♥

Steel City Securities Limited

ISIN : INE395H01011
NSE : STEELCITY
Face Value : 10
Industry : Finance - Stock Broking

EPS : 7.80
EPS (TTM) : 10.96
Price to Earning (P/E) : 13.15
Book Value : 73.84
Price to Bookvalue (P/B) : 1.39
Dividend Yield : 1 %
Return on Equity (ROE) : 10.06 %
Return on Capital Employed (ROCE) : 14.34 %

Steel City share price (28-Mar-2025)
National Stock Exchange NSE
Open / Close	102.4 - 102.55 0.1 %
Low / High	100.36 - 104.45 4.1 %
Trade Volume	17,672
52 Week Low / High	0 - 0 NAN %

YOU MAY ALSO LIKE

Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE
How much money do you need to retire
Know how much money do you need to retire, before how much to invest ?
Stock market course tutorial
Stock Market Investment Course explained in simple words.
Share Market basics for beginners
Share Market jargons in simple terms
High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE
CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator

Consolidated Standalone

CONSOLIDATED QUARTERLY RESULT FOR STEEL CITY SECURITIES LIMITED

Date End	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
No of months	3 months	3 months	3 months	3 months	3 months	3 months	3 months	3 months	3 months	3 months
Net Sales	131.22	143.27	133.01	138.56	129.88	152.6	135.93	173.38	167.2	185.29
Total Income	138.32	159.83	142.52	147.43	138.33	159.45	143.61	184.45	175.46	202.37
Total Expenditure	106.04	113.37	92.23	115.09	106.81	120.9	102.62	123.97	116.16	131.94
Other Income	7.11	16.56	9.5	8.87	8.45	6.85	7.67	11.07	8.26	17.08
Operating Profit	32.28	46.46	50.29	32.34	31.52	38.55	40.99	60.48	59.3	70.43
Interest	1.07	1.13	1.55	2.38	1.3	1.37	0.98	2.39	3.11	3.34
PBDT	31.21	45.33	48.74	29.96	30.22	37.18	40.01	58.09	56.19	67.09
Depreciation	1.63	1.68	1.81	2.21	2.81	2.84	2.87	1.85	2.5	2.51
Profit Before Tax	29.58	43.65	46.93	27.75	27.41	34.34	37.14	56.24	53.69	64.58
Tax	7.44	12.45	11.13	8	6.94	10.02	11.06	13.68	14.77	14.11
Profit After Tax	22.14	31.2	35.8	19.75	20.47	24.32	26.08	42.56	38.92	50.47
Net Profit	22.14	31.2	35.8	19.75	20.47	24.32	26.08	42.56	38.92	50.47
Equity Capital	151.07	151.07	151.07	151.07	151.07	151.07	151.07	151.07	151.07	151.07
Face Value (IN RS)	10	10	10	10	10	10	10	10	10	10
Calculated EPS	1.48	2.14	2.48	1.32	1.43	1.63	1.89	2.91	2.81	3.4
Diluted Eps After Extraordinary Items	1.48	2.14	2.48	1.35	1.42	1.63	1.89	2.86	2.81	3.4
Diluted Eps Before Extraordinary Items	1.48	2.14	2.48	1.35	1.42	1.63	1.89	2.86	2.81	3.4

STANDALONE QUARTERLY RESULT FOR STEEL CITY SECURITIES LIMITED

Date End	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
No of months	3 months	3 months	3 months	3 months	3 months	3 months	3 months	3 months	3 months	3 months
Net Sales	130.91	143.05	132.85	138.3	129.78	152.02	135.74	173.05	166.64	184.93
Total Income	137.29	150.14	141.4	147.15	138.21	159.17	143.63	184.52	174.77	201.1
Total Expenditure	104.91	113.47	92	113.92	105.88	120.76	103.1	123.91	116.48	132.04
Other Income	6.38	7.09	8.55	8.84	8.42	7.14	7.89	11.47	8.13	16.17
Operating Profit	32.38	36.67	49.4	33.23	32.33	38.41	40.53	60.61	58.29	69.06
Interest	1.07	1.13	1.55	2.08	1.12	1.19	1.34	2.39	3.11	3.34
PBDT	31.31	35.54	47.85	31.15	31.21	37.22	39.19	58.22	55.18	65.72
Depreciation	1.58	1.63	1.77	2.16	2.77	2.8	2.83	1.81	2.46	2.48
Profit Before Tax	29.73	33.91	46.08	28.99	28.44	34.42	36.36	56.41	52.72	63.24
Tax	7.48	9.82	10.86	8.38	7.16	9.97	10.26	13.4	14.51	13.9
Profit After Tax	22.25	24.09	35.22	20.61	21.28	24.45	26.1	43.01	38.21	49.34
Net Profit	22.25	24.09	35.22	20.61	21.28	24.45	26.1	43.01	38.21	49.34
Equity Capital	151.07	151.07	151.07	151.07	151.07	151.07	151.07	151.07	151.07	151.07
Face Value (IN RS)	10	10	10	10	10	10	10	10	10	10
Calculated EPS	1.47	1.59	2.33	1.36	1.41	1.62	1.73	2.85	2.53	3.27
Diluted Eps After Extraordinary Items	1.47	1.59	2.33	1.39	1.41	1.62	1.73	2.8	2.53	3.27
Diluted Eps Before Extraordinary Items	1.47	1.59	2.33	1.39	1.41	1.62	1.73	2.8	2.53	3.27

Consolidated Standalone

CONSOLIDATED ANNUAL RESULT FOR STEEL CITY SECURITIES LIMITED

Date End	Mar 2022	Mar 2023	Mar 2024
No of months	12 months	12 months	12 months
Net Sales	636.33	546.06	591.79
Total Income	666.74	588.1	625.83
Total Expenditure	475.26	426.73	454.3
Other Income	30.41	42.04	34.04
Operating Profit	191.48	161.37	171.53
Interest	4.93	6.13	6.04
PBDT	186.55	155.24	165.49
Depreciation	6.7	7.33	10.37
Profit Before Tax	179.85	147.91	155.12
Tax	48.86	39.03	41.69
Profit After Tax	130.99	108.88	113.43
Net Profit	130.99	108.88	113.43
Equity Capital	151.07	151.07	151.07
Face Value (IN RS)	10	10	10
Calculated EPS	9.15	7.42	7.85
Diluted Eps After Extraordinary Items	9.15	7.45	7.8
Diluted Eps Before Extraordinary Items	9.15	7.45	7.8

STANDALONE ANNUAL RESULT FOR STEEL CITY SECURITIES LIMITED

Date End	Mar 2022	Mar 2023	Mar 2024
No of months	12 months	12 months	12 months
Net Sales	635.4	545.11	590.6
Total Income	662.48	575.98	625.52
Total Expenditure	473.59	424.3	453.62
Other Income	27.08	30.86	34.93
Operating Profit	188.89	151.68	171.9
Interest	4.93	5.84	6.04
PBDT	183.96	145.84	165.86
Depreciation	6.43	7.15	10.21
Profit Before Tax	177.53	138.69	155.65
Tax	48.26	36.55	40.79
Profit After Tax	129.27	102.14	114.86
Net Profit	129.27	102.14	114.86
Equity Capital	151.07	151.07	151.07
Face Value (IN RS)	10	10	10
Calculated EPS	8.56	6.76	7.6
Diluted Eps After Extraordinary Items	8.56	6.79	7.55
Diluted Eps Before Extraordinary Items	8.56	6.79	7.55

Consolidated Standalone

CONSOLIDATED PROFIT / LOSS FOR STEEL CITY SECURITIES LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023
No of Months	12 months	12 months	12 months
Operating Income	52.36 Cr	63.63 Cr	54.61 Cr
Interest income	3.88 Cr	5.68 Cr	4.82 Cr
Brokerages & commissions	28.29 Cr	34.07 Cr	25.18 Cr
Operating Income (Net)	52.36 Cr	63.63 Cr	54.61 Cr
Employee Cost	9.96 Cr	11.41 Cr	11.23 Cr
Salaries, Wages & Bonus	9.19 Cr	10.48 Cr	10.2 Cr
Contributions to EPF & Pension Funds	62.39 Lk	69.78 Lk	71.65 Lk
Workmen and Staff Welfare Expenses	6.36 Lk	11.13 Lk	14.89 Lk
Operating & Establishment Expenses	27 Cr	32.47 Cr	27.86 Cr
Depository Charges	51.8 Lk	52.57 Lk	38.78 Lk
Commission, Brokerage & Discounts	21.63 Cr	27.13 Cr	21.5 Cr
Rent , Rates & Taxes	2.06 Cr	2.14 Cr	2.16 Cr
Repairs and Maintenance	2.09 Cr	1.85 Cr	2.74 Cr
Insurance	3.9 Lk	14.32 Lk	22.63 Lk
Electricity & Power	55.42 Lk	56.39 Lk	73.47 Lk
Administrations & Other Expenses	2.43 Cr	2.56 Cr	3.16 Cr
Printing and stationery	14.09 Lk	15.28 Lk	28.32 Lk
Professional and legal fees	53.95 Lk	45.16 Lk	65.49 Lk
Advertisement & Sales Promotion	34.62 Lk	42.67 Lk	51.87 Lk
Provisions and Contingencies	1.85 Cr	90.11 Lk	34.88 Lk
Bad debts /advances written off	0	60.57 Lk	0
Total Expenditure	41.25 Cr	47.34 Cr	42.59 Cr
Other Income	3.86 Cr	3.04 Cr	4.29 Cr
Other Interest Income	2.78 Cr	2.98 Cr	3.29 Cr
Other Commission	4.09 Lk	0	0
Income from investments	15.48 Lk	6.21 Lk	6.73 Lk
Provision Written Back	88.28 Lk	0	0
Operating Profit	14.97 Cr	19.34 Cr	16.31 Cr
Interest	67.14 Lk	68.05 Lk	78.48 Lk
Depreciation	70.7 Lk	67.04 Lk	73.33 Lk
Profit Before Taxation & Exceptional Items	13.6 Cr	17.98 Cr	14.79 Cr
Profit Before Tax	13.6 Cr	17.98 Cr	14.79 Cr
Provision for Tax	3.55 Cr	4.89 Cr	3.9 Cr
Current Income Tax	3.69 Cr	4.76 Cr	3.53 Cr
Deferred Tax	-17.89 Lk	-16.16 Lk	7.3 Lk
Profit After Tax	10.04 Cr	13.1 Cr	10.89 Cr
Share of Associate	53.32 Lk	72.06 Lk	32.16 Lk
Consolidated Net Profit	10.57 Cr	13.82 Cr	11.21 Cr
Profit Balance B/F	50.78 Cr	57.32 Cr	65.3 Cr
Appropriations	61.35 Cr	71.14 Cr	76.51 Cr
General Reserve	1 Cr	1.31 Cr	1.09 Cr
Equity Dividend %	30	30	30
Earnings Per Share	7	9.15	7.42
Adjusted EPS	7	9.15	7.42

STANDALONE PROFIT / LOSS FOR STEEL CITY SECURITIES LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023
No of Months	12 months	12 months	12 months
Operating Income	52.35 Cr	63.54 Cr	54.51 Cr
Interest income	3.88 Cr	5.68 Cr	4.82 Cr
Brokerages & commissions	28.27 Cr	33.98 Cr	25.08 Cr
Operating Income (Net)	52.35 Cr	63.54 Cr	54.51 Cr
Employee Cost	9.93 Cr	12.34 Cr	11.19 Cr
Salaries, Wages & Bonus	9.16 Cr	11.42 Cr	10.17 Cr
Contributions to EPF & Pension Funds	62.19 Lk	69.5 Lk	71.34 Lk
Workmen and Staff Welfare Expenses	6.36 Lk	11.13 Lk	14.89 Lk
Operating & Establishment Expenses	26.85 Cr	32.37 Cr	27.85 Cr
Depository Charges	48.18 Lk	52.51 Lk	38.78 Lk
Commission, Brokerage & Discounts	21.62 Cr	27.13 Cr	21.5 Cr
Rent , Rates & Taxes	2.06 Cr	2.14 Cr	2.16 Cr
Repairs and Maintenance	2.08 Cr	1.85 Cr	2.74 Cr
Insurance	3.9 Lk	14.32 Lk	22.63 Lk
Electricity & Power	55.42 Lk	56.39 Lk	73.11 Lk
Administrations & Other Expenses	2.37 Cr	1.6 Cr	3.13 Cr
Printing and stationery	14.05 Lk	16.28 Lk	28.3 Lk
Professional and legal fees	49.35 Lk	44.24 Lk	63.72 Lk
Advertisement & Sales Promotion	34.17 Lk	42.67 Lk	51.87 Lk
Provisions and Contingencies	1.74 Cr	85.59 Lk	29.03 Lk
Bad debts /advances written off	0	48.59 Lk	0
Total Expenditure	40.89 Cr	47.17 Cr	42.47 Cr
Other Income	2.56 Cr	2.71 Cr	3.3 Cr
Other Interest Income	2.56 Cr	2.68 Cr	3.05 Cr
Income from investments	0	2.88 Lk	3.36 Lk
Operating Profit	14.02 Cr	19.07 Cr	15.34 Cr
Interest	66.25 Lk	67.94 Lk	75.49 Lk
Depreciation	67.73 Lk	64.29 Lk	71.45 Lk
Profit Before Taxation & Exceptional Items	12.68 Cr	17.75 Cr	13.87 Cr
Profit Before Tax	12.68 Cr	17.75 Cr	13.87 Cr
Provision for Tax	3.36 Cr	4.83 Cr	3.66 Cr
Current Income Tax	3.67 Cr	4.67 Cr	3.47 Cr
Deferred Tax	-35.6 Lk	-12.89 Lk	11.53 Lk
Profit After Tax	9.32 Cr	12.93 Cr	10.21 Cr
Consolidated Net Profit	9.32 Cr	12.93 Cr	10.21 Cr
Profit Balance B/F	39.5 Cr	44.87 Cr	51.97 Cr
Appropriations	48.82 Cr	57.8 Cr	62.19 Cr
General Reserve	93.19 Lk	1.29 Cr	1.02 Cr
Equity Dividend %	30	30	30
Earnings Per Share	6.17	8.56	6.76
Adjusted EPS	6.17	8.56	6.76

Consolidated Standalone

CONSOLIDATED CASH FLOW FOR STEEL CITY SECURITIES LIMITED

Year End	Mar 2021	Mar 2022	Mar 2023
No of Months	12 months	12 months	12 months
Profit Before Tax	13.6 Cr	17.98 Cr	14.79 Cr
Adjustment	-2.44 Cr	-1.87 Cr	-2.14 Cr
Changes In working Capital	-6.17 Cr	16.32 Cr	7.54 Cr
Cash Flow after changes in Working Capital	4.98 Cr	32.43 Cr	20.19 Cr
Cash Flow from Operating Activities	1.61 Cr	27.51 Cr	16.24 Cr
Cash Flow from Investing Activities	2.52 Cr	-3.18 Cr	-10.53 Cr
Cash Flow from Financing Activitie	-2.75 Cr	-5.79 Cr	-2.95 Cr
Net Cash Inflow / Outflow	1.37 Cr	18.55 Cr	2.75 Cr
Opening Cash & Cash Equivalents	58.22 Cr	59.59 Cr	78.14 Cr
Closing Cash & Cash Equivalent	59.59 Cr	78.14 Cr	80.89 Cr

STANDALONE CASH FLOW FOR STEEL CITY SECURITIES LIMITED

Year End	Mar 2021	Mar 2022	Mar 2023
No of Months	12 months	12 months	12 months
Profit Before Tax	12.68 Cr	17.75 Cr	13.87 Cr
Adjustment	-1.38 Cr	-1.57 Cr	-2.1 Cr
Changes In working Capital	-5.99 Cr	12.15 Cr	8.22 Cr
Cash Flow after changes in Working Capital	5.31 Cr	28.33 Cr	19.99 Cr
Cash Flow from Operating Activities	1.95 Cr	23.51 Cr	16.34 Cr
Cash Flow from Investing Activities	67.87 Lk	51.31 Lk	-2.79 Cr
Cash Flow from Financing Activitie	-2.74 Cr	-5.79 Cr	-5.17 Cr
Net Cash Inflow / Outflow	-10.84 Lk	18.23 Cr	8.37 Cr
Opening Cash & Cash Equivalents	53.91 Cr	53.8 Cr	72.03 Cr
Closing Cash & Cash Equivalent	53.8 Cr	72.03 Cr	80.41 Cr

Consolidated Standalone

CONSOLIDATED BALANCE SHEET FOR STEEL CITY SECURITIES LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023
Share Capital	15.11 Cr	15.11 Cr	15.11 Cr
Equity - Authorised	25 Cr	25 Cr	25 Cr
Equity - Issued	15.11 Cr	15.11 Cr	15.11 Cr
Equity Paid Up	15.11 Cr	15.11 Cr	15.11 Cr
Face Value	10	10	10
Total Reserves	80.43 Cr	89.72 Cr	96.44 Cr
Securities Premium	10.44 Cr	10.44 Cr	10.44 Cr
Profit & Loss Account Balance	57.32 Cr	65.3 Cr	70.93 Cr
General Reserves	12.66 Cr	13.97 Cr	15.06 Cr
Reserve excluding Revaluation Reserve	80.43 Cr	89.72 Cr	96.44 Cr
Shareholder's Funds	95.54 Cr	104.83 Cr	111.55 Cr
Secured Loans	84.62 Lk	8.43 Lk	0
Term Loans - Banks	68 Lk	0	0
Unsecured Loans	0	0	75 Lk
Deferred Tax Assets / Liabilities	-2.16 Cr	-2.32 Cr	-2.25 Cr
Deferred Tax Assets	2.16 Cr	2.32 Cr	2.25 Cr
Total Non-Current Liabilities	-1.31 Cr	-2.24 Cr	-1.5 Cr
Trade Payables	45.23 Cr	50.19 Cr	51.48 Cr
Sundry Creditors	45.23 Cr	50.19 Cr	51.48 Cr
Other Current Liabilities	19.18 Cr	21.81 Cr	16.06 Cr
Short Term Provisions	3.83 Cr	4.92 Cr	3.6 Cr
Provision for Tax	3.69 Cr	4.76 Cr	0
Total Current Liabilities	68.24 Cr	76.92 Cr	71.15 Cr
Total Liabilities	162.46 Cr	179.51 Cr	181.19 Cr
Gross Block	13.43 Cr	11.53 Cr	28.36 Cr
Less: Accumulated Depreciation	2.62 Cr	2.42 Cr	2.77 Cr
Net Block	10.81 Cr	9.1 Cr	25.59 Cr
Capital Work in Progress	0	7.33 Cr	4.1 Cr
Non Current Investments	5.16 Cr	5.88 Cr	6.2 Cr
Long Term Investment	5.16 Cr	5.88 Cr	6.2 Cr
Unquoted	5.16 Cr	5.88 Cr	6.2 Cr
Long Term Loans & Advances	10.05 Cr	11.18 Cr	11.64 Cr
Total Non-Current Assets	26.02 Cr	33.49 Cr	47.54 Cr
Currents Investments	24.9 Lk	17.39 Lk	11.54 Lk
Quoted	33.68 Lk	25.97 Lk	25.97 Lk
Unquoted	5.16 Cr	5.88 Cr	6.2 Cr
Sundry Debtors	64.35 Cr	57.64 Cr	43.65 Cr
Debtors more than Six months	20.17 Cr	13.48 Cr	14.64 Cr
Debtors Others	51.08 Cr	51.58 Cr	36.34 Cr
Cash and Bank	59.59 Cr	78.14 Cr	80.89 Cr
Cash in hand	15.17 Lk	16.91 Lk	16.85 Lk
Balances at Bank	58.49 Cr	77.52 Cr	80.45 Cr
Other Current Assets	2.6 Cr	2.65 Cr	3.31 Cr
Interest accrued on Investments	1.44 Cr	1.29 Cr	1.42 Cr
Prepaid Expenses	44.69 Lk	71.39 Lk	74.29 Lk
Short Term Loans and Advances	9.66 Cr	7.42 Cr	5.69 Cr
Advances recoverable in cash or in kind	37.88 Lk	1.24 Cr	21.76 Lk
Advance income tax and TDS	3.4 Cr	4.33 Cr	3.4 Cr
Total Current Assets	136.44 Cr	146.02 Cr	133.66 Cr
Net Current Assets (Including Current Investments)	68.2 Cr	69.1 Cr	62.51 Cr
Total Assets	162.46 Cr	179.51 Cr	181.19 Cr
Contingent Liabilities	56.75 Cr	59.85 Cr	59.59 Cr
Total Debt	84.62 Lk	8.43 Lk	77.8 Lk
Adjusted Book Value	63.24	0	73.84

STANDALONE BALANCE SHEET FOR STEEL CITY SECURITIES LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023
Share Capital	15.11 Cr	15.11 Cr	15.11 Cr
Equity - Authorised	25 Cr	25 Cr	25 Cr
Equity - Issued	15.11 Cr	15.11 Cr	15.11 Cr
Equity Paid Up	15.11 Cr	15.11 Cr	15.11 Cr
Face Value	10	10	10
Total Reserves	66.17 Cr	74.57 Cr	80.29 Cr
Securities Premium	10.44 Cr	10.44 Cr	10.44 Cr
Profit & Loss Account Balance	44.87 Cr	51.97 Cr	56.68 Cr
General Reserves	10.86 Cr	12.15 Cr	13.17 Cr
Reserve excluding Revaluation Reserve	66.17 Cr	74.57 Cr	80.29 Cr
Shareholder's Funds	81.28 Cr	89.67 Cr	95.4 Cr
Secured Loans	84.62 Lk	8.43 Lk	0
Term Loans - Banks	68 Lk	0	0
Deferred Tax Assets / Liabilities	-2.04 Cr	-2.17 Cr	-2.05 Cr
Deferred Tax Assets	2.04 Cr	2.17 Cr	2.05 Cr
Total Non-Current Liabilities	-1.19 Cr	-2.08 Cr	-2.05 Cr
Trade Payables	45.23 Cr	50.19 Cr	51.48 Cr
Sundry Creditors	45.23 Cr	50.19 Cr	51.48 Cr
Other Current Liabilities	18.94 Cr	21.37 Cr	15.82 Cr
Short Term Provisions	3.81 Cr	4.83 Cr	3.54 Cr
Provision for Tax	3.67 Cr	4.67 Cr	3.47 Cr
Total Current Liabilities	67.98 Cr	76.39 Cr	70.84 Cr
Total Liabilities	148.06 Cr	163.98 Cr	164.19 Cr
Gross Block	8.6 Cr	6.78 Cr	15.61 Cr
Less: Accumulated Depreciation	2.44 Cr	2.3 Cr	2.64 Cr
Net Block	6.16 Cr	4.48 Cr	12.97 Cr
Capital Work in Progress	0	3.23 Cr	0
Non Current Investments	6.84 Cr	6.84 Cr	6.84 Cr
Long Term Investment	6.84 Cr	6.84 Cr	6.84 Cr
Unquoted	6.84 Cr	6.84 Cr	6.84 Cr
Long Term Loans & Advances	9.13 Cr	10.37 Cr	12.34 Cr
Total Non-Current Assets	22.13 Cr	24.92 Cr	32.15 Cr
Unquoted	6.84 Cr	6.84 Cr	6.84 Cr
Sundry Debtors	63.99 Cr	57.4 Cr	43.53 Cr
Debtors more than Six months	19.57 Cr	12.88 Cr	14.04 Cr
Debtors Others	51.08 Cr	51.58 Cr	36.34 Cr
Cash and Bank	53.8 Cr	72.03 Cr	80.41 Cr
Cash in hand	15.04 Lk	13.88 Lk	11.69 Lk
Balances at Bank	52.71 Cr	71.44 Cr	80.02 Cr
Other Current Assets	2.4 Cr	2.51 Cr	3.3 Cr
Interest accrued on Investments	1.3 Cr	1.16 Cr	1.42 Cr
Prepaid Expenses	44.69 Lk	71.39 Lk	74.29 Lk
Short Term Loans and Advances	5.74 Cr	7.12 Cr	4.8 Cr
Advances recoverable in cash or in kind	30.38 Lk	1.18 Cr	17.26 Lk
Advance income tax and TDS	3.38 Cr	4.25 Cr	3.33 Cr
Total Current Assets	125.93 Cr	139.06 Cr	132.04 Cr
Net Current Assets (Including Current Investments)	57.95 Cr	62.67 Cr	61.2 Cr
Total Assets	148.06 Cr	163.98 Cr	164.19 Cr
Contingent Liabilities	56.75 Cr	59.85 Cr	59.59 Cr
Total Debt	84.62 Lk	8.43 Lk	2.8 Lk
Adjusted Book Value	53.8	0	63.15

Consolidated Standalone

FINANCIAL RATIOS (CONSOLIDATED) FOR STEEL CITY SECURITIES LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023
Operational & Financial Ratios
Earnings Per Share (Rs)	7	9.15	7.42
CEPS(Rs)	7.11	9.11	7.69
DPS(Rs)	3	3	3
Book NAV/Share(Rs)	63.24	69.39	73.84
Tax Rate(%)	26.14	27.17	26.39
Margin Ratios
Core EBITDA Margin(%)	21.23	25.6	22
EBIT Margin(%)	27.25	29.33	28.52
Pre Tax Margin(%)	25.96	28.26	27.09
PAT Margin (%)	19.18	20.58	19.94
Cash Profit Margin (%)	20.53	21.64	21.28
Performance Ratios
ROA(%)	6.53	7.66	6.04
ROE(%)	10.94	13.07	10.06
ROCE(%)	15.47	18.54	14.34
Asset Turnover(x)	0.34	0.37	0.3
Sales/Fixed Asset(x)	4	5.47	2.74
Working Capital/Sales(x)	0.77	0.92	0.87
Efficiency Ratios
Fixed Capital/Sales(x)	0.25	0.18	0.37
Receivable days	371.59	349.85	338.53
Valuation Parameters
PER(x)	5.02	6.41	8.51
PCE(x)	4.94	6.43	8.21
Price/Book(x)	0.56	0.84	0.86
Yield(%)	8.53	5.12	4.75
EV/Net Sales(x)	-0.11	0.16	0.28
EV/Core EBITDA(x)	-0.38	0.54	0.94
EV/EBIT(x)	-0.4	0.56	0.98
EV/CE(x)	-0.03	0.06	0.08
M Cap / Sales	1.01	1.39	1.75
Growth Ratio
Net Sales Growth(%)	7.91	21.43	-14.19
Core EBITDA Growth(%)	29.41	29.13	-15.66
EBIT Growth(%)	33.49	30.83	-16.56
PAT Growth(%)	34.73	30.44	-16.88
EPS Growth(%)	48.63	30.68	-18.89
Financial Stability Ratios
Total Debt/Equity(x)	0.01	0	0.01
Current Ratio(x)	2	1.9	1.88
Quick Ratio(x)	2	1.9	1.88
Interest Cover(x)	21.25	27.43	19.85
Total Debt/Mcap(x)	0.02	0	0.01

FINANCIAL RATIOS (STANDALONE) FOR STEEL CITY SECURITIES LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023
Operational & Financial Ratios
Earnings Per Share (Rs)	6.17	8.56	6.76
CEPS(Rs)	6.62	8.98	7.23
DPS(Rs)	3	3	3
Book NAV/Share(Rs)	53.8	59.36	63.15
Tax Rate(%)	26.5	27.18	26.35
Margin Ratios
Core EBITDA Margin(%)	21.89	25.76	22.09
EBIT Margin(%)	25.49	29.01	26.83
Pre Tax Margin(%)	24.22	27.94	25.44
PAT Margin (%)	17.8	20.34	18.74
Cash Profit Margin (%)	19.1	21.36	20.05
Performance Ratios
ROA(%)	6.67	8.29	6.23
ROE(%)	11.93	15.12	11.04
ROCE(%)	16.98	21.45	15.79
Asset Turnover(x)	0.37	0.41	0.33
Sales/Fixed Asset(x)	6.36	9.28	4.87
Working Capital/Sales(x)	0.9	1.01	0.89
Efficiency Ratios
Fixed Capital/Sales(x)	0.16	0.11	0.21
Receivable days	368.64	348.65	337.92
Valuation Parameters
PER(x)	5.7	6.85	9.34
PCE(x)	5.31	6.52	8.73
Price/Book(x)	0.65	0.99	1
Yield(%)	8.53	5.12	4.75
EV/Net Sales(x)	0	0.26	0.28
EV/Core EBITDA(x)	0.01	0.87	0.98
EV/EBIT(x)	0.01	0.9	1.03
EV/CE(x)	0	0.1	0.09
M Cap / Sales	1.01	1.39	1.75
Growth Ratio
Net Sales Growth(%)	10.33	21.38	-14.21
Core EBITDA Growth(%)	20	36.06	-19.58
EBIT Growth(%)	23.19	38.15	-20.66
PAT Growth(%)	22.75	38.71	-20.98
EPS Growth(%)	22.75	38.71	-20.98
Financial Stability Ratios
Total Debt/Equity(x)	0.01	0	0
Current Ratio(x)	1.85	1.82	1.86
Quick Ratio(x)	1.85	1.82	1.86
Interest Cover(x)	20.14	27.13	19.37
Total Debt/Mcap(x)	0.02	0	0

SHARE HOLDING PATTERN FOR STEEL CITY SECURITIES LIMITED

Date	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters %	63.52	64.54	65.68	67.38	68.81	69.27	69.93	70.19	70.69	70.86
FII %	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.17	0.47	0.34
DII %	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Public %	36.31	35.29	34.14	32.45	31.02	30.56	29.90	29.64	28.84	28.80

PEER COMPARISON FOR STEEL CITY SECURITIES LIMITED

No.	Name
1	Prime Securities Limited
2	Dolat Algotech Limited
3	Indbank Merchant Banking Services Limited
4	Arihant Capital Markets Limited
5	DB (International) Stock Brokers Limited
6	Alankit Limited
7	Almondz Global Securities Limited
8	Stampede Capital Limited
9	Khandwala Securities Limited
10	Geojit Financial Services Limited
11	BLB Limited
12	Emkay Global Financial Services Limited
13	Motilal Oswal Financial Services Limited
14	Aditya Birla Money Limited
15	Dhani Services Limited
16	Nuvama Wealth Management Limited
17	ICICI Securities Limited
18	Multi Commodity Exchange of India Limited
19	Angel One Limited
20	SMC Global Securities Limited
21	5Paisa Capital Limited
22	Jio Financial Services Limited
23	Steel City Securities Limited
24	Share India Securities Limited
25	GACM Technologies Limited

CORPORATE ACTIONS FOR STEEL CITY

Exchange Date	Purpose	Book Closure Dates
NSE 27-Feb-2025	INTDIV - RE 1 PER SH
NSE 20-Dec-2024	INTDIV - RE 1 PER SH
NSE 20-Sep-2024	AGM/DIV - RE 1 PER SH	22-Sep-2024 27-Sep-2024
NSE 23-Jul-2024	INTDIV - RE 1 PER SH
NSE 16-Feb-2024	INTDIV - RE 1 PER SH
NSE 20-Sep-2023	AGM/DIV - RE 1 PER SH	21-Sep-2023 26-Sep-2023
NSE 19-Jul-2023	INTDIV - RE 1 PER SH
NSE 20-Feb-2023	INTDIV - RE 1 PER SH
NSE 27-Oct-2022	INT DIV - RE 1 PER SH
NSE 21-Jul-2022	AGM/DIV - RE 1 PER SH	25-Jul-2022 29-Jul-2022
NSE 24-Feb-2022	INTDIV - RE 1 PER SH

CORPORATE ANNOUNCEMENTS FOR STEEL CITY

Exchange Dates	Activity	Qty & Price (%)	Person / Organisation
No Insider trading details found

BULK BLOCK DEALS FOR STEEL CITY SECURITIES LIMITED

Exchange Dates	Activity	Qty & Price (%)	Person / Organisation
No Bulk Block details found

DIVIDEND BY STEEL CITY SECURITIES LIMITED

Ex Dividend Date	Dividend Type	Dividend
27-Feb-2025	INTERIM DIVIDEND	1
20-Dec-2024	INTERIM DIVIDEND	1
20-Sep-2024	DIVIDEND	1
23-Jul-2024	INTERIM DIVIDEND	1
16-Feb-2024	INTERIM DIVIDEND	1
20-Sep-2023	DIVIDEND	1
19-Jul-2023	INTERIM DIVIDEND	1
20-Feb-2023	INTERIM DIVIDEND	1
27-Oct-2022	INTERIM DIVIDEND	1
21-Jul-2022	DIVIDEND	1
24-Feb-2022	INTEREST DIVIDEND	1
24-Feb-2022	INTERIM DIVIDEND	1
24-Feb-2022	DIVIDEND	1
17-Nov-2021	INTERIM DIVIDEND	1