godwari ispat
-
Upload
harsh-bumma-bhammer -
Category
Documents
-
view
222 -
download
0
Transcript of godwari ispat
-
8/8/2019 godwari ispat
1/352
2006 2007 2008 2009Sponge Iron 76 65 76 94
Billets 841 799 910 940
H.B.Wires 91 95 95 110
Ferro alloys 2998 3120 3543 3794
-
8/8/2019 godwari ispat
2/352
SCHEDULE 18 : OPERATING AND OTHER EXPENSES 2005-06 2006-07 2007-08 2008-09Consumption of stores and spares 80.0 117.7 181.8 138.7Process charges 11.4 11.5 25.9 23.4Power charges 39.0 12.1 49.8 27.5Water Charges 4.2 10.9 11.9 14.0Other manufacturing expenses 29.8 44.0 87.1 111.4
CDM Expenses 0.8 7.7 4.7 0.7Rent 0.9 1.6 1.4 2.7
Rates and taxes 0.0 0.0 0.0 0.0sales Tax 0.0 2.0 0.0 0.0Entry Tax 0.5 11.5 53.2 53.1Excise duty 0.0 0.5 0.5 1.3elec duty cess 0.0 0.0 2.3 0.8othersInsurance 1.3 2.2 1.8 1.8
Repairs and maintenance
P& M 27.7 66.3 92.0 122.7Buildings 1.2 2.0 3.7 16.5Others 0.4 1.0 1.2 4.7Rebate, shortage claims & other deductions 0.3 1.7 3.0 9.1
0.0 0.0 0.0 0.0Commission 0.0 0.0 0.0 0.0Sole selling agents 1.0 2.0 4.9 11.0Provision for doubtful debts 0.0 0.0 0.0 4.6Travelling and conveyance 5.6 5.6 8.5 15.4Communication expenses 3.4 3.6 6.2 5.4Printing and stationery 1.3 1.2 1.9 1.1Legal and professional fees 1.3 1.2 4.7 3.0
Directors sitting fees 0.0 0.1 0.1 0.3Directors remuneration 1.1 4.1 5.1 6.9Frieght and forwarding charges 0.5 0.2 2.1 1.2Security service charges 1.4 3.8 8.0 7.8Loss on sale of fixed assets 0.0 0.6 0.3 0.0Foreign exchange fluctuation 0.0 0.0 0.8 12.4Loss on Forex derivative transaction 0.0 0.0 74.6 58.8Miscellaneous expenses 4.6 12.2 22.5 26.0Miscellaneous expenditure written off 0.8 0.1 0.1 0.0
218.4 327.3 660.3 682.1
-
8/8/2019 godwari ispat
3/352
10
-
15523.76
-
8/8/2019 godwari ispat
4/352
Profit & Loss A/C - Godawari Power & Ispat Ltd.2006 2007 2008 2009 2010
Sales (Gross) 2707.52 5099.51 9569.01 11624.04 8323.93Less: VAT and sales tax 0.00 0.00 0.00 0 0Less: Excise duty 359.42 678.59 1276.00 1268.66 559.64Net sales 2348.10 4420.92 8293.01 10355.38 7764.30growth % 88% 88% 25% -25%Other Income 8.52 22.37 12.77 104.04 30.15(Increase)/decrease Stock in trade 80.70 -17.94 0.00 -21.89 108.6Total Income 2437.32 4425.35 8305.77 10437.53 7903.04
ExpenditureIncrease/Decrease in stock in trade 0.00 0.00 -405.32 0 0Purchase of trading goods 0.00 4.63 16.97 0 32.89Raw Material consumed 1819.14 3228.16 6312.05 8372.1 5670.35Personnel Expenses 31.21 49.37 94.45 134.59 173.38Operating and other expenses 218.40 327.33 660.34 672.36 770.1Total Expenditure 2068.74 3609.50 6678.49 9179.06 6646.72
EBIDTA 368.59 815.86 1627.28 1258.47 1256.33Depreciation 60.83 108.72 242.52 264.22 316.24EBIT 307.75 707.13 1384.76 994.25 940.08Financial expenses 59.49 117.25 303.19 341.69 320.39PBT 248.26 589.88 1081.57 652.56 619.69Tax 23.25 67.76 131.00 78.96 105.67PAT before exceptional items 225.01 522.12 950.57 573.60 514.02
No of Equity shares 161.50 248.44 280.70 280.7 280.70
PAT after exceptional items 225.01 522.12 950.57 573.60 514.02Exceptional items 148.32 0.00 0.00 0 0Net Profit 373.33 522.12 950.57 573.60 514.02Balance brought forward 230.36 424.00 711.13 1379.61 1771.12Profit available for appropiation 603.70 946.12 1661.70 1953.22 2285.14
AppropriationsTransfer to General Reserve 150.00 150.00 150.00 100 100Interim Dividend 0.00 24.84 42.11 70.17 70.18Proposed Dividend 24.84 49.69 70.17 0 0Tax on Dividend 3.48 10.45 19.08 11.93 11.93Adjustment to Misc Expenditure 1.37 0.00 0.00 0 0
Surplus carried to B/S 424.00 711.13 1380.34 1771.12 2103.04
Basic EPS excluding exceptional items 13.93 21.02 33.86 20.43 18.31Diluted EPS including exceptional items 23.12 21.02 33.86 20.43 18.31CMP 212.00 212.00 212.00 212.00 212.00
-
8/8/2019 godwari ispat
5/352
Times Interest Earned 5.17 6.03 4.57 2.91 2.93Gross Profit Margin 15.70% 18.45% 19.62% 12.15% 16.18%Operating Profit Margin 13.11% 16.00% 16.70% 9.60% 12.11%Net Profit Margin 13.79% 10.24% 9.93% 4.93% 6.18%Price/Earnings Ratio 15.22 10.09 6.26 10.37 11.58
COMMON SIZESales (Gross) 100% 100% 100% 100% 100%Less: VAT and sales taxLess: Excise duty 13.28% 13.31% 13.33% 10.91% 6.72%Net sales 87% 87% 87% 89% 93%
Other Income 0.31% 0.44% 0.13% 0.90% 0.36%(Increase)/decrease Stock in trade 2.98% -0.35% 0.00% -0.19% 1.30%Total Income 90% 87% 87% 90% 95%
Expenditure
Increase/Decrease in stock in trade 0.00% 0.00% -4.24% 0.00% 0.00%Purchase of trading goods 0.00% 0.09% 0.18% 0.00% 0.40%Raw Material consumed 67% 63% 66% 72% 68%Personnel Expenses 1.15% 0.97% 0.99% 1.16% 2.08%Operating and other expenses 8.07% 6.42% 6.90% 5.78% 9.25%Total Expenditure 76% 71% 70% 79% 80%
EBIDTA 14% 16% 17% 11% 15%Depreciation 2.25% 2.13% 2.53% 2.27% 3.80%EBIT 11% 14% 14% 9% 11%Financial expenses 2.20% 2.30% 3.17% 2.94% 3.85%PBT 9% 12% 11% 6% 7%
Tax 0.86% 1.33% 1.37% 0.68% 1.27%PAT before exceptional items 8.31% 10.24% 9.93% 4.93% 6.18%
No of Equity shares
-
8/8/2019 godwari ispat
6/352
2011E
-
8/8/2019 godwari ispat
7/352
-
8/8/2019 godwari ispat
8/352
-
8/8/2019 godwari ispat
9/352
-
8/8/2019 godwari ispat
10/352
-
8/8/2019 godwari ispat
11/352
-
8/8/2019 godwari ispat
12/352
-
8/8/2019 godwari ispat
13/352
-
8/8/2019 godwari ispat
14/352
-
8/8/2019 godwari ispat
15/352
-
8/8/2019 godwari ispat
16/352
-
8/8/2019 godwari ispat
17/352
-
8/8/2019 godwari ispat
18/352
-
8/8/2019 godwari ispat
19/352
-
8/8/2019 godwari ispat
20/352
-
8/8/2019 godwari ispat
21/352
-
8/8/2019 godwari ispat
22/352
-
8/8/2019 godwari ispat
23/352
-
8/8/2019 godwari ispat
24/352
-
8/8/2019 godwari ispat
25/352
-
8/8/2019 godwari ispat
26/352
-
8/8/2019 godwari ispat
27/352
-
8/8/2019 godwari ispat
28/352
-
8/8/2019 godwari ispat
29/352
-
8/8/2019 godwari ispat
30/352
-
8/8/2019 godwari ispat
31/352
-
8/8/2019 godwari ispat
32/352
-
8/8/2019 godwari ispat
33/352
-
8/8/2019 godwari ispat
34/352
-
8/8/2019 godwari ispat
35/352
-
8/8/2019 godwari ispat
36/352
-
8/8/2019 godwari ispat
37/352
-
8/8/2019 godwari ispat
38/352
-
8/8/2019 godwari ispat
39/352
-
8/8/2019 godwari ispat
40/352
-
8/8/2019 godwari ispat
41/352
-
8/8/2019 godwari ispat
42/352
-
8/8/2019 godwari ispat
43/352
-
8/8/2019 godwari ispat
44/352
-
8/8/2019 godwari ispat
45/352
-
8/8/2019 godwari ispat
46/352
-
8/8/2019 godwari ispat
47/352
-
8/8/2019 godwari ispat
48/352
-
8/8/2019 godwari ispat
49/352
-
8/8/2019 godwari ispat
50/352
-
8/8/2019 godwari ispat
51/352
-
8/8/2019 godwari ispat
52/352
-
8/8/2019 godwari ispat
53/352
-
8/8/2019 godwari ispat
54/352
-
8/8/2019 godwari ispat
55/352
-
8/8/2019 godwari ispat
56/352
2006 2007 2008 2009 2010 2011 2012Sponge Iron Capacity 235000 495000 495000 495000 495000 495000 495000
Production 107023 170340 279533 285833 300124.65 % capacity Utilization 46% 34% 56% 58% 61%
Billets Capacity 250000 250000 400000 400000 400000 400000 400000Production 92498 130979 108156 56477% capacity Utilization 37% 52% 27% 14%
H.B.Wire Capacity 41600 62500 120000 120000 120000 120000 120000Production 23924 53991 74372 74373% capacity Utilization 57.5% 86.4% 62.0% 62.0%
Ferro Alloys Capacity 16500 16500 16500 16500Production 2200 9283 9168 4462% capacity Utilization 13.3% 56.3% 55.6% 27.0%
Pellet Capacity 600000 Production 340000 % capacity utilization 56.7%
Power Capacity 245.28 245.28 464.28 464.28 613.2 Production 111.95 174.31 290.29 315.46 331.23% capacity Utilization 45.64 71.06 62.52 67.95 54.02
RR Ispat Ltd
MS Round in coils Capacity 70000.00 70000.00 100000.00Production 66293.79 73267.12 71171.63% capacity Utilization 95% 105% 71%
HB Wires Capacity 30000 30000 30000Production 19771.99 23844.19 19602.3% capacity Utilization 66% 79% 65%
-
8/8/2019 godwari ispat
57/352
Godawari Power & Ispat - Quarter & Segmented Revenue
Q1FY08 Q2FY08 Q3FY08 Q4FY08Gross Sales 3024.00 3651.90 3316.10 363.40Less: Excise Duty/VAT/Sales Tax 389.90 447.50 0.00 (837.40)
Net Sales ### ### ### 1200.800.00
Operating Expense ### ### ### ###Increase / Decrease in stock (321.70) 94.30 (131.20) 380.50Consumption of Raw Materials 2142.60 2342.40 2695.20 1191.90Employee Cost 29.70 25.20 32.40 37.50Other Expenses 293.00 177.70 195.10 (54.80)
EBITDA 490.50 564.80 524.60 (354.30)Growth 15% -7% -168%
Depreciation & Amortisation 73.00 85.20 69.10 36.90
EBIT 417.50 479.60 455.50 (391.20)Interest & Finance Costs 87.20 68.00 74.60 111.90
EBT 330.30 411.60 380.90 (503.10)Other Income 3.40 19.20 7.80 73.60
PBT 333.70 430.80 388.70 (429.50)Tax 45.40 50.30 43.70 (60.40)
PAT 288.30 380.50 345.00 (369.10)Exeptional Items 0.00 0.00 27.10 44.00
PAT after Exeptional Items 288.30 380.50 317.90 (413.10)Growth 32% -16% -230%
Segmental RevenueQ1FY08 Q2FY08 Q3FY08 Q4FY08
Segment Revenuea. Steel 307.84 365.61 326.17 176.54b. Power 35.57 27.2 31.84 45.44c. Others 0.24 0.7 2.06 1.82
Total 343.65 393.51 360.07 223.8Less: Inter-segment revenue 41.25 28.32 28.46 12.07
Net Sales 302.4 365.19 331.61 211.73
Segment Resulta.Steel 24.02 33.47 27.36 -46.98b. Power 26.91 19.2 22.66 35.68c.Others -0.76 0.01 0.17 -0.11
-
8/8/2019 godwari ispat
58/352
Total 50.17 52.68 50.19 -11.41
Less: Unallocable expenses less of unallocable income 8.09 1.08 6.57 4.49Less: Income & Finance charges 8.72 8.52 7.46 9.29
PAT 33.36 43.08 36.16 -25.19growth % 29% -16% -170%Capital Employeda.Steel 298.76 285.29 286.92 223.98b. Power 82.38 78.15 85.35 94.99c. Others 4.57 4.1 4.55 6.9
Total 385.71 367.54 376.82 325.87Add: Unallocable capital 1.61 57.83 80.33 109.07
Total Capital Employed 387.32 425.37 457.15 434.94
growth % 10% 7% -5%
ROCE 9% 10% 8% -6%
-
8/8/2019 godwari ispat
59/352
FY09 Q1FY09 Q2FY09 Q3FY09 Q4FY09 FY10 Q1FY10### 1717.60 1919.00 1531.10 3156.20 8323.90 1782.60 -24%0.00 0.00 0.00 0.00 559.60 559.60 0.00 100%
### ### ### ### ### 7764.30 1782.60 -33%
### ### ### ### ### 6538.10 1428.30 -40%21.90 (153.10) (10.90) (100.90) 156.30 (108.60) (90.50) 120%
8372.10 1523.50 1495.50 1272.40 1411.80 5703.20 1167.30 -47%124.80 24.90 31.40 39.60 77.50 173.40 52.60 28%611.00 149.70 119.90 146.30 354.20 770.10 298.90 21%
### 172.60 283.10 173.70 596.80 1226.20 354.30 0%-86% 64% -39% 244% 105%
264.20 57.40 71.30 73.10 114.40 316.20 100.40 16%
961.40 115.20 211.80 100.60 482.40 910.00 253.90 -6%341.70 89.00 69.80 77.50 84.10 320.40 91.20 -7%
619.70 26.20 142.00 23.10 398.30 589.60 162.70 -5%104.00 55.70 4.00 6.90 (36.50) 30.10 2.30 -246%
723.70 81.90 146.00 30.00 361.80 619.70 165.00 -17%79.00 12.90 26.40 5.10 61.30 105.70 32.90 25%
644.70 69.00 119.60 24.90 300.50 514.00 132.10 -25%71.10 (28.40) 9.30 0.00 19.10 0.00 0.00 0%
573.60 97.40 128.90 24.90 319.60 514.00 132.10 -12%-239% -83% 32% -81% 1184% 61%
FY09 Q1FY09 Q2FY09 Q3FY09 Q4FY09 FY10 Q1FY10
969.41 145.85 151.13 141.03 165.52 681.31 151.67135.04 29.87 45.19 21.42 34.93 129.07 31.32
4.89 0.99 0.46 0.76 1.04 0
1109.34 176.71 196.78 163.21 201.49 810.38 182.9973.8 4.95 4.88 10.1 4.6 33.95 4.73
1035.54 171.76 191.9 153.11 196.89 776.43 178.26
20.69 6.84 -5.79 3.12 10.02 34.57 11.7692.6 14.88 30.39 12.5 17.76 75.54 18.490.16 0.09 0.03 0.05 0.19
growth(%)FY09-10
-
8/8/2019 godwari ispat
60/352
113.45 21.81 24.63 15.67 27.97 110.11 30.25
14.02 1.88 2.12 4.92 4.35 16.1 4.6334.17 8.9 6.98 7.75 7.19 32.04 9.12
65.26 11.03 15.53 3 16.43 61.97 16.5-144% 41% -81% 448% -5% 0%
378.65 378.65 370.07 381.02 400.2 366.13 373.7595.27 95.27 107.25 109.58 105.85 96.49 101.07
3.75 3.75 4.15 4.55 4.76 0
477.67 477.67 481.47 495.15 510.81 462.62 474.82-41.21 -41.21 -32.12 -43.31 -45.5 17.04 18.05
436.46 436.46 449.35 451.84 465.31 479.66 492.87
0.35% 3% 1% 3% 10% 6%
15% 3% 3% 1% 4% 13% 3%
-
8/8/2019 godwari ispat
61/352
-
8/8/2019 godwari ispat
62/352
-
8/8/2019 godwari ispat
63/352
-
8/8/2019 godwari ispat
64/352
-
8/8/2019 godwari ispat
65/352
-
8/8/2019 godwari ispat
66/352
-
8/8/2019 godwari ispat
67/352
-
8/8/2019 godwari ispat
68/352
-
8/8/2019 godwari ispat
69/352
-
8/8/2019 godwari ispat
70/352
-
8/8/2019 godwari ispat
71/352
-
8/8/2019 godwari ispat
72/352
-
8/8/2019 godwari ispat
73/352
-
8/8/2019 godwari ispat
74/352
-
8/8/2019 godwari ispat
75/352
-
8/8/2019 godwari ispat
76/352
-
8/8/2019 godwari ispat
77/352
-
8/8/2019 godwari ispat
78/352
-
8/8/2019 godwari ispat
79/352
-
8/8/2019 godwari ispat
80/352
-
8/8/2019 godwari ispat
81/352
-
8/8/2019 godwari ispat
82/352
-
8/8/2019 godwari ispat
83/352
-
8/8/2019 godwari ispat
84/352
-
8/8/2019 godwari ispat
85/352
-
8/8/2019 godwari ispat
86/352
-
8/8/2019 godwari ispat
87/352
-
8/8/2019 godwari ispat
88/352
-
8/8/2019 godwari ispat
89/352
-
8/8/2019 godwari ispat
90/352
-
8/8/2019 godwari ispat
91/352
-
8/8/2019 godwari ispat
92/352
-
8/8/2019 godwari ispat
93/352
-
8/8/2019 godwari ispat
94/352
-
8/8/2019 godwari ispat
95/352
-
8/8/2019 godwari ispat
96/352
-
8/8/2019 godwari ispat
97/352
-
8/8/2019 godwari ispat
98/352
-
8/8/2019 godwari ispat
99/352
-
8/8/2019 godwari ispat
100/352
-
8/8/2019 godwari ispat
101/352
-
8/8/2019 godwari ispat
102/352
-
8/8/2019 godwari ispat
103/352
-
8/8/2019 godwari ispat
104/352
-
8/8/2019 godwari ispat
105/352
-
8/8/2019 godwari ispat
106/352
-
8/8/2019 godwari ispat
107/352
-
8/8/2019 godwari ispat
108/352
-
8/8/2019 godwari ispat
109/352
-
8/8/2019 godwari ispat
110/352
-
8/8/2019 godwari ispat
111/352
Balance Sheet - Godawari Power & Ispat Ltd.2006 2007 2008 2009
SOURCES OF FUNDSShareholders' FundsCapital 161.49 248.44 280.70 280.70
Share warrants 32.40 32.40Reserves and surplus 813.73 1802.66 3560.05 4051.56Net Worth 975.22 2051.10 3840.75 4332.25
Loan Funds 1614.98 2774.90 2842.10 3317.63Secured Loans 1441.98 2774.90 2842.10 3317.63Unsecured Loans 173.00 0.00 0.00 0.00
TOTAL 2590.20 4826.00 6715.25 7682.28
APPLICATION OF FUNDS
Fixed Assets 1889.63 3660.49 3963.78 5513.60Gross Block 1593.04 2910.31 4360.96 4587.58Less : Accumulated Depreciation/amortisation 174.21 281.72 523.62 787.84Net Block 1418.83 2628.59 3837.34 3799.74Capital work-in-progress including capital adva 470.80 1031.90 126.44 1713.86
Investments 93.59 208.64 319.67 445.76Current Assets, Loans and Advances 809.31 1392.23 3133.87 2463.25Inventories 421.96 710.97 1660.44 1348.10Sundry debtors 159.52 234.51 476.09 302.82Cash and bank balances 31.25 120.34 634.00 410.14
Loans and advances 196.58 326.42 363.34 402.19
Less : Current Liabilities and Provisions 211.00 435.45 702.07 740.32Current Liabilities 171.50 345.54 487.78 555.54Provisions 39.49 89.92 214.29 184.78
Net Current Assets 598.31 956.78 2431.80 1722.93Miscellaneous Expenditure 8.67 0.09(to the extent not written off or adjusted)TOTAL 2590.20 4826.00 6715.25 7682.28Notes to Accounts
check 0.00 0.00 0.00 0.00
Current Ratio 3.84 3.20 4.46 3.33Quick Ratio 1.84 1.56 2.10 1.51
Inventory Turnover 18% 16% 20% 13%Average Collection Period 24.46 19.10 20.67 10.53
-
8/8/2019 godwari ispat
112/352
-
8/8/2019 godwari ispat
113/352
2010
280.70
0.004515.88
4796.58
3914.983914.98
0.00
8711.56
6407.446906.751100.975805.78
601.66
715.422554.001586.38
358.38136.69
472.56
965.30779.31185.98
1588.71
8711.57
2.651.00
20%16.62
-
8/8/2019 godwari ispat
114/352
89%
9.280.82
5.66%82%
-
8/8/2019 godwari ispat
115/352
-
8/8/2019 godwari ispat
116/352
-
8/8/2019 godwari ispat
117/352
-
8/8/2019 godwari ispat
118/352
-
8/8/2019 godwari ispat
119/352
-
8/8/2019 godwari ispat
120/352
-
8/8/2019 godwari ispat
121/352
-
8/8/2019 godwari ispat
122/352
-
8/8/2019 godwari ispat
123/352
-
8/8/2019 godwari ispat
124/352
-
8/8/2019 godwari ispat
125/352
-
8/8/2019 godwari ispat
126/352
-
8/8/2019 godwari ispat
127/352
-
8/8/2019 godwari ispat
128/352
-
8/8/2019 godwari ispat
129/352
-
8/8/2019 godwari ispat
130/352
-
8/8/2019 godwari ispat
131/352
-
8/8/2019 godwari ispat
132/352
-
8/8/2019 godwari ispat
133/352
-
8/8/2019 godwari ispat
134/352
-
8/8/2019 godwari ispat
135/352
-
8/8/2019 godwari ispat
136/352
-
8/8/2019 godwari ispat
137/352
-
8/8/2019 godwari ispat
138/352
-
8/8/2019 godwari ispat
139/352
-
8/8/2019 godwari ispat
140/352
-
8/8/2019 godwari ispat
141/352
-
8/8/2019 godwari ispat
142/352
-
8/8/2019 godwari ispat
143/352
-
8/8/2019 godwari ispat
144/352
-
8/8/2019 godwari ispat
145/352
-
8/8/2019 godwari ispat
146/352
-
8/8/2019 godwari ispat
147/352
-
8/8/2019 godwari ispat
148/352
-
8/8/2019 godwari ispat
149/352
-
8/8/2019 godwari ispat
150/352
-
8/8/2019 godwari ispat
151/352
-
8/8/2019 godwari ispat
152/352
-
8/8/2019 godwari ispat
153/352
-
8/8/2019 godwari ispat
154/352
-
8/8/2019 godwari ispat
155/352
-
8/8/2019 godwari ispat
156/352
-
8/8/2019 godwari ispat
157/352
-
8/8/2019 godwari ispat
158/352
-
8/8/2019 godwari ispat
159/352
-
8/8/2019 godwari ispat
160/352
-
8/8/2019 godwari ispat
161/352
-
8/8/2019 godwari ispat
162/352
-
8/8/2019 godwari ispat
163/352
-
8/8/2019 godwari ispat
164/352
-
8/8/2019 godwari ispat
165/352
-
8/8/2019 godwari ispat
166/352
- On deposit account 105.28 620.26- on unpaid dividend account* 0.93 2.18- on public issue refund account* 0.22 0.19
120.34 634.00
-
8/8/2019 godwari ispat
167/352
102009 2010
652.56 619.69
264.22 316.24
0.00 0.00-0.32 2.5019.67 -10.26
4.61 0.00341.69 320.39-68.38 -4.91
-1.23 -0.160.00 0.000.00 4.88
1212.84 1248.39 10
129.8 -125.93312.34 -238.28
67.76 223.77
1722.74 1107.95-127.82 -96.71
1594.92 1011.25
-1814.04 -1217.590 2.62
68.38 4.91
1.23 0.16-126.09 -269.66
(1870.52) (1479.57)
0 0310.3 642.22
173.33 -43.56-8.1 -1.3
0 00 0
-82.1 -82.1
-341.69 -320.3951.74 194.87
(223.86) (273.45)634 410.14
410.14 136.69
6.32 0.3827.31 37.77
-
8/8/2019 godwari ispat
168/352
375.81 97.610.51 0.770.19 0.16
410.14 136.69
-
8/8/2019 godwari ispat
169/352
-
8/8/2019 godwari ispat
170/352
102009
116241269
10355
10410459
22-
8372125682
9201
1258264
994342653
7414
79574
00
1380
1953
100-
7012
01771
20.4319.73
-
8/8/2019 godwari ispat
171/352
2006 2007 2008 2009SteelIron Ore Consumption 215484 377266 630625 729816
Per tonne consumption 2.01 2.21 2.26 2.55Total cost 467699000 915941000 2039886000 2907404000Total Cost (In Mn) 468 916 2040 2907
Per tonne cost 2170 2428 3235 3984
Coal Consumption 124147 257213 452843 494491Per tonne consumption 1.16 1.51 1.62 1.73Total cost 216139369.88 465556254 923347814.94 1269358628.03Total Cost (In Mn) 216 466 923 1269Per tonne cost 1741 1810 2039 2567
Total Coal consumption 229525 339276 658265 674397Total Coal Cost 399726000 613603000 1306549000 1689396000
1742 1809 1985 2505
Scrap & Pig Iron consumption 22467 27808 50131 33519Sponge iron Per tonne requirement 0.21 0.16 0.18 0.12
Total cost 297489000 403032000 851207000 920942000Total Cost (In Mn) 297 403 851 921Per tonne cost 13241 14493 16980 27475
2780 2366 3045 3222Power
Capacity 245.28 245.28 464.28 464.28production 111.95 174.31 290.29 315.46% capacity Utilization 45.64 71.06 62.52 67.95
Coal Consumption 105379 82063 205422 179906in kgs Per unit consumption 0.72 0.55 0.41 0.43
H.B.WireM.S. Round consumption 23550 54536 67314 75261
Per tonne 0.98 1.01 0.91 1.01Total cost 454003000 1112073000 1745807000 2458329000Total Cost (In Mn) 454 1112.07 1745.81 2458.33Per tonne cost 19278 20392 25935 32664
Ferro Alloysmanagnese Ore consumption 5698 23571 27670 11299
Per tonne 2.59 2.54 3.02 2.53
RR Ispat LtdBillets consumption
Per tonneTotal costTotal Cost (In Mn)
-
8/8/2019 godwari ispat
172/352
Per tonne cost
-
8/8/2019 godwari ispat
173/352
2010 2011 2012 100000
900000 3.00 #DIV/0! #DIV/0!
-
8/8/2019 godwari ispat
174/352
-
8/8/2019 godwari ispat
175/352
Sponge Iron 2006 2007 2008 2009
Iron Ore 4370.08 5377.13 7297.48 10171.69Coal 2019.56 2733.1 3303.18 4440.91scrap 2779.67 2366.04 3045.10 3221.96
Total RM cost 9169.31 10476.28 13645.76 17834.56
Coal cost for power 1.25 1 0.84 1.1depreciation 0.5 0.5 0.5 0.5
1.75 1.5 1.34 1.6Power cost 133.27 97.21 101.54 150.76
Total Cost 9302.58 10573.49 13747.30 17985.31
Sales Prices 11093 12904 16864 17778
Margin 1790.60 2330.34 3116.33 -207.27
16% 18% 18% -1%BilletsSales Realizations 18699 20557 26303 37439power cost 1475 1195 1216 1508Total Cost 10777.29 11768.39 14963.05 19492.90Margins 7922 8789 11340 17946
Ferro AlloysManganesePower
-
8/8/2019 godwari ispat
176/352
2010 2011 2012
-
8/8/2019 godwari ispat
177/352
In crores 2008-09 2008-09Total Sales 1162.4 Total Purchases 837.21
sales to: Purchases fromSubsidiary 133.51 Subsidiary 64.05Associate 197.64 Associate 23.68
Other related Parrties 32.2Other related Parrties 210.63Total 363.35 Total 298.36
31% 36%
-
8/8/2019 godwari ispat
178/352
PRODUCT WISE REVENUE BREAKUPFY 2010 FY 2009
Products Gross Sales Excise Duty Net Sales Gross Sales Excise Duty Net Sales
Pellets 5.17 0.45 4.72 0 0 0Sponge Iron 341.44 26.79 314.65 303.54 33.54 270Steel Billets 135.76 26.79 108.97 416.48 52.77 363.71HB Wire 221.04 17.15 203.89 295.7 34.15 261.55Ferro Alloys 6.72 0.58 6.14 45.91 4.96 40.95By Products 27.12 0.28 26.84 26.38 1.44 24.94Power 95.12 0 95.12 74.39 74.39
Total 832.37 72.04 760.33 1162.4 126.86 1035.54
Product wise revenue as a %tage of Total SalesProducts 2010 2009 2008 2007
Pellets 1% 0%Sponge Iron 41% 26%Steel Billets 14% 36%HB Wire 27% 25%Ferro Alloys 1% 4%By Products 3% 0%Power 13% 6%
-
8/8/2019 godwari ispat
179/352
PelletsSponge IronSteel BilletsHB WireFerro AlloysBy ProductsPower
-
8/8/2019 godwari ispat
180/352
-
8/8/2019 godwari ispat
181/352
-
8/8/2019 godwari ispat
182/352
-
8/8/2019 godwari ispat
183/352
-
8/8/2019 godwari ispat
184/352
-
8/8/2019 godwari ispat
185/352
-
8/8/2019 godwari ispat
186/352
-
8/8/2019 godwari ispat
187/352
-
8/8/2019 godwari ispat
188/352
-
8/8/2019 godwari ispat
189/352
-
8/8/2019 godwari ispat
190/352
-
8/8/2019 godwari ispat
191/352
-
8/8/2019 godwari ispat
192/352
-
8/8/2019 godwari ispat
193/352
-
8/8/2019 godwari ispat
194/352
-
8/8/2019 godwari ispat
195/352
-
8/8/2019 godwari ispat
196/352
-
8/8/2019 godwari ispat
197/352
-
8/8/2019 godwari ispat
198/352
-
8/8/2019 godwari ispat
199/352
-
8/8/2019 godwari ispat
200/352
-
8/8/2019 godwari ispat
201/352
-
8/8/2019 godwari ispat
202/352
-
8/8/2019 godwari ispat
203/352
-
8/8/2019 godwari ispat
204/352
-
8/8/2019 godwari ispat
205/352
-
8/8/2019 godwari ispat
206/352
-
8/8/2019 godwari ispat
207/352
-
8/8/2019 godwari ispat
208/352
-
8/8/2019 godwari ispat
209/352
-
8/8/2019 godwari ispat
210/352
-
8/8/2019 godwari ispat
211/352
-
8/8/2019 godwari ispat
212/352
-
8/8/2019 godwari ispat
213/352
-
8/8/2019 godwari ispat
214/352
-
8/8/2019 godwari ispat
215/352
-
8/8/2019 godwari ispat
216/352
-
8/8/2019 godwari ispat
217/352
-
8/8/2019 godwari ispat
218/352
-
8/8/2019 godwari ispat
219/352
-
8/8/2019 godwari ispat
220/352
-
8/8/2019 godwari ispat
221/352
-
8/8/2019 godwari ispat
222/352
-
8/8/2019 godwari ispat
223/352
-
8/8/2019 godwari ispat
224/352
-
8/8/2019 godwari ispat
225/352
-
8/8/2019 godwari ispat
226/352
-
8/8/2019 godwari ispat
227/352
-
8/8/2019 godwari ispat
228/352
-
8/8/2019 godwari ispat
229/352
-
8/8/2019 godwari ispat
230/352
POWER & FUEL CONSUMPTIONParticulars Units/Mts million Total Amount
2007 2008 2009 2010 2007 2008 Electricity (Units)Purchased 9.9 8.5 3.4 0 40.9 35.9Own generation 174.3 290.3 184.7 141.8 0 0Coal and Coke (Mts) 0.3 0.7 0.7 0.6 613.6 1358.9
CONSUMPTION PER UNIT OF PRODUCTION (PER MT)Production Consumption of
2007 2008 2009 2010 2007 2008 Power Sponge Iron (MTs) 170340 285862 279533 285833 11092872 21840442Steel ignots and Billets (MTs) 130979 209167 108156 56477 104598986 190515321Ferro Alloys (MTs) 9283 9169 4462 48305 28970350 32492358HB Wires 53991 66636 74372 72545 5129167 6328821Power (Units) 174305276 290290384 315455876 332438426 19502969 30937752
Coke and CoalSponge Iron (MTs) 170340 285862 279533 285833 258031 463033Power (Units) 174305276 290290384 315455876 332438426 95898 119907
PRODUCTION & SALES VOLUME OF PRODUCTSItem Unit Production (Qty.)
FY07 FY08 FY07 Sponge Iron MT 173040 285862 36226growth % 65%Steel Billets MT 130979 209167growth % 60%Power Generation Lac Units 1743.05 2902.9growth % 67%HB Wire MT 53991 66636growth % 23%Ferro Alloys MT 9283 9169growth % -1%
-
8/8/2019 godwari ispat
231/352
-
8/8/2019 godwari ispat
232/352
-
8/8/2019 godwari ispat
233/352
-
8/8/2019 godwari ispat
234/352
-
8/8/2019 godwari ispat
235/352
-
8/8/2019 godwari ispat
236/352
-
8/8/2019 godwari ispat
237/352
-
8/8/2019 godwari ispat
238/352
-
8/8/2019 godwari ispat
239/352
-
8/8/2019 godwari ispat
240/352
-
8/8/2019 godwari ispat
241/352
-
8/8/2019 godwari ispat
242/352
-
8/8/2019 godwari ispat
243/352
-
8/8/2019 godwari ispat
244/352
-
8/8/2019 godwari ispat
245/352
-
8/8/2019 godwari ispat
246/352
-
8/8/2019 godwari ispat
247/352
-
8/8/2019 godwari ispat
248/352
-
8/8/2019 godwari ispat
249/352
-
8/8/2019 godwari ispat
250/352
-
8/8/2019 godwari ispat
251/352
-
8/8/2019 godwari ispat
252/352
-
8/8/2019 godwari ispat
253/352
-
8/8/2019 godwari ispat
254/352
-
8/8/2019 godwari ispat
255/352
-
8/8/2019 godwari ispat
256/352
-
8/8/2019 godwari ispat
257/352
-
8/8/2019 godwari ispat
258/352
6/6/2008 197.056/10/2008 190.306/11/2008 193.206/12/2008 193.206/13/2008 195.106/16/2008 195.45
6/17/2008 200.006/18/2008 195.856/19/2008 192.406/20/2008 192.806/23/2008 192.206/24/2008 193.656/25/2008 202.706/26/2008 211.956/27/2008 207.356/30/2008 201.50
7/1/2008 198.857/2/2008 196.50
7/3/2008 189.357/4/2008 190.307/7/2008 195.057/8/2008 199.007/9/2008 205.95
7/10/2008 197.957/11/2008 197.607/14/2008 198.807/15/2008 198.307/16/2008 193.207/17/2008 196.657/18/2008 193.05
7/21/2008 193.457/22/2008 195.407/23/2008 201.557/24/2008 198.007/25/2008 194.307/28/2008 204.207/29/2008 198.257/30/2008 199.857/31/2008 200.80
8/1/2008 205.208/4/2008 210.708/5/2008 226.15
8/6/2008 219.408/7/2008 220.358/8/2008 216.75
8/11/2008 223.008/12/2008 217.758/13/2008 220.558/14/2008 213.508/18/2008 210.558/19/2008 210.00
-
8/8/2019 godwari ispat
259/352
-
8/8/2019 godwari ispat
260/352
-
8/8/2019 godwari ispat
261/352
-
8/8/2019 godwari ispat
262/352
4/15/2009 83.504/16/2009 79.504/17/2009 75.854/20/2009 75.504/21/2009 71.904/22/2009 72.25
4/23/2009 73.304/24/2009 73.404/27/2009 73.054/28/2009 68.154/29/2009 67.25
5/4/2009 70.605/5/2009 71.505/6/2009 70.005/7/2009 75.355/8/2009 78.40
5/11/2009 75.155/12/2009 75.05
5/13/2009 72.905/14/2009 74.555/15/2009 74.955/19/2009 84.255/20/2009 93.855/21/2009 105.555/22/2009 116.105/25/2009 118.055/26/2009 112.605/27/2009 115.455/28/2009 112.955/29/2009 113.65
6/1/2009 124.906/2/2009 131.806/3/2009 127.756/4/2009 128.306/5/2009 126.156/8/2009 115.256/9/2009 119.20
6/10/2009 118.256/11/2009 117.706/12/2009 113.056/15/2009 110.656/16/2009 113.90
6/17/2009 107.406/18/2009 102.056/19/2009 103.556/22/2009 109.506/23/2009 107.206/24/2009 111.756/25/2009 110.856/26/2009 112.006/29/2009 116.55
-
8/8/2019 godwari ispat
263/352
6/30/2009 111.507/1/2009 112.207/2/2009 112.657/3/2009 112.957/6/2009 102.907/7/2009 98.80
7/8/2009 102.407/9/2009 96.55
7/10/2009 90.907/13/2009 84.657/14/2009 88.557/15/2009 98.757/16/2009 94.907/17/2009 96.957/20/2009 100.707/21/2009 98.957/22/2009 97.157/23/2009 98.45
7/24/2009 104.107/27/2009 111.007/28/2009 109.657/29/2009 103.907/30/2009 106.007/31/2009 108.70
8/3/2009 115.108/4/2009 115.258/5/2009 113.308/6/2009 110.658/7/2009 107.00
8/10/2009 105.45
8/11/2009 105.508/12/2009 102.208/13/2009 109.008/14/2009 109.508/17/2009 104.558/18/2009 109.058/19/2009 113.958/20/2009 113.758/21/2009 115.558/24/2009 122.508/25/2009 129.658/26/2009 127.75
8/27/2009 128.458/28/2009 127.858/31/2009 135.85
9/1/2009 130.059/2/2009 139.459/3/2009 134.859/4/2009 134.609/7/2009 139.309/8/2009 140.20
-
8/8/2019 godwari ispat
264/352
9/9/2009 138.909/10/2009 137.009/11/2009 133.709/14/2009 135.659/15/2009 144.409/16/2009 144.35
9/17/2009 144.009/18/2009 146.809/22/2009 156.409/23/2009 156.709/24/2009 174.609/25/2009 170.859/29/2009 174.809/30/2009 177.3010/1/2009 171.1010/5/2009 169.6010/6/2009 168.7510/7/2009 164.90
10/8/2009 170.8510/9/2009 168.05
### 165.30### 170.60### 169.00### 172.95### 177.00### 173.55### 169.60### 170.15### 168.85### 154.20
### 155.20### 151.35### 148.60
11/3/2009 129.5011/4/2009 130.7011/5/2009 133.8011/6/2009 141.5011/9/2009 143.90
### 144.10### 142.35### 138.85### 141.25
### 141.55### 139.25### 138.85### 135.10### 136.85### 135.40### 134.30### 134.35### 137.15
-
8/8/2019 godwari ispat
265/352
### 135.90### 143.35
12/1/2009 146.2012/2/2009 146.3012/3/2009 148.0512/4/2009 146.05
12/7/2009 146.9012/8/2009 146.7512/9/2009 161.30
### 158.75### 165.75### 168.50### 165.45### 171.40### 170.05### 182.15### 179.40### 178.10
### 183.90### 193.05### 206.45### 211.85### 207.40
1/4/2010 224.251/5/2010 227.001/6/2010 231.851/7/2010 235.201/8/2010 230.55
1/11/2010 234.451/12/2010 224.35
1/13/2010 224.301/14/2010 237.001/15/2010 234.751/18/2010 232.001/19/2010 235.001/20/2010 231.451/21/2010 226.001/22/2010 227.551/25/2010 225.851/27/2010 206.001/28/2010 202.451/29/2010 198.10
2/1/2010 215.552/2/2010 220.952/3/2010 224.002/4/2010 216.352/5/2010 204.852/8/2010 208.502/9/2010 207.00
2/10/2010 211.052/11/2010 210.35
-
8/8/2019 godwari ispat
266/352
2/15/2010 208.002/16/2010 206.502/17/2010 207.352/18/2010 206.852/19/2010 200.502/22/2010 197.15
2/23/2010 195.202/24/2010 188.652/25/2010 188.702/26/2010 200.75
3/2/2010 204.403/3/2010 220.853/4/2010 227.403/5/2010 222.153/8/2010 223.653/9/2010 215.60
3/10/2010 210.103/11/2010 216.15
3/12/2010 212.803/15/2010 213.103/16/2010 215.403/17/2010 228.303/18/2010 235.153/19/2010 234.403/22/2010 225.853/23/2010 236.303/25/2010 232.603/26/2010 242.603/29/2010 253.153/30/2010 262.45
3/31/2010 262.854/1/2010 261.104/5/2010 276.904/6/2010 272.154/7/2010 272.104/8/2010 265.004/9/2010 264.80
4/12/2010 260.404/13/2010 259.654/15/2010 270.604/16/2010 272.054/19/2010 262.60
4/20/2010 270.604/21/2010 269.504/22/2010 287.254/23/2010 308.904/26/2010 309.654/27/2010 304.754/28/2010 299.754/29/2010 299.454/30/2010 287.00
-
8/8/2019 godwari ispat
267/352
5/3/2010 281.005/4/2010 275.605/5/2010 267.205/6/2010 263.655/7/2010 245.75
5/10/2010 256.85
5/11/2010 254.405/12/2010 247.005/13/2010 248.205/14/2010 243.305/17/2010 237.305/18/2010 236.755/19/2010 226.105/20/2010 218.505/21/2010 216.205/24/2010 222.505/25/2010 210.805/26/2010 213.15
5/27/2010 216.805/28/2010 222.705/31/2010 224.35
6/1/2010 217.306/2/2010 215.956/3/2010 224.556/4/2010 222.206/7/2010 212.306/8/2010 207.506/9/2010 205.50
6/10/2010 197.156/11/2010 200.75
6/14/2010 206.956/15/2010 206.256/16/2010 212.156/17/2010 218.656/18/2010 213.006/21/2010 221.556/22/2010 219.556/23/2010 220.006/24/2010 220.806/25/2010 219.156/28/2010 233.606/29/2010 240.90
6/30/2010 236.357/1/2010 232.807/2/2010 227.907/5/2010 226.557/6/2010 221.457/7/2010 221.757/8/2010 224.157/9/2010 225.05
7/12/2010 226.05
-
8/8/2019 godwari ispat
268/352
7/13/2010 226.607/14/2010 233.657/15/2010 232.107/16/2010 234.307/19/2010 232.557/20/2010 235.40
7/21/2010 254.157/22/2010 250.957/23/2010 244.807/26/2010 242.957/27/2010 238.857/28/2010 238.207/29/2010 238.157/30/2010 240.30
8/2/2010 249.808/3/2010 236.258/4/2010 236.208/5/2010 235.35
8/6/2010 230.258/9/2010 232.05
8/10/2010 228.408/11/2010 226.308/12/2010 222.008/13/2010 227.308/16/2010 226.958/17/2010 223.758/18/2010 229.558/19/2010 231.958/20/2010 236.758/23/2010 234.90
8/24/2010 230.558/25/2010 223.358/26/2010 217.308/27/2010 212.808/30/2010 213.858/31/2010 208.05
9/1/2010 210.559/2/2010 215.859/3/2010 216.459/6/2010 221.409/7/2010 221.559/8/2010 220.55
9/9/2010 219.959/13/2010 221.759/14/2010 219.959/15/2010 217.559/16/2010 214.159/17/2010 218.659/20/2010 217.559/21/2010 212.809/22/2010 212.35
-
8/8/2019 godwari ispat
269/352
9/23/2010 211.659/24/2010 211.109/27/2010 210.359/28/2010 210.909/29/2010 210.709/30/2010 208.90
10/1/2010 210.3510/4/2010 214.3510/5/2010 215.2010/6/2010 215.3510/7/2010 213.3510/8/2010 213.00
### 215.85### 214.55### 222.45### 219.20
-
8/8/2019 godwari ispat
270/352
6 x 8 x EV/EBIDTA EBIDTA
FY08 1627.3
FY09 1258.5
FY10 1256.3
FY11E
FY12E
-
8/8/2019 godwari ispat
271/352
-
8/8/2019 godwari ispat
272/352
-
8/8/2019 godwari ispat
273/352
-
8/8/2019 godwari ispat
274/352
-
8/8/2019 godwari ispat
275/352
-
8/8/2019 godwari ispat
276/352
-
8/8/2019 godwari ispat
277/352
-
8/8/2019 godwari ispat
278/352
-
8/8/2019 godwari ispat
279/352
-
8/8/2019 godwari ispat
280/352
-
8/8/2019 godwari ispat
281/352
-
8/8/2019 godwari ispat
282/352
-
8/8/2019 godwari ispat
283/352
Diff Count
-
8/8/2019 godwari ispat
284/352
-
8/8/2019 godwari ispat
285/352
-
8/8/2019 godwari ispat
286/352
-
8/8/2019 godwari ispat
287/352
-
8/8/2019 godwari ispat
288/352
-
8/8/2019 godwari ispat
289/352
-
8/8/2019 godwari ispat
290/352
-
8/8/2019 godwari ispat
291/352
-
8/8/2019 godwari ispat
292/352
-
8/8/2019 godwari ispat
293/352
-
8/8/2019 godwari ispat
294/352
-
8/8/2019 godwari ispat
295/352
-
8/8/2019 godwari ispat
296/352
Schedules forming part of Balance Sheet & Profit/Loss A/CSchedules 2007 2008 2009 2010
CAPITALAuthorised 2500 3500Issued 2484.4 2806.98Paid-up 2484.4 2806.98
RESERVES & SURPLUS
Securities PremiumBalance as per last account 1,397.37 6,915.30Add: on account of QIP(Public issue) during the year 6,173.45 9,677.42Less: Utilized against QIP (Public issue) Expenses 655.52 288.32
6,915.30 16,304.40General Reserve 2,500.00 4,000.00Add: Transfer from P & L A/C 1,500.00 1,500.00
P & L A/c 7,111.30 13,796.1118,026.60 35,600.51
SECURED LOANSLoans and advances from Banks- Cash credit facilities- Term Loans- Foreign currency buyers credit facility- ECBs
Other Loans & Advances
INVENTORIESRaw Materials and components
Stores and sparesWIPFinished Goods and By-productsTrading Goods
CASH & BANKCash in HandBalances with Schedule Banks- on current accounts- on deposit accounts- on unpaid dividend account- on public issue refund account
CURRENT LIABILITIESAcceptancesSundry creditors for goods, services and expensesSubsidiary companyAdvances from customersCreditors for capital goods.
