DRHP Status : Not Filed
P&L Statement | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Revenue | 314 | 593 | 454 | 346 |
Cost of Material Consumed | 200 | 322 | 243 | 221 |
Gross Margins | 36.31 | 45.7 | 46.48 | 36.13 |
Change in Inventory | 7 | -22 | -1 | 2 |
Employee Benefit Expenses | 13 | 14 | 16 | 17 |
Other Expenses | 64 | 125 | 168 | 86 |
EBITDA | 30 | 154 | 28 | 20 |
OPM | 9.55 | 25.97 | 6.17 | 5.78 |
Other Income | 2.5 | 15 | 13 | 19 |
Finance Cost | 5 | 4.5 | 6 | 15 |
D&A | 6 | 6 | 6 | 12 |
EBIT | 24 | 148 | 22 | 8 |
EBIT Margins | 7.64 | 24.96 | 4.85 | 2.31 |
PBT | 21.5 | 158 | 29 | 11 |
PBT Margins | 6.85 | 26.64 | 6.39 | 3.18 |
Tax | 0.75 | 45 | 7 | 3 |
PAT | 20.75 | 113 | 22 | 8 |
NPM | 6.61 | 19.06 | 4.85 | 2.31 |
EPS | 10.6 | 48.75 | 9.49 | 3.45 |
Financial Ratios |
2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Operating Profit Margin | 9.55 | 25.97 | 6.17 | 5.78 |
Net Profit Margin | 6.61 | 19.06 | 4.85 | 2.31 |
Earning Per Share (Diluted) | 10.6 | 48.75 | 9.49 | 3.45 |
Assets | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Fixed Assets | 97 | 99 | 228 | 350 |
CWIP | 0.7 | 144 | 123 | 8.5 |
Investments | 89 | 205 | 190 | 392 |
Trade Receivables | 24 | 57 | 26 | 26 |
Inventory | 95 | 129 | 103 | 152 |
Other Assets | 45.3 | 153 | 256 | 89.5 |
Total Assets | 351 | 787 | 926 | 1018 |
Liabilities | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Share Capital | 19.58 | 23.18 | 23.18 | 23.18 |
FV | 10 | 10 | 10 | 10 |
Reserves | 206 | 487 | 496 | 683 |
Borrowings | 36 | 33 | 298 | 171 |
Trade Payables | 51 | 67 | 55 | 66 |
Other Liabilities | 38.42 | 176.82 | 53.82 | 74.82 |
Total Liabilities | 351 | 787 | 926 | 1018 |
Hira Ferro Alloys Limited (HFAL), established in 1990, is a closely-held public limited company and a part of the Hira Group of Industries, specializing in manufacturing manganese-based ferroalloys with a capacity of 60,500 TPA, and also generates electricity through various sources including solar, thermal, biomass, and wind
Strengths:
Strong Parent Support: HFAL benefits significantly from the financial and operational backing of its parent company, GPIL. This support includes capital infusions and centralized procurement and treasury operations, enhancing HFAL's stability and growth prospects. ​CRISIL Ratings
Commitment to Sustainability: The company has made substantial investments in green energy initiatives, including a 55 MW captive solar power plant and additional biomass and wind energy projects. These efforts have enabled HFAL to power approximately one-third of its ferro alloys production with renewable energy, reducing its carbon footprint and aligning with global sustainability trends. ​hiragroup.com+4hiraferroalloys.com+4hiraferroalloys.com+4
Healthy Financial Risk Profile: HFAL maintains a comfortable capital structure with limited external debt. As of March 31, 2023, the company reported a gearing ratio of 0.57 and a total outstanding liabilities to adjusted net worth (TOL/ANW) ratio of 0.78, indicating prudent financial management. ​CRISIL Ratings
Weaknesses:
Average Scale of Operations: With revenues of ₹455 crore in fiscal 2023, HFAL operates on a moderate scale. This limits its bargaining power with customers and suppliers, especially in a highly competitive industry with numerous players. ​
Exposure to Market Volatility: HFAL's profitability is susceptible to fluctuations in raw material prices, such as manganese ore, and the cyclicality of the steel industry. For instance, in fiscal 2023, the company's operating income declined by over 20% due to lower realizations and increased input costs, including power and fuel charges.
Dependence on the Steel Industry: As a supplier of ferro alloys, HFAL's performance is closely tied to the steel industry's health. Downturns in steel production can lead to reduced demand for ferro alloys, impacting HFAL's sales and profitability.