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 SAIL - Comparison Results

Rs 100 invested in...

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

Current Valuations

    TATA STEEL SAIL TATA STEEL/
SAIL
 
P/E (TTM) x 3.2 3.8 83.2% View Chart
P/BV x 1.1 0.6 177.7% View Chart
Dividend Yield % 5.0 11.0 46.0%  

Financials

 TATA STEEL   SAIL
EQUITY SHARE DATA
    TATA STEEL
Mar-22
SAIL
Mar-22
TATA STEEL/
SAIL
5-Yr Chart
Click to enlarge
High Rs1,535151 1,015.6%   
Low Rs81979 1,030.4%   
Sales per share (Unadj.) Rs1,997.7250.5 797.4%  
Earnings per share (Unadj.) Rs336.629.6 1,135.4%  
Cash flow per share (Unadj.) Rs411.140.0 1,027.9%  
Dividends per share (Unadj.) Rs5.108.75 58.3%  
Avg Dividend yield %0.47.6 5.7%  
Book value per share (Unadj.) Rs937.2131.2 714.0%  
Shares outstanding (eoy) m1,221.184,130.53 29.6%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x0.60.5 128.0%   
Avg P/E ratio x3.53.9 89.9%  
P/CF ratio (eoy) x2.92.9 99.3%  
Price / Book Value ratio x1.30.9 142.9%  
Dividend payout %1.529.5 5.1%   
Avg Mkt Cap Rs m1,436,867476,146 301.8%   
No. of employees `000NANA-   
Total wages/salary Rs m232,641128,620 180.9%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m2,439,5921,034,768 235.8%  
Other income Rs m7,8498,586 91.4%   
Total revenues Rs m2,447,4411,043,354 234.6%   
Gross profit Rs m633,559214,062 296.0%  
Depreciation Rs m91,00942,750 212.9%   
Interest Rs m54,62216,979 321.7%   
Profit before tax Rs m495,777162,919 304.3%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m84,77640,484 209.4%   
Profit after tax Rs m411,002122,435 335.7%  
Gross profit margin %26.020.7 125.5%  
Effective tax rate %17.124.8 68.8%   
Net profit margin %16.811.8 142.4%  
BALANCE SHEET DATA
Current assets Rs m925,566288,914 320.4%   
Current liabilities Rs m905,880393,616 230.1%   
Net working cap to sales %0.8-10.1 -8.0%  
Current ratio x1.00.7 139.2%  
Inventory Days Days6448 135.0%  
Debtors Days Days22 108.9%  
Net fixed assets Rs m1,898,651912,224 208.1%   
Share capital Rs m12,21241,305 29.6%   
"Free" reserves Rs m1,132,218500,812 226.1%   
Net worth Rs m1,144,430542,117 211.1%   
Long term debt Rs m447,641117,423 381.2%   
Total assets Rs m2,824,2171,201,278 235.1%  
Interest coverage x10.110.6 95.1%   
Debt to equity ratio x0.40.2 180.6%  
Sales to assets ratio x0.90.9 100.3%   
Return on assets %16.511.6 142.1%  
Return on equity %35.922.6 159.0%  
Return on capital %34.627.3 126.7%  
Exports to sales %06.8 0.0%   
Imports to sales %11.929.2 40.8%   
Exports (fob) Rs mNA69,884 0.0%   
Imports (cif) Rs m290,716302,343 96.2%   
Fx inflow Rs m171,87869,884 245.9%   
Fx outflow Rs m295,769302,658 97.7%   
Net fx Rs m-123,891-232,774 53.2%   
CASH FLOW
From Operations Rs m443,810309,867 143.2%  
From Investments Rs m-108,812-39,758 273.7%  
From Financial Activity Rs m-234,011-273,976 85.4%  
Net Cashflow Rs m100,749-3,867 -2,605.1%  

Share Holding

Indian Promoters % 33.9 65.0 52.2%  
Foreign collaborators % 0.0 0.0 -  
Indian inst/Mut Fund % 41.1 13.1 313.4%  
FIIs % 22.0 4.2 520.1%  
ADR/GDR % 0.8 0.0 -  
Free float % 65.3 35.0 186.6%  
Shareholders   2,047,661 1,671,499 122.5%  
Pledged promoter(s) holding % 1.6 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare TATA STEEL With:   JSW STEEL    MAHARASHTRA SEAMLESS    JINDAL STAINLESS    USHA MARTIN    VARDHMAN SPECIAL    


More on Tata Steel vs SAIL

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 SAIL Share Price Performance

Period Tata Steel SAIL S&P BSE METAL
1-Day 3.00% 5.07% 3.43%
1-Month -5.29% -0.81% -3.22%
1-Year -23.55% -33.62% -11.44%
3-Year CAGR 44.85% 36.79% 29.27%
5-Year CAGR 8.98% 8.22% 6.16%

* Compound Annual Growth Rate

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

Moving on to shareholding structures...

The promoters of Tata Steel hold a 33.9% stake in the company. In case of SAIL the stake stands at 65.0%.

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 SAIL.

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%.

SAIL paid Rs 8.8, and its dividend payout ratio stood at 29.5%.

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

For a sector overview, read our steel sector report.



Today's Market

Sensex Rallies 1,200 Points, Nifty Above 17,200; IndusInd Bank, Bajaj Finance & Adani Ports Surge 4%(10:30 am)

Asian share markets opened higher today after Wall Street shares rebounded, with the rise coming despite a North Korean missile test shortly before the opening bell.