| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Hira Ferro Alloys Limited |
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Non-Current Assets |
|
|
|
Property,
Plant & Equipment |
347.38 |
349.51 |
|
Capital Work-In-Progress |
41.68 |
13.36 |
|
Investments |
651.28 |
430.05 |
|
Other Financial
Assets |
0.56 |
2.72 |
|
Other Non-Current
Assets |
4.97 |
12.84 |
|
Current Assets |
|
|
|
Inventories |
130.77 |
171.02 |
|
Trade Receivables |
37.78 |
44.93 |
|
Cash &
Cash Equivalents |
11.52 |
0.04 |
|
Bank Balances Other Than Cash & Cash Equivalents Mentioned Above |
15.68 |
8.66 |
|
Loans |
75.55 |
6.55 |
|
Other Tax
Assets (Net) |
1.80 |
1.04 |
|
Other
Current Assets |
52.14 |
72.24 |
|
Total Assets |
1,371.11 |
1,112.96 |
|
Equity |
|
|
|
Equity Share
Capital |
23.19 |
23.19 |
|
Other Equity |
957.75 |
742.79 |
|
Non-Current Liabilities |
|
|
|
Financial
Liabilities - Borrowings |
110.37 |
110.81 |
|
Provisions |
2.91 |
2.84 |
|
Deferred Tax
Liabilities (Net) |
132.68 |
84.44 |
|
Current Liabilities |
|
|
|
Financial
Liabilities - Borrowings |
0.97 |
32.28 |
|
Trade
Payables - Dues Of Micro & Small Enterprises |
4.27 |
0.51 |
|
Trade
Payables - Dues Of Creditors Other Than Micro & Small Enterprises |
72.22 |
72.95 |
|
Other Financial
Liabilities |
58.48 |
25.03 |
|
Other Current
Liabilities |
8.06 |
17.93 |
|
Provisions |
0.23 |
0.20 |
|
Total Equity And Liabilities |
1,371.11 |
1,112.96 |
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Income |
|
|
|
Revenue from
operations |
540.28 |
596.26 |
|
Other income |
9.41 |
8.02 |
|
Total Revenue |
549.68 |
604.28 |
|
Expenses |
|
|
|
Cost of
materials consumed |
347.52 |
415.91 |
|
Purchases of
stock-in-trade |
4.64 |
- |
|
Changes in
inventories of finished goods and Stock-in-Trade |
6.17 |
10.33 |
|
Employee
benefits expense |
24.74 |
21.29 |
|
Finance
costs |
17.60 |
18.30 |
|
Depreciation
and amortization expense |
16.48 |
15.69 |
|
Other
expenses |
89.99 |
81.46 |
|
Total Expenses |
507.14 |
562.97 |
|
Profit Before Tax and Exceptional Items |
42.53 |
41.30 |
|
Exceptional
Items |
- |
0.82 |
|
Profit Before Tax |
42.53 |
42.13 |
|
Current tax |
0.70 |
0.04 |
|
Deferred Tax |
16.57 |
11.32 |
|
Profit for the year |
25.26 |
30.76 |
|
Other comprehensive income for the year |
|
|
|
Re-measurement
gain/(loss) on defined benefit plans |
0.12 |
-0.19 |
|
Income tax
relating to items not reclassified to P&L |
-0.03 |
0.05 |
|
Profit/(loss)
on Fair value of Equity Instruments |
221.24 |
66.20 |
|
Income tax
relating to items reclassified to P&L |
-31.64 |
-15.83 |
|
Total Comprehensive Income for the year Net of Tax |
214.96 |
80.99 |
|
Earnings per share |
|
|
|
Basic &
Diluted |
10.90 |
13.27 |
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Cash Flow From Operating Activities |
|
|
|
Net Profit Before
Tax |
42.54 |
42.13 |
|
Adjustments To Reconcile Profit Before Tax To Cash Generated
By Operating Activities |
|
|
|
Depreciation
And Amortization Expense |
16.48 |
15.68 |
|
Finance
Costs |
17.60 |
18.30 |
|
Provision For
Gratuity |
0.22 |
0.42 |
|
Interest
Income |
-6.98 |
-2.14 |
|
Dividend Received |
-2.38 |
-3.00 |
|
Exceptional Items |
- |
-0.82 |
|
(Profit) / Loss
On Sale Of Property, Plant & Equipment (PPE) |
- |
0.00 |
|
Changes In Assets And Liabilities |
|
|
|
Trade
Receivables |
17.15 |
-18.76 |
|
Inventories |
40.25 |
-19.07 |
|
Trade
Payables |
3.02 |
7.37 |
|
Loans And
Advances And Other Assets |
-49.92 |
-1.88 |
|
Liabilities And
Provisions |
23.60 |
17.43 |
|
Total |
101.60 |
55.66 |
|
Income Tax
Paid (Net Of Refund) |
-1.48 |
-0.30 |
|
Net Cash (Used)/Generated In Operating Activities |
100.12 |
55.37 |
|
Cash Flow From Investing Activities |
|
|
|
(Increase)/Decrease
In PPE Including Capital WIP |
-33.78 |
-29.05 |
|
Sale Proceeds
Of PPE |
- |
0.05 |
|
Sale Proceeds
Of Non-Current Investments |
0.01 |
7.50 |
|
Redemption/(Investment)
In Other Bank Balances |
-4.86 |
-2.75 |
|
Dividend Received |
2.38 |
3.00 |
|
Interest Received |
6.98 |
2.14 |
|
Net Cash (Used)/Generated In Investing Activities |
-29.28 |
-19.10 |
|
Cash Flow From Financing Activities |
|
|
|
Repayment Of
Long-Term Borrowings |
-0.44 |
-7.61 |
|
Proceeds /(Repayment)
From Short Term Borrowings |
-31.31 |
-20.24 |
|
Finance Costs |
-27.61 |
-8.40 |
|
Net Cash (Used)/Generated In Financing Activities |
-59.35 |
-36.25 |
|
Net
(Decrease) / Increase In Cash And Cash Equivalents |
11.49 |
0.01 |
|
Cash And
Cash Equivalents At Beginning Of The Period |
0.04 |
0.02 |
|
Cash And Cash Equivalents At The End Of The Period |
11.52 |
0.03 |
Summary
of the Cash Flow Statement for the years 2026 and 2025:
Cash
Flow from Operating Activities
Cash flow from
operating activities improved significantly, with net cash generated increasing
from ₹55.37 crore in FY2025 to ₹100.12 crore in FY2026. The increase was mainly
supported by stronger working-capital movements, particularly a ₹17.15 crore
reduction in trade receivables and a ₹40.25 crore reduction in inventories,
compared with substantial cash outflows from both items in the previous year.
Liabilities and provisions also contributed ₹23.60 crore. Although loans and
advances and other assets resulted in a large cash outflow of ₹49.92 crore, the
overall operating cash generation remained strong. This indicates a substantial
improvement in the company’s ability to generate cash from its core operations.
Cash
Flow from Investing Activities
Investing activities
resulted in a net cash outflow of ₹29.28 crore in FY2026, compared with ₹19.10
crore in FY2025. The major outflow was ₹33.78 crore towards PPE and capital
work-in-progress, indicating continued investment in fixed assets and capacity.
This was partly offset by ₹6.98 crore of interest received, ₹2.38 crore of
dividends received, and other investment-related inflows. The higher investing
outflow suggests that the company continued to deploy funds toward long-term
assets, which may support future operating capacity and growth.
Cash
Flow from Financing Activities
Financing activities
recorded a net cash outflow of ₹59.35 crore in FY2026, compared with ₹36.25
crore in FY2025. The major factor was ₹31.31 crore repayment of short-term
borrowings, along with ₹27.61 crore of finance costs. Repayment of long-term
borrowings was relatively small at ₹0.44 crore. The higher financing outflow
indicates that the company used internally generated cash to reduce its
short-term debt burden, although finance costs continued to represent a
significant cash outflow.
Net
Change in Cash and Cash Equivalents
Despite substantial
cash outflows from investing and financing activities, strong operating cash
generation resulted in a net increase in cash and cash equivalents of ₹11.49
crore in FY2026, compared with only ₹0.01 crore in FY2025. Cash and cash
equivalents increased from ₹0.04 crore at the beginning of FY2026 to ₹11.52
crore at year-end. Overall, the cash flow position shows a marked improvement,
with operating activities generating sufficient cash to fund capital
expenditure and debt repayments while still producing a positive closing cash
balance.
Financial ratios of Hira Ferro Alloys Limited
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Current
Ratio |
2.26 |
2.04 |
|
Debt-Equity
Ratio |
0.11 |
0.19 |
|
Debt
Service Coverage Ratio |
3.27 |
3.42 |
|
Return
on Equity Ratio |
2.89% |
4.18% |
|
Inventory
turnover ratio |
41.81 |
28.16 |
|
Trade
Receivables turnover ratio |
13.06 |
16.75 |
|
Trade
payables turnover ratio |
4.19 |
6.39 |
|
Net capital
turnover ratio |
2.98 |
3.83 |
|
Net
profit ratio |
4.68% |
5.16% |
|
Return
on Capital employed |
4.91% |
6.20% |
|
Return
on investment |
50.97% |
18.74% |
Summary
of Financial Ratios for the year 2026 and 2025:
Current
Ratio:
The current ratio improved from 2.04 in 2024–25 to 2.26 in 2025–26, indicating
better short-term liquidity. The company strengthened its ability to meet
current liabilities using its current assets.
Debt-Equity
Ratio:
The debt-equity ratio declined from 0.19 to 0.11, showing a significant
reduction in dependence on borrowed funds. This indicates a stronger capital
structure and lower financial leverage during 2025–26.
Debt
Service Coverage Ratio: The DSCR decreased slightly from 3.42 to
3.27. Although there was a marginal decline, the ratio remains comfortably
above 1, suggesting that the company continues to have adequate earnings to
service its debt obligations.
Return
on Equity Ratio: ROE declined from 4.18% to 2.89%, indicating that the
company generated lower returns for its shareholders in 2025–26. This reflects
a reduction in the efficiency with which shareholders’ funds were utilized.
Inventory
Turnover Ratio: The inventory turnover ratio increased substantially from
28.16 to 41.81, indicating faster movement of inventory and improved inventory
management. This suggests that the company was more efficient in converting its
inventory into sales during 2025–26.
Trade
Receivables Turnover Ratio: The ratio decreased from 16.75 to 13.06,
indicating that the speed of collection from customers weakened. This may
suggest a relatively longer collection period and requires attention to
receivables management.
Trade
Payables Turnover Ratio: The trade payables turnover ratio fell from
6.39 to 4.19, indicating that the company took longer to settle its obligations
to suppliers. While this may support short-term cash management, it could also
reflect slower payment of trade creditors.
Net
Capital Turnover Ratio: The ratio declined from 3.83 to 2.98,
showing that the efficiency of utilizing net working capital to generate
revenue decreased during 2025–26. The company generated comparatively lower
sales for each unit of net capital employed.
Net
Profit Ratio: The net profit ratio decreased from 5.16% to 4.68%,
indicating a decline in the proportion of profit earned from sales. This
suggests some pressure on the company 's overall profitability during 2025–26.
Return
on Capital Employed: ROCE declined from 6.20% to 4.91%,
indicating that the company generated lower returns from the total capital
employed. This points to a reduction in the efficiency and profitability of
capital utilization.
Return
on Investment: ROI increased sharply from 18.74% to 50.97%,
representing a significant improvement in returns generated on investments.
This was the most notable positive movement among the ratios and indicates
substantially better investment performance in 2025–26.