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 %)
×

Essar Ports Annual Report and Financials

Essar Ports Limited (Essar Ports) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Essar Ports Limited

Essar ports Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-Current Assets

 

 

Property, plant and equipment

1,049.57

1,091.61

Investments

23,642.59

9,902.59

Loans

-

6,827.11

Non-current tax assets

1,805.76

1,798.63

Other non-current assets

-

464.90

Current assets

 

 

Investments

2,354.18

-

Trade receivables

675.48

196.19

Cash and cash equivalents

448.01

2,762.82

Bank balances other than cash and cash equivalents

-

1,020.00

Loans

7,960.34

-

Other financial assets

846.73

549.28

Other current assets

24.52

823.05

Assets classified as held for sale

-

72,167.00

Total assets

38,807.18

97,603.18

Equity

 

 

Equity share capital

2,141.28

2,141.28

Other equity

35,089.40

21,328.74

non-current liabilities

 

 

Borrowings

793.86

4,262.84

Other Non-current Liabilities

-

397.08

Current liabilities

 

 

Trade payables

 

 

Total outstanding dues of creditors other than micro enterprises and small enterprises

32.23

607.45

Other financial liabilities

568.57

281.66

Provisions

26.70

26.13

Current tax liabilities

92.97

393.87

Other current liabilities

62.17

536.29

Liabilities directly associated with assets classified as held for sale

-

67,627.84

total equity and liabilities

38,807.18

97,603.18

 

 Essar ports Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Revenue

 

 

Revenue from operations

600.00

1,564.29

Other income

1,896.99

3,546.98

Gain on disposal of subsidiary

24,592.88

-

Total Income

27,089.87

5,111.27

Expenses

 

 

Operating expenses

11.13

35.67

Employee benefits expense

1,504.76

862.50

Other expenses

276.21

405.26

Depreciation and amortisation expense

44.20

197.25

Finance costs

415.61

459.88

Total expenses

2,251.91

1,960.56

Profit before share of profit/ (loss) of an associate and tax

24,837.96

3,150.71

Share of (loss)/ profit of an associate

-2,260.00

9,834.63

Profit before tax from continuing operations

22,577.96

12,985.34

Deferred tax

-0.21

4.73

Reversal of excess provision

-300.88

-

Profit for the year from continuing operations

22,879.05

12,980.61

Loss from discontinued operation before tax

-9,122.57

-2,078.72

Profit for the year

13,756.48

10,901.89

other comprehensive income

 

 

Items that will not be reclassified to profit or loss in subsequent period:

 

 

Remeasurement of the defined benefit plans

0.84

-18.80

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

-0.21

4.73

Remeasurement of the defined benefit plans of discontinued operation

3.55

6.99

Total other comprehensive income/ (loss)

4.18

-7.08

total comprehensive income for the year

13,760.66

10,894.81

Profit for the year attributable to:

 

 

Owners of the Company

13,756.48

10,901.89

Other comprehensive income/ (loss) for the year attributable to:

 

 

Owners of the Company

4.18

-7.08

total comprehensive income for the year attributable to:

 

 

Owners of the Company

13,760.66

10,894.81

Total comprehensive income/ (loss) attributable to owners from:

 

 

Continuing operations

22,879.68

12,966.54

Discontinued operations

-9,119.02

-2,071.73

earnings per equity share (face value of rs.10 each)

 

 

Basic

70.21

39.83

Diluted

70.21

39.83

 

 Essar ports Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Profit before tax from continuing operations

22,577.96

12,985.34

Loss from discontinued operation

-9,122.57

-2,078.72

Adjustments for:

 

 

Share of loss/ (profit) from associates

2,260.00

-9,834.63

Depreciation and amortisation expenses

3,284.31

3,631.17

Gain on disposal of subsidiary

-24,592.88

-

Finance costs

12,188.42

7,915.20

Reversal for bad and doubtful receivables/ loans (ECL)

-

-146.67

Interest income on bank deposits and income tax refund

-491.19

-242.96

Interest income on Inter corporate deposit

-878.21

-900.95

Net unrealised loss on foreign currency translation and transactions

-

120.29

Gain on sale and fair valuation of mutual funds

-104.40

-

Profit on Sale of Property, Plant and Equipment

-

-2053.36

Deferred Income on discounting of financial instruments

-

-102.76

Operating profit before working capital changes

5,121.44

9,291.95

Changes in working capital :

 

 

Changes in Inventories

-

-16.16

Changes in receivables, loans and advances and other financial and current assets

1,084.65

1,347.82

Changes in payables, other liabilities and provisions

-3,515.49

-1,775.05

Cash generated from operations

2,690.60

8,848.56

Income tax paid (net of refund)

24.03

-235.67

Net cash flow generated from operating activities

2,714.63

8,612.89

Cash Flow from Investing Activities

 

 

Interest income on bank deposits

272.83

246.93

Payment for acquisition of Property, Plant and Equipment including capital advances

-442.70

-1772.47

Fixed Deposits matured/ (placed)

985.00

-1,075.61

Unsecured loan given to a related party

-13.34

-7,100.00

Investment in CCDs of associate

-16,000.00

-

Net investment in mutual funds

-2,249.78

-

Amount received on account of sale of investment (net of cash disposed off)

19,387.69

-

Interest received on loan given to related party

-

603.44

Refund of Unsecured loan given to a related party

88.00

10,235.00

Net cash generated from investing activities

2,027.70

1,137.29

Cash Flow from Financing Activities

 

 

Finance costs paid

-10,228.41

-6,174.90

Repayment of long term borrowings

-53,286.75

-3,922.07

Proceeds from unsecured loan from related parties

-

13,648.45

Proceeds from unsecured loan

66,599.15

-

Repayment of unsecured loan from related parties

-10,976.00

-9,900.68

Net cash used in financing activities

-7,892.01

-6,349.20

Net (decrease)/ increase in cash and cash equivalents for the year

-3,149.68

3,400.98

Cash and cash equivalents at the beginning of the year

3,597.69

196.71

Cash and cash equivalents at the end of the year

448.01

3,597.69

 

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

Operating Activities: The company experienced a substantial increase in profit before tax from continuing operations, rising from ₹12,985.34 lakhs in 2023 to ₹22,577.96 lakhs in 2024. However, this positive performance was offset by a larger loss from discontinued operations, which widened from ₹2,078.72 lakhs in 2023 to ₹9,122.57 lakhs in 2024. Additionally, the share of loss from associates reversed sharply, from a profit of ₹9,834.63 lakhs in 2023 to a loss of ₹2,260 lakhs in 2024.

Depreciation and amortisation expenses decreased slightly, while there was a significant gain on the disposal of a subsidiary amounting to ₹24,592.88 lakhs, which was not present in the previous year. Finance costs increased notably from ₹7,915.20 lakhs to ₹12,188.42 lakhs. The net unrealised loss on foreign currency translation and transactions, and gain on sale and fair valuation of mutual funds were new entries this year.

Operating profit before working capital changes decreased to ₹5,121.44 lakhs from ₹9,291.95 lakhs in 2023. Changes in working capital saw an increase in receivables and a reduction in payables and other liabilities. This led to a decrease in cash generated from operations to ₹2,690.60 lakhs from ₹8,848.56 lakhs. After accounting for income tax payments, the net cash flow from operating activities fell to ₹2,714.63 lakhs from ₹8,612.89 lakhs.

Investing Activities: In investing activities, the company’s net cash generated increased to ₹2,027.70 lakhs in 2024 from ₹1,137.29 lakhs in 2023. This was primarily due to a significant ₹19,387.69 lakhs received from the sale of investments and a substantial refund of unsecured loans to related parties, which outweighed the large investment in Compulsory Convertible Debentures (CCDs) of an associate and other capital expenditures.

Financing Activities: The financing activities showed a substantial net outflow of ₹7,892.01 lakhs compared to ₹6,349.20 lakhs in 2023. This outflow was driven by higher finance costs paid and a significant repayment of long-term borrowings amounting to ₹53,286.75 lakhs. The company also received proceeds from unsecured loans and repaid loans to related parties.

Net Change in Cash: Overall, the net decrease in cash and cash equivalents amounted to ₹3,149.68 lakhs in 2024, reversing the previous year’s increase of ₹3,400.98 lakhs. The cash and cash equivalents at the end of the year fell to ₹448.01 lakhs from ₹3,597.69 lakhs, indicating a tighter cash position despite positive net cash flow from investing activities.

 Financial Ratios of Essar ports Limited

Particulars

2024

2023

Current ratio

15.74

12.11

Debt-Equity ratio

0.02

0.11

Debt Service coverage ratio

9.38

-

Return on equity ratio

0.09

0.08

Trade receivables turnover ratio

1.38

6.92

Trade Payables turnover ratio

0.9

0.52

Net capital turnover ratio

0.04

0.14

Net profit ratio

5.95

2.01

Return on capital employed

0.08

0.08

Return on Investment

0.08

0.08

 

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

Current Ratio: The current ratio, which stands at 15.74 in 2024 compared to 12.11 in 2023, measures the company’s ability to cover its short-term liabilities with short-term assets. The increase indicates that the company’s liquidity position has strengthened over the year. A higher current ratio means that the company is better positioned to meet its short-term obligations, reflecting improved operational efficiency or a stronger buffer of current assets relative to current liabilities.

Debt-Equity Ratio: The debt-equity ratio decreased significantly from 0.11 in 2023 to 0.02 in 2024. This ratio measures the proportion of a company’s debt compared to its equity. A lower ratio indicates a stronger equity position relative to debt, suggesting the company is less reliant on borrowed funds to finance its operations. The dramatic decrease suggests a substantial reduction in debt or a significant increase in equity, highlighting a stronger financial stability and lower financial risk.

Debt Service Coverage Ratio: For 2024, the debt service coverage ratio is 9.38, which measures the company’s ability to service its debt (interest and principal repayments) with its operating income. The absence of this ratio in 2023 means it was not applicable or the information was not available. A ratio of 9.38 indicates a robust ability to cover debt payments, suggesting strong cash flow from operations and low risk of default.

Return on Equity (ROE) Ratio: The return on equity ratio is 0.09 in 2024, up from 0.08 in 2023. ROE measures the profitability of the company in relation to shareholders’ equity. The increase suggests a slight improvement in the company’s efficiency in generating profits from shareholders’ funds. Although the change is modest, it reflects a positive trend in utilizing equity to generate earnings.

Trade Receivables Turnover Ratio: The trade receivables turnover ratio decreased from 6.92 in 2023 to 1.38 in 2024. This ratio measures how efficiently the company collects receivables from its customers. The significant drop indicates that the company is collecting its receivables more slowly than in the previous year, which could suggest issues with credit management or longer credit terms extended to customers.

Trade Payables Turnover Ratio: The trade payables turnover ratio increased from 0.52 in 2023 to 0.9 in 2024. This ratio measures how quickly the company pays off its suppliers. An increase implies that the company is paying its suppliers more promptly or has improved its management of trade payables, which could be a sign of stronger supplier relationships or better cash flow management.

Net Capital Turnover Ratio: This ratio decreased from 0.14 in 2023 to 0.04 in 2024. The net capital turnover ratio measures how efficiently the company utilizes its net capital (equity plus long-term debt) to generate revenue. The decline suggests that the company is generating less revenue per unit of net capital, possibly indicating inefficiencies or a reduction in sales relative to the net capital employed.

Net Profit Ratio: The net profit ratio improved significantly from 2.01% in 2023 to 5.95% in 2024. This ratio measures the percentage of revenue that turns into profit. The substantial increase indicates enhanced profitability, suggesting better cost control, higher revenues, or both, leading to a more effective conversion of sales into actual profit.

Return on Capital Employed (ROCE): The return on capital employed remained stable at 0.08 for both years. ROCE measures the company’s profitability relative to the capital employed. A stable ratio indicates consistent efficiency in generating profits from capital, reflecting stable operational performance despite changes in other financial metrics.

Return on Investment (ROI): The return on investment also remained constant at 0.08 across both years. ROI measures the return generated on the total investments made by the company. The stability of this ratio suggests consistent performance in terms of generating returns on investments, indicating that the company’s investment strategies have not significantly changed in effectiveness over the year.

 

 

Essar Ports Annual Reports

Essar Ports Annual Report 2023-24

Download

Essar Ports Annual Report 2021-22

Download

Essar Ports Annual Report 2020-21

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert