Steel City Securitie

₹99.5 1.2 | 1.2%

WEBSITE BSE:0 NSE : 18 May, 12:45

Market Cap ₹150 Cr.

Stock P/E 12.7

P/B 1.2

Current Price ₹99.5

Book Value ₹ 81.3

Face Value 10

52W High ₹109.7

Dividend Yield 3.02%

52W Low ₹ 59.8

Edit Ratio

Steel City Securitie Research see more...

Overview Inc. Year: 1995Industry: Finance - Stock Broking

Steel City Securitie Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Steel City Securitie Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Operating Revenue	17	16	13	14	13	14	13	15	14	17
Other Income	1	1	1	2	1	1	1	1	1	1
Total Income	18	17	14	16	14	15	14	16	14	18
Total Expenditure	12	12	11	11	9	12	11	12	10	12
Operating Profit	5	5	3	5	5	3	3	4	4	6
Interest Expense	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	5	5	3	4	5	3	3	3	4	6
Provision for Tax	1	1	1	1	1	1	1	1	1	1
Profit After Tax	4	3	2	3	4	2	2	2	3	4
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	4	3	2	3	4	2	2	2	3	4
Adjusted Earnings Per Share	2.6	2.3	1.5	2.1	2.5	1.3	1.4	1.6	1.9	2.9

Steel City Securitie Profit & Loss

#(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
Operating Revenue	28	24	32	28	36	63	60	49	52	64	55	59
Other Income	3	3	3	2	2	3	4	3	4	3	4	4
Total Income	31	27	35	30	38	66	64	52	56	67	59	62
Total Expenditure	22	19	22	22	29	47	48	40	41	47	43	45
Operating Profit	10	8	13	9	9	19	16	12	15	19	16	17
Interest Expense	1	1	1	1	1	2	1	1	1	1	1	0
Depreciation	1	1	1	1	1	1	1	1	1	1	1	0
Profit Before Tax	8	6	11	6	8	16	14	10	14	18	15	16
Provision for Tax	3	2	4	2	2	5	4	3	4	5	4	4
Profit After Tax	5	4	7	4	5	11	9	7	10	13	11	11
Adjustments	-1	-0	-0	-0	-0	0	-0	-0	1	1	0	0
Profit After Adjustments	5	4	7	4	5	11	9	7	11	14	11	11
Adjusted Earnings Per Share	0	0	0	0	3.3	7.5	5.9	4.7	7	9.1	7.4	7.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-14%	4%	-3%	7%
Operating Profit CAGR	-16%	10%	-3%	5%
PAT CAGR	-15%	16%	0%	8%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	49%	36%	11%	NA%
ROE Average	10%	11%	11%	10%
ROCE Average	14%	16%	16%	16%

Steel City Securitie Balance Sheet

#(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	51	53	55	58	73	79	85	88	96	105	112
Minority's Interest	4	4	4	4	2	2	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	1	0	1
Current Liability	44	31	43	32	42	59	58	59	68	77	71
Other Liabilities & Provisions	0	0	0	0	-0	-0	-2	-2	-2	-2	-2
Total Liabilities	99	89	102	94	117	141	141	145	162	180	181
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	1	1	2	3	4	4	5	5	5	6	6
Fixed Assets	6	5	4	5	7	7	9	10	9	9	26
Other Loans	7	6	10	5	11	19	9	18	10	11	12
Other Non Current Assets	0	0	0	4	0	0	0	0	2	7	4
Current Assets	85	76	87	77	95	111	118	113	136	146	134
Total Assets	99	89	102	94	117	141	141	145	162	180	181

Steel City Securitie Cash Flow

#(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	46	42	37	38	31	39	50	57	58	60	78
Cash Flow from Operating Activities	-12	5	-8	9	7	16	13	4	2	28	16
Cash Flow from Investing Activities	2	2	1	0	10	0	-2	1	3	-3	-11
Cash Flow from Financing Activities	6	-12	9	-16	-9	-5	-5	-4	-3	-6	-3
Net Cash Inflow / Outflow	-4	-6	1	-7	8	12	7	1	1	19	3
Closing Cash & Cash Equivalent	42	37	38	31	39	50	57	58	60	78	81

Steel City Securitie Ratios

#	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	0	0	0	3.32	7.52	5.85	4.71	7	9.15	7.42
CEPS(Rs)	4.93	3.82	6.45	4.01	3.76	8.07	6.72	5.52	7.11	9.11	7.69
DPS(Rs)	0	1	2.8	1.2	2	2.5	2.5	1.5	3	3	3
Book NAV/Share(Rs)	0	0	0	0	48	52.52	55.96	58.24	63.24	69.39	73.84
Net Profit Margin	18.46	15.89	21.93	15.31	13.9	17.93	15.26	15.36	19.16	20.58	19.94
Operating Margin	31.35	27.61	38.07	28.05	23.43	28.94	24.67	22.02	27.23	29.33	28.52
PBT Margin	27.56	23.63	33.58	23.17	20.8	25.5	22.67	20.66	25.94	28.26	27.09
ROA(%)	5.47	4.09	7.32	4.38	4.8	8.76	6.53	5.21	6.53	7.66	6.04
ROE(%)	10.75	7.39	12.9	7.58	7.74	14.87	11.23	8.64	10.94	13.07	10.06
ROCE(%)	15.27	11.07	18.74	11.59	12.57	23.99	18.13	12.38	15.47	18.54	14.34
Price/Earnings(x)	0	0	0	0	19.91	11	10.12	3.81	5.02	6.41	8.51
Price/Book(x)	0	0	0	0	1.38	1.58	1.06	0.31	0.56	0.84	0.86
Dividend Yield(%)	0	0	0	0	3.02	3.02	4.22	8.36	8.53	5.12	4.75
EV/Net Sales(x)	-0.59	-0.85	-0.25	-0.5	1.68	1.19	0.54	-0.64	-0.11	0.16	0.28
EV/Core EBITDA(x)	-1.71	-2.74	-0.6	-1.65	6.68	3.9	2.04	-2.68	-0.38	0.54	0.94
Interest Earned Growth(%)	-7.24	-14.64	31.59	-12.26	29.55	73.68	-4.27	-19.5	7.99	21.43	-14.19
Net Profit Growth	-5.75	-26.52	81.66	-38.75	17.62	123.97	-18.5	-19	34.73	30.44	-16.88
EPS Growth(%)	0	0	0	0	0	126.52	-22.19	-19.56	48.64	30.68	-18.89
Interest Coverage(x) %	8.27	6.93	8.49	5.75	8.9	8.42	12.32	16.19	21.25	27.43	19.85

Steel City Securitie Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	62.66	62.84	63.52	64.54	65.68	67.38	68.81	69.27	69.93	70.19
FII	0.32	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17
DII	0	0	0	0	0	0	0	0	0	0
Public	37.02	36.98	36.3	35.29	34.14	32.45	31.02	30.56	29.9	29.64
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	0.95	0.95	0.96	0.98	0.99	1.02	1.04	1.05	1.06	1.06
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.56	0.56	0.55	0.53	0.52	0.49	0.47	0.46	0.45	0.45
Others	0	0	0	0	0	0	0	0	0	0
Total	1.51	1.51	1.51	1.51	1.51	1.51	1.51	1.51	1.51	1.51

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 11% over the last 3 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.