Stocx Research Club logo ×
Screener Research Unlisted Startup Funding

JSW Steel

₹664.7 2.6 | 0.4%

Market Cap ₹160515 Cr.

Stock P/E 49.5

P/B 2.6

Current Price ₹664.7

Book Value ₹ 258.5

Face Value 1

52W High ₹790

Dividend Yield 2.61%

52W Low ₹ 520.1

Overview Inc. Year: 1994Industry: Steel & Iron Products

JSW Steel Limited is a holding company. The Company is engaged within the business of manufacturing and distribution of iron and metal merchandise. Its product portfolio in flat and long steel merchandise consists of hot rolled coils, sheets and plates; cold rolled coils and sheets; galvanized and galvalume merchandise; tinplate's; non-grain orientated electric metallic; pre-painted galvanized and galvalume merchandise; thermo-mechanically handled (TMT) bars; cord rods; rails; grinding balls, and unique metal bars. Its color lined and roofing merchandise are available under JSW Radiance, JSW Colouron+, JSW Everglow and JSW Pragati+ manufacturers. Its alloy-based sheets are to be had underneath JSW Vishwas and JSW Vishwas+ brands. Its tinplate product is available underneath JSW Platina logo. Its TMT bars is to be had underneath JSW Neosteel logo. It operates over three iron and steel production plants across Vijayanagar (Karnataka), Dolvi (Maharashtra) and Salem (Tamil Nadu).

Read More..

JSW Steel Share Price

| |

Volume
Price

Quarterly Price

Show Value Show %

JSW Steel Quarterly Results

#(Fig in Cr.) Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Net Sales 19264 21859 26934 28902 32503 38071 46895 38086 41778 39134
Other Income 152 147 161 198 946 154 233 189 188 188
Total Income 19416 22006 27095 29100 33449 38225 47128 38275 41966 39322
Total Expenditure 14850 15913 18494 18628 22086 28939 37711 33777 40026 34587
Operating Profit 4566 6093 8601 10472 11363 9286 9417 4498 1940 4735
Interest 959 977 1005 993 936 1283 1756 1422 1523 1819
Depreciation 1149 1230 1253 1183 1239 1764 1815 1778 1805 1882
Exceptional Income / Expenses 0 0 -83 0 0 0 -741 0 591 0
Profit Before Tax 2458 3886 6260 8296 9188 6239 5105 1298 -797 1034
Provision for Tax 910 1212 2081 2719 2612 1745 1731 442 62 504
Profit After Tax 1548 2674 4179 5577 6576 4494 3374 856 -859 530
Adjustments 45 7 19 327 594 -137 -140 -18 11 -40
Profit After Adjustments 1593 2681 4198 5904 7170 4357 3234 838 -848 490
Adjusted Earnings Per Share 6.6 11.1 17.4 24.5 29.9 18.2 10.7 3.5 -2.8 2

JSW Steel 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 34368 38210 51220 52972 41546 55604 71933 84757 73326 79839 146371 165893
Other Income 77 70 86 258 635 153 167 204 546 696 1531 798
Total Income 34445 38279 51305 53230 42181 55757 72100 84961 73872 80535 147902 166691
Total Expenditure 28266 31706 42054 43716 35599 43431 57139 65805 61453 59802 107364 146101
Operating Profit 6179 6574 9251 9514 6581 12326 14961 19156 12419 20733 40538 20590
Interest 1427 1967 3048 3493 3601 3768 3701 3917 4265 3957 4968 6520
Depreciation 1933 2237 3183 3434 3323 3430 3387 4041 4246 4679 6001 7280
Exceptional Income / Expenses -825 -369 -1713 -47 -2125 0 -264 0 -805 -83 -741 -150
Profit Before Tax 1993 1999 1308 2539 -2468 5128 7651 11198 3013 12015 29745 6640
Provision for Tax 500 845 920 819 -1966 1674 1538 3644 -906 4142 8807 2739
Profit After Tax 1493 1154 388 1720 -501 3454 6113 7554 3919 7873 20938 3901
Adjustments -956 -191 64 77 166 69 101 85 111 38 -273 -187
Profit After Adjustments 538 963 452 1797 -335 3523 6214 7639 4030 7911 20665 3714
Adjusted Earnings Per Share 2.3 4.2 1.8 7.3 -1.4 14.7 25.8 31.8 16.8 32.8 86.1 13.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 83% 20% 21% 16%
Operating Profit CAGR 96% 28% 27% 21%
PAT CAGR 166% 40% 43% 30%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -6% 66% 18% 27%
ROE Average 37% 23% 23% 14%
ROCE Average 28% 17% 18% 13%

JSW Steel 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 16750 17344 21938 23054 18965 22647 27998 34795 36599 45610 67297
Minority's Interest 218 197 167 98 -195 -246 -464 -450 -575 -619 1238
Borrowings 12889 17393 26703 33677 35469 32416 31723 29656 44673 49731 57929
Other Non-Current Liabilities 3232 3914 3093 3571 2181 3628 3749 8788 7435 9142 12470
Total Current Liabilities 20834 18665 25739 25255 25486 29560 28964 42008 43688 43299 57551
Total Liabilities 53922 57513 77640 85654 81907 88005 91970 114797 131820 147163 196485
Fixed Assets 33812 34717 47046 52176 56140 58730 57848 62644 61861 64658 99700
Other Non-Current Assets 7550 10862 15144 14340 11030 7999 10930 18598 33481 46653 31411
Total Current Assets 12561 11934 15450 18817 14737 21265 23189 33543 36469 35844 65366
Total Assets 53922 57513 77640 85654 81907 88005 91970 114797 131820 147163 196485

JSW Steel 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 573 683 302 579 944 833 917 582 5581 3966 11943
Cash Flow from Operating Activities 3512 5844 2594 7876 6897 7888 12379 14633 12785 18831 26270
Cash Flow from Investing Activities -4101 -5433 -5671 -7370 -3854 -5094 -4529 -11448 -19586 -9827 -15987
Cash Flow from Financing Activities 698 -791 3300 -169 -3151 -2710 -8185 1753 5189 -1444 -14657
Net Cash Inflow / Outflow 110 -380 223 337 -108 84 -335 4938 -1612 7560 -4374
Closing Cash & Cash Equivalent 683 302 579 913 833 917 582 5581 3966 11943 8808

JSW Steel 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) 2.28 4.19 1.75 7.32 -1.4 14.68 25.78 31.83 16.79 32.83 86.1
CEPS(Rs) 15.36 15.2 14.77 21.32 11.76 28.68 39.42 48.31 34.02 52.08 112.25
DPS(Rs) 0.75 1 1.1 1.1 0.75 2.25 3.2 4.1 2 6.5 17.35
Book NAV/Share(Rs) 73.46 76.21 87.34 90.63 78.81 94.05 115.75 144.35 151.73 188.51 279.15
Core EBITDA Margin(%) 16.51 15.64 16.53 16.1 12.93 20.11 20.21 22.36 16.19 25.1 26.65
EBIT Margin(%) 9.25 9.54 7.86 10.49 2.47 14.7 15.51 17.83 9.93 20.01 23.72
Pre Tax Margin(%) 5.39 4.81 2.36 4.42 -5.37 8.47 10.45 13.21 4.11 15.05 20.32
PAT Margin (%) 4.04 2.78 0.7 2.99 -1.09 5.71 8.35 8.91 5.34 9.86 14.3
Cash Profit Margin (%) 9.27 8.16 6.44 8.96 6.14 11.37 12.98 13.68 11.14 15.72 18.4
ROA(%) 2.99 2.07 0.57 2.11 -0.6 4.07 6.79 7.31 3.18 5.64 12.19
ROE(%) 9.32 6.91 2.04 7.99 -2.46 16.65 24.22 24.16 11.03 19.24 37.25
ROCE(%) 9.82 10.53 9.13 10.27 1.86 13.95 16.97 20.21 8.12 15.42 28.08
Receivable days 11.83 15.66 14.48 15.21 20.75 20.73 22.07 25.55 29.03 20.55 14.89
Inventory Days 50.35 49.53 44.94 60.83 76.73 59.44 59.8 58.44 70.49 64.05 59.89
Payable days 29.98 35.34 36.36 42.5 56.92 48.51 50.3 54.24 66.21 84.25 65.45
PER(x) 31.58 16 59.03 12.4 0 12.78 11.17 9.2 8.72 14.25 8.51
Price/Book(x) 0.98 0.88 1.19 1 1.62 1.99 2.49 2.03 0.97 2.48 2.62
Dividend Yield(%) 1.04 1.49 1.06 1.21 0.59 1.2 1.11 1.4 1.37 1.39 2.37
EV/Net Sales(x) 0.97 0.91 1.17 1.11 1.73 1.57 1.5 1.32 1.14 2.06 1.56
EV/Core EBITDA(x) 5.38 5.31 6.47 6.18 10.92 7.08 7.2 5.82 6.74 7.93 5.63
Net Sales Growth(%) 42.57 11.18 34.05 3.42 -21.57 33.84 29.37 17.83 -13.49 8.88 83.33
EBIT Growth(%) -2.22 15.97 9.81 38.48 -81.21 684.81 27.61 33.15 -51.85 119.46 117.34
PAT Growth(%) -10.01 -22.71 -66.38 343.26 -129.16 788.8 76.98 23.57 -48.12 100.89 165.95
EPS Growth(%) -70.47 83.45 -58.15 317.09 -119.11 1149.71 75.65 23.44 -47.24 95.49 162.31
Debt/Equity(x) 1.19 1.23 1.58 1.67 2.23 1.93 1.41 1.37 1.66 1.42 1.04
Current Ratio(x) 0.6 0.64 0.6 0.75 0.58 0.72 0.8 0.8 0.83 0.83 1.14
Quick Ratio(x) 0.33 0.34 0.28 0.31 0.25 0.33 0.37 0.45 0.52 0.5 0.55
Interest Cover(x) 2.4 2.02 1.43 1.73 0.31 2.36 3.07 3.86 1.71 4.04 6.99
Total Debt/Mcap(x) 1.24 1.43 1.39 1.73 1.36 0.96 0.57 0.67 1.71 0.57 0.4

JSW Steel Shareholding Pattern

# Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Promoter 44.07 44.07 44.07 44.07 44.09 44.71 45.01 45.02 45.19 45.19
FII 13.34 13.31 12.69 0 12.17 11.21 11.58 10.61 10.75 26.03
DII 6.36 6.8 7.62 20.6 8.57 8.88 8.45 9.58 9.76 9.86
Public 36.23 35.81 35.62 35.33 35.17 35.19 34.96 34.79 34.3 18.92
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

JSW Steel News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)