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 %)
×

Essel Mining & Industries Annual Report and Financials

Essel Mining and Industries Limited (Essel Mining) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Essel Mining and Industries Limited

Essel Mining & Industries Balance Sheet (In Rs. Crore)

Particulars

31st March 2022

31st March 2021

Non-Current Assets:

 

 

Fixed Assets

1,201.62

1,231.25

Property, Plant and Equipment 

1,065.17

1,111.55

Capital Work in Progress 

44.17

110.87

Intangible Assets 

0.96

3.32

Intangible Assets under Development

91.33

5.51

Financial Assets :

 

 

Investments - Long-term 

35,207.15

22,617.48

Loans - Long - Term 

3.14

3.15

Others Financial Assets - Long-term 

102.27

100.72

Other Non-current Assets 

88.99

46.9

Deferred Tax Assets (Net) 

191.88

188.3

Total Reported Non-current Assets

36,795.05

24,187.79

Current Assets:

 

 

Inventories 

179.52

185.2

Financial Assets :

 

 

Current Investments 

1,176.64

396.46

Trade Receivables 

237.44

419.66

Cash and Cash Equivalents 

55.08

33.15

Bank Balances Other Than Cash and Cash Equivalents 

342.16

255.3

Loans - Short-term 

1,198.09

1,397.64

Others Financial Assets - Short-term 

963.24

548.44

Current Tax Assets - Short-term 

167.88

110.86

Other Current Assets 

188.13

179.14

Total Current Assets

4,508.17

3,525.86

Total Non-Current and Other Assets

36,795.05

24,187.79

Total Assets

41,303.22

27,713.65

EQUITY AND LIABILITIES

 

 

 Share Capital 

1,958.21

1,958.21

 Other Equity 

33,056.11

21,003.17

Total Stockholders’ Equity

35,014.32

22,961.38

Total Reported Stockholders’ Equity

35,014.32

22,961.38

Minority Interest

241.44

224.59

Total Equity

35,255.76

23,185.97

Non-Current Liabilities:

 

 

Long Term Borrowings 

2,359.96

2,451.50

Others Financial Liabilities - Long-term 

0.35

12.95

Long-term Provisions 

0

1.42

Deferred Tax Liabilities (Net) 

1,112.88

62.33

Other Non-Current Liabilities 

28.86

29.48

Total Reported Non-current Liabilities

3,502.05

2,557.68

Current Liabilities:

 

 

Short Term Borrowings 

1,989.57

1,192.47

Trade Payables 

237.68

359.97

Others Financial Liabilities - Short-term 

39.62

104.68

Current Tax Liabilities - Short-term 

17.98

45.6

Provisions 

15.27

16.02

Other Current Liabilities 

245.28

251.26

Total Current Liabilities

2,545.41

1,970.00

Total Equity and Liabilities

41,303.22

27,713.65

Essel Mining & Industries Profit & Loss Statement (In Rs. Crore)

Particulars

2022

2021

Revenue From Operations 

4,795.48

5,134.70

Other Income 

145.8

308.4

Total Revenue

4,941.28

5,443.10

EXPENSES:

 

 

Cost of Material Consumed 

192.62

86.75

Changes in Inventories of Finished Goods, Work-in-Progress and Stock-in-Trade 

56.63

61.82

Employee Benefits / Salaries & other Staff Cost 

161.17

152.75

Finance Cost 

326.04

309.49

Depreciation and Amortization 

138.66

133.08

Other Expenses 

2,502.53

2,379.15

Total Expenses

3,377.64

3,123.06

Profit Before Exceptional Items and Tax

1,563.63

2,320.05

Profit Before Extraordinary Items and Tax

1,563.63

2,320.05

Profit Before Tax

1,563.63

2,320.05

Tax Expenses

384.15

752.28

Current Tax

350.68

402.88

Deferred Tax

49.14

358.57

Other Tax Adjustments

-15.66

-9.17

Current Tax - MAT / MAT Credit Entitlement

-4.66

-4.82

Adjust for Previous Year  

-11

-4.35

Profit After Tax

1,179.48

1,567.76

Earnings Per Share - Basic

6.55

6.62

Earnings Per Share - Diluted

6.01

6.48

Essel Mining & Industries Cash Flow Statement for the last two years (In Rs. Crore)

Particulars

31st March 2022

31st March 2021

Cash Flow Summary

 

 

Cash and Cash Equivalents at the Beginning of the year

33.15

50.97

 Net Cash from Operating Activities 

824.29

1,772.94

Net Profit before Tax & Extraordinary Items

1563.63

2320.05

Depreciation

138.66

133.08

Interest (Net)

80.01

161.98

Dividend Received

-140.31

-51.8

Others

73.45

-247.25

Total Adjustments (PBT & Extraordinary Items)

151.81

-3.98

Op. Profit before Working Capital Changes

1715.44

2316.06

Trade & other receivables

-327.61

-174.56

Inventories

5.68

53.27

Trade Payables

-144.92

-42.16

Total (OP before Working Capital Changes)

-466.84

-163.44

Cash Generated from/(used in) Operations

1248.6

2152.62

Direct Taxes Paid

-424.31

-379.68

Total-others

-424.31

-379.68

Cash Flow before Extraordinary Items

824.29

1772.94

 Net Cash Used in Investing Activities 

-1,717.55

-2,680.01

Purchased of Fixed Assets

-183.1

-190.37

Sale of Fixed Assets

17.6

5.66

Purchase of Investments

-8269.67

-5378.37

Interest Received

302.99

68.61

Dividend Received

140.31

51.8

Others

6274.32

2762.66

 Net Cash Used in Financing Activities 

915.18

889.25

Proceeds from Issue of shares (incl. share premium)

0

843.54

Proceed from Issue of Debentures

828

828

Proceed from 0ther Long Term Borrowings

101

1682.07

Of the Long Term Borrowings

-186.08

-1216.14

Interest Paid

-319.16

-344.17

Others

491.43

-904.04

Net Cash Used in Financing Activities

915.18

889.25

Net Inc/(Dec) in Cash and Cash Equivalent

21.93

-17.82

Cash and Cash Equivalents at End of the year

55.08

33.15

Summary of Essel Mining & Industries Cash Flow Statement:

1. Cash Flow from Operating Activities:

   - Net cash from operating activities was Rs. 824.29 crore in the year ending March 31, 2022, and Rs. 1,772.94 crore in the year ending March 31, 2021.

   - Net profit before tax and extraordinary items was Rs. 1,563.63 crore in the year ending March 31, 2022, and Rs. 2,320.05 crore in the year ending March 31, 2021.

   - Depreciation expenses, net interest expenses, dividends received, and other adjustments were made.

   - Cash generated from operations before working capital changes was Rs. 1,715.44 crore in the year ending March 31, 2022, and Rs. 2,316.06 crore in the year ending March 31, 2021.

   - Working capital changes, including trade and other receivables, inventories, and trade payables, contributed to the cash flow from operating activities.

2. Cash Flow from Investing Activities:

   - Net cash used in investing activities was -Rs. 1,717.55 crore in the year ending March 31, 2022, and -Rs. 2,680.01 crore in the year ending March 31, 2021.

   - Activities include the purchase of fixed assets, sale of fixed assets, purchase of investments, interest received, dividend received, and other items.

3. Cash Flow from Financing Activities:

   - Net cash used in financing activities was Rs. 915.18 crore in the year ending March 31, 2022, and Rs. 889.25 crore in the year ending March 31, 2021.

   - Activities include proceeds from the issue of shares (including share premium), proceeds from the issue of debentures, proceeds from other long-term borrowings, and repayment of long-term borrowings, interest paid, and other items.

4. Net Increase/ (Decrease) in Cash and Cash Equivalent:

   - The net increase/(decrease) in cash and cash equivalents was Rs. 21.93 crore in the year ending March 31, 2022, and -Rs. 17.82 crore in the year ending March 31, 2021.

   - Cash and cash equivalents at the end of the year were Rs. 55.08 crore in the year ending March 31, 2022, and Rs. 33.15 crore in the year ending March 31, 2021.

Funds Flow Statement of Essel Mining & Industries (In Rs. Crore)

Particulars

Mar-22

Mar-21

Sources of funds

 

 

Cash profit

1,318.14

2,523.09

Increase in equity

0

1,958.21

Increase in other net worth

10,873.46

19,435.41

Increase in loan funds

690.91

3,687.98

Decrease in working capital

579.53

0

Total Inflow

13,462.04

27,604.69

Application of funds

 

 

Increase in gross block

109.05

2,186.57

Increase in investments

13,369.85

23,013.93

Increase in working capital

0

2,628.76

Total Outflow

13,478.90

27,829.26

Essel Mining & Industries Key Financial ratios

Particulars

2022

2021

Key Ratios

 

 

Debt-Equity Ratio

0.14

0.16

Long Term Debt-Equity Ratio

0.08

0.11

Current Ratio

1.18

1.61

Turnover Ratios

 

 

Fixed Assets Turnover Ratio

2.45

2.48

Inventory Turnover Ratio

26.3

27.73

Debtors Turnover Ratio

14.6

12.24

Total Asset Turnover Ratio

0.14

0.19

Interest Cover Ratio

5.8

8.5

PBIDTM (%)

42.3

53.8

PBITM (%)

39.41

51.21

PBDTM (%)

35.5

47.78

CPM (%)

27.49

33.12

APATM (%)

24.6

30.53

ROCE (%)

5.69

9.75

RONW (%)

4.05

6.73

Summary of Key Financial Ratios of Essel Mining & Industries:

1. Debt-Equity Ratio:

The debt-equity ratio measures the proportion of debt and equity used to finance the company 's assets. Essel Mining & Industries has maintained a relatively low debt-equity ratio over the two years, indicating a conservative approach to financing its operations. In 2022, the ratio stands at 0.14, down from 0.16 in 2021.

2. Long-Term Debt-Equity Ratio:

This ratio focuses on long-term debt in relation to equity. Similar to the debt-equity ratio, Essel Mining & Industries has maintained a low long-term debt-equity ratio over the two years.

3. Current Ratio:

The current ratio measures the company 's ability to meet its short-term obligations. Essel Mining & Industries has shown a slight decrease in the current ratio from 1.61 in 2021 to 1.18 in 2022. However, the company still has sufficient current assets to cover its short-term liabilities, indicating a satisfactory liquidity position.

4. Turnover Ratios:

- Fixed Assets Turnover Ratio: The fixed assets turnover ratio indicates how efficiently the company generates revenue from its fixed assets. Essel Mining & Industries has maintained a relatively stable ratio over the two years, indicating consistent revenue generation from its fixed asset base.

- Inventory Turnover Ratio: The inventory turnover ratio reflects how efficiently the company manages its inventory. Essel Mining & Industries has a high inventory turnover ratio, indicating effective inventory management and potentially reduced carrying costs.

- Debtors Turnover Ratio: The debtors turnover ratio reflects the efficiency of the company in collecting cash from debtors. Essel Mining & Industries has demonstrated improvement in this area, with the ratio increasing from 12.24 in 2021 to 14.6 in 2022. This indicates better credit management and collection efficiency.

- Total Asset Turnover Ratio: The total asset turnover ratio measures the company 's ability to generate revenue from its total assets. Essel Mining & Industries has shown a decrease in this ratio, indicating a potential decline in revenue generation relative to its asset base.

5. Interest Cover Ratio:

The interest cover ratio evaluates the company 's ability to cover its interest expenses with its operating profit. Essel Mining & Industries has maintained a reasonable interest cover ratio, indicating that the company is generating sufficient operating profit to cover its interest costs.

6. Profitability Ratios:

The profitability ratios for Essel Mining & Industries indicate a positive trend.

- PBIDTM (%): The PBIDTM (Profit Before Interest, Depreciation, and Tax Margin) has shown a slight decrease from 53.8% in 2021 to 42.3% in 2022. However, the company still maintains a high level of operational profitability.

- PBITM (%): The PBITM (Profit Before Interest and Tax Margin) has also shown a decrease from 51.21% in 2021 to 39.41% in 2022.

- PBDTM (%): The PBDTM (Profit Before Depreciation and Tax Margin) has decreased from 47.78% in 2021 to 35.5% in 2022.

7. Return Ratios:

Both the Return on Capital Employed (ROCE) and the Return on Net Worth (RONW) have shown a slight decrease over the two years.

- ROCE (%): The ROCE has decreased from 9.75% in 2021 to 5.69% in 2022.

- RONW (%): The RONW has also decreased from 6.73% in 2021 to 4.05% in 2022.

Overall, the financial ratios of Essel Mining & Industries indicate a conservative financial approach and satisfactory liquidity position. The company has shown effective inventory management and improved credit management.

Essel Mining & Industries Share Dividend History

Particulars

2022

2021

2020

Dividend per Share

Nil

Nil

Nil

 

 

Essel Mining Annual Report

Essel Mining and Industries Annual Report 2020-21

Download

Essel Mining and Industries Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert