ESL Steel Ltd - Stock Valuation and Financial Performance

BSE: 533264 | NSE: ELECTROSL | Steel & Iron Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on ESL Steel

M-Cap below 100cr DeciZen not available

ESL Steel stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
6,091 Cr.
52-wk low:
31.1
52-wk high:
31.1

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

The key valuation ratios of ESL Steel Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of ESL Steel:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -1.6%-2.9%-1.4%-6.4%-87.5%25%3.2%36.6%1.8%-3.1%-
Value Creation
Index
-1.1-1.2-1.1NANA0.9-0.81.7-0.9-1.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5131,8312,5982,5453,5894,9524,3784,7716,5967,9786,596
Sales YoY Gr.-256.8%41.9%-2%41%38%-11.6%9%38.2%21%-
Adj EPS -1.3-2.6-2.2-6-25.854.6-0.215-0.4-3-0.5
YoY Gr.-NANANANANA-100.4%NA-102.7%NA-
BVPS (₹) 6.94.53.7-2.4-27.894.718.933.733.130.116.8
Adj Net
Profit
-273-620-529-1,455-6,2031,072-39.92,778-74.4-549-94
Cash Flow from Ops. -32.6-3847212041,04085467378.41,551955-
Debt/CF from Ops. -257.4-26.614.250.39.54.25.342.31.93.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 35.6%17.3%22.2%21%
Adj EPS NANANANA
BVPS17.9%NA16.8%-9.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-16.6-47.9-53.2-888.7170.5-69.5-1.157.2-1.2-9.4-2.1
Op. Profit
Mgn %
-3.71.44.72.29.91813.618.18.63.610.7
Net Profit
Mgn %
-53.2-33.9-20.4-57.2-172.921.6-0.958.2-1.1-6.9-1.4
Debt to
Equity
5.69.311.5-18.1-1.51.910.50.50.71.1
Working Cap
Days
38420318016011989971271119376
Cash Conv.
Cycle
8785798341610-16-923-233

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - ESL Steel Ltd.

Standalone Consolidated
TTM EPS (₹) -0.5 -
TTM Sales (₹ Cr.) 6,596 -
BVPS (₹.) 16.8 -
Reserves (₹ Cr.) 1,339 -
P/BV 1.85 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 31.05 / 31.05
All Time Low / High (₹) 0.83 / 78.10
Market Cap (₹ Cr.) 6,091
Equity (₹ Cr.) 1,961.7
Face Value (₹) 10
Industry PE 24.8

Management X-Ray of ESL Steel:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *79.5379.5379.5379.5379.5379.5379.5379.530.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of ESL Steel

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales513.221,831.242,597.692,545.133,588.754,951.554,377.514,771.436,595.877,977.58
Operating Expenses 557.871,811.802,522.242,501.693,253.664,124.013,812.313,921.756,033.647,703.25
Manufacturing Costs70.99256.98354.15527.75574.05634.56622.36541.16993.012,278.77
Material Costs420.711,356.651,784.571,634.112,180.932,954.192,682.012,813.454,341.734,617.18
Employee Cost 13.9544.7384.04131.18147.71154.53161.81154.40161.59213.26
Other Costs 52.23153.44299.48208.65350.97380.73346.12412.75537.31594.04
Operating Profit -44.6519.4475.4543.44335.09827.53565.20849.68562.23274.33
Operating Profit Margin (%) -8.7%1.1%2.9%1.7%9.3%16.7%12.9%17.8%8.5%3.4%
Other Income 6.9315.6015.7197.6888.5355.43103.64127.81203.9774.70
Interest 179.93451.73526.631,125.81789.96322.46384.14376.53338.22376.05
Depreciation 73.47207.35209.05478.79534.15304.63306.52346.43345.30443.75
Exceptional Items 00276.520-5,238.36930.940-276.34-58.480
Profit Before Tax -291.12-624.03-367.99-1,463.48-6,138.851,186.80-21.81-21.8124.20-470.77
Tax 0.010.0100000-2,753.83118.8087.13
Profit After Tax -291.13-624.04-367.99-1,463.48-6,138.851,186.80-21.812,732.01-94.59-557.91
PAT Margin (%) -56.7%-34.1%-14.2%-57.5%-171.0%24.0%-0.5%57.3%-1.4%-7.0%
Adjusted EPS (₹)-1.3-2.6-1.5-6.1-25.560.5-0.114.8-0.5-3.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1,499.571,092.84895.38-567.85-6,707.621,857.113,492.836,224.336,127.735,567.06
Share Capital 2,186.742,409.242,409.242,409.242,409.24196.171,849.031,849.031,849.031,849.03
Reserves -687.16-1,316.40-1,513.85-2,977.08-9,116.861,660.941,643.804,375.304,278.703,718.03
Minority Interest0000000000
Debt8,342.209,477.448,802.947,616.08420.463,571.933,315.822,862.482,402.033,223.24
Long Term Debt8,327.618,897.248,159.156,919.7903,571.933,315.822,862.482,402.031,945.49
Short Term Debt14.59580.20643.79696.29420.4600001,277.75
Trade Payables149.27247.07365.72420.741,094.06857.99887.37933.941,220.48674.01
Others Liabilities 1,410.012,543.663,368.215,550.5813,164.032,172.83704.81-1,428.93-1,233.95-767.47
Total Liabilities 11,401.0513,36113,432.2413,019.567,970.938,459.858,400.838,591.838,516.288,696.84

Fixed Assets

Gross Block3,908.435,036.8410,583.5210,599.6110,723.4410,843.2210,985.2211,141.7111,858.9312,134.91
Accumulated Depreciation175.31387.63209.01687.761,221.891,504.461,808.692,1542,493.032,930.62
Net Fixed Assets3,733.124,649.2010,374.509,911.859,501.569,338.769,176.538,987.719,365.919,204.29
CWIP 6,759.716,819.041,750.541,799.07919.43910.74910.12834.66806.111,298.96
Investments 176.2240.08000626.761,100.46408.90180.1620.03
Inventories366.17819.02735.76791.76844.73842.57870.75635.521,179.671,394.39
Trade Receivables22.02114.35250.75127.20182.52233.13171.73102.9080.58248.63
Cash Equivalents 69.18259.8152.94134.07688.33578.68284.30393.38599.69193.45
Others Assets274.64659.50267.75255.60-4,165.64-4,070.78-4,113.05-2,771.25-3,695.84-3,662.91
Total Assets 11,401.0513,36113,432.2413,019.567,970.938,459.858,400.838,591.838,516.288,696.84

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -32.59-383.59721.29204.421,039.52854.12672.9078.441,551.42954.53
PBT -291.12-624.03-367.99-1,463.48-6,138.851,186.80-21.81-21.8124.20-470.77
Adjustment 244.96652.53465.651,540.416,640.09-177.80591.34903.62661.94776.14
Changes in Working Capital 14.45-411.52623.78128.15539.46-144.13109.72-812.57868.72657.48
Tax Paid -0.88-0.57-0.14-0.65-1.18-10.76-6.359.20-3.44-8.32
Cash Flow From Investing Activity -458.98-590.28-764.97-67.94-649.35-238.27-366.57509.67-742.82-39.90
Capex -336.08-666.63-906.29-78.50-51.95-70.92-80.43-51.11-779.18-592.07
Net Investments -176.22136.1439.802.43-607.77-202.18-325.33535.78-99.52527.72
Others 53.32-59.79101.528.1210.3734.8339.1925135.8824.45
Cash Flow From Financing Activity 468.231,164.51-121.53-52.80-443.68-278.44-492.46-638.07-865.31-943.71
Net Proceeds from Shares 0222.500001,765.550000
Net Proceeds from Borrowing 1,457.851,256.030.23-32.98-105.541,484.700-253.27-455.13-460.42
Interest Paid -771.07-879.63-160.23-72.32-62.30-3,108.17-383.66-382.32-338.53-380.89
Dividend Paid 0000000000
Others -218.54565.6138.4652.51-275.83-420.51-108.81-2.47-71.65-102.40
Net Cash Flow -23.34190.63-165.2183.68-53.50337.41-186.13-49.96-56.71-29.07
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-17.7-48.14-37.02N/AN/A0-0.8256.23-1.53-9.54
ROCE (%)-1.18-1.631.41N/AN/A29.045.084.273.91-1.04
Asset Turnover Ratio0.050.160.220.210.350.60.520.560.770.93
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A0.72N/A0.03N/AN/A
Working Capital Days
Receivable Days91223251515171158
Inventory Days18810698100826271585059
Payable Days154536374921031191189175

ESL Steel Ltd Stock News

ESL Steel Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of ESL Steel on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of ESL Steel stood at ₹6,091.
The latest P/E ratio of ESL Steel as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of ESL Steel as of 01-Jan-1970 05:30 is 1.85.
The 52-week high of ESL Steel is ₹31.05 and the 52-week low is ₹31.05.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of ESL Steel is ₹6,596 ( Cr.) .

About ESL Steel Ltd

Electrosteel Integrated was originally incorporated as Electrosteel Integrated Limited on December 20, 2006 as a public limited company. The company commenced business on January 5, 2007. The company is promoted by Electrosteel Castings Limited for implementing a 2.2 MTPA integrated steel and D I pipe project in Jharkhand, India. It has entered into arrangements with investors and facility agreements with a consortium of lenders to finance the project. The board of directors of the company has on January 11, 2010, subject to approval from the shareholders of the company (shareholders meeting for which has been scheduled on March 25, 2010) and other regulatory approvals, considered and resolved that the name of the company be changed from Electrosteel Integrated Limited to “Electrosteel Steels Limited”.

The company is promoted by ECL to setup a 2.2 MTPA Integrated Steel and Ductile Iron Spun Pipes project in Jharkhand, India. Pursuant to the group’s strategy of focusing on identification of opportunities for backward integration, new DI pipe capacity as well as investment in steel sector, ECL has obtained mining blocks of iron ore and coking coal in the state of Jharkhand and has set up EIL for implementing the integrated steel and DI pipe plant.

ECL, the promoter, is in the business of manufacturing cast iron pipes for over four decades and ductile iron spun pipes since the last 15 years. For the fiscal year 2009, ECL recorded consolidated net sales of Rs 19,470 million. ECL has four manufacturing facilities, two located at Khardah and Haldia, both in the state of West Bengal, one at Elavur in Tamil Nadu and one coal washery plant at Parbatpur in the state of Jharkhand.

The company is setting up the proposed plant near Siyaljori village in Bokaro District of Jharkhand. The proposed plant will be based on Blast Furnace (BF) - Basic Oxygen Furnace (BOF) - Billet Caster and Hot Rolling Route and will produce 1.2 MTPA of long steel products, comprising 0.5 MTPA of 5.5-12.0 mm diameter wire rods in coil form and 0.7 MTPA of reinforcement bars in straight lengths and bundled in the range of 8-32 mm and plain rounds upto 60mm diameter. The plant will have a 0.33 MTPA DI pipe production facility in the same complex and will be provided with hot metal from the Blast Furnaces. The plant will also have production facilities for 0.27 MTPA of commercial billets and 0.40 MTPA of pig iron.

The company has acquired approximately 1,723.44 acres of land for the proposed plant, taking into account the scope for future expansion. The area of land for the proposed plant is approximately 600 acres with another 20-300 acres of land that would be required for construction of storage space for materials.

Milestones:

  • February 12, 2007 - Delivery and Marketing Agreement between the company and Stemcor MESA DMCC
  • January 11, 2009 - Subscription Agreement between the company and Stemcor MESA DMCC
  • January 16, 2010 - Subscription Agreement between the company and ECL
  • June 29, 2007 - Common Loan Agreement between the company and the consortium of lenders
  • June 29, 2007 - Sub-ordinate Debt Agreement between the company and the consortium of lenders
  • June 29, 2007 - Inter-se Agreement between the company and the consortium of lenders
  • October 12, 2007 - Offshore Supply Agreement between the company and Stemcor MESA DMCC
  • February 19, 2008 - Amendment to the Common Loan Agreement between the company and a consortium of lenders
  • June 19, 2008 - Supply Agreements between the company and China First MetallurgicalConstruction Corporation Limited for supply of plant and machinery for its project
  • July 21, 2008 - Coking Coal Supply Agreement between the company and ECL
  • July 21, 2008 - Iron ore Supply Agreement between the company and ECL for supply ofIron ore - lump and fines
  • July 25, 2008 - Supply Agreements between the company and China First MetallurgicalConstruction Corporation Limited for supply of plant and machinery for its project
  • January 11, 2010 - Subscription Agreement between the company and PGS Invest Limited
  • February 1, 2010 - Subscription Agreement between the company and JP Financial Services Private Limited
  • February 6, 2010 - Subscription Agreement between the company, Renaissance AssetManagement Company Private Limited, Finance and Chaitanya Parivar Trust
  • January 11, 2010 - Subscription Agreement between the company and Starbridge Finance Limited
  • January 11, 2010 - Subscription Agreement between the company and Roundabout Finance Limited
  • June 22, 2009 - Share Subscription and Shareholders Agreement between the company, ECL and IL&FS Financial Services
  • June 22, 2009 - Share Subscription and Shareholders Agreement between the  company, ECL, Tara India Holdings Limited, Tara India Fund III Domestic Trust and Tara India Fund III Trust
  • August 20, 2009 - Amended and Restated Common Loan Agreement between the company and a consortium of lenders
  • August 20, 2009 - Amended and Restated Subordinate Debt I Agreement between the Company and a consortium of lenders
  • August 20, 2009 - Subordinate Debt II Agreement between the company and a consortium of lenders
  • August 20, 2009 - Amended and restated Inter-se Agreement between the company and the consortium of lenders
  • December 18, 2009 - Share Subscription Agreement between the company and IFCI Limited
  • January 11, 2010 - The board of directors of the company, subject to approval from the shareholders of the company (shareholders meeting for which has been scheduled on March 25, 2010) and other regulatory approvals considered and resolved that the name of the company be changed to “Electrosteel Steels Limited” as the proposed name would convey the correct business which the company proposes to undertake.

Group companies:

  • Lanco Industries
  • Electrosteel Algerie SPA
  • Electrosteel Castings (UK)
  • Electrosteel USA LLC
  • Electrosteel Europe SA
  • Singardo International
  • Domco
  • North Dhandu Mining Company
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.