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	Vedanta Iron And Steel
Market cap (₹ Cr)	9,354	66,581	30,035	19,790	14,480
Revenue (₹ Cr)	29,369	17,300	19,574	18,263	--
Net Profit (₹ Cr)	7,141.57	1,405.08	1,120.14	597.08	-0.04
Net Margin (%)	24.23	8.05	5.67	3.25	--
RoE (%)	30.84	26.62	9.97	5.30	--
Price to Earnings	1.31	28.83	26.74	30.28	--
Price-To-Book	0.37	6.95	2.52	1.57	25.14

Income Statement (₹ Cr)

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

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

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

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Cash From Operating Activities	8,160.46	774.49	1,056.17	1,569.71	--
Cash Flow from Investing Activities	-662.96	-845.22	-498.64	-358.59	--
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	--

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

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

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

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

	Tata Steel BSL	Welspun	Shyam Metalics	Jindal Saw	Vedanta Iron And Steel
Debtors to sales (%)	1.97	9.35	8.47	19.93	--
Asset Turnover	0.56	0.89	1.21	0.69	--
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.