Beruflich Dokumente
Kultur Dokumente
Financial Indicators
Financial Overview
Particulars
FY 07
FY 08
FY 09
FY10
8811.1
10733.8
12907.6
16948.8
19143.8
4143.9
91.0
19.3
565.2
284.2
259.0
14.8
Total Revenue
8902.1
10753.1
13472.8
17233
19402.8
4158.7
Less: Cost of
Sales
7924.1
9206.6
10575.7
15352.5
16790.6
3524.9
978
1546.5
2897.1
1880.5
2612.2
633.8
Depreciation
103.9
234.2
433.5
507.9
692.9
178.2
EBIT
874.1
1312.3
2463.6
1372.6
1919.3
455.6
Interest
189.7
354.1
1101.7
1305.6
1427.1
299.4
EBT
684.4
958.2
1361.9
67
492.2
156.2
Tax provision
232.2
338
173.2
54.2
174.1
52.2
PAT
452.2
620.2
1188.7
12.8
318.1
104.0
9.6
13.16
25.23
0.27
5.66
1.63
Sales
Other Income
EBIDTA
EPS (Rs.)
FY 06
Rs in
mn.
Q1 FY11
Shareholding Pattern
No. of shares
Share Capital
Market Cap
Net Debt
Net Worth
Debt Equity Ratio
63.7 million
Rs.637 million
Rs.16.5 billion
Rs.15.9 billion
Rs.9950 million
1.59
Coal Washery
0.26 MT + 1.0 MT
Sinter
0.608 MT
DRI
0.45 MT + 0.06 MT
TMT Rods
0.300 MT
Coking coal
Rohne 17 MT by FY 12
CPP
111 MW
Ferro Alloys
0.106 MT
Installed
Under Installation
Material Movement
Sales Points
Sales
Free Fuel
Power Captive Use
6
Project Implementation
2010
2006
2005
2004
2003
2001
79200 TPA
MS Ingot
105000
TPA
Sponge
iron
40250 TPA
Pig iron Plant
80000 TPA
Re-Rolling
Mill
120000 TPA
Sponge Iron
31118 TPA
Ferro Alloy
88210 TPA
MS Billets
40250 TPA
Pig Iron Plant
12 MW Power
Plant
240000 TPA
Ductile Iron
Pipe
25500 MTPA
30 MW Power
2008
Ferro Alloy
433000 TPA
100000 TPAAlloy Steel
MS Billets Billets
2007
220000 TPA6.2 MW
51000 TPA Sponge IronPower
Ferro Alloy 608000 TPA
117610 TPA Sinter Plant
12.8 MW
MS Billets
180000 TPA power
Re-Rolling
Mill
428750 TPA
Pig Iron
50 MW Power
2009
88210
TPA
MS Billets
216000
TPA Coal
Washery
Existing Facilities
Existing Facilities
Capacity
Sponge Iron
445000 MT
Pig Iron
510000 MT
MS Billets
473000 MT
433000 MT
Ferro Alloy
106000 MT
Sinter
608000 MT
Rolling Mill
260000 MT
240000 MT
Coal Washery
216000 MT
111 MW
4 (61 wagons each)
Durgapur , Muripar & Barbil
8
Brownfield expansions
Low Incremental Capex as compared to substantial margin expansion
Capex Description
Sponge Iron
Capacity
Capex (mn.)
Timeline
Benefits
0.06 MT
400.0
FY 11
Peak
Capacity
1.40 MT
950.0
FY 11
Peak
Capacity
0.56 MT
250.0
FY 12
Coke Ovens
0.35 MT
3620.0
FY 12
290.0
FY 12
5510.0
9
10
11
12
13
5 MT Steel
+
1215 MW Power
+
3 MT Cement
Update
14
Thank You !
Safe Harbor Statement :
Some forward looking statements on projections, estimates, expectations & outlook are included to enable a better comprehension
of the Company prospects. Actual results may, however, differ materially from those stated on account of factors such as changes
in government regulations, tax regimes, economic developments within India and the countries within which the Company conducts
its business, exchange rate and interest rate movements, impact of competing products and their pricing, product demand and
supply constraints.
Nothing in this article is, or should be construed as, investment advice.
17