Whalesbook
рдХреЗрдВрджреНрд░реАрдп рдЗрд╕реНрдкрд╛рдд рдордВрддреНрд░реА рдПрдЪрдбреА рдХреБрдорд╛рд░рд╕реНрд╡рд╛рдореА рдиреЗ рд╕реНрдЯреАрд▓ рдЕрдереЙрд░рд┐рдЯреА рдСрдл рдЗрдВрдбрд┐рдпрд╛ рд▓рд┐рдорд┐рдЯреЗрдб (SAIL) рдХреЗ рд░рд╛рдЙрд░рдХреЗрд▓рд╛ рд╕реНрдЯреАрд▓ рдкреНрд▓рд╛рдВрдЯ (RSP) рдХреЗ рд▓рд┐рдП рдПрдХ рдорд╣рддреНрд╡рдкреВрд░реНрдг рдХреНрд╖рдорддрд╛ рд╡рд┐рд╕реНрддрд╛рд░ рдпреЛрдЬрдирд╛ рдХреА рдШреЛрд╖рдгрд╛ рдХреА рд╣реИред рдкреНрд▓рд╛рдВрдЯ рдХреА рдХреНрд╖рдорддрд╛ рд╡рд░реНрддрдорд╛рди 4.4 рдорд┐рд▓рд┐рдпрди рдЯрди рдкреНрд░рддрд┐ рд╡рд░реНрд╖ (рдПрдордЯреАрдкреАрдП) рд╕реЗ рджреЛрдЧреБрдиреА рд╣реЛрдХрд░ 9.8 рдПрдордЯреАрдкреАрдП рд╣реЛ рдЬрд╛рдПрдЧреАред рдпрд╣ рд╡рд┐рдХрд╛рд╕ рдПрдХ рдЖрдзреБрдирд┐рдХ 1 рдПрдордЯреАрдкреАрдП рд╕реНрд▓реИрдм рдХреИрд╕реНрдЯрд░ рдХреЗ рдЙрджреНрдШрд╛рдЯрди рдХреЗ рдмрд╛рдж рд╣реБрдЖ рд╣реИ рдФрд░ рдЗрд╕рдХрд╛ рдЙрджреНрджреЗрд╢реНрдп рд░рдХреНрд╖рд╛, рддреЗрд▓ рдФрд░ рдЧреИрд╕, рдФрд░ рдСрдЯреЛрдореЛрдмрд╛рдЗрд▓ рдЬреИрд╕реЗ рдорд╣рддреНрд╡рдкреВрд░реНрдг рдХреНрд╖реЗрддреНрд░реЛрдВ рдХреЛ рд╕реНрдЯреАрд▓ рдХреА рдЖрдкреВрд░реНрддрд┐ рдмрдврд╝рд╛рдирд╛ рд╣реИ, рдЬрд┐рд╕рд╕реЗ рднрд╛рд░рдд рдХреЗ 300 рдПрдордЯреАрдкреАрдП рд╕реНрдЯреАрд▓ рдХреНрд╖рдорддрд╛ рд▓рдХреНрд╖реНрдп рдХреЛ рдкреНрд░рд╛рдкреНрдд рдХрд░рдиреЗ рдореЗрдВ рдорджрдж рдорд┐рд▓реЗрдЧреАред
Steel Authority of India Limited (SAIL) is one of the largest steel-making companies in India and one of the Maharatnas of the countrys Central Public Sector Enterprises. SAIL produces iron and steel at five integrated plants and three special steel plants, located principally in the eastern and central regions of India and situated close to domestic sources of raw materials. SAIL manufactures and sells a broad range of steel products.(Source : Company Web-Site)
OverviewThe company is a state-owned steel producer, with the GOI holding a 65% majority stake as of June 2024. It holds Maharatna status and is one of India's largest steel producers.[1][2]
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | JSW Steel | 1140.30 | 45.62 | 278914.71 | 0.25 | 1646.00 | 166.16 | 45152.00 | 13.78 | 8.11 | 174496.00 | 15.02 | 6113.96 | 1623.00 | 3.36 | 1.65 | 1.22 |
| 2. | Tata Steel | 168.00 | 28.53 | 209735.42 | 2.14 | 3183.09 | 310.38 | 58689.29 | 8.88 | 8.83 | 221733.82 | 12.98 | 7351.87 | 3394.27 | 2.21 | 1.22 | 1.01 |
| 3. | Jindal Steel | 1038.60 | 29.44 | 105901.79 | 0.19 | 635.08 | -25.86 | 11685.88 | 4.21 | 10.67 | 48914.16 | 19.49 | 3597.33 | 638.23 | 2.14 | 4.33 | 0.39 |
| 4. | Jindal Stain. | 752.50 | 22.51 | 62110.33 | 0.40 | 807.92 | 29.87 | 10892.78 | 11.41 | 18.16 | 41205.54 | 11.88 | 2759.27 | 793.92 | 3.43 | 7.50 | 0.38 |
| 5. | S A I L | 134.08 | 20.95 | 55398.12 | 1.19 | 426.79 | -22.65 | 26703.94 | 8.22 | 6.73 | 106431.11 | 10.14 | 2644.84 | 644.74 | 0.99 | 1.77 | 0.60 |
| 6. | Sarda Energy | 490.05 | 16.24 | 17268.44 | 0.31 | 327.77 | 65.39 | 1527.78 | 31.86 | 15.27 | 5718.87 | 30.92 | 1063.40 | 323.18 | 2.47 | 8.51 | 0.38 |
| 7. | NMDC Steel | 41.15 | тАУ | 12062.33 | 0.00 | -114.78 | 80.72 | 3389.90 | 122.68 | -12.97 | 11712.91 | -2.83 | -1320.39 | -114.78 | 0.93 | -8.21 | 0.41 |
| тАУ | Median: 13 Co. | 133.13 | 22.51 | 12062.33 | 0.25 | 61.57 | 29.87 | 1527.78 | 8.22 | 8.83 | 5786.44 | 10.14 | 327.54 | 61.57 | 1.98 | 2.21 | 0.41 |
Standalone figures in тВ╣ crores
| Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 26,246 | 25,042 | 29,131 | 24,358 | 29,714 | 23,345 | 27,958 | 23,998 | 24,675 | 24,490 | 29,316 | 25,921 | 26,704 |
Expenses | 25,514 | 22,965 | 26,217 | 22,710 | 25,845 | 21,205 | 24,483 | 21,778 | 21,770 | 22,465 | 25,835 | 23,157 | 24,178 |
Operating Profit | 733 | 2,077 | 2,914 | 1,647 | 3,869 | 2,140 | 3,475 | 2,219 | 2,904 | 2,025 | 3,481 | 2,765 | 2,526 |
Other Income | 441 | 419 | 447 | 442 | -241 | 255 | -149 | -112 | 269 | 393 | 271 | 161 | -35 |
Profit before tax | -516 | 635 | 1,480 | 202 | 1,696 | 461 | 1,329 | 14 | 1,113 | 318 | 1,564 | 890 | 553 |
Tax % | -25% | 27% | 29% | 26% | 27% | 28% | 24% | 25% | 25% | 60% | 25% | 23% | 23% |
Net Profit | -386 | 464 | 1,049 | 150 | 1,241 | 331 | 1,011 | 11 | 834 | 126 | 1,178 | 685 | 427 |
EPS in Rs | -0.93 | 1.12 | 2.54 | 0.36 | 3.00 | 0.80 | 2.45 | 0.03 | 2.02 | 0.30 | 2.85 | 1.66 | 1.03 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 46,567 | 45,660 | 38,746 | 44,452 | 57,558 | 66,967 | 61,661 | 69,110 | 103,473 | 104,447 | 105,375 | 102,478 | 106,431 |
Expenses | 43,744 | 40,986 | 41,578 | 44,366 | 52,868 | 57,188 | 51,414 | 56,344 | 82,129 | 96,425 | 94,243 | 91,805 | 95,635 |
Operating Profit | 2,823 | 4,673 | -2,831 | 86 | 4,691 | 9,779 | 10,247 | 12,766 | 21,344 | 8,022 | 11,131 | 10,673 | 10,796 |
Other Income | 3,086 | 913 | 527 | 271 | 438 | 98 | 165 | 1,032 | 667 | 1,614 | 308 | 778 | 789 |
Interest | 968 | 1,454 | 2,300 | 2,528 | 2,823 | 3,155 | 3,487 | 2,817 | 1,698 | 2,037 | 2,474 | 2,793 | 2,423 |
Depreciation | 1,717 | 1,773 | 2,402 | 2,680 | 3,065 | 3,385 | 3,755 | 4,102 | 4,274 | 4,963 | 5,277 | 5,650 | 5,838 |
Profit before tax | 3,225 | 2,359 | -7,008 | -4,851 | -759 | 3,338 | 3,171 | 6,879 | 16,039 | 2,637 | 3,688 | 3,009 | 3,325 |
Net Profit | 2,616 | 2,093 | -4,021 | -2,833 | -482 | 2,179 | 2,022 | 3,850 | 12,015 | 1,903 | 2,733 | 2,148 | 2,416 |
EPS in Rs | 6.33 | 5.07 | -9.74 | -6.86 | -1.17 | 5.27 | 4.89 | 9.32 | 29.09 | 4.61 | 6.62 | 5.20 | 5.84 |
Dividend Payout % | 32% | 39% | 0% | 0% | 0% | 9% | 0% | 30% | 30% | 33% | 30% | 31% | тАУ |
Standalone figures in тВ╣ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 | 4,131 |
Reserves | 38,536 | 39,374 | 35,065 | 31,879 | 31,583 | 34,021 | 35,647 | 39,364 | 47,887 | 48,009 | 50,000 | 51,526 | 51,842 |
Borrowings | 25,281 | 29,898 | 34,980 | 41,396 | 45,409 | 45,170 | 54,127 | 37,677 | 17,284 | 30,773 | 36,315 | 36,934 | 33,663 |
Other Liabilities | 24,217 | 26,140 | 26,389 | 29,363 | 33,388 | 33,364 | 31,462 | 34,831 | 48,709 | 45,099 | 47,395 | 40,669 | 42,024 |
Total Liabilities | 92,165 | 99,542 | 100,564 | 106,768 | 114,511 | 116,685 | 125,366 | 116,002 | 118,011 | 128,012 | 137,841 | 133,260 | 131,660 |
Fixed Assets | 26,771 | 36,169 | 45,925 | 50,285 | 58,612 | 61,359 | 69,019 | 67,600 | 73,657 | 73,524 | 72,408 | 73,288 | 72,410 |
Gross Block | 54,168 | 65,205 | 77,754 | 84,566 | 95,519 | 101,457 | 112,712 | 115,094 | 124,787 | 128,774 | 132,571 | 137,646 | тАУ |
Accumulated Depreciation | 27,398 | 29,037 | 31,829 | 34,280 | 36,908 | 40,097 | 43,692 | 47,494 | 51,130 | 55,250 | 60,163 | 64,358 | тАУ |
CWIP | 33,651 | 29,196 | 24,927 | 23,275 | 18,395 | 16,014 | 8,752 | 8,878 | 4,017 | 4,891 | 6,141 | 7,206 | 8,842 |
Investments | 720 | 919 | 1,293 | 1,395 | 1,491 | 1,585 | 1,585 | 1,595 | 1,624 | 1,673 | 1,694 | 1,759 | 1,809 |
Other Assets | 31,024 | 33,259 | 28,420 | 31,811 | 36,012 | 37,728 | 46,011 | 37,929 | 38,712 | 47,924 | 57,599 | 51,006 | 48,599 |
Total Assets | 92,165 | 99,542 | 100,564 | 106,768 | 114,511 | 116,685 | 125,366 | 116,002 | 118,011 | 128,012 | 137,841 | 133,260 | 131,660 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 5,883 | 2,744 | 3,800 | 2,125 | 6,158 | 7,302 | -651 | 23,396 | 30,964 | -5,406 | 2,933 | 9,888 |
Cash from Investing Activity | -7,192 | -5,160 | -4,558 | -5,439 | -6,469 | -3,756 | -4,236 | -3,273 | -3,975 | -3,234 | -4,280 | -5,233 |
Cash from Financing Activity | 1,247 | 2,362 | 743 | 3,302 | 269 | -3,591 | 5,006 | -19,808 | -27,398 | 8,587 | 1,354 | -4,384 |
Net Cash Flow | -62 | -55 | -16 | -12 | -41 | -45 | 119 | 315 | -409 | -53 | 7 | 272 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 43 | 26 | 30 | 24 | 25 | 24 | 52 | 43 | 17 | 19 | 29 | 27 |
Inventory Days | 279 | 383 | 307 | 274 | 226 | 243 | 371 | 207 | 170 | 180 | 222 | 211 |
Days Payable | 58 | 77 | 83 | 90 | 99 | 90 | 98 | 107 | 145 | 92 | 103 | 75 |
Cash Conversion Cycle | 264 | 331 | 254 | 208 | 152 | 178 | 325 | 143 | 42 | 106 | 147 | 163 |
Working Capital Days | -32 | -64 | -137 | -171 | -88 | -51 | -25 | -79 | -39 | -41 | -20 | -18 |
ROCE % | 5% | 5% | -6% | -3% | 3% | 8% | 8% | 11% | 24% | 6% | 8% | 7% |
Nov 2025
Aug 2025
Jun 2025
Feb 2025
Nov 2024
Aug 2024
May 2024
Feb 2024
Nov 2023
Aug 2023
Jun 2023
Feb 2023
Aug 2022
May 2022
Jun 2018