Hot Deals:
a v thomas 13,300.00 (1.53 %) adtech 27.05 (0.19 %) agarwal bolts 1,210.00 (0.75 %) amol minechem 620.00 (1.64 %) anand i-power 20.00 anglo french 370.00 (-2.37 %) aricent 515.00 (0.98 %) arkfin investments 50.00 arohan 170.00 (-0.58 %) assam carbon 208.00 (-0.95 %) associated pigments 42.01 (0.02 %) atlas copco 10,000.00 (1.01 %) auckland international 129.00 (-0.77 %) axles 162.00 (1.25 %) balmer lawrie 197.00 (-1.50 %) bharat hotels 149.00 (-0.67 %) bima mandi 700.00 bira 91 720.00 (-2.70 %) boat 825.00 (-0.60 %) c & s electric 471.00 (0.21 %) capgemini 12,100.00 (-0.82 %) care health 150.00 (2.04 %) carrier aircon 260.00 (1.96 %) cial 179.00 (0.56 %) csfbl 264.00 (-0.38 %) csk 168.00 (1.20 %) dalmia refract 82.00 (1.23 %) dsp merrill lynch 1,000.00 east india pharma 44.00 (2.33 %) eaton fluid 414.00 (2.22 %) electronica plastic 4,110.00 (0.24 %) elgi ultra 400.00 elofic 1,925.00 (0.84 %) esl steel 36.00 (-2.70 %) fincare business 43.00 fincare sfbl 74.00 (1.37 %) fino paytech 155.00 (-1.90 %) flipkart 231,000.00 (0.00 %) frick india 2,700.00 (-3.57 %) gkn drive 1,100.00 (-4.35 %) go digit gil 354.00 (1.14 %) godavari bio 71.00 (1.43 %) hdbfsl 645.00 (1.57 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,411.00 (0.10 %) hella india 375.00 (-0.53 %) hero fincorp 725.00 (6.62 %) hicks 1,579.00 (-1.31 %) hira ferro 120.00 (-0.83 %) honeywell electrical 3,333.00 (-1.97 %) icex 0.10 (-0.10 %) incred financial 100.00 india carbon 950.00 (-5.94 %) india exposition 144.00 (-1.37 %) indian potash 1,405.00 (0.36 %) indofil 703.00 (0.43 %) infinite computer 700.00 inkel 12.00 (-1.64 %) ixigo 72.00 (-2.70 %) jana sfbl 75.00 kel 505.00 (1.00 %) kial 107.00 (-2.73 %) kurlon limited 292.00 (0.69 %) lava 127.00 (0.79 %) manipal housing 72.50 (0.69 %) manjushree tech 990.00 (2.06 %) martin & harris 1,240.00 (-0.80 %) merino 2,775.00 (0.18 %) minosha 280.00 (-3.45 %) mitsubishi heavy 355.00 (1.43 %) mkcl 397.00 (-0.75 %) mobikwik 390.00 (-2.50 %) mohan meakin 1,260.00 (4.13 %) mohfl 8.10 (1.25 %) msei 1.00 (1.01 %) msil 57.00 (1.79 %) nayara energy 150.00 (-1.32 %) nayara energy ncd 250.00 ncdex 275.00 ncl buildtek 190.00 (-0.52 %) ncl holdings 53.00 (1.92 %) nse 3,200.00 (3.23 %) orbis financial 81.00 (1.25 %) oswal minerals 65.00 (1.56 %) otis 3,600.00 (-2.70 %) oyo rooms 68.00 (-1.45 %) panasonic appliances 295.00 (0.68 %) panasonic avc 29.10 (0.34 %) paymate india 580.00 (-3.33 %) pharmeasy 26.00 (0.00 %) philips domestic 605.00 (0.83 %) philips india 979.00 (-1.11 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 390.00 (-2.50 %) rasoi 31,400.00 (-1.88 %) reliance gic 340.00 resins plastics 414.00 (1.97 %) ring plus 405.00 (2.27 %) rrl 2,525.00 (-2.88 %) sab miller 305.00 (0.66 %) scottish assam 443.00 (-1.56 %) shriram life 251.00 (0.40 %) sigachi lab 40.10 (0.25 %) signify 1,161.00 (0.96 %) simpson & company 3,500,000.00 smile micro 52.00 (-1.89 %) sportskeeda 3,303.00 sterlite power 490.00 (1.03 %) studds 850.00 (-2.30 %) svsml 430.00 (-2.27 %) t stanes 670.00 (11.48 %) tata capital 56.00 (1.82 %) tata tech 740.00 (-0.67 %) teesta agro 60.00 (-1.64 %) trl krosaki 1,200.00 (-1.96 %) utkarsh coreinvest 136.00 (0.74 %) vikram solar 55.50 (-0.89 %)
×

epiroc mining india Limited

1,224.00
-2.08 %
Scrip Name
EPIROC
ISIN No.
INE067Z01026
PAN No.
AAECE7216R
Face Value
10
No. of Outstanding Shares
22,561,564
Market Capitalization
2,761.54 Crore
Book value
421.453
P/BV
2.904
EPS
93.761
PE ratio
13.054
Available on
nsdlcdsl
ROFR Required
No

EPIROC MINING INDIA LIMITED UNLISTED SHARE

ABOUT EPIROC MINING INDIA LIMITED

EPIROC MINING INDIA LIMITED is a leading global productivity partner for mining and infrastructure activities. The company develops and produces safe and sustainable drill rigs, rock excavation and construction equipment, and tools. The company also provides services and solutions for interoperability and automation. The factories of the company are located in Nashik and Hyderabad.

Epiroc Mining India Limited was a part of Atlas Copco Group till 2017. In January 2017, Atlas Copco decided to divide the company and listed the mining and infrastructure business as its own separate company in 2018. Then the Epiroc Mining (India) Limited was established in July 2017.

The portfolio of Epiroc Mining (India) Limited comprises of Drill Rigs, Excavator attachments, Loaders and Trucks, Mechanical rock excavation equipment, raise boring equipment, rock drilling tools, rock enforcement tools, and ventilation systems. The company’s products are used in Mining, Construction, Demolition & recycling, and the oil & gas industry.

INCORPORATION DETAILS

CIN

U29309PN2017PLC171542

Registration Date

20TH July 2017

Category/Sub-category of the Company

Public Limited Company

Address of the Registered office and contact details

14th Floor, Fountainhead, Phoenix Market City,

Viman Nagar, Nagar Road, Pune 411014

Contact Number: 7219722200

Name, Address and Contact Details of

Registrar and Transfer Agent, if any

KFin Tech Pvt. Ltd.

Karvy Selenium Tower B, Plot No 31 & 32

Gachibowli, Financial District,

Nanakramguda, Serilingampally

Hyderabad – 500 032

 PRINCIPAL BUSINESS ACTIVITIES OF THE COMPANY

Name and Description of main products/services

NIC Code of the product/service

% to total turnover of the Company

Mining Equipment

2824

100%

 BOARD OF DIRECTORS

Kunal Thakore (Chairman)

Jerry Andersson

Managing Director

Vinayak Padwal

Maria Stedfeldt

Jorgen Ekelow

Sami Niiranen

PARTICULARS OF SUBSIDIARY AND ASSOCIATE COMPANIES

EPIROC MINING INDIA LIMITED does not have any subsidiary or associate company.

 EPIROC MINING INDIA LIMITED UNLISTED SHARE DETAILS

Total Available Shares:

2,25,61,564

Face Value:

Rs. 10 Per Equity Share

ISIN:

INE067Z01018

PAN No.

AAECE7216R

Lot Size:

100

Last Traded Price:

RS. 1645

Market Cap:

Rs. 3711.38 Crore

SHAREHOLDING PATTERN

S. No.

Shareholders’ Name

Number of shares

% of total Shares of the company

1

Epiroc Rock Drills AB (Promoter)

2,17,31,947

96.32%

2

Public Shareholding

7,94,734

3.52%

 

Total

2,25,61,564

100.00%

INDUSTRY OUTLOOK

The mining industry is one of the core industries in the Indian economy. This industry is the source of raw materials for various industries. India is home to 1,531 operating mines and produces 95 minerals – 4 fuel-related minerals, 10 metallic minerals, 23 non-metallic minerals, 3 atomic minerals, and 55 minor minerals. Among 175 Mineral Resource Assessment Projects, 29 are on ferrous minerals (iron, manganese, and chromite), 42 precious metals and minerals, 72 for non-ferrous and strategic minerals, 32 on industrial and fertilizer minerals.

India ranks 2nd in the world for coal production and is the 5th largest country in terms of coal deposits. India also has a prominent position in steel and is striving to become the largest exporter of steel of certain grades. Coal Production in India increased by 6.9% in May 2021, as against May 2020. Steel production in India increased significantly by 59.3% in May 2021, as against May 2020.

The metal and mining industry is expected to grow with growth in other industries. The growth in infrastructure and automotive production will drive the growth of the metals and mining industry of India. The government has allowed FDI of up to 100% under the automatic route for mining and exploration of metals and non-metal ores except for titanium bearing minerals and their ores. Minerals like manganese, lead, copper, alumina are expected to witness double-digit growth in the years ahead. There is significant scope for new mining capacities in iron ore, bauxite, and coal.

India continues to be one of the growing economies in the world till Q4 of the fiscal. However, the spread of the COVID pandemic has left the entire world grappling with a negative impact on the socio-economic front and India is not an exception. The outlook is now heavily contingent upon the intensity, spread, and duration of the pandemic. However, the Pandemic has no significant impact on the finances for FY 20-21. The economic activities started showing signs of normalcy with the easing of restrictions

 PROFIT & LOSS STATEMENT OF EPIROC MINING INDIA LIMITED  (In Rs. Million)

Particulars

2021

2020

2019

2018

Revenue from Operations

15,571.02

13,535.84

15,796.87

4,833.56

Other Income

277.67

185.34

86.26

86.87

Total Revenue

15,848.69

13,721.18

15,883.13

4,920.43

 change %

15.51%

-13.61%

222.80%

 

EBITDA

3187.00

3012.29

2705.47

772.78

Change %

5.80%

11.34%

250.10%

 

EBITDA Margin

20.11%

21.95%

17.03%

15.71%

EBIT

2904.45

2735.76

2533.85

720.08

EBIT Margin

18%

20%

16%

15%

DEP

282.55

276.53

171.62

52.7

FINANCE COST

43.29

56.62

14.58

1.63

PBT

2,861.16

2,679.14

2,519.27

718.45

Tax Expense I Current Taxes

740.53

657.28

880.71

258.65

- Short / (Excess) provision for tax relating to prior years

13.59

-31

0.00

0

Deferred tax

-8.36

72.7

-6.03

-9.89

Total  Tax Expense

745.76

698.98

874.68

248.76

PAT

2,115.40

1,980.16

1,644.59

469.69

Change %

7%

20%

250%

 

Profit Margin

13.35%

14.43%

10.35%

9.55%

No of Shares

2,25,61,564

2,25,61,564

2,25,61,564

2,25,61,564

EPS( in Rs.)

93.76

87.76

72.89

20.81

BALANCE SHEET OF EPIROC MINING INDIA LIMITED (In Rs. Million)

Particulars

2021

2020

ASSETS

 

 

NON CURRENT ASSETS

 

 

Property, plant, and equipment

1,503.10

1,456.15

right-of-use assets

189.35

245.96

Capital work in progress

3.2

 

Intangible assets

3.99

4.19

Other financial assets

90.67

88.52

Deferred tax asset (net

111.79

101.59

Other non-current assets

326.3

279.61

TOTAL NON CURRENT ASSETS

2,228.40

2,176.02

CURRENT ASSETS

 

 

Inventories

4,119.90

2,866.12

Investments

1,941.90

2,790.54

 Trade receivables

3,687.37

2,864.42

 Cash and cash equivalents

55.22

161.71

Other current financial assets

9.1

25.78

Other current assets

674.15

455.41

TOTAL CURRENT ASSETS

10,487.64

9,163.98

TOTAL ASSETS

12,716.04

11,340.00

EQUITY AND LIABILITIES

 

 

EQUITY

 

 

Equity Share Capital

225.62

225.62

Reserves and Surplus

9,283.01

8,830.41

TOTAL EQUITY

9,508.63

9,056.03

LIABILITIES

 

 

NON-CURRENT LIABILITIES

 

 

Lease Liabilities

147.4

205.64

Provisions

115.9

153.98

TOTAL NON CURRENT LIABILITIES

263.30

359.62

CURRENT LIABILITIES

 

 

Lease liabilities

76.93

67.52

Financial Liabilities

 

 

Trade payables

2,322.64

1,552.23

Other financial liabilities

42.75

2.14

Short term provisions

141.06

247.93

Current tax liabilities

32.93

 

Other current liabilities

327.8

54.53

TOTAL CURRENT LIABILITIES

2,944.11

1,924.35

TOTAL LIABILITIES

3,207.41

2,283.97

TOTAL EQUITY AND LIABILITIES

12,716.04

11,340.00

DIVIDEND HISTORY

Particulars

2021

2020

2019

2018

Dividend (final + interim) (In Rs.)

50

75

50

0

Retained Earnings (Consolidated) (In Rs. Millions)

3,143.72

2,720.44

2,114.28

469.69

RATIO ANALYSIS Calculated @ Rs. 1550 per share

Particulars

2021

2020

ROE

22.25%

21.87%

Capital Employed (In Rs. Millions)

9,771.93

9,415.65

ROCE

29.72%

29.06%

ROA

16.64%

17.46%

Debt to Equity

0.34

0.25

Current Ratio

3.56

4.76

Dividend Yield Ratio

3.2%

NA

EPS (In Rs.)

93.76

87.76

Book Value Per Share (In Rs.)

421.45

401.39

P/B Multiple

3.68

NA

P/E Multiple

16.53

NA

PERFORMANCE OF THE COMPANY

During the year 2020-21, the total revenue was Rs. 15848 million against Rs. 13721 million for the corresponding previous year. The profit before tax for the year was at Rs. 2,861 million as against Rs. 2,679 million for the corresponding previous year.

As the revenue increased from operations, the EBITDA of the company increased by 5.80% from Rs. 3012.29 million in FY 2020 to Rs. 3187.00 million in FY 2021.

Net profit of the company increased by 7% from Rs. 1980.16 million in FY 2020 to Rs. 2115.40 million in FY 2021. But the profit margin has reduced from 14.43% in FY 2020 to 13.35% in FY 2021.

The Current Ratio of the company as of 31st March 2021 was 3.56.

The book value per equity share of the company as of 31st March 2020 was Rs. 421.45.

The company has given a dividend of Rs.50 per equity share for FY 2021.

Annual Reports

2020-21

Download

2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha Support Pallavi