Tata Steel Long Products (Delisted) share price

BSE: 513010Industrial Products

TATA STEEL LONG PRODUCTS LIMITED · Formerly Tata Sponge Iron · Face value ₹10 · Listed Mar 1985

Last traded ₹829.95 on 16 Nov 2023

Delisted on 2 Mar 2024.

Last announcements

The company's own last announcements before its shares stopped trading, routine notices left out.

  1. Nov 2023

Share price history

Daily closes since Jan 2007, BSE closes Jan 2007 to Jul 2007, Jul 2007 to Feb 2008, Feb 2008 to May 2008 and May 2008 to Jul 2010, adjusted for splits and bonuses

Daily close, ₹ per share

Results for the quarter to Sep 2023

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

Revenue
₹1,734 Cr−9.4% on a year ago · −9.2% on the quarter before
Operating profit
₹180 Cr+23.7% on the quarter before
Net profit
−₹136 Cr
Earnings per share
−₹30.10
Operating margin
10.4%
Net margin
−7.8%

From revenue to net profit, ₹ crore

  1. Revenue1,734
  2. Materials and goods−1,039
  3. Employee costs−63
  4. Other expenses−452
  5. Operating profit180
  6. Depreciation−88
  7. Other income+181
  8. Finance costs−367
  9. Profit before tax−94
  10. Tax−42
  11. Net profit−136

Tata Steel Long Products results by quarter

Standalone: the listed company alone, without its subsidiaries. Latest quarter to Sep 2023. Results for the quarter to Dec 2023 were due by 14 Feb 2024, 45 days after it ends. Every company's dates are on the results calendar.

Revenue and net profit by quarter, ₹ crore

  • Revenue
  • Net profit
  • Loss
1,364304Dec 201,547340Mar 211,688332Jun 211,637135Sep 211,677104Dec 211,79960Mar 221,994−331Jun 221,914−333Sep 221,790−237Dec 221,765−184Mar 231,910−36Jun 231,734−136Sep 23
Peak revenue ₹1,994 Cr, quarter to Jun 2022; lowest ₹1,364 Cr, quarter to Dec 2020A loss in 6 of the 12 quarters shown

Operating and net margin by quarter, per cent

  • Operating margin
  • Net margin
32.2%−17.4%30.0%32.2%30.8%14.8%15.0%9.1%−3.4%−3.9%3.8%8.4%7.6%10.4%22.3%22.0%19.6%8.2%6.2%3.3%−16.6%−17.4%−13.2%−10.4%−1.9%−7.8%Dec 20Jun 21Dec 21Jun 22Dec 22Jun 23Sep 23
₹ croreDec 2018Q3Mar 2019Jun 2019Q1Sep 2019Dec 2019Q3Mar 2020Jun 2020Q1Sep 2020Dec 2020Q3Mar 2021Jun 2021Q1Sep 2021Dec 2021Q3Mar 2022Jun 2022Q1Sep 2022Dec 2022Q3Mar 2023Jun 2023Q1Sep 2023
Revenue from operations2612547057789991,0086531,1861,3641,5471,6881,6371,6771,7991,9941,9141,7901,7651,9101,734
2302306808209648726461,0029551,0491,1671,3961,4261,6352,0621,9891,7231,6181,7641,554
Materials and goods bought1951924805476515053876625516397299849981,1191,5181,5261,2181,1251,2861,039
Employee costs1212464748524761565053525854614555565363
Other expenses2326155226266315212280347360386360370462484418450436424452
Operating profit before depreciation302424−42351367184410498520242251164−68−7567148146180
Operating margin11.6%9.6%3.4%−5.4%3.5%13.5%1.1%15.5%30.0%32.2%30.8%14.8%15.0%9.1%−3.4%−3.9%3.8%8.4%7.6%10.4%
Depreciation and amortisation33677883828079858484828271868689868888
Other income161541129191116361539651024161165162147195181
Finance costs20688073726963574631252232342345350350356367
Profit before one-off items and tax4136−70−189−1121−1305830438344419915785−335−341−210−142−104−94
One-off items00−19−80−13400000−15−12000−2000
Profit before tax4136−89−197−112−133−1305830438344418514485−335−341−212−142−104−94
1412−150011−1043112504026−4−82542−6742
Tax rate35.1%32.4%–––––−2.2%−0.1%11.3%25.3%27.0%28.0%30.2%––––––
Net profit2724−74−197−112−133−1315930434033213510460−331−333−237−184−36−136
Other comprehensive income−12−61−1−1−231411−1−126−1−60−4
Total comprehensive income2626−80−196−113−135−1346230534433313510358−330−327−238−190−37−139
Net margin10.3%9.6%−10.5%−25.3%−11.2%−13.2%−20.1%5.0%22.3%22.0%19.6%8.2%6.2%3.3%−16.6%−17.4%−13.2%−10.4%−1.9%−7.8%
Earnings per share₹17.40₹15.82–−₹51.93−₹24.88−₹29.55−₹29.12₹13.09₹67.49₹75.35₹73.53₹29.88₹23.03₹13.22−₹73.41−₹73.92−₹52.53−₹40.83−₹8.09−₹30.10
Earnings per share in rupees, restated for later splits and bonuses.

