SAIL Peer Comparison

NSE: SAIL | BSE: 500113

₹170.49

₹2.99 (1.79%)

As on 04-Nov-2026IST

Market cap

₹70,343 Cr

Revenue (TTM)

₹1,16,428 Cr

P/E Ratio

12.6

P/B Ratio

1.1

Div. Yield

1.4 %

Edit

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Market cap (₹ Cr)	70,343	56,786	3,27,960	1,17,300	63,062
Revenue (₹ Cr)	1,16,428	46,007	1,99,021	61,405	17,570
Net Profit (₹ Cr)	5,243.31	3,267.72	31,801.00	2,860.57	1,510.67
Net Margin (%)	4.47	7.03	15.84	4.63	8.51
RoE (%)	9.82	16.13	15.16	7.11	23.94
Price to Earnings	12.55	17.02	11.53	41.09	26.63
Price-To-Book	1.13	2.67	2.90	2.25	5.94

Income Statement (₹ Cr)

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Operating Revenue	1,16,428.13	46,007.14	1,99,021.00	61,405.23	17,569.88
Total Income	1,17,392.17	46,452.19	2,00,800.00	61,725.30	17,753.67
Total Expenditure	1,01,355.91	40,382.32	1,64,388.00	51,599.75	15,031.27
EBITDA	15,072.22	5,624.82	34,633.00	9,805.48	2,538.61
Depreciation	6,262.22	1,147.87	8,847.00	3,573.51	439.64
EBIT	8,810.00	4,476.95	25,786.00	6,231.97	2,098.97
Interest	2,095.69	593.96	7,786.00	1,963.19	183.20
Other Income	964.04	445.05	1,779.00	320.07	183.79
Exceptional Items	-546.48	40.66	17,359.00	-871.38	0.00
Profit before Tax	7,131.87	4,368.70	37,138.00	3,717.47	2,099.56
Provision for Tax	1,888.56	1,100.98	5,337.00	856.90	588.89
Profit after Tax	5,243.31	3,267.72	31,801.00	2,860.57	1,510.67

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Shareholder's Funds	62,519.56	21,252.84	1,13,306.00	52,366.55	10,624.80
Minority Interest	0.00	7.89	-3,269.00	10.14	-2.79
Non-Current Liabilities	30,280.32	6,535.31	70,865.00	27,278.00	2,034.33
Current Liabilities	48,741.62	16,615.81	68,294.00	18,817.90	10,265.57
Total Liabilities	1,36,796.10	40,440.85	2,69,658.00	1,05,542.59	20,697.38

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Non-Current Assets	83,255.60	21,323.05	1,50,237.00	75,205.12	9,654.23
Current Assets	38,605.33	20,679.25	78,267.00	23,447.42	12,426.69
Total Assets	1,36,796.10	40,440.85	2,69,658.00	1,05,542.59	20,697.38
Total Debt*	31,927.71	7,341.59	95,533.00	22,037.86	2,162.54
Net Current Assets	-10,136.29	4,063.44	9,973.00	4,629.52	2,161.12
Contingent Liabilities	7,952.34	739.55	10,228.00	6,946.84	268.01

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Cash From Operating Activities	19,039.30	3,394.99	25,152.00	7,204.23	3,204.28
Cash Flow from Investing Activities	-7,899.23	-3,505.62	18,690.00	-10,733.93	-3,722.80
Cash from Financing Activities	-11,402.99	-112.23	-16,111.00	2,802.51	875.09
Net Cash Inflow / Outflow	-262.92	-222.86	27,731.00	-727.19	356.57

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
ROCE (%)	7.08	19.19	20.67	8.92	23.94
ROE (%)	9.82	16.13	15.16	7.11	23.94
ROA (%)	3.80	7.83	12.64	2.99	7.60
EBIT Margin (%)	7.57	9.73	12.96	10.15	11.95
Net Margin (%)	4.47	7.03	15.84	4.63	8.51
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Revenue Growth (%)	9.39	11.65	14.05	25.54	13.62
EBIT Growth (%)	77.23	12.78	54.19	-6.73	26.08
Net Profit Growth (%)	142.75	15.19	389.25	2.62	-0.87
EPS Growth (%)	110.29	19.88	164.07	252.29	34.90
Book Value Growth (%)	2.46	18.40	26.20	7.89	23.21

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Price / Earnings	11.66	17.16	20.28	31.95	26.63
Price / Book Value	1.13	2.67	2.90	2.25	5.94
Dividend Yield (%)	1.38	0.58	0.53	0.17	0.21
EV/EBITDA	6.74	10.88	11.03	13.57	24.20
Market Cap (₹ Cr)	62,519.48	58,512.84	2,73,957.74	1,13,209.40	21,460.75

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Debt to Equity	0.10	0.20	0.45	0.37	0.07
Short term debt to equity ratio	0.17	0.08	0.05	0.01	0.06
Current Ratio	0.79	1.24	1.15	1.25	1.21
Quick Ratio	0.27	0.57	0.62	0.80	0.69
Interest Coverage	4.40	8.36	5.77	2.89	12.46

	SAIL	Jindal Stainless	JSW Steel	Jindal Steel	Welspun
Debtors to sales (%)	4.53	8.07	6.20	1.94	6.14
Asset Turnover	0.84	1.10	0.79	0.64	0.88
Receivable days	22.79	25.42	19.36	9.04	37.88
Inventory Days	85.07	78.85	66.64	39.87	96.29
Payable days	70.87	111.41	50.42	103.73	68.58
Cash Conversion Cycle	36.98	-7.14	35.58	-54.81	65.59

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