Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 62.00 (-6.06 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,600.00 (3.23 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mohan meakin 2,300.00 (-4.17 %) mohfl 22.00 (4.76 %) msei 4.50 (-5.26 %) msil 34.00 (3.03 %) nayara energy 990.00 (-1.98 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 420.00 (2.44 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 56.00 (1.82 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 530.00 (1.92 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 290.00 (5.45 %) sterlite power 625.00 (0.81 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 880.00 (1.15 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

Balasore Alloys Annual Reports, Balance Sheet and Financials

Balasore Alloys Limited (Balasore ) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Balasore Alloys Limited

Balasore Alloys Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-Current Assets

 

 

Property, Plant and Equipment 

22,496.74

24,030.98

Right of use of an assets

55,996.43

54,588.37

Intangible Assets 

3,319.42

3,692.91

Capital Work in Progress 

12,536.55

11,748.38

Investments

1,618.01

1,618.01

Others Financial Assets

851.50

788.33

Deferred Tax Assets (Net) 

12,492.50

8,534.03

Other non-current assets

15,752.54

15,777.22

Current Assets

 

 

Inventories 

25,903.22

28,611.36

Trade Receivables 

7,716.34

13,367.97

Cash and Cash Equivalents 

304.23

2,380.76

Bank Balances Other than above

1,844.52

667.00

Loans

1,746.68

1,746.28

Others Financial Assets

5,852.18

5,248.45

Other Assets 

17,412.36

18,093.50

Total Assets

1,85,843.22

1,90,893.55

Equity

 

 

Equity Share Capital 

4,666.27

4,666.27

Other Equity 

50,508.49

51,324.68

Non-Current Liabilities

 

 

Borrowings

53,850.75

53,103.45

Trade Payables due to:

 

 

Other than micro and small enterprises

8,125.15

11,484.99

Provisions 

895.57

935.21

Current Liabilities

 

 

Borrowings

3,716.66

4,643.46

Trade Payables due to:

 

 

Micro and small enterprises

108.92

92.76

Other than micro and small enterprises

22,993.58

27,879.89

Other financial liabilities

5,827.18

6,493.51

Other current liabilities

24,896.18

17,832.63

Provisions 

10,254.48

12,436.70

Total Equity and Liabilities

1,85,843.23

1,90,893.55

 

Balasore Alloys Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue From Operations 

1,12,289.78

38,115.90

Other Income 

7,722.47

1,977.05

Total Revenue

1,20,012.25

40,092.95

Expenses

 

 

Cost of raw Material Consumed 

77,437.43

25,419.69

Purchases of Stock-in-Trade 

-

1,311.04

(Increase)/Decrease in Inventories

1,466.19

-3,722.34

Power

25,837.29

8,899.57

Employee benefit expenses

4,258.38

2,243.84

Finance costs

2,330.78

7,196.13

Depreciation and Amortization expenses

2,305.95

2,430.59

Other Expenses

15,563.77

9,049.74

Total Expenses

1,29,199.79

52,828.26

Profit Before Exceptional Items and Tax

-9,187.55

-12,695.30

Exceptional Items

-

9,756.06

Profit Before Tax

-9,187.55

-22,451.36

Deferred tax charge

-3,996.53

-5,308.70

Taxation expenses of eralier years

-4,260.20

-

Profit for the year

926.82

17,142.66

Other Comprehensive Income

 

 

Items that will not be reclassified to profit and loss

 

 

Remeasurement of post employment benefit obliagations

151.58

279.21

Income tax relating to item that will not be reclassified to profit or loss

-38.15

-70.28

Total other comprehensive Income/(loss) for the year

113.43

208.93

Total Comprehensive income/loss for the year

813.39

16,933.73

Earnings Per Share

 

 

Basic EPS

-0.99

-18.37

Diluted EPS

-0.99

-18.37

 Balasore Alloys Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Profit/(Loss) before tax

-9,187.55

-22,451.36

Adjustment for:

 

 

Depreciation/Amortization expenses

2,305.95

2,430.59

Loss/(Profit) on sale/discard of property, plant and equipment (net)

-1,408.53

-

Unrealized foreign exchange gain/loss

965.78

126.97

Unspent liabilities no longer required written back

-1,993.43

-1,327.96

Irrecoverable debts, deposits and advances written off

190.96

118.75

Provision for doubtful debts/advances

638.04

9,756.06

Interest expenses

2,283.16

7,169.43

Interest Income

-616.98

-494.37

Operating Profit before Working capital changes

 

 

Movements in Working capital:

 

 

Increase/(Decrease) In Trade payables and other current liabilities

2,888.51

3,107.13

Increase/(Decrease) in Provisions

-39.64

-124.02

Decrease/(Increase) in Trade receivables

5,527.34

-4,518.15

Decrease/(Increase) in Inventories

2,708.14

-2,963.86

Decrease/(Increase) in Loans and advances and other assets

-219.12

19,611.44

Cash Generated from/(used in) Operations

4,042.63

-28,782.24

Taxes paid (net)

-486.17

-106.20

Net Cash flow from operating activities

3,556.47

-28,888.44

Cash Flow from Investing Activities

 

 

Purchase of Property,Plant and Equipment (Including CWIP and Capital Advances)

-1,666.30

510.76

Proceeds From Sale of Fixed Assets

7.01

-

Maturity of/(Investment in) Fixed Deposit

-1,177.52

-304.59

Interest Received

296.74

96.02

Net Cash Flow From/(Used) in Investing Activities

-2,540.07

302.19

Cash Flow from Financing Activities

 

 

Repayment of Long-Term Borrowings

-

-217.95

Proceeds of Long-Term Borrowings

-

53,103.45

Net movement in short term borrowings

-926.81

-15,409.91

Interest Paid

-2,163.33

-6,775.95

Net Cash Flow From/ (Used) in Financing Activities

-3,090.14

30,699.63

Exchange Difference or Transaction of Foreign Subsidiaries

-2.79

-20.40

Net Increase/(decrease) in Cash and Cash Equivalents

-2,076.53

2,092.98

Cash & Cash Equivalents as at the Beginning of the Year

2,380.76

287.77

Cash & Cash Equivalents as at the End of the Year

304.23

2,380.76

Cash & Cash Equivalents as at the End of the Year Includes

 

 

Cash-on-Hand

6.06

10.92

Balances with banks:

 

 

In current Accounts

166.66

2,238.33

In unpaid dividend account

131.51

131.51

Cash and Cash equivalents at the end of the year

304.23

2,380.76

 

Here is a summary of the Cash Flow Statement for the years 2024 and 2023:

Cash Flow from Operating Activities:

The company reported a net loss before tax of ₹9,187.55 lakhs in 2024, an improvement from the loss of ₹22,451.36 lakhs in 2023. Despite the substantial loss, several non-cash adjustments positively impacted cash flow. Key adjustments included depreciation/amortization expenses of ₹2,305.95 lakhs, a net loss on foreign exchange of ₹965.78 lakhs, and a provision for doubtful debts of ₹638.04 lakhs, which helped offset the losses. Additionally, the company recorded interest expenses of ₹2,283.16 lakhs but also received interest income of ₹616.98 lakhs, partially reducing the outflows.

Working capital changes played a crucial role in improving cash flow from operations. Significant movements include a decrease in trade receivables by ₹5,527.34 lakhs, indicating faster collection of dues, and a decrease in inventories by ₹2,708.14 lakhs, which reflects better inventory management or reduced stock levels. There was also an increase in trade payables and other liabilities by ₹2,888.51 lakhs, contributing positively to cash flow.

Overall, the company generated ₹4,042.63 lakhs from operations, a significant turnaround from the cash outflow of ₹28,782.24 lakhs in 2023. After adjusting for taxes paid of ₹486.17 lakhs, the net cash flow from operating activities stood at ₹3,556.47 lakhs, signaling an improvement in cash flow management despite ongoing losses.

Cash Flow from Investing Activities:

Investing activities primarily involved capital expenditure. The company spent ₹1,666.30 lakhs on purchasing property, plant, and equipment (PPE), which is a significant outflow compared to previous years. Additionally, there was a net outflow of ₹1,177.52 lakhs due to investments in fixed deposits. Despite these outflows, the company generated ₹296.74 lakhs in interest income and realized ₹7.01 lakhs from the sale of fixed assets.

