| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 84757 | 73211 | 60536 | 45976.73 | 57492.8 |
| Other Income | 204 | 209 | 152 | 180.48 | 111.44 |
| Stock Adjustments | 590 | -244 | 1486 | -1365.76 | 1488.21 |
| Total Income | 85551 | 73176 | 62174 | 44791.45 | 59092.45 |
| EXPENDITURE : | |||||
| Raw Materials | 43796 | 38781 | 29749 | 21181.02 | 31140.42 |
| Excise Duty | 0 | 1278 | 4932 | 4430.56 | 4521.29 |
| Power and Fuel Cost | 7053 | 5697 | 4883 | 3657.88 | 4123.1 |
| Other Manufacturing Expenses | 10158 | 8713 | 6887 | 5745.05 | 6764.77 |
| Employee Cost | 2489 | 1843 | 1700 | 1518.67 | 1532.84 |
| Selling and Administration Expenses | 601 | 277 | 323 | 332.82 | 372.65 |
| Miscellaneous Expenses | 2328 | 1848 | 1374 | 3469.37 | 1170.75 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 19126 | 14739 | 12326 | 4456.08 | 9466.63 |
| Interest and Financial Charges | 3917 | 3701 | 3768 | 3601.18 | 3493.03 |
| Profit before Depreciation and Tax | 15209 | 11038 | 8558 | 854.9 | 5973.6 |
| Depreciation | 4041 | 3387 | 3430 | 3322.56 | 3434.49 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 11168 | 7651 | 5128 | -2467.66 | 2539.11 |
| Tax | 3644 | 1538 | 1674 | -1966.21 | 819.41 |
| Profit After Tax | 7524 | 6113 | 3454 | -501.45 | 1719.7 |
| Minority Interest after PAT | -115 | -101 | -56 | -145.2 | -74.77 |
| Profit/Loss of Associate Company | 0 | 0 | 13 | 20.82 | 2.1 |
| Profit after Minority Interest and P/L of Assoc. Co. | 7639 | 6214 | 3523 | -335.43 | 1796.57 |
| Adjustment below Net Profit | -498 | 234 | -51.73 | -304.27 | -47.39 |
| P and L Balance brought forward | 7528 | 1735 | -1555 | -645.39 | 1104.69 |
| Appropriations | 933 | 655 | 181.27 | 265.89 | 634.92 |
| P and L Bal. carried down | 13736 | 7528 | 1735 | -1550.98 | 2218.95 |
| Equity Dividend | 933 | 655 | 181.27 | 265.89 | 265.89 |
| Preference Dividend | 0 | 0 | 0 | 0 | 27.9 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 59.81 |
| Equity Dividend (%) | 410 | 320 | 225 | 75 | 110 |
| Earning Per Share (Rs.) | 25.38 | 20.58 | 11.7 | 0 | 56.44 |
| Book Value | 115.6 | 92.71 | 75.24 | 630.29 | 736.24 |
| Extraordinary Items | 7.41 | -279.41 | -86.22 | -2068.74 | 1038.98 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 321 | 510 | 301 | 300.9 | 1067.19 |
| Reserves and Surplus | 34494 | 27696 | 22346 | 18664.55 | 21986.89 |
| Total Shareholders Funds | 34815 | 28206 | 22647 | 18965.45 | 23054.08 |
| Secured Loans | 20985 | 20602 | 23834 | 24876.37 | 24824.26 |
| Unsecured Loans | 31403 | 19776 | 20138 | 18270.28 | 13846.8 |
| Total Debt | 52388 | 40378 | 43972 | 43146.65 | 38671.06 |
| Minority Interest | -450 | -464 | -246 | -194.8 | 97.64 |
| Total Liabilities | 86753 | 68120 | 66373 | 61917.3 | 61822.78 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 78489 | 69752 | 67149 | 61325.32 | 70188.87 |
| Less: Accum. Depreciation | 15845 | 11904 | 8419 | 5185.8 | 18012.59 |
| Net Block | 62644 | 57848 | 58730 | 56139.52 | 52176.28 |
| Capital Work in Progress | 11889 | 5950 | 4363 | 7270.85 | 8265.27 |
| Investments | 1894 | 1469 | 1366 | 1194.61 | 599.25 |
| Current Assets, Loans and Advances | |||||
| Inventories | 14548 | 12594 | 11395 | 8321.18 | 11009.04 |
| Sundry Debtors | 7160 | 4704 | 4149 | 2727.37 | 2499.75 |
| Cash and Bank Balance | 6187 | 1063 | 1485 | 1020.4 | 1913.25 |
| Loans and Advances | 29163 | 26932 | 14936 | 5791.14 | 12148.97 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 46402 | 41872 | 29804 | 20364.25 | 26432.77 |
| Provisions | 330 | 568 | 247 | 183.52 | 356.26 |
| Net Current Assets | 10326 | 2853 | 1914 | -2687.68 | 781.98 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 86753 | 68120 | 66373 | 61917.3 | 61822.78 |
| Contingent Liabilities | 4865 | 3511 | 3822 | 3354.79 | 3522.7 |
If I had made LUMPSUM investment of ₹ 1,00,000
in JSW STEEL LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
