Steel Authority of India

Market Cap (₹ Cr.)

₹54,420

52 Week High

175.35

Book Value

₹138

52 Week Low

81.80

PE Ratio

14.05

PB Ratio

0.95

PE for Sector

33.51

PB for Sector

10.84

ROE

3.98 %

ROCE

7.06 %

Dividend Yield

1.52 %

EPS

₹9.38

Industry

Steel

Sector

Steel - Large

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

0.99 %

Net Income Growth

40.90 %

Cash Flow Change

155.02 %

ROE

35.09 %

ROCE

32.48 %

EBITDA Margin (Avg.)

34.54 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	11,886	9,700	9,347	9,054	11,546	9,327	11,294	11,368	13,000	11,669	13,666	15,443	17,642	16,005	16,832	15,911	18,752	15,003	14,286	16,728	16,629	9,345	17,344	20,052	23,606	20,753	27,058	25,495	31,221	24,334	26,688	25,461	29,618	24,800	29,887	23,601	28,311	24,198
Expenses	10,677	9,404	10,176	10,106	12,265	9,059	11,278	11,341	12,955	11,674	13,001	13,927	14,691	13,608	14,387	13,281	16,346	13,238	12,968	15,544	10,484	9,470	15,023	14,756	17,300	14,079	19,810	22,199	26,427	21,728	25,514	22,965	26,257	22,711	26,260	21,205	24,985	22,090
EBITDA	1,209	296	-830	-1,052	-719	269	16	27	45	-5	665	1,516	2,952	2,397	2,445	2,630	2,406	1,765	1,318	1,184	6,145	-125	2,320	5,296	6,307	6,674	7,248	3,295	4,794	2,606	1,174	2,496	3,361	2,090	3,628	2,395	3,326	2,108
Operating Profit %	7 %	-0 %	-12 %	-15 %	-8 %	2 %	-0 %	-0 %	-2 %	-1 %	5 %	9 %	14 %	14 %	14 %	16 %	12 %	11 %	8 %	6 %	35 %	-4 %	11 %	26 %	26 %	32 %	26 %	12 %	14 %	10 %	3 %	8 %	10 %	7 %	12 %	9 %	11 %	8 %
Depreciation	507	452	528	530	892	600	666	670	744	695	762	760	848	814	826	855	890	872	901	926	1,055	973	990	981	1,158	1,026	1,056	1,049	1,144	1,194	1,183	1,221	1,364	1,275	1,326	1,321	1,356	1,402
Interest	427	508	540	599	653	594	603	611	720	588	643	675	917	755	771	825	803	788	940	849	909	886	720	670	540	503	439	316	440	374	506	640	517	613	605	614	642	691
Profit Before Tax	275	-664	-1,898	-2,181	-2,264	-925	-1,253	-1,254	-1,419	-1,287	-740	82	1,186	828	848	950	712	104	-523	-591	4,181	-1,985	610	3,645	4,608	5,145	5,753	1,931	3,210	1,038	-516	635	1,480	202	1,696	461	1,329	14
Tax	1	0	0	-77	0	0	0	15	0	0	0	36	0	0	0	1	4	0	0	39	224	0	0	0	12	0	0	0	0	239	-122	50	-49	46	425	16	118	4
Net Profit	334	-248	-1,108	-1,481	-1,185	-536	-732	-795	-771	-801	-539	43	816	540	554	616	468	69	-343	-430	2,725	-1,270	393	1,283	3,444	3,850	4,304	1,443	2,418	776	-386	464	1,049	150	1,241	331	1,011	11
EPS in ₹	0.81	-0.60	-2.68	-3.59	-2.87	-1.30	-1.77	-1.92	-1.87	-1.94	-1.31	0.10	1.97	1.31	1.34	1.49	1.13	0.17	-0.83	-1.04	6.60	-3.08	0.95	3.11	8.34	9.32	10.42	3.49	5.85	1.88	-0.93	1.12	2.54	0.36	3.00	0.80	2.45	0.03

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	99,327	1,00,340	1,06,539	1,14,190	1,16,438	1,25,098	1,15,732	1,17,741	1,27,715	1,37,532
Fixed Assets	36,169	45,926	50,285	58,612	61,359	69,019	67,600	73,657	73,524	72,408
Current Assets	28,482	24,178	25,534	29,590	32,238	40,891	30,532	28,613	37,730	47,867
Capital Work in Progress	29,196	24,927	23,275	18,395	16,014	8,752	8,878	4,710	4,891	6,141
Investments	0	1,292	1,395	1,491	1,585	1,585	1,595	1,624	1,673	1,694
Other Assets	33,962	28,195	31,583	35,692	37,480	45,742	37,659	37,749	47,627	57,290
Total Liabilities	55,822	61,144	70,530	78,476	78,286	85,321	72,237	65,724	75,576	83,402
Current Liabilities	34,457	38,685	46,324	43,402	41,598	44,952	45,062	39,318	49,306	53,426
Non Current Liabilities	21,365	22,460	24,206	35,075	36,689	40,369	27,176	26,406	26,270	29,976
Total Equity	43,505	39,196	36,009	35,714	38,152	39,777	43,495	52,017	52,139	54,131
Reserve & Surplus	39,374	35,065	31,879	31,583	34,021	35,647	39,364	47,887	48,009	50,000
Share Capital	4,131	4,131	4,131	4,131	4,131	4,131	4,131	4,131	4,131	4,131

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	-55	-16	-12	-41	-45	119	315	-409	-53	7
Investing Activities	-5,160	-4,558	-5,439	-6,469	-3,756	-4,236	-3,273	-3,975	-3,234	-4,280
Operating Activities	2,744	3,800	2,125	6,158	7,302	-651	23,396	30,964	-5,406	2,933
Financing Activities	2,362	743	3,302	269	-3,591	5,006	-19,808	-27,398	8,587	1,354

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %	65.00 %
FIIs	4.32 %	5.01 %	5.38 %	4.41 %	4.58 %	4.22 %	4.31 %	4.34 %	4.69 %	3.82 %	3.68 %	4.34 %	3.18 %	3.00 %
DIIs	16.63 %	15.56 %	12.46 %	10.50 %	10.24 %	8.79 %	9.39 %	10.72 %	12.40 %	13.63 %	14.61 %	15.46 %	15.86 %	15.72 %
Government	0.07 %	0.08 %	0.08 %	0.08 %	0.00 %	0.09 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	13.99 %	14.36 %	17.09 %	20.01 %	20.18 %	21.91 %	21.29 %	19.94 %	17.91 %	17.55 %	16.70 %	15.20 %	15.96 %	16.27 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
JSW Steel	956.70	2,35,680.63	33.85	1,76,010.00	5.40	8,973	-64.29	57.41
Tata Steel	150.60	1,90,748.30	95.50	2,30,979.63	-5.49	-4,910	75.02	43.38
Tube Investment	4,023.00	79,992.41	121.17	17,142.04	13.46	1,187	10.32	49.00
Jindal Stainless	749.90	62,284.59	24.53	38,731.59	8.12	2,693	-12.41	53.30
Steel Authority of India	129.65	54,419.67	14.05	1,06,445.29	0.99	3,067	-61.51	43.48
APL Apollo Tubes	1,437.40	40,204.98	54.92	18,193.67	12.22	732	-0.23	49.33
Shyam Metalics & Energy	890.55	24,947.41	22.55	13,354.20	4.64	1,029	37.76	70.60
Jindal SAW	715.20	22,788.88	12.30	21,125.90	16.97	1,593	70.47	60.49
Jai Balaji Industries	1,132.90	20,050.98	21.84	6,628.87	7.60	880	22.53	70.04
Welspun Corp	681.65	17,970.93	15.07	17,582.06	74.46	1,136	47.19	48.14