.01 | 0.01 | 0.04 | 0.03 | 0.01 | 0.01 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 29.56 | 29.37 | 29.56 | 29.56 | 29.56 | 29.56 | 29.58 | 29.91 | 30.23 | 30.71 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 70.44 | 70.63 | 70.44 | 70.44 | 70.44 | 70.44 | 70.42 | 70.09 | 69.77 | 69.29 |
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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
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 |
---|
You May Also Know About