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 %)
×

Orissa Sponge Iron And Steel Annual Reports, Balance Sheet and Financials

Orissa Sponge Iron And Steel Limited (Orissa Sponge) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Orissa Sponge Iron And Steel Limited

 

Orissa Sponge Iron & Steel Limited Balance Sheet (In Rs. Crores)

Particular

31st March 2023

31st March 2022

ASSETS

 

 

Non-Current Assets

 

 

Property, Plant and Equipment

137.62

139.09

Capital Work-in-Progress

286.69

123.68

Investments

0.03

0.03

Loans & Deposits

9.42

4.68

Others

-

0.10

Other Non-Current Assets

0.50

-

Total Non-Current Assets

434.26

267.58

Current Assets

 

 

Inventories

54.68

0.56

Trade Receivables

8.14

0.12

Cash and Cash Equivalents

0.49

0.63

Other Current Assets

50.76

36.35

Total current assets

114.07

37.66

Total Assets

548.33

305.23

EQUITY AND LIABILITIES

 

 

Share Capital

 

 

Share Capital

49.79

49.79

Reserve and Surplus

-56.85

-72.36

Total Equity share capital

-7.06

-22.57

LIABILITIES

 

 

Non-Current Liabilities

 

 

Borrowings

371.73

223.51

Other Financial Liabilities

1.36

0.33

Lease Liabilities

0.35

0.31

Provisions

1.28

2.29

Total Non-Current Assets

374.72

226.43

Current Liabilities

 

 

Borrowings

2.97

2.97

Lease Liabilities

0.09

0.08

Trade Payables

 

 

Others

40.22

1.34

Other Financial Liabilities

30.12

25.49

Provisions

0.44

0.93

Other Current Liabilities

106.84

70.56

Total Current Liabilities

180.67

101.38

Total Equity and Liabilities

548.33

305.23

 

Orissa Sponge Iron & Steel Limited Profit & Loss Statement (In Rs. Crores)

Particular

31st March 2023

31st March 2022

REVENUE

 

 

Revenue from operations

11.15

2.2532

Other income

10.01

0.1933

Total Income

21.16

2.4465

EXPENSES

 

 

Cost of material consumed

15.65

-

Employee benefits expenses

5.1858

3.6439

Finance costs

0.0652

8.6487

Depreciation and amortization expenses

3.0422

2.9539

Other expenses

5.8401

3.8333

Increase Decrease in Stock

-22.20

0.0278

Total Expenses

7.5762

19.11

Total Net Expenses

7.5762

19.11

Profit before exceptional items and tax from continuing operations

13.58

-16.66

Tax expense:

 

 

Profit/ (loss) for the year

13.58

-16.66

Total Comprehensive Income for the Year (Comprising Profit (Loss) and Other Comprehensive Income for the Year)

15.51

-16.18

Earnings per equity share

 

 

Basic

4.56

-5.59

Diluted

4.56

-5.59

 

Orissa Sponge Iron & Steel Limited Consolidated Cash Flow Statement (In Rs. Crores)

Particular

31st March 2023

31st March 2022

A Cash Flow from Operating Activities

 

 

Profit Before Tax

 

 

Profit Before Tax

13.58

-16.66

Adjustments for:

 

 

Liability written back since no longer payable

-3.04

-

Write off of Fixed Assets

0.05

-

Write off of Claim Recoverable

0.10

-

Write off (Write back) of Inventory

-11.23

1.77

Depreciation of property, plant and equipment

3.04

2.95

Finance income

-0.42

-0.19

Finance costs

0.07

8.65

Operating Profit before Working Capital Changes

2.16

-3.48

Change in Working Capital: (Excluding Cash & Bank Balances)

 

 

Trade Receivables

-8.02

-

Inventories

-42.89

0.03

Other Financial Assets

-

-0.03

Other Assets

-14.80

-35.00

Loans & Deposits

-4.74

-1.95

Provisions

-1.45

-2.54

Trade Payables

38.88

1.22

Other Financial Liabilities

10.63

-19.29

Other Liabilities

36.28

38.52

Change in Working Capital

13.90

-19.04

Cash Generated from Operations

16.05

-22.52

Net Cash Flow from Operating Activities

16.05

-22.52

B Cash Flow from Investing Activities:

 

 

Purchase of Property, plant and equipment

-164.44

-0.22

Expenditure for Plant Redevelopment (CWIP)

-

-90.77

Interest received (Finance Income)

0.15

0.02

Net Cash Generated/(Used) in Investing Activities:

-164.29

-90.97

C Net Cash Flow from Financing Activities:

 

 

Proceeds/Repayments of Long-Term Borrowings (Including finance lease)

148.22

122.43

Lease Payments

-0.09

-0.08

Interest paid

-0.03

-8.61

Net Cash Generated/(Used) from Financing Activities:

148.10

113.74

D Net Change in Cash & cash equivalents

-0.13

0.25

Cash & cash equivalents as at end of the Year

0.49

0.63

Cash & cash equivalents as at the beginning of Year

0.63

0.37

NET CHANGE IN CASH & CASH EQUIVALENTS

-0.13

0.25

Cash & cash equivalents comprises:

 

 

Bank Balances - Current account

0.48

0.50

Cheques, Drafts in hand

0.01

0.00

Cash Balances

-

0.12

Total Cash & cash equivalents

0.49

0.63

Cash & cash equivalents as per statement of cash flows

0.49

0.63

Cash & cash equivalents as per Balance sheet

0.49

0.63

 

 Let 's break down the Cash Flow Statement for the year ended 31st March 2023

Year 2023:

Operating Activities: In the year ended 31st March 2023, the company demonstrated a positive trend in operating cash flow. The Profit Before Tax increased significantly to 13.58 from the previous year 's -16.66. Adjustments for liabilities written back, write-offs, and depreciation resulted in an operating profit before working capital changes of 2.16. The change in working capital saw an increase, contributing to a substantial Cash Generated from Operations of 16.05.

 

Investing Activities: The company made significant investments in property, plant, and equipment, amounting to -164.44. Additionally, there was expenditure for plant redevelopment (CWIP) of -90.77, resulting in a Net Cash Used in Investing Activities of -164.29.

 

Financing Activities: The financing activities in 2023 showed a positive net cash flow. Proceeds/repayments of long-term borrowings, including finance lease, were 148.22. Lease payments and interest paid were minor, resulting in a Net Cash Generated from Financing Activities of 148.10. The overall financing activities contributed to a positive net change in cash and cash equivalents.

 

Year 2022:

Operating Activities: In contrast, the year ended 31st March 2022 reflected challenges in operating cash flow. The Profit Before Tax was -16.66, and adjustments for liabilities, write-offs, and depreciation resulted in an operating profit before working capital changes of -3.48. The change in working capital contributed to a negative Cash Generated from Operations of -22.52.

 

Investing Activities: The company had minimal investing activities in 2022, with the purchase of property, plant, and equipment amounting to -0.22, and no significant expenditure for plant redevelopment. The Net Cash Used in Investing Activities was -90.97.

 

Financing Activities: The financing activities in 2022 showed a positive net cash flow, primarily driven by proceeds/repayments of long-term borrowings, including finance lease, totalling 122.43. Lease payments and interest paid were minor, resulting in a Net Cash Generated from Financing Activities of 113.74. Despite challenges in operating activities, the positive financing activities contributed to a positive net change in cash and cash equivalents.

 

In summary, the company demonstrated positive operational performance, strategic investments, and a stable financing structure during the specified period, resulting in a favorable net cash position.

 

Financial ratio for Orissa Sponge Iron & Steel Limited

Particulars

2022-23

2021-22

Current Ratio

0.63

0.37

Debt-Equity Ratio

-53.09

-10.03

Debt Service Coverage Ratio

-0.79

-0.44

Return on Equity Ratio

-1.92

0.74

Inventory Turnover Ratio

0.2

4.02

Trade Receivable Turnover Ratio

1.37

18.1

Trade Payable Turnover Ratio

3.41

NA

Net Capital Turnover ratio

-1.58

-0.1

Net Profit Ratio

1.22

-7.39

Return on Capital Employed

0.04

-0.04


Insight of Financial ratio for the year ended 31st March 2023

Current Ratio:

2022-23: The current ratio improved to 0.63, indicating a better ability to cover short-term liabilities with current assets.

2021-22: The previous year had a lower current ratio of 0.37, suggesting a potential liquidity challenge.

 

Debt-Equity Ratio:

2022-23: The debt-equity ratio significantly decreased to -53.09, indicating a potential overleveraging or negative equity situation.

2021-22: The previous year 's ratio was also negative at -10.03, suggesting a higher proportion of equity in the capital structure.

 

Debt Service Coverage Ratio:

2022-23: The debt service coverage ratio decreased to -0.79, suggesting challenges in covering debt obligations from operating income.

2021-22: The previous year had a ratio of -0.44, indicating a similar concern in meeting debt service requirements.

 

Return on Equity Ratio:

2022-23: The return on equity ratio was -1.92, indicating a negative return on shareholders ' equity.

2021-22: The previous year 's ratio was 0.74, suggesting a positive return, although the current year shows a deterioration.

 

Inventory Turnover Ratio:

2022-23: The inventory turnover ratio dropped to 0.2, suggesting slower inventory turnover compared to the previous year.

2021-22: The previous year 's ratio was higher at 4.02, indicating a more efficient use of inventory.

 

Trade Receivable Turnover Ratio:

2022-23: The trade receivable turnover ratio decreased to 1.37, indicating a lower efficiency in collecting receivables.

2021-22: The previous year 's ratio was higher at 18.1, suggesting a more efficient receivables collection.

 

Trade Payable Turnover Ratio:

2022-23: The trade payable turnover ratio improved to 3.41, suggesting a more efficient management of trade payables.

2021-22: The ratio was not available (NA), making it challenging to assess the trend.

 

Net Capital Turnover Ratio:

2022-23: The net capital turnover ratio worsened to -1.58, indicating challenges in generating revenue from capital employed.

2021-22: The previous year 's ratio was -0.1, showing a negative trend in utilizing capital for generating revenue.

 

Net Profit Ratio:

2022-23: The net profit ratio improved to 1.22, indicating a positive net profit margin.
2021-22: The previous year had a negative net profit ratio of -7.39, suggesting a loss.

 

Return on Capital Employed:

2022-23: The return on capital employed improved slightly to 0.04, indicating a marginal positive return.
2021-22: The previous year 's ratio was -0.04, suggesting a small negative return, and the current year shows a slight improvement.

These ratios collectively provide insights into the company 's liquidity, solvency, profitability, and efficiency. The negative values in certain ratios for both years raise concerns about the company 's financial health and operational efficiency, warranting further analysis and investigation.

 

Dividend History of Orissa Sponge Iron & Steel Limited

Particulars

2023

2022

Dividend (final + interim) (In Rs.)

N/A

N/A

Retained Earnings (In Rs. Millions)

-987.66

-1,001.25

 

Orissa Sponge Annual Report

Orissa Sponge Iron And Steel Limited AR 2022-23

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert