Facor Alloys Financial Statements

Facor Alloys Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (51) (6.50) 135 7,068
Op profit growth 46.30 (140) 6.91 (174)
EBIT growth (132) 33.10 7.14 (170)
Net profit growth (104) 671 (624) (99)
Profitability ratios (%)        
OPM (6.40) (2.20) 5.05 11.10
EBIT margin (5) 7.59 5.33 11.70
Net profit margin (0.30) 3.95 0.48 (0.20)
RoCE (4.30) 12.10 7.96 7.51
RoNW (0.10) 2.03 0.30 (0.10)
RoA (0.10) 1.58 0.18 --
Per share ratios ()        
EPS -- 0.60 0.02 --
Dividend per share -- -- -- --
Cash EPS (0.10) 0.46 (0.10) (0.20)
Book value per share 7.91 8.04 6.46 6.32
Valuation ratios        
P/E (67) 1.78 123 --
P/CEPS (16) 2.34 (33) (26)
P/B 0.26 0.13 0.38 0.64
EV/EBIDTA (10) 1.55 6.16 9.42
Payout (%)        
Dividend payout -- -- -- --
Tax payout (19) (67) (225) (22)
Liquidity ratios        
Debtor days 41.50 18.20 18.90 22.90
Inventory days 10.40 17.30 23.30 44.10
Creditor days (59) (33) (28) (44)
Leverage ratios        
Interest coverage 1.81 (5.50) (0.90) (0.90)
Net debt / equity 0.09 0.11 0.57 0.75
Net debt / op. profit (1.50) (2.80) 4.61 6.31
Cost breakup ()        
Material costs (32) (40) (34) (45)
Employee costs (12) (6.20) (6.60) (10)
Other costs (62) (56) (55) (34)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 144 291 312 133
yoy growth (%) (51) (6.50) 135 7,068
Raw materials (46) (116) (106) (60)
As % of sales 32.30 39.70 33.90 45
Employee costs (17) (18) (20) (14)
As % of sales 12 6.20 6.56 10.30
Other costs (89) (164) (170) (45)
As % of sales 62.10 56.30 54.50 33.70
Operating profit (9.20) (6.30) 15.70 14.70
OPM (6.40) (2.20) 5.05 11.10
Depreciation (2) (2.60) (3) (2.80)
Interest expense (3.90) (4) (18) (17)
Other income 4.04 31 3.83 3.58
Profit before tax (11) 18.10 (1.30) (1.70)
Taxes 2.13 (12) 2.99 0.39
Tax rate (19) (67) (225) (22)
Minorities and other 0.09 (0.10) 1.17 0.91
Adj. profit (8.90) 5.91 2.84 (0.40)
Exceptional items 8.43 5.59 (1.30) 0.15
Net profit (0.40) 11.50 1.49 (0.30)
yoy growth (%) (104) 671 (624) (99)
NPM (0.30) 3.95 0.48 (0.20)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax (11) 18.10 (1.30) (1.70)
Depreciation (2) (2.60) (3) (2.80)
Tax paid 2.13 (12) 2.99 0.39
Working capital (150) (118) (126) (48)
Other operating items -- -- -- --
Operating cashflow (161) (115) (127) (52)
Capital expenditure 96.90 93 46.50 27.70
Free cash flow (64) (22) (80) (24)
Equity raised 254 251 227 210
Investments (19) (39) (30) (20)
Debt financing/disposal (21) (14) (25) 35.50
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 151 176 91 201
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 19.70 19.70 19.70 19.70
Preference capital -- -- -- --
Reserves 135 138 116 107
Net worth 155 157 136 126
Minority interest
Debt 14.50 18.20 55 74.20
Deferred tax liabilities (net) 1.23 2.26 2.41 2.86
Total liabilities 163 171 182 194
Fixed assets 154 166 158 179
Intangible assets
Investments 0.01 0.01 0.02 8.09
Deferred tax asset (net) 7.80 6.67 18.50 22.30
Net working capital 1.67 (3.40) (9.10) (17)
Inventories 2.17 6.04 14.50 21.50
Inventory Days 5.51 7.57 -- 25.20
Sundry debtors 22.10 10.60 12 18.40
Debtor days 56.10 13.30 -- 21.60
Other current assets 41.30 59.40 59.60 25
Sundry creditors (21) (29) (21) (25)
Creditor days 52.70 36.10 -- 28.90
Other current liabilities (43) (51) (74) (57)
Cash 0.26 0.86 14.20 1.59
Total assets 163 171 182 194
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 Mar-2017
Gross Sales 144 291 361 313 134
Excise Duty -- -- -- 1.70 1.61
Net Sales 144 291 361 312 133
Other Operating Income -- -- -- -- --
Other Income 12.50 36.60 8.53 3.83 3.59
Total Income 156 328 370 315 136
Total Expenditure ** 153 298 334 297 118
PBIDT 3.28 30.30 35.20 18.20 18.30
Interest 3.94 4.04 14.40 17.90 17.20
PBDT (0.70) 26.20 20.80 0.28 1.08
Depreciation 2 2.57 2.04 2.95 2.80
Minority Interest Before NP -- -- -- -- --
Tax -- -- 0.04 0.02 (0.50)
Deferred Tax (2.10) 12 3.75 (3) 0.11
Reported Profit After Tax (0.50) 11.70 14.90 0.32 (1.30)
Minority Interest After NP (0.10) 0.14 (0.30) -- --
Net Profit after Minority Interest (0.50) 11.50 15.20 0.32 (1.20)
Extra-ordinary Items 8.43 2.75 (1) (1.30) 0.14
Adjusted Profit After Extra-ordinary item (8.90) 8.75 16.20 1.65 (1.30)
EPS (Unit Curr.) -- 0.59 0.78 0.08 (0.10)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 19.60 19.60 19.60 19.60 19.60
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 2.28 10.40 9.75 5.85 13.80
PBDTM(%) (0.50) 9 5.75 0.09 0.81
PATM(%) (0.40) 4 4.13 0.10 (1)
Open ZERO Brokerage Demat Account