SAIL Peer Comparison
NSE: SAIL | BSE: 500113
₹187.06
₹0.96
(0.52%)
As on 09-Sep-2026 09:24IST
Market cap
₹77,034 Cr
Revenue (TTM)
₹1,11,135 Cr
P/E Ratio
18
P/B Ratio
1.2
Div. Yield
1.3 %
Edit
| SAIL | Jindal Stainless | JSW Steel | Tata Steel | Jindal Steel | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
77,034 | 60,883 | 3,18,031 | 2,29,820 | 1,16,030 |
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 |
18.03 | 18.74 | 12.83 | 20.83 | 42.69 |
Price-To-Book |
1.24 | 2.98 | 3.04 | 2.23 | 2.25 |
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 |
Liabilities (₹ Cr)
| 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 |
Assets (₹ Cr)
| 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 |
Cashflow (₹ Cr)
| 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 |
Ratios
Profitability Ratios
| 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 |
Growth Ratios
| 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 |
Valuation Ratios
| SAIL | Jindal Stainless | JSW Steel | Tata Steel | Jindal Steel | |
|---|---|---|---|---|---|
|
Price / Earnings
|
15.56 | 18.48 | 25.41 | 19.36 | 32.82 |
|
Price / Book Value
|
1.24 | 2.98 | 3.04 | 2.23 | 2.25 |
|
Dividend Yield (%)
|
1.26 | 0.54 | 0.55 | 2.17 | 0.18 |
|
EV/EBITDA
|
8.09 | 11.70 | 11.76 | 8.39 | 14.15 |
|
Market Cap (₹ Cr)
|
62,519.48 | 58,512.84 | 2,73,957.74 | 2,39,220.21 | 1,13,209.40 |
Solvency Ratios
| 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 |
Operating Efficiency Ratios
| 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.
loading...
loading...
loading...
loading...
loading...
New Process Alert 
Seems like you've uploaded a wrong QR code. Please upload the QR code downloaded from MF Central platform.