The quarter to Jun 2019 was restated in the company's filing of 28 Oct 2019. The table shows the restated figures.

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
782101Mar 1479092Mar 1557431Mar 1661559Mar 17817141Mar 189921240Mar 193,490−5162,644Mar 204,7505721,320Mar 216,80263013,392Mar 227,464−1,08514,751Mar 23
A loss in the year to Mar 2023, −₹1,085 CrA loss in 2 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin
23.1%−14.8%12.6%3.9%10.0%22.4%14.6%4.4%23.1%17.3%1.0%12.9%11.6%5.4%9.5%17.2%12.5%−14.8%12.0%9.3%−14.5%Mar 14Mar 16Mar 18Mar 20Mar 22Mar 23

From Apr 2019 leases sit on the balance sheet: rent is charged as depreciation and interest instead, so operating profit and total assets step up with nothing about the business having changed. Borrowings here leave lease liabilities out. Lease payments were 1.5% of operating profit in the first full year.

The years either side of a change of basis do not compare. From the year to Mar 2018, GST replaced excise duty on 1 Jul 2017, and revenue before that day includes the duty.

Results for the year to Mar 2023

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue7,464
  2. Materials and goods−5,387
  3. Employee costs−217
  4. Other expenses−1,788
  5. Operating profit72
  6. Depreciation−348
  7. Other income+634
  8. One-off items−1.7
  9. Finance costs−1,387
  10. Profit before tax−1,030
  11. Tax−56
  12. Net profit−1,085

What the company owns

  • Plant, investments and other assets₹17,629 Cr
  • Inventory₹1,365 Cr
  • Cash and bank₹1,054 Cr
  • Current investments₹548 Cr
  • Receivables₹70 Cr

What pays for it: net worth and liabilities

  • Borrowings₹14,751 Cr
  • Owed to suppliers₹2,136 Cr
  • Net worth₹2,059 Cr
  • Other liabilities₹1,720 Cr

Profit and loss

Standalone, ₹ crore, years to March. The last column is the twelve months to Sep 2023, the latest four quarters added.

