SAIL Peer Comparison

NSE: SAIL | BSE: 500113

₹178.10

₹1.15 (0.65%)

As on 06-Oct-2026IST

Market cap

₹73,606 Cr

Revenue (TTM)

₹1,11,135 Cr

P/E Ratio

17.2

P/B Ratio

1.2

Div. Yield

1.3 %

Edit

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Market cap (₹ Cr)	73,606	62,277	3,07,271	2,23,017	1,10,430
Revenue (₹ Cr)	1,11,135	44,026	1,89,687	2,39,756	56,413
Net Profit (₹ Cr)	3,894.18	3,173.57	28,468.00	10,878.77	2,724.18
Net Margin (%)	3.47	7.14	14.88	4.51	4.80
RoE (%)	8.35	17.40	13.68	12.05	7.03
Price to Earnings	17.23	19.17	12.40	20.21	40.63
Price-To-Book	1.19	3.05	2.94	2.17	2.14

Income Statement (₹ Cr)

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Operating Revenue	1,11,134.75	44,026.06	1,89,687.00	2,39,756.11	56,412.57
Total Income	1,12,072.33	44,427.06	1,91,309.00	2,41,101.90	56,729.58
Total Expenditure	97,750.71	38,446.29	1,58,059.00	2,03,566.87	47,098.27
EBITDA	13,384.04	5,579.77	31,628.00	36,189.24	9,314.30
Depreciation	6,106.53	1,110.82	9,201.00	12,849.86	3,376.36
EBIT	7,277.51	4,468.95	22,427.00	23,339.38	5,937.94
Interest	2,056.57	570.00	8,597.00	7,085.14	1,768.24
Other Income	937.58	401.00	1,622.00	1,345.79	317.01
Exceptional Items	-812.23	-58.34	17,359.00	-1,245.82	-871.38
Profit before Tax	5,346.29	4,241.61	32,811.00	16,354.21	3,615.33
Provision for Tax	1,452.11	1,068.04	4,343.00	5,475.44	891.15
Profit after Tax	3,894.18	3,173.57	28,468.00	10,878.77	2,724.18

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Shareholder's Funds	60,355.88	19,791.28	1,00,053.00	1,02,167.65	50,898.91
Minority Interest	0.00	10.08	-3,212.00	-229.16	9.50
Non-Current Liabilities	31,919.73	6,897.70	94,824.00	1,00,556.02	27,772.79
Current Liabilities	43,620.49	13,923.75	69,377.00	96,917.64	18,148.02
Total Liabilities	1,36,796.10	40,440.85	2,69,658.00	2,96,514.62	1,05,542.59

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Non-Current Assets	81,002.72	21,331.29	1,44,243.00	2,09,283.18	73,746.71
Current Assets	35,919.73	17,312.51	1,03,435.00	72,265.11	22,737.36
Total Assets	1,36,796.10	40,440.85	2,69,658.00	2,96,514.62	1,05,542.59
Total Debt*	31,927.71	7,341.59	95,533.00	84,956.39	22,037.86
Net Current Assets	-7,700.76	3,388.76	34,058.00	-24,652.53	4,589.34
Contingent Liabilities	7,952.34	739.55	10,228.00	11,263.23	6,946.84

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Cash From Operating Activities	19,039.30	3,394.99	25,152.00	35,064.46	7,204.23
Cash Flow from Investing Activities	-7,899.23	-3,505.62	18,690.00	-14,905.31	-10,733.93
Cash from Financing Activities	-11,402.99	-112.23	-16,111.00	-21,387.12	2,802.51
Net Cash Inflow / Outflow	-262.92	-222.86	27,731.00	-1,227.97	-727.19

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
ROCE (%)	7.08	19.19	20.67	12.70	8.92
ROE (%)	8.35	17.40	13.68	12.05	7.03
ROA (%)	2.86	8.26	11.15	3.75	2.97
EBIT Margin (%)	6.55	10.15	11.82	9.73	10.53
Net Margin (%)	3.47	7.14	14.88	4.51	4.80
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Revenue Growth (%)	6.45	9.82	12.22	10.51	16.45
EBIT Growth (%)	32.20	17.94	46.27	51.54	-13.37
Net Profit Growth (%)	50.86	20.93	444.11	166.34	-9.58
EPS Growth (%)	63.06	27.75	144.62	142.96	261.57
Book Value Growth (%)	2.46	18.40	26.20	12.25	7.89

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Price / Earnings	14.66	18.57	24.08	18.71	31.94
Price / Book Value	1.17	2.99	2.88	2.16	2.19
Dividend Yield (%)	1.34	0.54	0.58	2.25	0.18
EV/EBITDA	7.76	11.75	11.24	8.18	13.82
Market Cap (₹ Cr)	62,519.48	58,512.84	2,73,957.74	2,39,220.21	1,13,209.40

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Debt to Equity	0.12	0.25	0.76	0.62	0.38
Short term debt to equity ratio	0.17	0.08	0.05	0.15	0.01
Current Ratio	0.82	1.24	1.49	0.75	1.25
Quick Ratio	0.28	0.56	1.02	0.26	0.81
Interest Coverage	3.60	8.44	4.82	3.31	3.04

	SAIL	Jindal Stainless	JSW Steel	Tata Steel	Jindal Steel
Debtors to sales (%)	5.85	7.01	5.94	2.05	3.06
Asset Turnover	0.82	1.15	0.74	0.83	0.61
Receivable days	22.79	25.42	19.36	8.00	9.04
Inventory Days	85.07	78.85	66.64	72.20	39.87
Payable days	70.87	111.41	50.42	123.77	103.73
Cash Conversion Cycle	36.98	-7.14	35.58	-43.56	-54.81

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