Tata Steel Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 5.11 13.30 15.20 (27)
Op profit growth (20) 28.70 113 (36)
EBIT growth (36) 43.30 286 (58)
Net profit growth (88) (417) 1,008 (90)
Profitability ratios (%)        
OPM 12.50 16.50 14.50 7.81
EBIT margin 7.77 12.80 10.10 3.01
Net profit margin 1.11 10.10 (3.60) (0.40)
RoCE 5.69 11.10 8.51 2.33
RoNW 0.58 6.97 (2.70) (0.30)
RoA 0.20 2.19 (0.80) (0.10)
Per share ratios ()        
EPS 10.30 155 -- --
Dividend per share 10 10 10 8
Cash EPS (57) 62.10 (102) (59)
Book value per share 611 506 366 451
Valuation ratios        
P/E 26.30 3.68 -- --
P/CEPS (4.70) 9.19 (4.50) (5.20)
P/B 0.44 1.13 1.26 0.68
EV/EBIDTA 7.18 6.46 7.12 12.70
Payout (%)        
Dividend payout -- 8.52 (23) (203)
Tax payout 77.10 (30) (41) 60.10
Liquidity ratios        
Debtor days 26.50 32.90 36.80 45.40
Inventory days 77.50 72.90 69.70 80.80
Creditor days (62) (64) (67) (79)
Leverage ratios        
Interest coverage (1.40) (3.10) (2.30) (0.70)
Net debt / equity 1.47 1.38 2.20 1.73
Net debt / op. profit 6.20 3.85 4.59 9.51
Cost breakup ()        
Material costs (41) (39) (33) (40)
Employee costs (13) (13) (15) (17)
Other costs (33) (31) (37) (35)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 139,817 133,016 117,420 101,965
yoy growth (%) 5.11 13.30 15.20 (27)
Raw materials (57,475) (52,165) (39,305) (40,621)
As % of sales 41.10 39.20 33.50 39.80
Employee costs (18,534) (17,606) (17,252) (17,588)
As % of sales 13.30 13.20 14.70 17.20
Other costs (46,345) (41,355) (43,855) (35,787)
As % of sales 33.10 31.10 37.30 35.10
Operating profit 17,463 21,891 17,008 7,968
OPM 12.50 16.50 14.50 7.81
Depreciation (8,441) (5,962) (5,673) (5,306)
Interest expense (7,533) (5,502) (5,072) (4,221)
Other income 1,843 1,084 535 412
Profit before tax 3,332 11,511 6,798 (1,147)
Taxes 2,568 (3,405) (2,778) (690)
Tax rate 77.10 (30) (41) 60.10
Minorities and other (780) (4,270) (3,936) (2,426)
Adj. profit 5,121 3,835 83.40 (4,263)
Exceptional items (3,752) 9,599 (4,324) 3,990
Net profit 1,557 13,434 (4,241) (383)
yoy growth (%) (88) (417) 1,008 (90)
NPM 1.11 10.10 (3.60) (0.40)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 3,332 11,511 6,798 (1,147)
Depreciation (8,441) (5,962) (5,673) (5,306)
Tax paid 2,568 (3,405) (2,778) (690)
Working capital (8,145) (5,921) (8,916) (10,152)
Other operating items -- -- -- --
Operating cashflow (10,684) (3,777) (10,569) (17,295)
Capital expenditure 86,150 14,953 (16,538) (57,783)
Free cash flow 75,465 11,175 (27,106) (75,078)
Equity raised 105,684 89,269 72,965 83,461
Investments (1,562) 13,878 9,199 5,620
Debt financing/disposal 127,174 101,608 102,118 106,954
Dividends paid -- 1,145 971 776
Other items -- -- -- --
Net in cash 306,761 217,076 158,147 121,733
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 3,420 3,420 3,420 970
Preference capital -- 13.30 20 --
Reserves 70,156 65,505 57,451 34,574
Net worth 73,576 68,938 60,891 35,544
Minority interest
Debt 116,328 100,803 92,127 83,014
Deferred tax liabilities (net) 17,476 22,320 18,028 14,808
Total liabilities 209,967 194,426 171,982 134,969
Fixed assets 154,047 143,083 112,719 107,791
Intangible assets
Investments 6,285 5,738 17,899 12,457
Deferred tax asset (net) 9,484 10,669 8,494 5,664
Net working capital 32,095 31,594 24,932 4,136
Inventories 31,069 31,656 28,331 24,804
Inventory Days 81.10 -- 77.70 77.10
Sundry debtors 7,885 11,811 12,416 11,587
Debtor days 20.60 -- 34.10 36
Other current assets 41,808 37,144 29,419 10,888
Sundry creditors (21,381) (21,717) (20,414) (18,574)
Creditor days 55.80 -- 56 57.70
Other current liabilities (27,286) (27,300) (24,820) (24,568)
Cash 8,055 3,341 7,938 4,921
Total assets 209,967 194,426 171,982 134,969
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Dec-2019 Sep-2019 Jun-2019 Mar-2019
Gross Sales 32,867 34,774 33,954 35,382 41,186
Excise Duty -- -- -- -- --
Net Sales 32,867 34,774 33,954 35,382 41,186
Other Operating Income 903 746 625 565 1,237
Other Income 1,464 135 366 373 599
Total Income 35,233 35,656 34,945 36,320 43,022
Total Expenditure ** 32,963 32,314 31,694 30,605 35,010
PBIDT 2,271 3,342 3,251 5,715 8,013
Interest 1,925 1,931 1,871 1,806 1,938
PBDT 345 1,411 1,379 3,909 6,075
Depreciation 2,224 2,019 2,127 2,071 1,881
Minority Interest Before NP -- -- -- -- --
Tax 622 196 315 950 1,216
Deferred Tax (886) 425 (4,365) 173 683
Reported Profit After Tax (1,615) (1,229) 3,302 714 2,295
Minority Interest After NP (134) (144) (103) (3) (87)
Net Profit after Minority Interest (1,481) (1,085) 3,405 717 2,383
Extra-ordinary Items (2,783) 46 282 6.04 6.36
Adjusted Profit After Extra-ordinary item 1,302 (1,131) 3,124 711 2,376
EPS (Unit Curr.) (13) (9.90) 29.30 5.83 20.40
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 1,145 1,145 1,145 1,145 1,145
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 6.91 9.61 9.57 16.20 19.50
PBDTM(%) 1.05 4.06 4.06 11 14.70
PATM(%) (4.90) (3.50) 9.73 2.02 5.57