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 |
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 |