Unlisted Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 510.00 (0.99 %) apl metals 40.00 (-2.44 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 375.00 (-1.32 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 24.50 (2.08 %) capgemini 14,600.00 (-1.02 %) care health 185.00 (-1.60 %) carrier aircon 550.00 (0.92 %) cial 470.00 (-1.05 %) csk 198.00 (-0.50 %) dalmia refract 270.00 (-1.82 %) dfm foods 467.00 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 %) flipkart india 231,001.00 (0.00 %) frick india 3,500.00 (-1.41 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 296.00 (-1.00 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,210.00 (-1.22 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 900.00 (-2.17 %) hero fincorp 1,980.00 (-0.50 %) hexaware 985.00 (-0.51 %) hicks 1,600.00 (1.59 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,200.00 (1.41 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 156.00 (-1.27 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,100.00 (-1.59 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,430.00 (-0.69 %) infinite computer 405.00 (1.25 %) inkel 22.50 (-2.17 %) jana small finance bank 75.00 kel 575.00 (0.88 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 45.00 (-2.17 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 875.00 (0.57 %) martin & harris 820.00 (-1.20 %) matrix gas 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 435.00 (1.16 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,400.00 (2.13 %) mohfl 13.25 (-1.85 %) msei 1.80 (-2.70 %) msil 34.00 (3.03 %) nayara energy 690.00 (1.47 %) nayara energy ncd 320.00 (1.59 %) ncdex 200.00 (-0.99 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 1,850.00 (-2.63 %) onix renewable 16,000.00 (6.67 %) orbis financial 400.00 (-1.23 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-1.85 %) panasonic appliances 262.00 (0.77 %) paymate india 500.00 (-1.96 %) pharmeasy 8.50 (3.03 %) pharmed limited 620.00 (0.81 %) philips domestic 675.00 (-1.46 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 265.00 (1.92 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 480.00 (-2.04 %) resins plastics 525.00 (-0.94 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 300.00 (-3.23 %) sab miller 535.00 (0.94 %) sbi amc 2,650.00 (-1.12 %) 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 5 275.00 (-3.51 %) sterlite power 590.00 (-1.67 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 900.00 (-1.10 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 445.00 (-1.11 %) vivriti capital 1,040.00 (-0.95 %)
×

Dalmia Bharat Refractories Annual Reports, Balance Sheet & Financials

Dalmia Bharat Refractories Limited (Dalmia Refract) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Dalmia Bharat Refractories Limited

Dalmia Bharat Refractories Limited Balance Sheet (Rs. in Crore)

Particulars

31st March 2023

31st March 2022

31st March 2021

Assets

 

 

 

Non-Current Assets

 

 

 

Property, plant and equipment

96.80

256

142.17

Right of use assets

15.82

20.48

-

Investment property

0.21

0.21

-

Capital work - in - progress

0.02

21.83

2.02

Intangible assets

125.66

286.09

63.87

Financial assets

1839.76

106.38

111.95

Deferred tax assets (net)

13.58

-

2.71

Other non-current assets

-

0.30

0.13

Total Non-Current Assets

2 091.85

6 91.29

322.88

Current Assets

 

 

 

Inventories

66.68

392.01

84.63

Financial assets:

 

 

 

Investments

425.07

-

-

Trade receivables

148.26

337.51

91.51

Cash and cash equivalent

128.15

50.11

34.10

Other financial assets

212.60

7.55

9.15

Other current assets

24.24

39.22

12.89

Tax assets

-

17.83

1.02

Assets held for disposal

-

0.33

0.01

Total Current Assets

1005

844.23

233.35

Total Assets

3096.85

1535.85

556.23

Equity And Liabilities

 

 

 

Equity

 

 

 

Equity Share Capital

44.20

44.20

3.15

Other Equity

2231.81

894.59

243.46

Non-Controlling Interest

5.82

12.46

5.85

Total Equity

2281.83

951.25

252.46

Liabilities

 

 

 

Non-Current Liabilities

 

 

 

Borrowings

58.85

80.88

94.93

Other Financial Liabilities

1.52

3.01

1.45

Deferred Tax liabilities

0.33

16.08

17.36

Provisions

9.28

20.18

4.01

Total Non-Current Liabilities

69.98

120.15

117.77

Current Liabilities

 

 

 

Borrowings

30.54

77.77

39.23

Lease liabilities

0.87

1.49

-

Trade payables

183.70

282.74

111.25

Other financial liabilities

11.63

8.58

14.54

Tax liabilities

416.30

-

6.33

Other current liabilities

22.83

62.19

14.40

Provisions

79.17

31.68

0.22

Total Current Liabilities

745.04

464.45

185.99

Total Liabilities

815.02

584.60

303.77

Total Equity And Liabilities

3096.85

1535.85

556.23

Dalmia Bharat Refractories Limited Profit & Loss Statement (In Rs. Crore) 

Particulars

2023

2022

2021

Revenue from Operations

345.75

300.41

394.68

Other Income

12.92

0.79

2.62

Total Income

358.67

301.20

397.30

EBITDA

1772.20

48.22

36.57

EBITDA margins

494.10%

16%

9.20%

Finance Cost

12.81

3.94

9.29

Depreciation

35.81

8.88

15.92

Other expenses

320.48

253.76

403.78

Profit/Loss before Tax

1723.58

35.40

11.36

Net Tax expense

416.99

12.56

4.71

Profit After Tax (PAT) 

1306.59

22.84

6.65

PAT margins

364.28%

7.58%

1.67%

EPS (In Rs.)

295.16

4.84

21.77

Dalmia Bharat Refractories Cash Flow Statement for the last two years (Rs. in Crore)

Particulars

31st March 2023

31st March 2022

A. Cash flow from operating activities :
Profit/ (loss) before tax from ordinary activites before exceptional items

 

-Continuing operations

(10.41)

34.62

-Discontinuing operations

(25.87)

0.77

Profit before taxation and before exceptional items

(36.28)

35.39

Exceptional items

1,759.87

 

Profit before taxation

1,723.59

35.39

Adjustments for :

 

 

Depreciation and amortisation expense

46.73

48.01

Provision no longer required written back

(0.09)

(3.18)

Bad debts

0.28

2.54

Gain on Slump Sale

(1,759.87)

0

Impairment of intangible assets

25.00

0

Provision for doubtful debts

0.34

0

Provision for warranty

15.63

2.26

Finance cost

18.32

11.55

Interest income

(8.63)

(1.76)

Dividend income

(0.57)

(0.34)

Rates and taxes

72.20

0

Gain on investments carried at fair value through statement of profit and loss

(1.23)

0

(Profit) / loss on sale of property, plant and equipment

(0.26)

(0.12)

Other

0

0.55

Operating profit before working capital changes

131.45

94.90

Working capital adjustments

 

 

Decrease/(Increase) in inventories

(54.04)

(143.11)

Decrease/(Increase) in trade receivables

(127.14)

(128.04)

Decrease/(Increase) in loans

0.02

(0.51)

Decrease/(Increase) in other financial assets

(33.48)

61.24

Decrease/(Increase) in other assets

(17.53)

(9.16)

(Decrease)/Increase in trade payables

282.40

108.55

(Decrease)/Increase in other financial liabilities

4.77

(3.10)

(Decrease)/Increase in provisions

(31.58)

23.80

(Decrease)/Increase in other liabilities

0.15

45.93

Cash generated/(used) from operations

23.57

(44.40)

Income taxes paid (net)

(14.58)

(30.95)

Net cash flow generated from operating activities

140.44

19.56

B. Cash flow from investing activities

 

 

Purchase of property, plant, equipment and intangible assets

(19.34)

(47.14)

Proceeds from sale of property, plant and equipment

3.53

 

Interest income

8.63

1.76

Dividend income

0.57

0.34

Purchase of current investments

(1,075.00)

0

Proceed from sale of current investments

647.26

0

Investment in subsidiary

(0.02)

0

Other bank balances

(87.87)

0

Proceeds on slump sale of business

393.29

0

Net cash flow generated from investing activities

(128.96)

(45.04)

C. Cash flows from financing activities

 

 

Proceeds from issue of equity shares

0

(2.48)

Other receipts

1.00

0

Dividend paid

(2.21)

(0.32)

Proceeds/(Repayment) of borrowings (net)

110.47

8.48

Repayment of lease liability

(24.33)

(13.22)

Interest paid

(18.36)

(11.55)

Net cash flow generated from financing activities

66.57

(19.09)

Net increase/(decrease) in cash and cash equivalents (A+B+C)

78.04

(44.58)

Cash and cash equivalents at the beginning of the year

50.11

94.68

Cash and cash equivalents at the end of the year

128.15

50.11

Net increase/(decrease) in cash and cash equivalents

78.04

(44.58)

Summary of Cash Flow Statement for the years ending on March 31, 2023, and March 31, 2022, for Dalmia Bharat Refractories:

A. Cash flow from operating activities:

- In 2023, the company had a profit before tax from ordinary activities before exceptional items of -10.41 crore from continuing operations and -25.87 crore from discontinuing operations.

- Exceptional items amounting to 1,759.87 crore were recorded in 2023, resulting in a profit before taxation of 1,723.59 crore.

- Adjustments were made for depreciation and amortization expenses, provision no longer required written back, bad debts, gain on slump sale, impairment of intangible assets, provisions for doubtful debts and warranty, finance cost, interest income, dividend income, rates and taxes, gain on investments, and profit/loss on the sale of property, plant, and equipment.

- After these adjustments, the operating profit before working capital changes was 131.45 crore in 2023 and 94.90 crore in 2022.

- Working capital adjustments included changes in inventories, trade receivables, loans, other financial assets, other assets, trade payables, other financial liabilities, provisions, and other liabilities.

- The net cash flow generated from operating activities was 140.44 crore in 2023 and 19.56 crore in 2022.

B. Cash flow from investing activities:

- The company made investments in property, plant, equipment, and intangible assets, resulting in cash outflows.

- There were proceeds from the sale of property, plant, and equipment, interest income, and dividend income.

- The company purchased current investments, but also received proceeds from the sale of current investments.

- Other activities included investments in subsidiaries, changes in bank balances, and proceeds from the slump sale of business.

- The net cash flow generated from investing activities was -128.96 crore in 2023 and -45.04 crore in 2022.

C. Cash flow from financing activities:

- There were no proceeds from the issue of equity shares in 2023, but there were receipts in the previous year.

- Other receipts were recorded in 2023.

- Dividends were paid to shareholders, and there were proceeds and repayments of borrowings.

- Repayments of lease liabilities and interest payments were also made.

- The net cash flow generated from financing activities was 66.57 crore in 2023 and -19.09 crore in 2022.

Overall, the company experienced a net increase in cash and cash equivalents of 78.04 crore in 2023 and a net decrease of 44.58 crore in 2022. The ending cash and cash equivalents were 128.15 crore in 2023 and 50.11 crore in 2022.

Funds Flow Statement of Dalmia Bharat Refractories (Rs. In Crores)

Particulars

Mar-22

Mar-21

Sources of funds

 

 

Cash profit

47.69

54.54

Increase in equity

44.13

0.07

Increase in other net worth

0

891.61

Increase in loan funds

10.57

57.61

Decrease in gross block

0

0

Decrease in investments

6.6

0

Total Inflow

108.99

1,003.83

Application of funds

 

 

Decrease in net worth

49.4

0

Increase in gross block

39.13

343.65

Increase in investments

0

321.98

Increase in working capital

20.14

268.33

Dividend

0.32

0

Total Outflow

108.99

1,003.83

Dalmia Bharat Refractories Key Financial Ratios (Standalone)

Particulars

31 March 2023

31 March 2022

Current Ratio (in times)

1.30

1.62

Debt-Equity Ratio (in times)

-

0.05

Debt Service Coverage Ratio (in times)

0.02

9.72

Return on Equity Ratio (in %)

85.34%

0.32%

Inventory Turnover Ratio (in times)

0.12

0.85

Trade Receivables Turnover Ratio (in times)

0.12

1.02

Trade Payable Turnover Ratio (in times)

0.30

2.30

Net Capital Turnover Ratio (in times)

0.46

3.68

Net Profit Ratio (in %)

1410%

1.20%

Return on Capital Employed Ratio (in %)

-1.22%

0.58%

Return on Investment Ratio (in %)

35.02%

-5.13%

Summary of Dalmia Bharat Refractories Key Financial Ratios:

  • Current Ratio:

- The current ratio measures the company 's ability to cover its short-term liabilities with its short-term assets.

- The current ratio was 1.30 in 2023 and 1.62 in 2022, indicating a slight decrease in liquidity from the previous year.

  • Debt-Equity Ratio:

- The debt-equity ratio compares the company 's total debt to its shareholders ' equity.

- The debt-equity ratio was not provided for 2023 but was 0.05 in 2022, indicating a relatively low level of debt compared to equity.

  • Debt Service Coverage Ratio:

- The debt service coverage ratio evaluates the company 's ability to cover its debt obligations from its operating income.

- The debt service coverage ratio was 0.02 in 2023, indicating a weak ability to cover debt obligations, and a significant decrease from the ratio of 9.72 in 2022.

  • Return on Equity Ratio:

- The return on equity ratio measures the company 's profitability relative to its shareholders ' equity.

- The return on equity ratio was 85.34% in 2023, indicating a significant increase in profitability compared to 0.32% in 2022.

  • Inventory Turnover Ratio:

- The inventory turnover ratio assesses the efficiency of inventory management.

- The inventory turnover ratio was 0.12 in 2023, suggesting slower inventory turnover compared to 0.85 in 2022.

  • Trade Receivables Turnover Ratio:

- The trade receivables turnover ratio measures the efficiency of collecting payments from customers.

- The trade receivables turnover ratio was 0.12 in 2023, indicating a slower collection of receivables compared to 1.02 in 2022.

  • Trade Payable Turnover Ratio:

- The trade payable turnover ratio evaluates the efficiency of paying trade payables.

- The trade payable turnover ratio was 0.30 in 2023, suggesting a slower payment of trade payables compared to 2.30 in 2022.

  • Net Capital Turnover Ratio:

- The net capital turnover ratio measures the efficiency of utilizing capital to generate revenue.

- The net capital turnover ratio was 0.46 in 2023, indicating a lower efficiency in generating revenue compared to 3.68 in 2022.

  • Net Profit Ratio:

- The net profit ratio assesses the company 's profitability as a percentage of net profit to net sales.

- The net profit ratio was 1410% in 2023, indicating a significant increase in profitability compared to 1.20% in 2022.

  • Return on Capital Employed Ratio:

- The return on capital employed ratio measures the company 's profitability relative to its capital employed.

- The return on capital employed ratio was -1.22% in 2023, indicating a negative profitability and a decrease from 0.58% in 2022.

  • Return on Investment Ratio:

- The return on investment ratio assesses the company 's profitability relative to its investment.

- The return on investment ratio was 35.02% in 2023, indicating a positive profitability and an increase from -5.13% in 2022.

Overall, the financial ratios suggest mixed performance for Dalmia Bharat Refractories. While some ratios show improvements in profitability and efficiency, others indicate challenges in debt service coverage and slower turnover of inventory and receivables.

Dalmia Bharat Refractories Dividend History

Particulars

2023

2022

2021

2020

2019

Dividend (final + interim) (In Rs.)

1.50

0.07

1

1.50

1

Dalmia Bharat Refractories Limited Recent Performance

  • Revenue from Operations of the company has increased by 15.09% from Rs. 300.41 lakhs in FY 2022 to Rs. 345.75 lakhs in FY 2023.

  • EBITDA of the company increased by 3575% from Rs. 48.22 lakhs in FY 2022 to Rs. 1772.2 lakhs in FY 2023.
  • Profit after Tax of the company increased significantly by 5620% from Rs. 22.84 lakhs in FY 2022 to Rs. 1306.59 lakhs in FY 2023. PAT margins increased from 7.58% in FY 2022 to 364.28% in FY 2023.
  • The Current Ratio of the company as of 31st March 2023 was 1.34. The company does not have any liquidity issues.
  • Total Debt on the company as of 31st March 2023 stood at Rs. 89.39 lakhs. and Debt to Equity ratio of the company as of 31st March 2023 was 2.02.

 

 

 

 

Dalmia Bharat Annual Report

Financial results for the Quarter & Half year ended Sept, 2024

Download

Dalmia Bharat Financials 2023-24

Download

Dalmia Bharat Annual Report 2022-23

Download

Dalmia Bharat Annual Report 2021-22

Download

Dalmia Bharat Annual Report 2020-21

Download

Corporate Actions

Dalmia Bharat Notice 2023-24

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert