First Time Loading...

Sunflag Iron and Steel Co Ltd
NSE:SUNFLAG

Watchlist Manager
Sunflag Iron and Steel Co Ltd Logo
Sunflag Iron and Steel Co Ltd
NSE:SUNFLAG
Watchlist
Price: 209.85 INR 1.33% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

33.3B
-0.5%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+96%
5 Years
+96%
7 Years
-
10 Years
-
2.7B
-9%
Operating Income
Growth Rates:
1 Year
-21%
3 Years
+105%
5 Years
+55%
7 Years
-
10 Years
-
1.4B
-14%
Net Income
Growth Rates:
1 Year
-87%
3 Years
+34%
5 Years
+41%
7 Years
-
10 Years
-

Earnings Waterfall
Sunflag Iron and Steel Co Ltd

Revenue
33.3B INR
Cost of Revenue
-26.8B INR
Gross Profit
6.5B INR
Operating Expenses
-3.8B INR
Operating Income
2.7B INR
Other Expenses
-1.3B INR
Net Income
1.4B INR

Income Statement
Sunflag Iron and Steel Co Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
11 775
N/A
11 000
-7%
10 658
-3%
10 345
-3%
11 680
+13%
13 481
+15%
14 620
+8%
15 448
+6%
15 604
+1%
15 400
-1%
15 146
-2%
15 334
+1%
15 818
+3%
16 182
+2%
16 763
+4%
16 380
-2%
16 027
-2%
15 693
-2%
5 561
-65%
11 673
+110%
17 010
+46%
21 860
+29%
21 160
-3%
19 538
-8%
18 396
-6%
17 581
-4%
14 355
-18%
14 759
+3%
17 046
+15%
18 916
+11%
23 605
+25%
25 566
+8%
26 047
+2%
26 983
+4%
29 274
+8%
31 273
+7%
33 004
+6%
34 884
+6%
33 764
-3%
33 489
-1%
33 332
0%
Gross Profit
Cost of Revenue
(8 524)
(7 975)
(7 561)
(7 110)
(7 733)
(8 733)
(9 556)
(10 314)
(10 716)
(10 923)
(10 952)
(11 191)
(11 519)
(13 636)
(13 504)
(12 876)
(12 410)
(9 570)
(3 425)
(7 239)
(10 512)
(17 296)
(17 109)
(16 055)
(15 333)
(13 915)
(9 007)
(9 393)
(11 217)
(14 431)
(14 703)
(15 597)
(15 513)
(20 702)
(22 819)
(23 977)
(25 337)
(27 699)
(26 661)
(26 908)
(26 784)
Gross Profit
3 251
N/A
3 025
-7%
3 098
+2%
3 235
+4%
3 947
+22%
4 748
+20%
5 064
+7%
5 135
+1%
4 888
-5%
4 477
-8%
4 194
-6%
4 143
-1%
4 299
+4%
2 546
-41%
3 259
+28%
3 504
+8%
3 616
+3%
6 123
+69%
2 136
-65%
4 434
+108%
6 498
+47%
4 564
-30%
4 052
-11%
3 484
-14%
3 063
-12%
3 666
+20%
5 348
+46%
5 367
+0%
5 830
+9%
4 485
-23%
8 902
+98%
9 969
+12%
10 534
+6%
6 281
-40%
6 455
+3%
7 296
+13%
7 668
+5%
7 186
-6%
7 103
-1%
6 581
-7%
6 548
0%
Operating Income
Operating Expenses
(2 371)
(2 216)
(2 229)
(2 342)
(2 701)
(3 232)
(3 422)
(3 530)
(3 548)
(3 291)
(3 291)
(3 333)
(3 442)
(1 767)
(2 434)
(2 811)
(3 073)
(5 503)
(1 430)
(3 077)
(4 730)
(2 565)
(2 609)
(2 343)
(1 956)
(2 422)
(4 355)
(4 271)
(4 487)
(2 640)
(6 003)
(6 537)
(7 038)
(3 003)
(3 694)
(4 096)
(4 187)
(3 435)
(3 406)
(3 576)
(3 800)
Selling, General & Administrative
(614)
(592)
(600)
(633)
(665)
(723)
(768)
(791)
(810)
(831)
(837)
(861)
(876)
(716)
(733)
(728)
(722)
(759)
(244)
(503)
(734)
(2 166)
(1 016)
(1 003)
(1 004)
(1 929)
(884)
(866)
(872)
(1 925)
(1 010)
(1 056)
(1 105)
(2 240)
(1 016)
(1 019)
(904)
(2 629)
(1 098)
(1 142)
(1 276)
Depreciation & Amortization
(354)
(309)
(287)
(272)
(274)
(379)
(404)
(430)
(442)
(396)
(396)
(391)
(413)
(424)
(459)
(502)
(520)
(565)
(89)
(183)
(277)
(379)
(390)
(397)
(424)
(462)
(532)
(603)
(654)
(702)
(719)
(734)
(751)
(763)
(773)
(783)
(792)
(806)
(866)
(925)
(984)
Other Operating Expenses
(1 403)
(1 315)
(1 342)
(1 437)
(1 762)
(2 130)
(2 250)
(2 309)
(2 295)
(2 064)
(2 058)
(2 081)
(2 153)
(627)
(1 242)
(1 581)
(1 832)
(4 180)
(1 097)
(2 392)
(3 720)
(20)
(1 202)
(944)
(529)
(31)
(2 939)
(2 801)
(2 961)
(14)
(4 274)
(4 747)
(5 182)
0
(1 905)
(2 293)
(2 491)
0
(1 442)
(1 509)
(1 540)
Operating Income
880
N/A
809
-8%
869
+7%
893
+3%
1 247
+40%
1 516
+22%
1 642
+8%
1 605
-2%
1 341
-16%
1 186
-12%
902
-24%
811
-10%
857
+6%
779
-9%
825
+6%
693
-16%
543
-22%
620
+14%
706
+14%
1 356
+92%
1 768
+30%
1 999
+13%
1 442
-28%
1 141
-21%
1 106
-3%
1 244
+12%
993
-20%
1 096
+10%
1 342
+22%
1 844
+37%
2 899
+57%
3 432
+18%
3 496
+2%
3 278
-6%
2 761
-16%
3 200
+16%
3 480
+9%
3 750
+8%
3 697
-1%
3 005
-19%
2 749
-9%
Pre-Tax Income
Interest Income Expense
(293)
(304)
(314)
(289)
(283)
(300)
(320)
(335)
(352)
(374)
(380)
(410)
(483)
(531)
(637)
(730)
(767)
(823)
(91)
(195)
(281)
(228)
(405)
(397)
(422)
(217)
(373)
(368)
(328)
(155)
(288)
(299)
(365)
(355)
(505)
(574)
(656)
(643)
(902)
(959)
(1 000)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11 929
11 929
11 929
11 929
0
0
0
Total Other Income
35
74
65
75
77
65
66
64
120
97
100
100
45
53
63
69
75
78
29
57
84
(48)
112
112
128
(83)
98
105
103
(36)
105
85
56
(80)
45
41
60
(196)
78
80
61
Pre-Tax Income
622
N/A
579
-7%
619
+7%
678
+10%
1 040
+53%
1 281
+23%
1 389
+8%
1 334
-4%
1 109
-17%
908
-18%
622
-31%
500
-20%
419
-16%
301
-28%
251
-17%
32
-87%
(149)
N/A
(125)
+16%
644
N/A
1 219
+89%
1 572
+29%
1 723
+10%
1 150
-33%
855
-26%
812
-5%
944
+16%
719
-24%
832
+16%
1 117
+34%
1 654
+48%
2 715
+64%
3 218
+19%
3 187
-1%
2 843
-11%
14 230
+401%
14 595
+3%
14 813
+1%
14 840
+0%
2 873
-81%
2 126
-26%
1 810
-15%
Net Income
Tax Provision
(128)
(143)
(154)
(163)
(249)
(332)
(340)
(319)
(257)
(203)
(127)
(127)
(121)
(108)
(134)
(88)
(53)
0
(238)
(444)
(569)
(617)
(409)
(271)
(221)
(18)
12
(18)
(68)
(251)
(478)
(622)
(637)
(679)
(3 542)
(3 612)
(3 662)
(3 696)
(682)
(498)
(414)
Income from Continuing Operations
494
436
465
516
791
949
1 048
1 015
852
705
495
373
299
193
117
(56)
(202)
(125)
406
775
1 003
1 106
741
584
591
926
731
814
1 050
1 403
2 237
2 596
2 550
2 164
10 688
10 983
11 151
11 144
2 192
1 628
1 395
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
0
(0)
(0)
(0)
0
(0)
(0)
(0)
0
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(8)
(4)
(3)
(5)
(0)
(6)
(5)
(7)
(6)
(4)
4
7
10
13
6
10
11
13
9
12
12
8
Net Income (Common)
494
N/A
436
-12%
465
+7%
516
+11%
791
+53%
949
+20%
1 048
+10%
1 015
-3%
852
-16%
705
-17%
495
-30%
373
-25%
299
-20%
193
-35%
117
-40%
(56)
N/A
(202)
-260%
(125)
+38%
406
N/A
768
+89%
998
+30%
1 103
+11%
736
-33%
583
-21%
585
+0%
921
+58%
724
-21%
808
+12%
1 045
+29%
1 406
+35%
2 245
+60%
2 606
+16%
2 563
-2%
2 170
-15%
10 697
+393%
10 994
+3%
11 164
+2%
11 153
0%
2 203
-80%
1 640
-26%
1 403
-14%
EPS (Diluted)
3.07
N/A
2.68
-13%
2.86
+7%
3.14
+10%
4.87
+55%
5.85
+20%
6.47
+11%
6.27
-3%
5.26
-16%
4.35
-17%
3.05
-30%
2.38
-22%
1.84
-23%
1.09
-41%
0.72
-34%
-0.34
N/A
-1.25
-268%
-0.77
+38%
2.25
N/A
4.26
+89%
5.54
+30%
6.12
+10%
4.12
-33%
3.24
-21%
3.25
+0%
5.11
+57%
4.01
-22%
4.48
+12%
5.79
+29%
7.8
+35%
12.44
+59%
14.44
+16%
14.2
-2%
12.04
-15%
59.35
+393%
61.04
+3%
61.95
+1%
61.89
0%
12.17
-80%
9.09
-25%
7.8
-14%

See Also

Summary
SUNFLAG intrinsic value, competitors valuation, and company profile.
DCF Valuation
SUNFLAG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SUNFLAG stock valuation using valuation multiples.
Wall Street Estimates
SUNFLAG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SUNFLAG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 139,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.