Helping You Build Wealth With Honest Research
Since 1996. Try Now

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

TATA STEEL vs JSW STEEL - Comparison Results

Rs 100 invested in...

Loading...
DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    TATA STEEL JSW STEEL TATA STEEL/
JSW STEEL
 
P/E (TTM) x 3.2 10.2 31.2% View Chart
P/BV x 1.1 2.3 46.6% View Chart
Dividend Yield % 5.0 2.7 186.9%  

Financials

 TATA STEEL   JSW STEEL
EQUITY SHARE DATA
    TATA STEEL
Mar-22
JSW STEEL
Mar-22
TATA STEEL/
JSW STEEL
5-Yr Chart
Click to enlarge
High Rs1,535777 197.6%   
Low Rs819471 173.8%   
Sales per share (Unadj.) Rs1,997.7609.8 327.6%  
Earnings per share (Unadj.) Rs336.683.4 403.5%  
Cash flow per share (Unadj.) Rs411.1108.4 379.2%  
Dividends per share (Unadj.) Rs5.1017.35 29.4%  
Avg Dividend yield %0.42.8 15.6%  
Book value per share (Unadj.) Rs937.2279.3 335.5%  
Shares outstanding (eoy) m1,221.182,400.50 50.9%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x0.61.0 57.6%   
Avg P/E ratio x3.57.5 46.7%  
P/CF ratio (eoy) x2.95.8 49.7%  
Price / Book Value ratio x1.32.2 56.2%  
Dividend payout %1.520.8 7.3%   
Avg Mkt Cap Rs m1,436,8671,497,314 96.0%   
No. of employees `000NANA-   
Total wages/salary Rs m232,64134,930 666.0%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m2,439,5921,463,710 166.7%  
Other income Rs m7,84915,310 51.3%   
Total revenues Rs m2,447,4411,479,020 165.5%   
Gross profit Rs m633,559382,660 165.6%  
Depreciation Rs m91,00960,010 151.7%   
Interest Rs m54,62249,680 109.9%   
Profit before tax Rs m495,777288,280 172.0%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m84,77688,070 96.3%   
Profit after tax Rs m411,002200,210 205.3%  
Gross profit margin %26.026.1 99.3%  
Effective tax rate %17.130.6 56.0%   
Net profit margin %16.813.7 123.2%  
BALANCE SHEET DATA
Current assets Rs m925,566653,740 141.6%   
Current liabilities Rs m905,880575,510 157.4%   
Net working cap to sales %0.85.3 15.1%  
Current ratio x1.01.1 89.9%  
Inventory Days Days6436 178.0%  
Debtors Days Days22 98.5%  
Net fixed assets Rs m1,898,6511,311,110 144.8%   
Share capital Rs m12,2123,010 405.7%   
"Free" reserves Rs m1,132,218667,550 169.6%   
Net worth Rs m1,144,430670,560 170.7%   
Long term debt Rs m447,641579,290 77.3%   
Total assets Rs m2,824,2171,964,850 143.7%  
Interest coverage x10.16.8 148.1%   
Debt to equity ratio x0.40.9 45.3%  
Sales to assets ratio x0.90.7 116.0%   
Return on assets %16.512.7 129.6%  
Return on equity %35.929.9 120.3%  
Return on capital %34.627.0 127.9%  
Exports to sales %015.9 0.0%   
Imports to sales %11.921.3 55.9%   
Exports (fob) Rs mNA232,380 0.0%   
Imports (cif) Rs m290,716311,750 93.3%   
Fx inflow Rs m171,878235,430 73.0%   
Fx outflow Rs m295,769350,370 84.4%   
Net fx Rs m-123,891-114,940 107.8%   
CASH FLOW
From Operations Rs m443,810262,700 168.9%  
From Investments Rs m-108,812-159,870 68.1%  
From Financial Activity Rs m-234,011-146,570 159.7%  
Net Cashflow Rs m100,749-31,350 -321.4%  

Share Holding

Indian Promoters % 33.9 43.4 78.1%  
Foreign collaborators % 0.0 1.6 -  
Indian inst/Mut Fund % 41.1 20.2 203.4%  
FIIs % 22.0 10.6 206.9%  
ADR/GDR % 0.8 0.0 -  
Free float % 65.3 55.0 118.8%  
Shareholders   2,047,661 694,916 294.7%  
Pledged promoter(s) holding % 1.6 14.4 10.8%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare TATA STEEL With:   MAHARASHTRA SEAMLESS    JINDAL STAINLESS    APL APOLLO TUBES    APOLLO TRICOAT TUBES    USHA MARTIN    


More on Tata Steel vs JSW Steel

No comparison is complete without understanding how the stock prices have performed over a period of time.

Here's a brief comparison:

Tata Steel vs JSW Steel Share Price Performance

Period Tata Steel JSW Steel S&P BSE METAL
1-Day 2.90% 3.13% 3.43%
1-Month -5.38% -5.71% -3.22%
1-Year -23.62% -5.56% -11.44%
3-Year CAGR 44.81% 44.21% 29.27%
5-Year CAGR 8.96% 21.06% 6.16%

* Compound Annual Growth Rate

Here are more details on the Tata Steel share price and the JSW Steel share price.

Moving on to shareholding structures...

The promoters of Tata Steel hold a 33.9% stake in the company. In case of JSW Steel the stake stands at 45.0%.

To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of Tata Steel and the shareholding pattern of JSW Steel.

Finally, a word on dividends...

In the most recent financial year, Tata Steel paid a dividend of Rs 5.1 per share. This amounted to a Dividend Payout ratio of 1.5%.

JSW Steel paid Rs 17.4, and its dividend payout ratio stood at 20.8%.

You may visit here to review the dividend history of Tata Steel, and the dividend history of JSW Steel.

For a sector overview, read our steel sector report.



Today's Market

4 Reasons Why Sensex Surged 1,277 Points Today(Closing)

After opening the day on a strong note, Indian share markets extended gains as the session progressed and registered healthy gains.