Tata Steel BSL Peer Comparison

NSE: TATASTLBSL | BSE: 500055

₹85.35

₹-1.05 (-1.22%)

As on 12-Nov-2021IST

Market cap

₹9,354 Cr

Revenue (TTM)

₹29,369 Cr

P/E Ratio

1.3

P/B Ratio

0.4

Div. Yield

0 %

Edit

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Market cap (₹ Cr)	9,354	59,300	37,532	16,301	11,746
Revenue (₹ Cr)	29,369	17,570	21,077	18,501	13,938
Net Profit (₹ Cr)	7,141.57	1,510.67	1,370.78	506.65	83.67
Net Margin (%)	24.23	8.51	6.45	2.72	0.60
RoE (%)	30.84	23.94	11.35	4.45	0.64
Price to Earnings	1.31	25.04	27.70	29.71	140.38
Price-To-Book	0.37	5.58	3.04	1.29	0.89

Income Statement (₹ Cr)

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Operating Revenue	21,418.63	7,152.56	6,297.07	10,663.64	0.00
Total Income	21,510.29	7,518.58	6,373.89	10,929.65	0.00
Total Expenditure	15,970.54	6,366.67	4,956.40	9,478.71	0.01
EBITDA	5,448.09	785.89	1,340.67	1,184.93	-0.01
Depreciation	1,491.28	246.47	300.36	458.87	--
EBIT	3,956.81	539.43	1,040.31	726.06	-0.01
Interest	1,529.21	84.95	62.46	492.79	0.00
Other Income	91.67	366.02	76.82	266.01	0.00
Exceptional Items	69.02	137.61	--	-112.05	--
Profit before Tax	2,519.27	1,093.03	1,054.94	499.28	-0.01
Provision for Tax	1.11	255.34	211.40	171.55	--
Profit after Tax	2,518.17	837.69	843.54	327.73	-0.01

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Shareholder's Funds	21,004.17	4,082.75	3,634.02	6,983.03	0.00
Minority Interest	0.02	126.76	4.35	-443.60	--
Non-Current Liabilities	10,553.28	1,316.34	342.85	2,851.25	0.00
Current Liabilities	5,551.14	2,331.01	1,431.93	6,424.49	0.00
Total Liabilities	37,115.74	7,856.87	5,419.92	15,815.17	0.00

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Non-Current Assets	30,151.40	3,419.61	2,673.78	9,098.10	0.00
Current Assets	6,957.21	4,437.25	2,739.37	6,717.08	0.00
Total Assets	37,115.74	7,856.87	5,419.92	15,815.17	0.00
Total Debt*	10,815.93	962.74	789.40	5,083.35	0.00
Net Current Assets	1,406.06	2,106.25	1,307.44	292.59	0.00
Contingent Liabilities	--	264.60	390.11	1,860.22	--

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Cash From Operating Activities	8,160.46	774.49	1,056.17	1,569.71	-0.01
Cash Flow from Investing Activities	-662.96	-845.22	-498.64	-358.59	0.00
Cash from Financing Activities	-7,484.13	-198.12	-423.39	-831.16	--
Net Cash Inflow / Outflow	13.37	-268.85	134.14	379.96	-0.01

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
ROCE (%)	12.08	25.45	26.74	8.19	-161.69
ROE (%)	12.75	23.03	26.11	4.77	-163.16
ROA (%)	6.63	10.42	16.15	2.12	-93.27
EBIT Margin (%)	25.86	16.10	22.51	13.61	--
Net Margin (%)	11.71	11.14	13.23	3.00	-4,199.59
Cash Profit Margin (%)	18.72	15.14	18.17	7.38	--

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Revenue Growth (%)	17.69	-28.16	43.89	-8.29	--
EBIT Growth (%)	128.85	-9.71	109.09	-10.45	2.11
Net Profit Growth (%)	500.67	21.03	147.93	-28.95	2.09
EPS Growth (%)	500.67	20.79	147.87	-42.53	2.10
Book Value Growth (%)	13.63	26.94	28.57	3.25	-89.85

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Price / Earnings	2.26	4.73	0.00	7.44	0.00
Price / Book Value	0.27	0.89	0.00	0.34	0.00
Dividend Yield (%)	0.00	3.59	--	2.70	--
EV/EBITDA	2.85	3.76	0.49	4.64	-7.83
Market Cap (₹ Cr)	5,701.64	3,630.23	0.00	2,370.53	--

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debt to Equity	0.51	0.24	0.22	0.73	0.00
Short term debt to equity ratio	0.01	0.04	0.18	0.30	--
Current Ratio	1.25	1.90	1.91	1.05	1.26
Quick Ratio	0.47	1.38	1.19	0.59	1.26
Interest Coverage	2.65	13.87	17.89	2.01	-110.43

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	NMDC Steel
Debtors to sales (%)	1.97	9.35	8.47	19.93	--
Asset Turnover	0.56	0.89	1.21	0.69	0.00
Receivable days	9.59	48.84	20.07	68.30	--
Inventory Days	78.51	88.75	72.95	95.94	--
Payable days	119.68	44.07	45.22	101.13	--
Cash Conversion Cycle	-31.59	93.51	47.80	63.11	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.