₹ croreMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023Twelve months
Revenue from operations7827905746158179923,4904,7506,8027,4647,200
–6915515546348473,3373,6515,6247,3926,659
Materials and goods bought5455734273734967092,1832,2383,8305,3874,668
Employee costs–3536––45192215216217228
Other expenses–8289––949621,1981,5771,7881,762
Operating profit before depreciation–9922621831451531,0981,17872541
Operating margin–12.6%3.9%10.0%22.4%14.6%4.4%23.1%17.3%1.0%7.5%
Materials, % of revenue–72.6%74.4%––71.5%62.5%47.1%56.3%72.2%64.8%
Employee costs, % of revenue–4.5%6.2%––4.5%5.5%4.5%3.2%2.9%3.2%
Other expenses, % of revenue–10.4%15.5%––9.4%27.6%25.2%23.2%24.0%24.5%
Depreciation and amortisation–1313131212311327320348352
Operating profit after depreciation–86949170133−158771858−275189
Other income3555383743588178138634685
Finance costs13552332932351101,3871,423
Profit before one-off items and tax1501364283210188−369615886−1,028−550
One-off items–––––0−1610−27−2−2
Profit before tax1501364283210188−530615858−1,030−551
494511256963−14432295642
Net profit101923159141124−516572630−1,085−593
Other comprehensive income–––––10−75−11−10
Total comprehensive income–––––134−523577629−1,085−604
Net margin12.9%11.6%5.4%9.5%17.2%12.5%−14.8%12.0%9.3%−14.5%−8.2%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2017 and Mar 2018 they do not, so they are left blank. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the year to Mar 2014: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Earlier years, Mar 2008 to Mar 2013
₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013
Revenue from operations433617536683634796
312424396–––
Materials and goods bought253346320445438594
Operating profit before depreciation121193140–––
Operating margin28.0%31.3%26.1%–––
Depreciation and amortisation20181919––
Operating profit after depreciation102175120–––
Other income42116122332
Finance costs1250–68
One-off items5–––––
Profit before tax136181126150112126
Tax416142493640
Net profit96121851017685
Net margin22.0%19.5%15.8%14.8%11.9%10.7%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2023, after the latest full year: the balance sheet at its end.

₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023Half year
1,0832,0172,5943,2002,0591,883
Share capital154545454545
Reserves1,0681,9722,5493,1552,0141,838
02,6441,32013,39214,75114,761
2111,3571,8272,9412,7712,710
302,8031,48813,67115,83615,937
1,3246,1765,90819,81220,66620,530
6294,9034,4525,43817,16117,412
6951,2651,43714,3743,4483,091
Net debt−4682,4821,03875313,15013,278
Borrowings are counted again inside the liabilities due within a year and after a year. Plant in use and plant being built are given for full years only. No balance sheet is on record for the years to Mar 2014, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2023, after the latest full year: the cash flow over its six months.

₹ croreMar 2021Mar 2022Mar 2023Sep 2023Half year
1,6901,761−270736
1,6961,887−234731
589672−373356
Receivables84000
Inventories−16−537−15213
Payables4390−262119
Other working capital821,209−9623
Tax paid−6−126−365
Capital spending429215985
Free cash flow1,6471,669−429651
91−9,405−4,01440
−1,55911,923−162−729
Dividends paid023560
Shares bought back0000
Shares issued0000
Net change in cash2214,280−4,44647
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2014, Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Earnings per share₹38.14₹91.47₹80.73−₹142.82₹126.82₹139.66−₹240.69
Diluted earnings per share₹38.14₹91.47₹80.73−₹142.82₹126.82₹139.66−₹240.69
Book value per share––₹703.55–₹575.14₹709.64₹456.63
Shareholder yield––––0.0%0.7%2.0%
Market cap at the year end (₹ crore)––1,1718463,2613,2412,842

Ratios

Standalone, years to March.

RatioMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Revenue growth−1.7%1.0%−27.4%7.3%––251.8%36.1%43.2%9.7%
Operating profit growth––−77.5%175.9%196.4%−20.8%5.9%616.7%7.2%−93.9%
Net profit growth18.4%−9.2%−66.4%90.5%139.8%−11.7%––10.1%–
Earnings per share growth––––139.8%−11.7%––10.1%–
–––––11.5%−33.3%24.8%21.7%−41.3%
––––––−44.8 pts58.1 pts−3.1 pts−63.0 pts
From the net margin––––––−25.0 pts60.4 pts−5.7 pts−55.9 pts
From asset turnover––––––−3.3 pts−4.2 pts−6.2 pts10.3 pts
From borrowing––––––−16.5 pts1.9 pts8.9 pts−17.5 pts
Return on capital employed–––––12.3%−3.4%19.7%5.2%−1.6%
Cash conversion–––––––295.4%279.6%–
Interest cover–16.31.820.052.444.1–3.37.8–
Debt to equity–––––0.001.310.514.187.16
Receivable days–––––2916633
Inventory days–––––5913313312993
Payable days–––––39136200226145
Cash conversion cycle, days–––––5014−62−94−49
Working capital days–––––6−26−52−65−45
Asset turnover–––––0.750.930.790.530.37
Assets per rupee of net worth–––––1.222.422.624.447.70
Sales per rupee of plant–––––4.510.811.241.792.07
Capital spending to depreciation–––––––0.130.290.46
Plant being built, % of plant in use–––––3.4%0.9%0.6%1.5%2.4%
Revenue growth is left blank for the years to Mar 2018 and Mar 2019: between the two periods excise duty was taken out of revenue when GST replaced it, so the two are on different bases and the change is not worked out. Interest cover is left blank for the years to Mar 2020 and Mar 2023: operating profit after depreciation is a loss, and a loss covers no interest bill. No balance sheet is on record for the years to Mar 2014, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2023.

Return on assets, latest year
−5.4%
Cash from operations against operating profit
−373.6%
Measure10 years5 years3 years
Revenue growth, yearly rate––28.8%
Return on equity, average–−3.3%1.8%
Return on capital employed, average–6.4%7.7%
Operating margin, average12.1%12.1%13.8%
Net margin, average6.1%0.9%2.3%
Asset turnover, average–0.670.56
Cash conversion cycle, days, average–−28−68
Interest cover, average––5.5
Debt to equity, average–2.633.95

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2023.

₹ crore3 yearsLatest year
Cash from operations3,181−270
Cash from investing−13,327−4,014
Cash from financing10,201−162
Capital spending293159
Dividends paid7956
Shares bought back00
Shares issued for cash00
Borrowings raised00
Borrowings repaid1,9610

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Piotroski score, out of 9Published threshold 3 points out of 9––––––––72
Altman Z-scorePublished threshold 1.81––––––––1.54–
Beneish M-scorePublished threshold −1.78––––––––−2.91−0.57
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets––––––––64.3315.80
Cash from operations to profit, 3 yearsPublished threshold 0.7 times–––––––––27.34
Receivables growth less revenue growthOur threshold 0 percentage points––––––––−62.846.87
Inventory growth less cost-of-goods growthOur threshold 0 percentage points––––––––−5.00−39.51
Other current assets growth less revenue growthOur threshold 5 per cent of revenue––––––––0.881.15
Assets under construction, years of additionsOur threshold 2 years of additions––––––––0.190.61
Effective tax ratePublished threshold 17.16 per cent32.4632.67––––––26.62–
Tax charged less tax paid, % of profitOur threshold 10 percentage points––––––––11.98–
A threshold marked as ours has no published figure; it is the line we read the check against.

Where the return came from

Yearly rates to Mar 2023, per-share figures restated for splits and bonuses.

OverReturn a yearEarnings growthChange in P/EDividend yield
1 year−12.3%––0.0%
3 years+49.8%––0.0%
5 years−7.3%––0.0%
Return is price growth plus the average dividend yield. Change in P/E is (1 + price growth) / (1 + earnings growth) - 1, so the parts compound rather than add. Earnings growth and the change in P/E are left empty where earnings per share at either end of the window was a loss or is not on record.

Who owns Tata Steel Long Products, filing by filing

Per cent of the company's shares. Every filing on record, from Sep 2021; the latest is the filing for Sep 2023.

