Steel Authority of India Ltd

S A I L Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Steel Authority of India Ltd

₹ 111 -0.67%
21 Nov 4:00 p.m.
sail.co.in BSE: 500113 NSE: SAIL
About

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)

Key Points

Overview
The 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]

Website BSE NSE
  • Market Cap ₹ 45,684 Cr.
  • Current Price ₹ 111
  • High / Low ₹ 176 / 88.2
  • Stock P/E 14.4
  • Book Value ₹ 139
  • Dividend Yield 1.80 %
  • ROCE 8.10 %
  • ROE 6.44 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.79 times its book value
  • Company has been maintaining a healthy dividend payout of 28.3%

Cons

  • Company has a low return on equity of 11.3% over last 3 years.
  • Contingent liabilities of Rs.42,242 Cr.
  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Steel Industry: Steel - Large

Part of Nifty LargeMidcap 250 Nifty Metal Nifty 200 Nifty Commodities Nifty Dividend Opportunities 50

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
26,828 25,247 30,759 24,029 26,246 25,042 29,131 24,359 29,712 23,349 27,959 23,998 24,675
19,794 21,845 26,421 21,727 25,511 22,964 26,206 22,710 25,837 21,206 24,476 21,778 21,762
Operating Profit 7,034 3,402 4,338 2,302 735 2,079 2,924 1,649 3,875 2,142 3,483 2,220 2,913
OPM % 26% 13% 14% 10% 3% 8% 10% 7% 13% 9% 12% 9% 12%
256 -31 525 314 512 509 519 527 -174 355 -43 -28 322
Interest 439 316 440 374 506 640 517 613 605 614 642 691 758
Depreciation 1,056 1,049 1,144 1,194 1,183 1,221 1,365 1,275 1,327 1,321 1,356 1,402 1,304
Profit before tax 5,795 2,006 3,279 1,047 -443 726 1,562 288 1,770 563 1,441 98 1,173
Tax % 25% 24% 24% 23% -26% 25% 26% 26% 26% 25% 22% 17% 24%
4,339 1,529 2,479 804 -329 542 1,159 212 1,306 423 1,126 82 897
EPS in Rs 10.50 3.70 6.00 1.95 -0.80 1.31 2.81 0.51 3.16 1.02 2.73 0.20 2.17
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
44,891 46,804 46,032 38,793 44,210 57,496 66,973 61,664 69,114 103,477 104,448 105,378 99,980
39,982 42,646 41,217 41,628 44,094 52,788 57,167 51,400 56,337 82,114 96,410 94,229 89,222
Operating Profit 4,910 4,157 4,815 -2,834 115 4,708 9,807 10,264 12,776 21,363 8,038 11,149 10,758
OPM % 11% 9% 10% -7% 0% 8% 15% 17% 18% 21% 8% 11% 11%
923 2,071 892 425 378 654 283 280 1,349 902 1,856 665 605
Interest 846 1,047 1,555 2,300 2,528 2,823 3,155 3,487 2,817 1,698 2,037 2,474 2,705
Depreciation 1,527 1,836 1,907 2,404 2,682 3,066 3,385 3,756 4,103 4,275 4,964 5,278 5,383
Profit before tax 3,460 3,346 2,245 -7,114 -4,716 -527 3,549 3,302 7,206 16,292 2,892 4,062 3,275
Tax % 33% 21% 14% -41% -42% -47% 34% 36% 42% 25% 25% 24%
2,329 2,652 1,939 -4,176 -2,756 -281 2,349 2,121 4,148 12,243 2,177 3,067 2,528
EPS in Rs 5.64 6.42 4.93 -10.11 -6.67 -0.68 5.69 5.13 10.04 29.64 5.27 7.42 6.12
Dividend Payout % 35% 31% 41% 0% 0% 0% 9% 0% 28% 30% 28% 27%
Compounded Sales Growth
10 Years: 8%
5 Years: 9%
3 Years: 15%
TTM: -8%
Compounded Profit Growth
10 Years: 7%
5 Years: 6%
3 Years: -4%
TTM: -5%
Stock Price CAGR
10 Years: 2%
5 Years: 24%
3 Years: 1%
1 Year: 25%
Return on Equity
10 Years: 5%
5 Years: 10%
3 Years: 11%
Last Year: 6%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
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 37,514 39,154 39,641 36,021 32,912 32,816 35,516 37,380 41,276 50,081 50,616 52,971 53,458
22,539 26,020 32,146 35,141 41,396 45,409 45,170 54,127 37,677 17,284 30,773 36,323 41,265
22,506 24,767 26,932 26,234 29,405 33,339 33,385 31,560 35,007 48,885 45,262 47,598 40,889
Total Liabilities 86,689 94,072 102,849 101,527 107,843 115,694 118,201 127,198 118,090 120,381 130,782 141,022 139,742
18,384 28,175 39,011 45,942 50,300 58,625 61,374 69,034 67,618 73,677 73,543 72,426 71,755
CWIP 36,161 33,958 29,328 24,927 23,275 18,395 16,014 8,753 8,881 4,710 4,891 6,141 6,443
Investments 73 91 61 2,280 2,475 2,629 2,975 3,240 3,442 3,757 4,185 4,589 4,776
32,071 31,847 34,450 28,377 31,792 36,044 37,838 46,170 38,149 38,237 48,163 57,867 56,768
Total Assets 86,689 94,072 102,849 101,527 107,843 115,694 118,201 127,198 118,090 120,381 130,782 141,022 139,742

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2,823 6,313 2,579 4,043 2,160 6,164 7,215 -618 23,430 30,987 -5,290 2,911
-8,317 -7,488 -6,292 -4,805 -5,467 -6,480 -3,694 -4,261 -3,295 -3,976 -3,371 -4,261
3,009 1,017 3,775 743 3,302 269 -3,549 5,003 -19,808 -27,398 8,587 1,362
Net Cash Flow -2,485 -158 63 -20 -5 -47 -28 125 328 -387 -74 12

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 37 43 26 30 24 25 25 52 43 17 19 29
Inventory Days 299 272 370 308 274 199 243 370 207 170 180 222
Days Payable 63 56 77 82 90 87 89 97 107 143 92 103
Cash Conversion Cycle 273 259 319 255 209 137 179 325 144 44 107 148
Working Capital Days 76 50 48 10 -8 -10 7 75 16 -19 29 55
ROCE % 7% 5% 5% -6% -2% 3% 9% 8% 11% 24% 6% 8%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00%
4.41% 4.58% 4.22% 4.31% 4.34% 4.69% 3.82% 3.69% 4.34% 3.18% 3.01% 2.82%
10.51% 10.24% 8.79% 9.40% 10.73% 12.40% 13.63% 14.61% 15.46% 15.86% 15.72% 16.04%
0.08% 0.00% 0.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
20.01% 20.18% 21.91% 21.29% 19.94% 17.91% 17.56% 16.70% 15.20% 15.96% 16.27% 16.15%
No. of Shareholders 12,44,83614,66,89016,71,49916,27,16716,25,63715,21,98814,99,83614,83,37115,03,77916,43,07318,42,45419,88,076

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls