Ankit Metal & Power (ANKITMETAL)₹1.91−1.55%Iron & Steel
In the Dec 2023 quarter (standalone), Ankit Metal & Power reported sales of ₹146 Cr, down 25.4% from Dec 2022, and net profit of −₹76.24 Cr. For the year to Mar 2023, sales were ₹850 Cr and net profit −₹99.36 Cr.
Company filings, standalone accounts; latest reported quarter Dec 2023
| Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 208 | 140 | 211 | 148 | 238 | 206 | 186 | 196 | 261 | 202 | 205 | 146 |
| Expenses | 205 | 181 | 210 | 145 | 223 | 211 | 189 | 230 | 284 | 247 | 299 | 212 |
| Operating Profit | 3.01 | −41.06 | 1.01 | 5.01 | 14.03 | −4.01 | −3.01 | −34.06 | −22.05 | −45.05 | −94.18 | −67.12 |
| OPM % | 1.2% | −29.0% | 0.4% | 3.1% | 6.0% | −2.2% | −1.5% | −17.0% | −9.0% | −22.0% | −45.9% | −45.0% |
| Other Income | 0.00 | 15.93 | 0.00 | 0.00 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.97 | 0.00 |
| Interest | 1.99 | 1.99 | 1.99 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 14.01 | 12.02 | 11.01 | 10.01 | 9.01 | 9.01 | 9.01 | 9.01 | 8.01 | 8.01 | 9.01 | 10.01 |
| Profit before tax | −13.03 | −39.12 | −12.04 | −6.02 | 6.02 | −14.04 | −12.04 | −43.17 | −31.11 | −53.21 | −97.30 | −76.25 |
| Tax % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Profit | −13.04 | −39.12 | −12.04 | −6.02 | 6.02 | −14.05 | −12.05 | −43.14 | −31.11 | −53.23 | −97.34 | −76.24 |
| EPS (Rs) | −0.95 | −2.79 | −0.84 | −0.46 | 0.41 | −0.97 | −0.83 | −3.07 | −2.18 | −3.78 | −6.88 | −5.40 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,188 | 1,469 | 1,143 | 959 | 23.91 | 185 | 407 | 546 | 417 | 754 | 850 | 815 |
| Expenses | 1,014 | 1,406 | 1,161 | 1,120 | 258 | 264 | 453 | 526 | 429 | 759 | 914 | 1,042 |
| Operating Profit | 176 | 65.08 | −17.02 | −162 | −236 | −79.16 | −45.06 | 20.05 | −13.03 | −5.01 | −63.15 | −228 |
| OPM % | 15.0% | 4.4% | −1.5% | −17.0% | −998.0% | −42.0% | −11.0% | 3.7% | −3.1% | −0.7% | −7.0% | −28.0% |
| Other Income | 0.99 | 2.99 | 9.96 | 0.99 | −7.97 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.00 | 6.97 |
| Interest | 70.87 | 115 | 113 | 135 | 14.96 | 61.91 | 2.99 | 43.94 | 18.96 | 4.99 | 0.00 | 0.00 |
| Depreciation | 41.01 | 60.11 | 74.03 | 61.04 | 41.05 | 41.01 | 45.06 | 51.07 | 44.02 | 42.04 | 35.02 | 35.04 |
| Profit before tax | 65.26 | −106 | −194 | −358 | −300 | −182 | −92.28 | −75.20 | −76.19 | −52.17 | −99.36 | −258 |
| Tax % | 20.9% | −28.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | −8.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 51.16 | −77.29 | −194 | −358 | −300 | −182 | −92.27 | −75.27 | −76.24 | −52.19 | −99.36 | −258 |
| EPS (Rs) | 5.38 | −6.29 | −15.86 | −25.35 | −21.25 | −12.87 | −6.55 | −5.33 | −5.38 | −3.67 | −7.02 | −18.24 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 95.29 | 95.24 | 122 | 122 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 142 |
| Reserves | 352 | 403 | 380 | 186 | −151 | −448 | −630 | −721 | −798 | −872 | −923 | −1,021 |
| Borrowings | 603 | 820 | 831 | 1,198 | 1,249 | 1,241 | 1,236 | 1,217 | 1,193 | 1,168 | 1,137 | 1,103 |
| Other Liabilities | 243 | 336 | 432 | 448 | 660 | 682 | 737 | 792 | 736 | 778 | 864 | 972 |
| Total Liabilities | 1,293 | 1,654 | 1,764 | 1,956 | 1,899 | 1,616 | 1,484 | 1,429 | 1,273 | 1,214 | 1,218 | 1,194 |
| Fixed Assets | 467 | 703 | 846 | 773 | 712 | 682 | 641 | 596 | 546 | 502 | 459 | 424 |
| CWIP | 241 | 165 | 0.99 | 0.99 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27.95 | 46.92 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 585 | 787 | 916 | 1,182 | 1,185 | 933 | 842 | 832 | 728 | 713 | 731 | 723 |
| Inventories | 209 | 358 | 427 | 651 | 724 | 524 | 543 | 530 | 530 | 569 | 595 | 571 |
| Trade receivables | 178 | 259 | 324 | 331 | 307 | 255 | 150 | 147 | 112 | 51.07 | 36.01 | 61.11 |
| Cash & equivalents | 24.07 | 20.07 | 33.13 | 24.09 | 13.04 | 7.02 | 2.01 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| Total Assets | 1,293 | 1,654 | 1,764 | 1,956 | 1,899 | 1,616 | 1,484 | 1,429 | 1,273 | 1,214 | 1,218 | 1,194 |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 25.91 | 17.95 | 60.82 | −254 | 45.84 | 83.74 | 108 | 138 | 211 | 26.91 | 59.84 | 53.87 |
| Cash from investing activity | −410 | −200 | −49.97 | 17.01 | 8.01 | −6.01 | 4.01 | 0.00 | 0.00 | 0.00 | −27.99 | −18.99 |
| Cash from financing activity | 387 | 173 | −12.99 | 242 | −58.97 | −80.97 | −113 | −140 | −212 | −26.96 | −31.95 | −34.99 |
| Net cash flow | 3.01 | −8.02 | −1.01 | 5.01 | −5.01 | −3.01 | 0.00 | −2.01 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capex | 408 | 202 | 39.22 | 0.42 | 0.04 | 10.04 | 0.00 | 0.07 | 0.00 | 0.00 | 28.49 | 18.89 |
| Free cash flow | −382 | −183 | 22.04 | −255 | 46.10 | 74.20 | 108 | 139 | 212 | 27.04 | 32.07 | 35.08 |
| CFO / OP % | 34.9% | 14.9% | 98.9% | 1,518.0% | −28.1% | −36.1% | −138.1% | −310.1% | 1,045.9% | −211.1% | −1,160.1% | −85.1% |
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 71 | 80 | 81 | 106 | 117 | 3,945 | 294 | 132 | 75 | 46 | 18 | 27 |
| Inventory days | 99 | 140 | 120 | 231 | 258 | 867 | 943 | 533 | 446 | 651 | 387 | 292 |
| Days payable | 75 | 89 | 89 | 134 | 191 | 916 | 947 | 547 | 415 | 536 | 389 | 301 |
| Cash conversion cycle | 92 | 129 | 109 | 201 | 181 | 3,893 | 287 | 115 | 104 | 158 | 13 | 16 |
| Working capital days | 28 | 34 | −15 | 92 | −3 | −5,352 | −1,133 | −659 | −621 | −925 | −582 | −573 |
| ROCE % | 9.0% | 11.0% | 1.0% | −6.0% | −16.0% | −25.0% | −14.1% | −13.0% | −5.0% | −12.0% | −12.0% | −34.1% |
For the Dec 2023 quarter, Ankit Metal & Power reported sales of ₹146 Cr, down 25.4% year on year and net profit of −₹76.24 Cr. The operating margin was −45.0%.
Ankit Metal & Power's sales for the year to Mar 2023 were ₹850 Cr; over the last twelve months they were ₹815 Cr.
Net profit for the year to Mar 2023 was −₹99.36 Cr, and −₹258 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−18.24.
Ankit Metal & Power reported borrowings of ₹1,103 Cr at Mar 2023, against cash and equivalents of ₹1.01 Cr.
Cash from operations was ₹53.87 Cr in the year to Mar 2023; after capital spending, free cash flow was ₹35.08 Cr.