JSW Ispat Special Products Ltd

About [ edit ]

Monnet Ispat & Energy is engaged in the business of Steel.

  • Market Cap 1,972 Cr.
  • Current Price 42.0
  • High / Low 67.6 / 12.4
  • Stock P/E
  • Book Value 29.5
  • Dividend Yield 0.00 %
  • ROCE 4.26 %
  • ROE -7.32 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.

Peer comparison

Sector: Steel Industry: Steel - Sponge Iron

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
433 420 494 533 777 660 583 617 595 955 1,161 1,477
419 412 472 575 802 660 608 612 630 892 1,009 1,271
Operating Profit 14 8 22 -42 -25 1 -25 5 -35 63 152 206
OPM % 3% 2% 4% -8% -3% 0% -4% 1% -6% 7% 13% 14%
Other Income 11 -2,770 5 12 6 4 4 13 3 3 3 5
Interest 327 16 49 53 62 62 63 65 66 69 68 72
Depreciation 88 82 56 51 53 53 53 57 55 58 56 57
Profit before tax -390 -2,860 -78 -134 -135 -111 -137 -104 -154 -62 30 81
Tax % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Net Profit -390 -2,860 -78 -134 -135 -111 -137 -104 -154 -62 30 81
EPS in Rs -19.41 -60.90 -1.65 -2.86 -2.88 -2.37 -2.92 -2.22 -3.27 -1.32 0.63 1.72

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
1,481 1,573 1,897 1,957 2,277 3,186 4,001 1,238 1,383 1,879 2,638 4,188
1,017 1,134 1,420 1,479 1,880 3,048 4,440 1,317 1,321 3,282 2,682 3,802
Operating Profit 464 439 477 479 398 138 -439 -79 62 -1,402 -44 385
OPM % 31% 28% 25% 24% 17% 4% -11% -6% 4% -75% -2% 9%
Other Income 32 29 62 71 81 -180 73 -176 -428 -1,336 26 13
Interest 93 33 89 122 243 665 980 1,117 1,183 448 253 276
Depreciation 72 74 74 89 139 281 359 356 352 276 217 227
Profit before tax 331 362 377 338 97 -989 -1,705 -1,729 -1,901 -3,461 -488 -105
Tax % 19% 22% 23% 26% 31% 20% 0% -0% -0% -0% -0% -0%
Net Profit 269 281 289 250 67 -796 -1,705 -1,734 -1,901 -3,461 -488 -105
EPS in Rs 51.49 43.70 44.90 39.28 10.12 -120.91 -84.91 -86.36 -94.68 -73.71 -10.40 -2.24
Dividend Payout % 10% 11% 6% 3% 10% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years:10%
5 Years:1%
3 Years:45%
TTM:59%
Compounded Profit Growth
10 Years:%
5 Years:14%
3 Years:24%
TTM:78%
Stock Price CAGR
10 Years:-22%
5 Years:13%
3 Years:49%
1 Year:195%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:-7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
54 64 64 239 241 241 201 343 349 996 996 996
Reserves 1,592 2,026 2,296 2,516 2,599 1,777 391 -1,347 -3,278 982 490 388
Borrowings 1,495 2,606 4,096 5,859 6,849 7,985 7,591 8,353 8,392 2,198 2,619 2,526
417 481 452 933 1,174 1,211 1,992 1,991 2,895 1,073 1,184 1,078
Total Liabilities 3,556 5,178 6,909 9,372 10,687 11,039 10,175 9,198 8,210 4,723 4,763 4,987
1,128 1,094 1,379 1,388 4,399 6,969 6,687 6,361 6,017 3,373 3,249 3,168
CWIP 721 1,065 2,022 3,683 2,168 189 139 157 166 154 238 175
Investments 545 550 591 932 1,067 1,144 1,068 1,059 623 1 1 1
1,161 2,469 2,917 3,370 3,054 2,736 2,281 1,621 1,404 1,196 1,275 1,643
Total Assets 3,556 5,178 6,909 9,372 10,687 11,039 10,175 9,198 8,210 4,723 4,763 4,987

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
450 -25 301 298 203 409 629 270 -28 -196 -197 388
-799 -814 -1,300 -2,062 -1,643 -929 12 -27 -12 641 -118 -83
309 1,322 1,142 1,654 790 532 -815 -206 73 -371 186 -329
Net Cash Flow -40 483 143 -110 -651 12 -174 37 33 74 -130 -24

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 14% 10% 8% 6% 4% -1% -8% -5% -4% -5% -6% 4%
Debtor Days 32 44 34 46 34 28 10 29 16 6 7 16
Inventory Turnover 4.13 3.23 2.71 1.94 1.86 2.65 2.41 2.50 3.14 3.08 2.80 3.63

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
25.27 74.37 74.35 74.35 74.35 74.35 74.35 74.35 74.35 74.35 74.35 74.35
2.29 0.55 0.32 0.32 0.32 0.32 0.32 0.32 0.32 0.00 0.00 0.00
39.57 20.04 20.04 19.81 19.62 19.46 18.70 18.06 17.78 16.85 14.89 13.40
32.87 5.03 5.29 5.52 5.71 5.87 6.63 7.27 7.55 8.79 10.76 12.25

Documents