Sep 2023 filing

  • Promoters74.91%
  • Foreign institutions1.20%
  • Indian institutions4.91%
  • Individuals and others18.98%

Shareholding pattern, per cent, from Sep 2022

  • Promoters
  • Foreign institutions
  • Indian institutions
  • Individuals and others
74.91%0.26%74.91%74.91%74.91%74.91%74.91%0.26%0.26%0.71%1.16%1.20%4.72%4.69%4.69%4.68%4.91%20.11%20.13%19.69%19.24%18.98%Sep 22Dec 22Mar 23Jun 23Sep 23
Per centSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%
Indian promoters74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%74.91%
25.09%25.09%25.09%25.09%25.09%25.09%25.09%25.09%25.09%
Shares in issue4,51,00,0004,51,00,0004,51,00,0004,51,00,0004,51,00,0004,51,00,0004,51,00,0004,51,00,0004,51,00,000
Filings before Sep 2022 are on an older form, which did not split institutions into foreign and Indian and grouped some holders differently, so those columns show only the lines both forms state alike. A dash is a line the filing did not state. “Under 0.01%” is a holding of shares too small to show at two decimals.

Number of Tata Steel Long Products shareholders

Shareholders on the company's register in each filing.

Shareholders, filing by filing

53,817Sep 2162,175Dec 2173,272Mar 2277,076Jun 2276,842Sep 2270,266Dec 2265,643Mar 2363,123Jun 2358,398Sep 23
ShareholdersSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
All shareholders53,81762,17573,27277,07676,84270,26665,64363,12358,398
111111111
Indian promoters111111111
53,81662,17473,27177,07576,84170,26565,64263,12258,397
Filings before Sep 2022 are on an older form, which did not split institutions into foreign and Indian and grouped some holders differently, so those columns show only the lines both forms state alike. A dash is a line the filing did not state.

Tata Steel Long Products promoters

Promoters are the founders, families and companies that control the company, as its filings name them. Every member of the promoter group holding shares in the filing for Sep 2023; the largest is Tata Steel Limited, 74.91%.

Holder
Tata Steel LimitedIndian companies, trusts and others74.91%3,37,86,5210.00%
Pledged is the share of the holder's own shares pledged to a lender.

Largest public holders of Tata Steel Long Products, filing by filing

Per cent, on the same shares as the split above.

HolderMar 2023Jun 2023Sep 2023
Globe Capital Market LimitedCompanies1.13%––
A filing names every holder above one per cent, in the company's own words: an insurer's holding can carry one of its funds' names. A dash is a filing that did not name the holder, which includes holding under one per cent.

Tata Steel Long Products share price by year

Each calendar year to 2023.

YearClose at year endChangeHighest closeLowest close
2023829.95+22.5%839.50612.10
2022677.35−7.3%869.25536.75
2021730.60+30.5%1,160.80572.40
2020559.85+40.2%559.85170.55
2019399.35−53.4%848.45350.70
2018857.70−13.2%1,214.15745.40
2017987.75+75.5%987.75576.65
2016562.75+13.1%671.80348.85
2015497.60−27.5%901.95429.10
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. The 2023 close is its last trade, on 16 Nov 2023.

Recent sessions

The 10 trading days to 16 Nov 2023, as traded on BSE.

DateOpenHighLowCloseAverage priceVolume
16 Nov 2023833.00834.00819.85829.95828.6397,913
15 Nov 2023807.70828.90807.65825.90823.572,37,902
13 Nov 2023801.60808.80799.30803.65803.2969,491
12 Nov 2023802.85807.80801.30802.50802.829,551
10 Nov 2023786.55805.00786.55800.40798.1962,531
9 Nov 2023798.35803.90792.05797.30797.5252,075
8 Nov 2023797.95801.15786.60794.40794.421,11,030
7 Nov 2023797.50804.00791.05797.80798.0285,133
6 Nov 2023780.10798.60780.10797.50790.0264,414
3 Nov 2023783.25783.25774.15776.05776.5728,789
Prices in ₹ per share as traded, not adjusted.

Company details

BSE code
513010
ISIN
INE674A01014
Industry
Industrial Products
Former symbols
TATASTLLP, TATASPONGE, TATASPONGE, IPITATASPO
CIN
L27102OR1982PLC001091
Corporate identity number, the registrar of companies' code for it
Incorporated
1982
Registered office
P.O. Joda, Keonjhar 758034, Orissa
Share registrar
TSR Consultants Pvt. Ltd
Keeps the register of shareholders and handles transfers and dividend payments