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 VARDHMAN SPECIAL - Comparison Results

Rs 100 invested in...

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

Current Valuations

    TATA STEEL VARDHMAN SPECIAL TATA STEEL/
VARDHMAN SPECIAL
 
P/E (TTM) x 4.7 9.9 47.9% View Chart
P/BV x 1.2 1.9 60.4% View Chart
Dividend Yield % 4.7 1.3 352.0%  

Financials

 TATA STEEL   VARDHMAN SPECIAL
EQUITY SHARE DATA
    TATA STEEL
Mar-22
VARDHMAN SPECIAL
Mar-22
TATA STEEL/
VARDHMAN SPECIAL
5-Yr Chart
Click to enlarge
High Rs1,535309 496.2%   
Low Rs819134 610.9%   
Sales per share (Unadj.) Rs1,997.7337.4 592.1%  
Earnings per share (Unadj.) Rs336.624.8 1,354.9%  
Cash flow per share (Unadj.) Rs411.131.5 1,305.5%  
Dividends per share (Unadj.) Rs5.103.50 145.7%  
Avg Dividend yield %0.41.6 27.4%  
Book value per share (Unadj.) Rs937.2136.7 685.7%  
Shares outstanding (eoy) m1,221.1840.56 3,010.8%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x0.60.7 89.7%   
Avg P/E ratio x3.58.9 39.2%  
P/CF ratio (eoy) x2.97.0 40.7%  
Price / Book Value ratio x1.31.6 77.4%  
Dividend payout %1.514.1 10.8%   
Avg Mkt Cap Rs m1,436,8678,990 15,982.3%   
No. of employees `000NANA-   
Total wages/salary Rs m232,641810 28,723.6%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m2,439,59213,685 17,827.3%  
Other income Rs m7,849336 2,334.8%   
Total revenues Rs m2,447,44114,021 17,455.8%   
Gross profit Rs m633,5591,690 37,497.1%  
Depreciation Rs m91,009270 33,750.7%   
Interest Rs m54,622173 31,611.8%   
Profit before tax Rs m495,7771,583 31,311.7%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m84,776576 14,721.8%   
Profit after tax Rs m411,0021,008 40,794.2%  
Gross profit margin %26.012.3 210.3%  
Effective tax rate %17.136.4 47.0%   
Net profit margin %16.87.4 228.8%  
BALANCE SHEET DATA
Current assets Rs m925,5666,196 14,939.2%   
Current liabilities Rs m905,8802,857 31,706.4%   
Net working cap to sales %0.824.4 3.3%  
Current ratio x1.02.2 47.1%  
Inventory Days Days6418 352.0%  
Debtors Days Days2592 0.3%  
Net fixed assets Rs m1,898,6513,553 53,445.5%   
Share capital Rs m12,212406 3,010.8%   
"Free" reserves Rs m1,132,2185,138 22,037.9%   
Net worth Rs m1,144,4305,543 20,645.6%   
Long term debt Rs m447,641789 56,740.9%   
Total assets Rs m2,824,2179,748 28,972.1%  
Interest coverage x10.110.2 99.1%   
Debt to equity ratio x0.40.1 274.8%  
Sales to assets ratio x0.91.4 61.5%   
Return on assets %16.512.1 136.2%  
Return on equity %35.918.2 197.6%  
Return on capital %34.627.7 124.7%  
Exports to sales %05.4 0.0%   
Imports to sales %11.95.7 210.1%   
Exports (fob) Rs mNA735 0.0%   
Imports (cif) Rs m290,716776 37,454.7%   
Fx inflow Rs m171,878735 23,371.7%   
Fx outflow Rs m295,769776 38,105.7%   
Net fx Rs m-123,891-41 303,878.1%   
CASH FLOW
From Operations Rs m443,810589 75,375.3%  
From Investments Rs m-108,812-91 119,416.5%  
From Financial Activity Rs m-234,011-518 45,143.6%  
Net Cashflow Rs m100,749-21 -486,944.4%  

Share Holding

Indian Promoters % 33.9 60.8 55.8%  
Foreign collaborators % 0.0 0.0 -  
Indian inst/Mut Fund % 40.6 1.6 2,587.3%  
FIIs % 21.5 0.3 6,521.2%  
ADR/GDR % 0.0 0.0 -  
Free float % 66.1 39.2 168.6%  
Shareholders   3,371,417 33,560 10,045.9%  
Pledged promoter(s) holding % 1.6 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare TATA STEEL With:   JSW STEEL    SHANKARA BUILDING PRODUCTS    JINDAL STAINLESS    MAHARASHTRA SEAMLESS    MISHRA DHATU NIGAM    


More on Tata Steel vs Vardhman Special

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 Vardhman Special Share Price Performance

Period Tata Steel Vardhman Special S&P BSE METAL
1-Day 1.51% 0.89% 1.96%
1-Month 6.06% -0.86% 6.48%
1-Year 0.50% 9.68% 11.20%
3-Year CAGR 36.79% 59.34% 27.35%
5-Year CAGR 9.15% 7.67% 7.82%

* Compound Annual Growth Rate

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

Moving on to shareholding structures...

The promoters of Tata Steel hold a 33.9% stake in the company. In case of Vardhman Special the stake stands at 60.8%.

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 Vardhman Special.

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%.

Vardhman Special paid Rs 3.5, and its dividend payout ratio stood at 14.1%.

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

For a sector overview, read our steel sector report.



Today's Market

Sensex Today Ends Above 63,000 Mark | Metal, Auto Stocks Rally as M&M, Hindalco Surge 4% | Why Indian Share Market is Rising(Closing)

Indian share markets traded on a cautious note today as investors awaited the gross domestic product (GDP) data and the US Fed's speech due later in the day.