SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

JSW ISPAT Steel Ltd.(Amalgamation) (JSWISPAT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500305 NSE: JSWISPAT Steel & Iron Products | Small Cap | JSW ISPAT (Amalg) Share Price

BSE Share Price
Not Listed

JSW ISPAT Steel Ltd.(Amalgamation) (JSWISPAT)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500305 NSE: JSWISPAT Steel & Iron Products | Small Cap | JSW ISPAT (Amalg) Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹2,512 Cr.
Current Price
₹0
52-Week Low / High
₹10 / 10
TTM EPS
₹2.2
TTM Sales
₹10,702 Cr.
Book Value per Share
₹-0.1
P/E Ratio
4.45
Industry PE
25.8
Price to Book (P/B)
-152.60
Price to Sales (P/S)
0.23
EV/EBITDA
7.77
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
-0.26%
Return on Assets (ROA)
-3.00%
Operating Profit Margin
4.3%
Net Profit Margin
-2.85%
Gross Profit Margin
1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
34.9%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
45.22%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
58.65%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-2,533 Cr.
Equity
₹2,516.8 Cr.
Face Value
₹10
All Time Low / High
₹0.55 / 105.00

JSW ISPAT Steel .(Amalgamation) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Jun'10Jun'11Jun'12TTM
ROCE % 5.4%5.2%18.7%-2.3%11%12.9%2.4%12.8%-14.2%-0.3%-

Growth Parameters

Sales 3,1083,7326,0784,9597,4878,2848,1328,1068,23111,10410,702
Sales YoY Gr.-20.1%62.9%-18.4%51%10.7%-1.8%-0.3%1.5%34.9%-
Adj EPS -0.60.16-6.5-0.4-1.1-1.8-2.7-4.20.42.2
YoY Gr.-NA11960%-207.1%NANANANANANA-
BVPS (₹) 9.110.220.95.35.25.5-1.2-2.70.1-0.5-0.1
Adj Net
Profit
-39.93.3418-790-49.6-131-224-332-991105564
Cash Flow from Ops. 3834288728241,4581,5361,433997-8121,167-
Debt/CF from Ops. 17166.7105.74.75.15.8-8.65.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 15.2%8.2%10.9%34.9%
Adj EPS NANANANA
BVPS-172.6%-162.9%NA-666.7%
Share Price - - - -

Key Financial Parameters

Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Jun'10Jun'11Jun'12TTM
Return on
Equity %
-2.40.218.3-32.4-2-4.5-9.1-23-556.6-772.4
Op. Profit
Mgn %
13.214.7247.121.315.213.713.544.37.2
Net Profit
Mgn %
-1.30.16.9-15.9-0.7-1.6-2.8-4.1-1215.3
Debt to
Equity
7.16.93.14.84.94.18.112.17194.7
Working Cap
Days
1551351141521011021141061369248
Cash Conv.
Cycle
-11213755272447-2-45-46

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Jun'10Jun'11Jun'12
Sales3,108.273,732.016,078.084,958.747,486.578,284.148,131.9810,132.738,231.2111,104.11
Operating Expenses + 2,727.043,188.824,631.504,656.505,906.897,023.947,039.028,773.937,905.6810,631.37
Manufacturing Costs573.20778.661,029.151,303.581,616.781,792.911,812.682,501.551,954.212,534.73
Material Costs1,704.731,982.963,036.932,836.593,740.314,704.734,736.965,655.265,503.567,370.55
Employee Cost 51.9470.44110.39129.56161.17197.65196.65259.64219.29260.86
Other Costs 397.17356.76455.03386.77388.63328.65292.73357.48228.62465.23
Operating Profit 381.23543.191,446.58302.241,579.681,260.201,092.961,358.80325.53472.74
Operating Profit Margin (%) 12.3%14.6%23.8%6.1%21.1%15.2%13.4%13.4%4.0%4.3%
Other Income + 56.1592.37123.7057.41147.14601.63405.86448.67323.90720.45
Exceptional Items 184.050405.14000-648.700-1,180.62-586.46
Interest 344.79355.69643.89985.071,099.621,108.091,227.391,369.981,022.911,076
Depreciation 210.12219.66435.99571.43623.83638.12646.62773.95596.26626.83
Profit Before Tax 66.5260.21895.54-1,196.853.37115.62-1,023.89-336.46-2,150.36-1,096.10
Tax -16.3115.89199.48-384.1812.9080.82-335.78-14.12-344.48-779.18
Profit After Tax 82.8344.32696.06-812.67-9.5334.80-688.11-322.34-1,805.88-316.92
PAT Margin (%) 2.7%1.2%11.5%-16.4%-0.1%0.4%-8.5%-3.2%-21.9%-2.9%
Adjusted EPS (₹)1.20.710.2-6.7-0.10.3-5.6-2.6-7.6-1.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of JSW ISPAT (Amalg) - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Jun'10Jun'11Jun'12

Equity and Liabilities

Shareholders Fund + 1,395.851,416.132,238.902,049.812,941.672,901.611,984.841,562.691,875.441,181.46
Share Capital 981.75981.761,136.902,288.702,288.742,294.032,272.512,225.093,354.923,001.56
Reserves 414.10434.371,102-238.89652.93607.58-287.67-662.40-1,479.48-1,820.10
Debt +6,517.856,851.035,832.238,261.098,315.507,225.047,351.527,181.756,182.266,215.79
Long Term Debt6,517.856,851.035,832.238,261.098,315.507,225.047,351.527,181.754,969.556,034.83
Short Term Debt000000001,212.71180.96
Minority Interest0000000000
Trade Payables790.50720.33985.161,863.581,725.632,435.553,234.013,627.853,085.553,825.09
Others Liabilities 107.40188.72695.77-247.63-183.49-255.11-388.19-458.24-95.32-1,119.26
Total Liabilities 8,811.609,176.219,752.0611,926.8512,799.3112,307.0912,182.1811,914.0511,047.9310,103.08

Fixed Assets

Net Fixed Assets +2,741.886,649.266,169.958,901.449,823.339,206.018,887.817,927.357,245.146,822.26
Gross Block3,900.638,047.528,016.4311,455.7113,067.3713,167.9313,557.3913,456.0213,438.7013,713.33
Accumulated Depreciation1,158.751,398.261,846.482,554.273,244.043,961.924,669.585,528.676,193.566,891.07
CWIP 2,173.47472.37630.37398.1954.68108.2598.5263.7352.99179.43
Investments 55.0552.9953.31113.32113.59118.04232.89229.37163.42160.99
Inventories313.29476.58629.02985.611,056.191,368.381,382.931,934.172,040.131,713.25
Trade Receivables444.94433.901,068.87594.13645.02579.83564.18758.97394.57591.17
Cash Equivalents 94.12109.20122.54128.86327.6592.5279.39203.06393.199.82
Others Assets 2,988.85981.911,078805.30778.85834.06936.46797.40758.49626.16
Total Assets 8,811.609,176.219,752.0611,926.8512,799.3112,307.0912,182.1811,914.0511,047.9310,103.08

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Jun'10Jun'11Jun'12
Cash Flow From Operating Activity + 383.12427.70871.76824.471,458.411,535.721,432.801,245.84-811.911,167.04
PBT -117.5360.21490.40-1,196.853.37115.62-1,023.89-336.46-2,150.36-1,096.10
Adjustment 699.89516.221,024.861,561.621,566.451,103.351,794.351,673.812,519.651,678.29
Changes in Working Capital -198.82-148.37-644.67459.7-107.85319.47665.45-91.16-1152585.48
Tax Paid -0.42-0.361.170-3.56-2.72-3.11-0.35-29.20-0.63
Cash Flow From Investing Activity + -85.73-259.06-225.37-235.30-319.94-203.99-182.63-256.05-219.34-31.63
Capex -146.79-284.22-285.66-200.61-307.96-173.20-103.56-142.24-61.14-203.67
Net Investments 46.865.54-0.110-0.05-4.0505.69-163.292.43
Others 14.2019.6260.40-34.69-11.93-26.74-79.07-119.505.09169.61
Cash Flow From Financing Activity + -258.04-162.09-644.98-608.09-957.17-1,580.86-1,249.97-970.021,399.62-1,519.96
Net Proceeds from Shares 22.1745.4622.12-0.110.0913.2252.1518.232,157.070.04
Net Proceeds from Borrowing 0-58.552.31-130.4380.22-474.14-495.50263.46420.831,049.01
Interest Paid -196.28-216.07-577.90-775.50-1,216.67-909.48-995.99-1,092.30-1,121.93-1,053.84
Dividend Paid -0.73-0.14-0.270000000
Others -83.2067.21-91.24297.95179.19-210.46189.37-159.41-56.35-1,515.17
Net Cash Flow 39.356.551.41-18.92181.30-249.130.2019.77368.37-384.55

Financial Ratio

PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Jun'10Jun'11Jun'12
Ratios
ROE (%)19.926.6865.33-78.05-1.495.32-256.83000
ROCE (%)5.415.2318.69-2.3211.0312.892.3512.83-14.2-0.26
Asset Turnover Ratio0.380.460.680.510.680.750.740.910.781.15
PAT to CFO Conversion(x)4.639.651.25N/AN/A44.13N/AN/AN/AN/A
Working Capital Days
Receivable Days46.103942.5054.402723.80232223.4014.80
Inventory Days2935.1031.2052.8044.5047.1055.4055.1080.6056.50
Payable Days132.5087.705993.7076.6072.90117.20118.20162.90171.10

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *95.0030.0528.6028.6028.6028.6028.6028.600.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

JSW ISPAT Steel Ltd.(Amalgamation) FAQs

The current trading price of JSW ISPAT (Amalg) 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 31-Dec-1969 the market cap of JSW ISPAT (Amalg) stood at ₹2,511.8 Cr

The latest P/E ratio of JSW ISPAT (Amalg) as of 31-Dec-1969 is 4.45.

The latest P/B ratio of JSW ISPAT (Amalg) as of 31-Dec-1969 is -152.60.

The 52-week high of JSW ISPAT (Amalg) is ₹10.10 and the 52-week low is ₹9.81.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of JSW ISPAT (Amalg) is ₹10,702 ( Cr.) .

Data is not available for this company.

No data found

No data found

About JSW ISPAT Steel Ltd.(Amalgamation)

Ispat Industries, set up in 1984, is one of the leading steel manufacturer in India.It is a Rs.9,400 core company, which is the largest private sector  producer of hot rolled coil.

It has two state of the art integrated steel facilities in Dolvi & Kamleshwar located in state of Maharashtra.

It manufacturers sponge iron, hot rolled coils, cold rolled coils, galvanized steel/ coils and colour coated steel.

Its 1,200 acres Dolvi plant produces of 3 million tonne per annum hot rolled coils. It uses latest technology that is introduced first time in Asia.

Its sponge iron plant is most efficient plant in the world and has received ISO 9002 (1994) and ISO 14001 (1996) certification.

Erebus, a Mauritius  based company, Nipon Ispat Singapore and Ispat Energy are its subsidiaries.

Future plans:

With increase in demand of steel, the company is planning to implement major projects such as:

Pellet plant with estimated capacity of 4.5 Million Metric Tonnes (MT) annually.

Coke oven plant with estimated capacity of 1 Million MT as a joint venture.

Blast Furnace with an estimated capacity of 1.2 Million MT.

The company has also entered into a Memorandum Of Understanding with the governments of Jharkhand & Chattisgarh  to set up integrated steel plants with estimated capacity of  2.8 Million MTs per annum & a power plant with an estimated capacity of  1200 Mega Watt.

You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×