Southern Ispat & Energy Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2015 Mar-2014 Jun-2013 Jun-2012
Growth matrix (%)        
Revenue growth 32.40 (45) (7.30) 24.30
Op profit growth (8.90) (31) 70.10 (41)
EBIT growth (11) (33) 4.50 3.91
Net profit growth (10) (33) 3.47 12.90
Profitability ratios (%)        
OPM 4.04 5.86 4.66 2.54
EBIT margin 3.84 5.72 4.67 4.14
Net profit margin 3.81 5.61 4.60 4.12
RoCE 6.75 8.34 14.40 17.40
RoNW 1.69 2.07 3.60 4.40
RoA 1.68 2.05 3.55 4.32
Per share ratios ()        
EPS 0.19 2.87 3.23 3.12
Dividend per share -- -- -- --
Cash EPS 0.18 2.07 3.10 2.98
Book value per share 3.01 27 24.90 19.90
Valuation ratios        
P/E 0.68 0.05 0.12 0.11
P/CEPS 0.72 0.07 0.13 0.11
P/B 0.04 0.01 0.02 0.02
EV/EBIDTA 0.73 0.76 1.23 (1.30)
Payout (%)        
Dividend payout -- -- -- --
Tax payout 1.25 0.40 0.39 0.40
Liquidity ratios        
Debtor days 199 179 66.60 62.20
Inventory days 0.86 54.50 52.40 34.30
Creditor days (16) (16) (34) (55)
Leverage ratios        
Interest coverage (51) (44) (51) (103)
Net debt / equity 0.01 0.01 0.01 (0.40)
Net debt / op. profit 0.10 0.10 0.07 (4)
Cost breakup ()        
Material costs (95) (93) (95) (96)
Employee costs (0.10) (0.10) (0.10) (0.10)
Other costs (1) (0.90) (0.70) (1.80)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2015 Mar-2014 Jun-2013 Jun-2012
Revenue 670 506 928 1,001
yoy growth (%) 32.40 (45) (7.30) 24.30
Raw materials (636) (471) (878) (957)
As % of sales 94.90 93.10 94.60 95.60
Employee costs (0.50) (0.50) (0.70) (0.50)
As % of sales 0.07 0.09 0.08 0.05
Other costs (7) (4.70) (6.10) (18)
As % of sales 1.04 0.92 0.66 1.79
Operating profit 27 29.70 43.30 25.40
OPM 4.04 5.86 4.66 2.54
Depreciation (1.50) (1) (1.70) (1.90)
Interest expense (0.50) (0.70) (0.80) (0.40)
Other income 0.22 0.26 1.73 18
Profit before tax 25.20 28.30 42.50 41.10
Taxes 0.31 0.11 0.17 0.16
Tax rate 1.25 0.40 0.39 0.40
Minorities and other -- -- -- --
Adj. profit 25.60 28.40 42.70 41.30
Exceptional items -- -- -- --
Net profit 25.60 28.40 42.70 41.30
yoy growth (%) (10) (33) 3.47 12.90
NPM 3.81 5.61 4.60 4.12
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 Jun-2013 Jun-2012
Profit before tax 25.20 28.30 42.50 41.10
Depreciation (1.50) (1) (1.70) (1.90)
Tax paid 0.31 0.11 0.17 0.16
Working capital 193 60.50 -- (60)
Other operating items -- -- -- --
Operating cashflow 217 87.90 41 (21)
Capital expenditure 0.81 0.77 -- (0.80)
Free cash flow 218 88.70 41 (22)
Equity raised 313 328 351 315
Investments 3.48 0.41 -- (0.40)
Debt financing/disposal 0.29 0.25 0.70 (0.20)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 535 417 392 292
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2015 Mar-2014 Jun-2013 Jun-2012
Equity capital 132 132 132 132
Preference capital -- -- -- --
Reserves 266 225 197 131
Net worth 398 357 329 263
Minority interest
Debt 3.20 3.25 3.35 3
Deferred tax liabilities (net) 0.40 0.80 0.96 1.55
Total liabilities 401 361 333 268
Fixed assets 4.37 5.90 6.88 8.53
Intangible assets
Investments 4.06 0.99 0.99 0.58
Deferred tax asset (net) 0.17 0.26 0.29 0.65
Net working capital 392 354 324 154
Inventories 2.38 0.77 151 116
Inventory Days 1.30 0.56 59.20 42.20
Sundry debtors 414 316 180 159
Debtor days 225 228 70.70 58
Other current assets 18.70 54.50 22.40 19.10
Sundry creditors (39) (15) (26) (138)
Creditor days 21.40 11.10 10.30 50.30
Other current liabilities (3.10) (2.80) (2.10) (2.20)
Cash 0.41 0.43 0.51 104
Total assets 401 361 333 268
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2015 Jun-2014 Mar-2014 Jun-2013 Jun-2012
Gross Sales 670 630 506 928 1,001
Excise Duty -- -- -- -- --
Net Sales 670 630 506 928 1,001
Other Operating Income -- -- -- -- 17.30
Other Income 0.02 0.02 0.26 1.73 0.64
Total Income 670 630 507 930 1,019
Total Expenditure ** 643 595 477 885 976
PBIDT 26.90 34.70 29.90 45 43.40
Interest 0.50 0.50 0.66 0.84 0.40
PBDT 26.40 34.30 29.30 44.20 43
Depreciation 1.05 1.19 0.98 1.65 1.93
Minority Interest Before NP -- -- -- -- --
Tax 0.04 0.08 (0.10) (0.20) (0.20)
Deferred Tax -- -- -- -- --
Reported Profit After Tax 25.30 33 28.40 42.70 41.30
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 25.30 33 28.40 42.70 41.30
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 25.30 33 28.40 42.70 41.30
EPS (Unit Curr.) 1.91 2.49 0.21 3.23 3.12
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 132 132 132 132 132
Public Shareholding (Number) 1,313,702,784 131,380,392 130,158,802 130,158,800 130,161,152
Public Shareholding (%) 99.40 99.40 98.50 98.50 98.50
Pledged/Encumbered - No. of Shares -- -- -- -- 870,500
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- 43.80
Pledged/Encumbered - % in Total Equity -- -- -- -- 0.66
Non Encumbered - No. of Shares 7,787,980 768,685 1,990,278 1,990,278 1,117,427
Non Encumbered - % in Total Promoters Holding 100 100 100 100 56.20
Non Encumbered - % in Total Equity 0.59 0.58 1.51 1.51 0.85
PBIDTM(%) 4.01 5.52 5.91 4.85 4.34
PBDTM(%) 3.94 5.44 5.78 4.76 4.30
PATM(%) 3.77 5.24 5.61 4.60 4.12