JSW Steel Ltd

JSW Steel is primarily engaged in the business of manufacture and sale of Iron and Steel Products.(Source : 201903 Annual Report Page No: 145)

Pros:
Promoter's stake has increased
Company has good consistent profit growth of 80.38% over 5 years
Cons:
Promoters have pledged 49.13% of their holding

Peer Comparison Sector: Steel // Industry: Steel - Large

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
13,228 14,012 16,656 15,093 17,240 18,264 21,336 20,519 21,552 20,318 22,368 19,812
10,295 11,191 13,491 12,476 14,204 14,413 16,046 15,414 16,646 15,833 17,961 16,115
Operating Profit 2,933 2,821 3,165 2,617 3,036 3,851 5,290 5,105 4,906 4,485 4,407 3,697
OPM % 22% 20% 19% 17% 18% 21% 25% 25% 23% 22% 20% 19%
Other Income 30 33 56 41 39 -222 52 79 56 37 53 141
Interest 964 921 948 945 950 923 883 887 963 1,021 1,046 1,042
Depreciation 867 868 878 819 851 852 865 905 974 1,078 1,084 1,026
Profit before tax 1,132 1,065 1,395 894 1,274 1,854 3,594 3,392 3,025 2,423 2,330 1,770
Tax % 42% 33% 29% 32% 35% 5% 20% 31% 31% 34% 36% 43%
Net Profit 647 730 1,014 626 839 1,774 2,879 2,366 2,087 1,603 1,523 1,028
EPS in Rs 3.00 3.04 4.22 2.61 3.49 7.28 12.45 9.84 8.83 6.76 6.35 4.28
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
12,427 15,934 18,957 24,106 34,368 38,210 51,220 52,972 41,546 55,604 71,933 84,757 84,050
8,950 12,944 14,887 19,238 27,571 31,715 42,075 43,616 35,127 43,302 57,036 65,835 66,555
Operating Profit 3,478 2,990 4,070 4,868 6,797 6,495 9,145 9,355 6,420 12,302 14,897 18,922 17,495
OPM % 28% 19% 21% 20% 20% 17% 18% 18% 15% 22% 21% 22% 21%
Other Income 314 -520 543 190 -1,444 -290 -1,606 111 -1,964 24 -158 204 287
Interest 626 1,168 1,115 1,060 1,427 1,967 3,048 3,493 3,601 3,768 3,701 3,917 4,072
Depreciation 742 988 1,299 1,560 1,933 2,237 3,183 3,434 3,323 3,430 3,387 4,041 4,162
Profit before tax 2,424 315 2,200 2,438 1,993 1,999 1,308 2,539 -2,468 5,128 7,651 11,168 9,548
Tax % 32% 23% 29% 32% 25% 42% 70% 32% 80% 33% 20% 33%
Net Profit 1,640 275 1,598 1,754 538 963 452 1,797 -335 3,523 6,214 7,639 6,241
EPS in Rs 6.29 0.96 6.18 5.90 1.68 3.14 1.24 5.64 0.00 11.70 20.58 25.38 26.22
Dividend Payout % 21% 9% 15% 20% 40% 30% 74% 19% -67% 19% 16% 16%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:18.19%
5 Years:10.60%
3 Years:26.83%
TTM:8.65%
Compounded Profit Growth
10 Years:23.53%
5 Years:80.38%
3 Years:63.90%
TTM:-20.58%
Stock Price CAGR
10 Years:9.38%
5 Years:14.28%
3 Years:8.49%
1 Year:-38.56%
Return on Equity
10 Years:13.40%
5 Years:16.68%
3 Years:22.81%
Last Year:24.22%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
537 537 527 563 563 563 1,067 1,067 301 301 510 321
Reserves 7,352 7,267 8,730 15,437 16,186 16,781 20,871 21,987 18,665 22,346 27,696 34,494
Borrowings 12,136 16,550 16,173 16,476 19,909 21,346 34,762 37,990 42,204 43,334 39,185 47,377
6,626 10,382 10,637 14,018 17,928 19,317 24,664 28,332 21,296 30,443 43,377 51,313
Total Liabilities 26,362 34,448 35,788 46,215 54,307 57,728 80,600 88,612 82,465 96,424 110,560 133,485
15,814 19,092 22,352 26,904 33,812 34,717 47,046 52,176 56,140 58,730 57,848 62,644
CWIP 5,771 9,585 6,956 6,023 2,832 5,898 9,400 8,265 7,271 4,363 5,950 11,889
Investments 470 397 628 2,914 2,090 1,750 663 599 1,195 1,366 1,469 1,894
4,308 5,374 5,852 10,374 15,574 15,363 23,492 27,571 17,860 31,965 45,293 57,058
Total Assets 26,362 34,448 35,788 46,215 54,307 57,728 80,600 88,612 82,465 96,424 110,560 133,485

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
3,266 4,592 3,346 2,830 3,512 5,844 2,594 7,876 6,897 7,888 12,379 14,633
-9,789 -5,841 -2,932 -7,633 -4,101 -5,433 -5,618 -7,372 -3,857 -5,094 -4,529 -11,387
6,696 1,236 -561 5,096 698 -791 3,300 -169 -3,151 -2,710 -8,185 1,753
Net Cash Flow 172 -12 -147 293 110 -380 276 334 -111 84 -335 4,999

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 20% 10% 13% 12% 14% 11% 13% 6% 5% 14% 18% 20%
Debtor Days 16 9 13 14 16 20 16 17 24 27 24 31
Inventory Turnover 7.78 6.24 6.55 6.63 6.74 6.77 7.50 5.53 4.30 5.64 6.00 6.25