In total, net cash used in investing activities was ₹2,540.07 lakhs, compared to a small inflow of ₹302.19 lakhs in 2023. The higher capital expenditure reflects ongoing investment in the company’s fixed assets, although it contributed to a negative cash flow in this segment.

Cash Flow from Financing Activities:

Financing activities saw significant changes during the year. The company did not take on any new long-term borrowings in 2024, in contrast to 2023, when it raised ₹53,103.45 lakhs. Instead, the company had a net outflow of ₹926.81 lakhs in short-term borrowings, indicating repayments or reductions in short-term debt. Additionally, interest paid amounted to ₹2,163.33 lakhs, reflecting a decline from ₹6,775.95 lakhs in 2023, likely due to the reduction in overall borrowing levels.

As a result, the net cash used in financing activities amounted to ₹3,090.14 lakhs, compared to a large inflow of ₹30,699.63 lakhs in the previous year, primarily due to the absence of new borrowings and the repayment of interest and short-term debt.

 

Financial Ratios of Balasore Alloys Limited

Particulars

2024

2024

Current ratio

0.9

1.01

Debt-Equity ratio

1.11

1.02

Debt service coverage ratio

-1.37

0.38

Return on equity ratio

-0.02

-0.27

Inventory turnover ratio

4.12

1.41

Trade receivables turnover ratio

10.65

3.43

Trade Payables turnover ratio

2.15

0.93

Net capital turnover ratio

-16

51.82

Net profit ratio

-0.01

-0.45

Return on capital employed

-0.07

-0.15

 

Here is a summary of the financial and operational metrics for Balasore Alloys Limited for the year 2024 and 2023:

Current Ratio:

The current ratio compares a company 's current assets to its current liabilities, indicating its short-term liquidity. In 2024, the current ratio was 0.9, down from 1.01. A ratio below 1 means the company does not have enough current assets to cover its current liabilities, suggesting potential liquidity concerns.

Debt-Equity Ratio:

The debt-equity ratio increased from 1.02 to 1.11 in 2024, indicating the company’s reliance on debt relative to equity. A ratio of 1.11 means the company has ₹1.11 of debt for every ₹1 of equity, reflecting a moderate level of leverage.

Debt Service Coverage Ratio (DSCR):

The debt service coverage ratio (DSCR) decreased significantly from 0.38 in the previous year to -1.37 in 2024. A DSCR below 1 indicates that the company does not generate sufficient earnings to cover its debt obligations.

Return on Equity (ROE):

The return on equity (ROE), which measures how well the company generates profit from shareholders ' equity, improved slightly from -0.27 in the previous year to -0.02 in 2024. Although still negative, the improvement suggests the company is reducing its losses and moving closer to break-even.

Inventory Turnover Ratio:

The inventory turnover ratio jumped from 1.41 in the previous year to 4.12 in 2024. This ratio measures how efficiently the company sells and replaces its inventory. The significant increase indicates that the company improved its inventory management, selling its stock more quickly.

Trade Receivables Turnover Ratio:

The trade receivables turnover ratio improved significantly, rising from 3.43 in the previous year to 10.65 in 2024. This ratio measures how efficiently the company collects payments from its customers.

Trade Payables Turnover Ratio:

The trade payables turnover ratio increased from 0.93 to 2.15 in 2024. This ratio measures how quickly the company is paying off its suppliers. The rise indicates that the company is settling its payables more promptly compared to the previous year, possibly due to improved cash management or more favorable credit terms with suppliers.

Net Capital Turnover Ratio:

The net capital turnover ratio saw a dramatic change, dropping from 51.82 in the previous year to -16 in 2024. This ratio measures how efficiently the company uses its working capital to generate revenue.

Net Profit Ratio:

The net profit ratio improved slightly from -0.45 to -0.01 in 2024. This ratio measures the percentage of revenue that remains as profit after all expenses are accounted for. Return on Capital Employed (ROCE):

The return on capital employed (ROCE), which measures the company’s ability to generate profits from its total capital, improved slightly from -0.15 in the previous year to -0.07 in 2024.

 

 

 

 

 

Balasore Alloys Annual Reports

Balasore Alloys Annual Report 2023-24

Download

Balasore Alloys Annual Report 2022-23

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert