Whalesbook
рдЧреНрд▓реЛрдмрд▓ рдмреНрд░реЛрдХрд░реЗрдЬ рдлрд░реНрдо HSBC рдиреЗ рднрд╛рд░рддрд╛рдЪреНрдпрд╛ рдзрд╛рддреВ рдЖрдгрд┐ рдЦрд╛рдг рдХреНрд╖реЗрддреНрд░рд╛рддреАрд▓ рдХрд╡реНрд╣рд░реЗрдЬ рд╕рдХрд╛рд░рд╛рддреНрдордХ рджреГрд╖реНрдЯрд┐рдХреЛрдирд╛рдиреЗ рд╕реБрд░реВ рдХреЗрд▓реЗ рдЖрд╣реЗ. рддреНрдпрд╛рдВрдиреА рд╣рд┐рдВрдбрд╛рд▓реНрдХреЛ рдЗрдВрдбрд╕реНрдЯреНрд░реАрдЬ, рдиреЕрд╢рдирд▓ ре▓рд▓реНрдпреБрдорд┐рдирд┐рдпрдо рдХрдВрдкрдиреА рдЖрдгрд┐ рдЯрд╛рдЯрд╛ рд╕реНрдЯреАрд▓ рдпрд╛рдВрдирд╛ 'рдмрд╛рдп' (Buy) рд░реЗрдЯрд┐рдВрдЧ рджрд┐рд▓реА рдЖрд╣реЗ, рдЬреНрдпрд╛рдордзреНрдпреЗ рдЕрдиреБрдХреНрд░рдореЗ 24%, 13% рдЖрдгрд┐ 24% рд╕рдВрднрд╛рд╡реНрдп рдЕрдкрд╕рд╛рдЗрдб рджрд░реНрд╢рд╡рд┐рд▓рд╛ рдЖрд╣реЗ. рд╣рд┐рдВрджреБрд╕реНрддрд╛рди рдЭрд┐рдВрдХ рдЖрдгрд┐ рдХреЛрд▓ рдЗрдВрдбрд┐рдпрд╛рд▓рд╛ 'рд╣реЛрд▓реНрдб' (Hold) рд░реЗрдЯрд┐рдВрдЧ рдорд┐рд│рд╛рд▓реА рдЖрд╣реЗ, рддрд░ рд╕реНрдЯреАрд▓ рдЕрдереЙрд░рд┐рдЯреА рдСрдл рдЗрдВрдбрд┐рдпрд╛ рдЖрдгрд┐ NMDC рдпрд╛рдВрдирд╛ рдирдлрд╛рдХреНрд╖рдорддрд╛ рдЖрдгрд┐ рдХреЗрдкреЗрдХреНрд╕ (рднрд╛рдВрдбрд╡рд▓реА рдЦрд░реНрдЪ) рд╕рдВрдмрдВрдзрд┐рдд рдЪрд┐рдВрддрд╛рдВрдореБрд│реЗ 'рд░рд┐рдбреНрдпреВрд╕' (Reduce) рд░реЗрдЯрд┐рдВрдЧ рдорд┐рд│рд╛рд▓реА рдЖрд╣реЗ.
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