-
8/8/2019 godwari ispat
297/352
- unclaimed dividend- unclaimed public issue refund application money
Interest accured but not due on loans
Others
Due to micro and SMEDue to other micro and SME
GROSS TURNOVERSale of Mfg. goodsSale of trading goodsSale of ElectricitySale of Carbon Credit
% of Gross Turnover
Sale of Mfg. goodsSale of trading goodsSale of ElectricitySale of Carbon Credit
INCREASE/DECREASE IN STOCK-IN-TRADEClosing Stock- WIP- Finished goods and by-products- Traded goods
Opening Stock- WIP- Finished goods and by-products- Traded goods
Net Increase/ Decrease in Stock in tradeExcise duty on stocks
RAW MATERIALS CONSUMEDOpening StockAdd:Purchases
Less: Closing Stock
Investor education and protection fund shall be creditednamely
-
8/8/2019 godwari ispat
298/352
-
8/8/2019 godwari ispat
299/352
-
8/8/2019 godwari ispat
300/352
-
8/8/2019 godwari ispat
301/352
-
8/8/2019 godwari ispat
302/352
-
8/8/2019 godwari ispat
303/352
-
8/8/2019 godwari ispat
304/352
-
8/8/2019 godwari ispat
305/352
-
8/8/2019 godwari ispat
306/352
-
8/8/2019 godwari ispat
307/352
-
8/8/2019 godwari ispat
308/352
-
8/8/2019 godwari ispat
309/352
-
8/8/2019 godwari ispat
310/352
-
8/8/2019 godwari ispat
311/352
-
8/8/2019 godwari ispat
312/352
-
8/8/2019 godwari ispat
313/352
-
8/8/2019 godwari ispat
314/352
-
8/8/2019 godwari ispat
315/352
-
8/8/2019 godwari ispat
316/352
-
8/8/2019 godwari ispat
317/352
-
8/8/2019 godwari ispat
318/352
-
8/8/2019 godwari ispat
319/352
-
8/8/2019 godwari ispat
320/352
-
8/8/2019 godwari ispat
321/352
-
8/8/2019 godwari ispat
322/352
-
8/8/2019 godwari ispat
323/352
-
8/8/2019 godwari ispat
324/352
-
8/8/2019 godwari ispat
325/352
-
8/8/2019 godwari ispat
326/352
-
8/8/2019 godwari ispat
327/352
-
8/8/2019 godwari ispat
328/352
-
8/8/2019 godwari ispat
329/352
-
8/8/2019 godwari ispat
330/352
-
8/8/2019 godwari ispat
331/352
-
8/8/2019 godwari ispat
332/352
-
8/8/2019 godwari ispat
333/352
-
8/8/2019 godwari ispat
334/352
-
8/8/2019 godwari ispat
335/352
-
8/8/2019 godwari ispat
336/352
-
8/8/2019 godwari ispat
337/352
-
8/8/2019 godwari ispat
338/352
-
8/8/2019 godwari ispat
339/352
-
8/8/2019 godwari ispat
340/352
-
8/8/2019 godwari ispat
341/352
-
8/8/2019 godwari ispat
342/352
-
8/8/2019 godwari ispat
343/352
-
8/8/2019 godwari ispat
344/352
-
8/8/2019 godwari ispat
345/352
-
8/8/2019 godwari ispat
346/352
-
8/8/2019 godwari ispat
347/352
-
8/8/2019 godwari ispat
348/352
-
8/8/2019 godwari ispat
349/352
-
8/8/2019 godwari ispat
350/352
2006 2007 2008 2009 2010Sponge IronProdcution 107023 170340 279533 285833
Sales 21217 36226 63635 17074020% 21% 23% 60%
Rs 235364000 467454000 1073117000 3035423000Per tonne Realizations 11093 12904 16864 17778
Transfer for manufacturing Billets 82787 135058 215489 10766777% 79% 77% 38%
Balance 3019 -944 409 74263% -1% 0% 3%
BilletsProdcution 92498 130979 108156 56477
Sales 91494 132024 206527 111243Rs 1710843000 2714015000 5432222000 4164778000Per tonne Realizations 18699 20557 26303 37439
Sales to R.R. Ispat 72222 81106 80025Sales To RR Ispat in Ruppes 1256626015 1779862455 2075266921Per tonne to RR 17399 21945 25933Balance of Total sold to RR 55% 39% 72%
Outside Sales 1457388985 3652359545 2089511079Balance sales 59802 125421 31218Per tonne for merchandise 24370 29121 66933
45% 61% 28%
H.B WireProdcution 23924 53991 74372 74373Sales 22915 54229 65330 75661Rs 548691000 1401863000 2091037000 2956964000Per tonne Realizations 23945 25851 32007 39082
Ferro Alloysproduction 2200 9283 9168 4462
sales 2031.2 9198.2 8300.45 5556Rs 58019000 294421000 444394000 459189000Per tonne Realizations 28564 32009 53539 82647
Power production 112 174 290 315sales 9 6 15 123transfer 104
-
8/8/2019 godwari ispat
351/352
Total Realizations 33 21 32 744Per unit Realizations 3.43 3.30 2.19 6.05
RR IspatMS Rounds Coil
Prodcution 66293.79 73267.12 71171.63Sales 42533.03 46872.49 50623Rs 1014457160 1414179550 1762853934Per tonne Realizations 23851 30171 34823
HB WireProdcution 19771.99 23844.19 19602.3Sales 19935.64 23616.46 19825.8Rs 505323572 737846007 755765729Per tonne Realizations 25348 31243 38120
Waste and ScrapProdcution 3689.83 4080.2Sales 3643.66 4145.55Rs 83347328 115437395Per tonne Realizations 22875 27846
-
8/8/2019 godwari ispat
352/352
2011 2012 100000