EPIROC Mining Annual Report | Revenue

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 %)

Epiroc Mining India Limited (EPIROC ) Return Comparision with Primex 40 Index

Periods	1 Week	1 Month	3 Months	6 Months	1 Year	3 Years	All Time
Primex-40
Epiroc Mining India Limited

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

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

DIVIDEND HISTORY OF EPIROC MINING

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

EPIROC MINING 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 EPIROC MINING

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.

EPIROC Mining Annual Report and Financials

Epiroc Mining India Limited (EPIROC ) Return Comparision with Primex 40 Index

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

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

DIVIDEND HISTORY OF EPIROC MINING

EPIROC MINING RATIO ANALYSIS Calculated @ Rs. 1550 per share

PERFORMANCE OF EPIROC MINING

Epiroc Mining India Annual Report 2020-21

Epiroc Mining India Annual Report 2019-20

Corporate Actions

Epiroc Mining India Limited Reduction of Capital

Epiroc Mining India Limited Reduction of Capital

Epiroc Mining India Limited Reduction of Capital

Most Searched Unlisted & Pre IPO Companies Stocks in India

HDB Financial

NSE India

BIRA

Capgemini

Hero Fincorp

Nayara Energy

OTIS Elevator

Sterlite Power

Care Health

PharmEasy

Philips India

Hexaware

Vikram Solar

Reliance GIC

OYO Rooms

BOAT

Tata Capital

SBI AMC

Swiggy Limited

Waree Energies

Rapido

Incred Holdings

News Alert