SEBI Reg. Investment Advisor

Download App
Help Center Pricing
Money Works 4 Me Logo MoneyWorks4Me
Talk to Advisor
Login Get Free Account
Sign Up

MoneyWorks4Me

Log In Sign Up Schedule Free 15‑min Call
Login Get Free Account
Sign Up

JSW Ispat Special Products Ltd. - (Amalgamation) (JSWISPL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513446 NSE: JSWISPL Steel & Iron Products | Small Cap | JSW Ispat Special Share Price

₹38.97 0.00 (0.00%)

As on 09-Aug'23 18:01

JSW Ispat Special Products Ltd. - (Amalgamation) (JSWISPL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513446 NSE: JSWISPL Steel & Iron Products | Small Cap | JSW Ispat Special Share Price

₹38.97 0.00 (0.00%)

As on 09-Aug'23 18:01

Key Metrics
Valuation Multiples
Market Cap
₹1,830 Cr.
Current Price
₹39
52-Week Low / High
₹36 / 39
TTM EPS
₹-8.4
TTM Sales
₹4,780 Cr.
Book Value per Share
₹8
P/E Ratio
0.00
Industry PE
25.8
Price to Book (P/B)
4.88
Higher than its 5-year historical median
Price to Sales (P/S)
0.38
Higher than its 5-year historical median
EV/EBITDA
28.36
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
1.07%
Return on Capital Employed (ROCE)
7.00%
Return on Assets (ROA)
0.18%
Operating Profit Margin
7.6%
Net Profit Margin
0.15%
Gross Profit Margin
3.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
44.72%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
267.58%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
53.17%
Pledged shares (%) of Promoter's holding (%)
81.13%
Reserves
₹-94 Cr.
Equity
₹469.6 Cr.
Face Value
₹10
All Time Low / High
₹2.00 / 710.00

JSW Ispat Special Products . - (Amalgamation) stock performance

Key Ratios
mw4me loader

10 Year X-Ray : Login to view analysis.

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.
JSW Ispat Special Products Ltd. - (Amalgamation) has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation ⓘ

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % ⓘ6.1%3.7%-3.3%-8%-7.9%-11.2%-62.5%-5.7%4.3%7%-
Value Creation
Index ⓘ		-0.6-0.7-1.2-1.6NANA-5.5-1.4-0.7-0.5-

Growth Parameters ⓘ
Sales ⓘ1,9572,2773,1861,8271,2381,3831,8792,6384,1886,0614,780
Sales YoY Gr.-16.3%39.9%-42.7%-32.2%11.7%35.9%40.4%58.7%44.7%-
Adj EPS ⓘ38.28.9-95.7-85.4-84.3-79.3-75.6-10.3-20.3-8.4
YoY Gr.--76.7%-1178%NANANANANANANA-
BVPS (₹) ⓘ404.8404.8279.929.5-57.1-153.330.920.518.318.48
Adj Net
Profit ⓘ		24358.4-630-1,715-1,692-1,593-3,550-485-92.911.9-396
Cash Flow from Ops. ⓘ298203409629270-28.1-196-197388276-
Debt/CF from Ops. ⓘ19.733.819.512.131.5-304.5-11.2-13.36.69.7-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘ13.4%37.4%47.7%44.7%
Adj EPS ⓘ-42.8%NANANA
BVPSⓘ-29.1%NA-15.8%1%
Share Price 6.1% -8.3% 6.6% -

Key Financial Parameters ⓘ

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity % ⓘ		9.52.1-26-131.4610.975.4645.5-28-6.50.9-63.8
Op. Profit
Mgn % ⓘ		24.517.54.3-19.4-6.44.50.2-1.53.47.62.6
Net Profit
Mgn % ⓘ		12.42.6-19.8-93.9-136.6-115.1-188.9-18.4-2.20.2-8.3
Debt to
Equity ⓘ		2.12.4412.8-7.4-2.81.11.81.81.9-
Working Cap
Days ⓘ		31129216920229734921914611910376
Cash Conv.
Cycle ⓘ		1041025733416774796653-1

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales1,957.432,277.313,185.621,827.111,238.031,383.261,879.412,638.164,187.746,060.65
Operating Expenses ⓘ + 1,478.741,881.953,048.202,181.161,316.641,321.181,876.142,681.984,063.055,602.31
Manufacturing Costs171.97361.52635.41473.74286.38116.38238.74487.63530.42844.78
Material Costs1,092.361,261.671,968.641,408.60857.091,061.891,4781,943.362,969.984,305.51
Employee Cost 101.72126.51187.41141.99101.5580.1489.34116.46115.58129.72
Other Costs ⓘ 112.68132.26256.74156.8371.6262.7770.06134.53447.07322.30
Operating Profit ⓘ 478.69395.36137.42-354.05-78.6162.083.27-43.82124.69458.34
Operating Profit Margin (%) 24.5%17.4%4.3%-19.4%-6.3%4.5%0.2%-1.7%3.0%7.6%
Other Income ⓘ + 70.9183.5272.7978.0933.5412.1426.8325.97273.5744.65
Exceptional Items ⓘ 00-252.91-89.75-209.90-440.53-2,767.92000
Interest ⓘ 122.30243.02664.56980.451,117.471,183.04447.69253.32275.78270.60
Depreciation ⓘ 88.90138.73281.44358.72356.36351.61275.60216.99227.47223.21
Profit Before Tax ⓘ 338.4097.13-988.70-1,704.88-1,728.80-1,900.96-3,461.11-488.16-104.999.18
Tax ⓘ 88.0930.49-192.83-0.145.0600000
Profit After Tax 250.3266.63-795.87-1,704.74-1,733.86-1,900.96-3,461.11-488.16-104.999.18
PAT Margin (%) 12.8%2.9%-25.0%-93.3%-140.0%-137.0%-184.0%-18.5%-2.5%0.2%
Adjusted EPS (₹)39.38.4-120.0-84.9-86.4-94.7-73.7-10.4-2.20.2
Dividend Payout Ratio (%)3.80%11.90%0%0%0%0%0%0%0%0%

Valuation of JSW Ispat Special - 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'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund + 2,754.762,839.652,017.69592.06-1,145.89-3,077.691,977.801,485.991,383.511,391.92
Share Capital ⓘ 238.75240.84240.84200.79200.79200.79995.53995.53995.53995.53
Reserves ⓘ 2,516.012,598.801,776.85391.27-1,346.68-3,278.48982.27490.46387.98396.39
Debt +5,431.606,362.356,644.896,986.836,566.575,303.992,198.312,619.162,498.062,541.76
Long Term Debt4,032.425,377.264,999.345,247.994,734.633,395.142,044.102,251.532,273.332,239.88
Short Term Debt1,399.18985.091,645.551,738.841,831.941,908.85154.21367.63224.73301.88
Minority Interest0000000000
Trade Payables83.76228.55419.80309.90156.70123.07399.63488.92780.57848.70
Others Liabilities ⓘ 1,101.461,256.761,956.162,204.493,499.735,860.38125.25225.13382.62458.20
Total Liabilities ⓘ 9,371.5910,687.3111,038.5410,093.289,077.118,209.754,700.994,819.205,044.765,240.58

Fixed Assets

Net Fixed Assets ⓘ +1,387.504,398.936,969.306,686.666,360.876,017.263,372.553,249.263,168.413,068.69
Gross Block1,932.925,083.367,960.317,945.587,970.127,977.627,978.138,068.558,175.768,295.85
Accumulated Depreciation545.42684.44991.011,258.921,609.251,960.364,605.584,819.295,007.355,227.16
CWIP ⓘ 3,682.592,167.55189.38138.93157.10166.14153.63237.63175.14166.90
Investments ⓘ 931.601,066.771,143.621,068.071,059.18622.750.990.751.171.68
Inventories779.041,067.161,033.71554.92277.72320.96658.81857.49925.031,110.38
Trade Receivables245.85215.04245.26114.1997.1360.3032.9851.77188.68254.45
Cash Equivalents 719.1788.35104.03178.0776.82103.16213.43165.43127.62129.86
Others Assets ⓘ 1,625.841,683.521,353.231,352.441,048.29919.18268.60256.87458.71508.62
Total Assets ⓘ 9,371.5910,687.3111,038.5410,093.289,077.118,209.754,700.994,819.205,044.765,240.58

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity ⓘ + 297.90202.68409.23628.93270.14-28.05-196.49-197.28387.93276.32
PBT ⓘ 338.4097.13-988.70-1,704.88-1,728.80-1,900.96-3,461.11-488.16-104.999.18
Adjustment ⓘ 150.84321.93838.251,363.921,653.371,919.573,493.64488.50510.62474.53
Changes in Working Capital ⓘ -100.64-165.59590.34969.75345.57-45.78-227.74-196.5-16.65-202.12
Tax Paid ⓘ -72.06-39.60-9.580.140-0.88-1.28-1.12-1.05-5.27
Cash Flow From Investing Activity ⓘ + -2,062.21-1,643.21-929.3812.36-26.94-11.69641.07-118.39-82.52-121.75
Capex -98.05-3,151.22-2,878.84-35.61-48.47-17.04-48.17-128.95-95.06-145.12
Net Investments -340.29-135.17-76.861.670.270.0200.090.031.99
Others ⓘ -1,623.871,643.182,026.3246.3021.265.33689.2410.4712.5121.38
Cash Flow From Financing Activity ⓘ + 1,654.22789.67532.14-815.38-205.9172.69-370.65185.56-329.38-115.96
Net Proceeds from Shares ⓘ 0000000000
Net Proceeds from Borrowing ⓘ 00057.24-282.550-96.24207.0963.7650.42
Interest Paid ⓘ -117.99-239.20-604.03-965.90-16.46-9.72-118.29-233.91-249.76-243.05
Dividend Paid ⓘ 0000000000
Others ⓘ 1,772.211,028.861,136.1793.2893.1082.41-156.12212.38-143.3876.67
Net Cash Flow ⓘ -110.09-650.8611.99-174.0937.2932.9573.93-130.11-23.9738.61

Financial Ratio

PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)10.132.54-35.31-140.04N/AN/A0-40.48-11.551.07
ROCE (%)6.113.72-3.29-7.97N/AN/A-62.52-5.674.257
Asset Turnover Ratio0.340.350.560.40.220.160.290.550.851.18
PAT to CFO Conversion(x)1.193.04N/AN/AN/AN/AN/AN/AN/A30.1
Working Capital Days
Receivable Days28.102413.9015.6018.2020.2095.9010.5013.30
Inventory Days88.809663.5069.1071.8076.8094.90104.9077.7061.30
Payable Days24.2045.2060.1094.5099.4048.104846.603029.70

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *24.3634.0781.1381.1381.1381.1381.1381.1381.1381.13
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

JSW Ispat Special Products Ltd. - (Amalgamation) FAQs

The current trading price of JSW Ispat Special on 09-Aug-2023 18:01 is ₹38.97.

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 08-Aug-2023 the market cap of JSW Ispat Special stood at ₹1,829.8 Cr

The latest P/E ratio of JSW Ispat Special as of 08-Aug-2023 is 0.00.

The latest P/B ratio of JSW Ispat Special as of 08-Aug-2023 is 4.88.

The 52-week high of JSW Ispat Special is ₹39.13 and the 52-week low is ₹36.16.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of JSW Ispat Special is ₹4,780 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that JSW Ispat Special Products Ltd. - (Amalgamation) is a below average quality company.

The key valuation ratios of JSW Ispat Special Products Ltd. - (Amalgamation)'s currently when compared to its past seem to suggest it is in the Overvalued zone.

No data found

About JSW Ispat Special Products Ltd. - (Amalgamation)

Monnet Ispat & Energy was incorporated on February 1,1990. A Monnet group company, it is engaged in the business of sponge iron, steel ingot & billets and coal mining.

Monnet Ispat Ltd has an excellent manufacturing setup for sponge iron, steel billets & ingots. It also has a coal mining division and has now diversified into power generation for captive consumption.

The success story of Monnet Ispat Limited started with the commissioning of 1 lac tonne per annum (TPA) sponge iron plant set up at one-fourth the cost of similar plants. The indigenous technology used in setting up this plant enables Monnet to produce sponge iron of excellent Quality matching with the product of other plants set up using highly capital intensive foreign technology. With the addition of a second Rotary Kiln, Monnet has ensured augmentation of a capacity to 2.30 lac TPA. Additionally two rotary kilns each of 35000 TPA were comissioned in second half of 2003.

The plant is located in Raipur, Chattisgarh state, close to the source of its main raw materials -- iron ore and coal. In future to increase its competitive edge, Monnet has entered into mining of coal and iron ore from captive mines.

Monnet has come a long way in a very short span of time. It views human resource as the company's most valuable asset, much more valuable than the other factors of productions i.e. money, materials and machinery. A product can be duplicated, technology is available for a price, but human being are non-duplicable. In the 21st century, the human resource is going to be the competitive advantage of any company, be it in the manufacturing or the service sector. A customer driven company, we at Monnet, are as much concerned about our external customers as we are about our internal customers.

Product range of the company includes:

Sponge iron, steel and ferro alloys. In addition, the Group is engaged in mining of coal and power generation for captive consumption.

Monnet Ispat & Energy has bought back 1.28 million shares at an average price of Rs 141.52 per share.The buyback begun on Dec 8, 2008 and closed effective May 22.The total amount invested in the buyback was Rs 182.03 million, which is 24.27% of the maximum offer size authorised by the buyback.

In 2011 Monnet Ispat & Energy Limited acquired Indonesian Coal Company.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
2026 ©The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me® is a registered trademark of The Alchemists Ark Pvt. Ltd.

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:

×