2) Financial Highlights of Last 10 Years
2) Financial Highlights of Last 10 Years
Rs. in crore
2012-13
2011- 201012
11
$
Mn
0910
0809
0708
0607
0506
0405
0304
Revenue
From
68,3
Operatio
65
ns
3,71,
119
3,39,
792
Total
Income
3,79,
117
3,45,
984
69,8
38
Earnings
Before
Deprecia
7,14 38,78 39,81 41,17 33,04 25,37 28,93 20,52 14,98 14,2 10,9
tion,
5
5
1
8
1
4
5
5
2
61
83
Interest
and Tax
(EBDIT)
Deprecia
tion and 1,74
11,39 13,60 33,04
3,72 3,24
9,465
5,195 4,847 4,815 3,401
Amortisa
4
4
8
1
4
7
tion
Exceptio
nal Items
- (370) 4,733
Profit For 3,86 21,00 20,04 20,28 16,23 15,30 19,45 11,94
7,57 5,16
9,069
the Year
9
3
0
6
6
9
8
3
2
0
Equity
Dividend
%*
90
85
80
70
130
130
110
100
75 52.5
Dividend
Payout
1,04
5
Equity
Share
Capital
1,39 1,39
3
6
Equity
69
60
733
Share
Suspens
e
Account
Equity
Share
Warrants
Reserve
s and
Surplus
32,5
63
1,76,
766
1,62,
825
Net
Worth
33,1
57
1,79,
995
1,66,
096
Gross
Fixed
Assets
42,7
87
2,32,
270
2,05,
493
Net
Fixed
Assets
23,7
38
1,28,
864
1,21,
477
Total
Assets
58,6
74
3,18,
511
2,95,
140
Market
Capitalis
ation
46,0
17
2,49,
802
2,44,
757
Number
of
Employe
es
- 1,682
23,51 23,16 22,66 23,36 24,67 25,48 24,69 12,54 12,1 11,3
9
6
1
5
9
7
6
0
13
58
Contribut
ion to
5,33 28,95 28,19 28,71 17,97 11,57 13,69 15,34 15,95 13,9 12,9
National
3
0
7
9
2
4
6
4
0
72
03
Exchequ
er
Key Indicators
$
Earnings
Per Share 1.2
- Rs.
61.2
62.0
0910
0809
0708
0607
0506
0405
0304
49.7
49.7
105.
3
82.2
65.1
54.2
36.8
[excluding
Exception
al item]*
Turnover
21. 1,149.5 1,037.
Per Share
2
0
8
- Rs.
790.
5
612.
9
464.
9
958.
1
814.
2
639.
6
525.
0
402.
8
Book
Value Per
Share Rs.
419.
5
401.
5
560.
3
440.
0
357.
4
289.
9
246.
7
Debt :
Equity
Ratio
10.
3
557.5 507.3
463.
2
0.40:1 0.41:1
EBDIT /
Gross
Turnover
%
10.
5
10.5
11.7
15.9
16.5
17.3
20.8
17.3
16.8
19.5
19.5
Net Profit
Margin %
5.7
5.7
5.9
7.8
8.1
10.5
14.0
10.1
10.2
10.3
9.2
RONW
%*
12.
8
12.8
13.4
15.5
16.4
21.6
28.8
23.5
22.7
21.9
17.0
ROCE %*
11.
2
11.2
11.6
13.2
13.9
20.3
20.3
20.5
20.5
21.3
14.0
PESTAL ANALYSIS
Social factors include the cultural aspects and include health consciousness, population growth
rate, age distribution, career attitudes and emphasis on safety. Trends in social factors affect the
demand for a company's products and how that company operates. For example, an ageing
population may imply as maller and less-willing workforce (thus increasing the cost of
labor).Furthermore, companies may change various management strategies to adapt to these
social trends (such as recruiting older workers).
Technological factors include ecological and environmental aspects, such as R&Dactivity,
automation, technology incentives and the rate of technological change. They can
determine barriers to entry, minimum efficient production level and influence outsourcing
decisions. Furthermore, technological shifts can affect costs, quality, and lead to innovation.
Environmentalfactors include weather, climate, and climate change, which may especially
affect industries such as tourism, farming, and insurance. Furthermore, growing awareness to
climate change is affecting how companies operate and the products they offer--it is both
creating new marketsand diminishing or destroying existing ones.
Legalfactors includediscrimination law,consumer law,antitrust law,employment law, andhealth
and safety law. These factors can affect how acompany operates, its costs, and the demand for its
products.
The model's factors will vary in importance to a given company based on itsindustry and the
goods it produces. For example, consumer andB2B companies tend to be more affected by the
social factors, while a globaldefense contractor would tend to be more affected by political
factors.Additionally, factors that are more likely to change in the future or morerelevant to a
given company will carry greater importance. For example, acompany who has borrowed heavily
will need to focus more on theeconomic factors (especially interest rates).
NEW COMPITIORS
Balance Sheet
Sources Of Funds
Total Share Capital
Equity Share Capital
Share Application Money
Preference Share Capital
Reserves
Revaluation Reserves
Networth
Secured Loans
Unsecured Loans
Total Debt
IOC
BPCL
Essar Oil
HPC
Mar '14
Mar '14
Mar '13
Mar '13
Mar '1
3,232.00
3,232.00
17.00
0.00
193,842.00
0.00
197,091.00
10,744.00
74,737.00
2,427.95
2,427.95
0.00
0.00
63,564.13
0.00
65,992.08
17,865.99
62,733.13
723.08
723.08
0.00
0.00
15,910.94
0.00
16,634.02
6,090.84
17,475.95
1,382.27
1,382.27
0.00
0.00
-275.44
0.00
1,106.83
23,652.75
66.19
339.0
339.0
0.0
0.0
13,387.3
0.0
13,726.4
3,874.8
28,583.4
85,481.00
80,599.12
23,566.79
23,718.94
32,458.2
Total Liabilities
Application Of Funds
Gross Block
Less: Accum. Depreciation
Net Block
Capital Work in Progress
Investments
Inventories
Sundry Debtors
Cash and Bank Balance
Total Current Assets
Loans and Advances
Fixed Deposits
Total CA, Loans & Advances
Deffered Credit
Current Liabilities
Provisions
Total CL & Provisions
Net Current Assets
Miscellaneous Expenses
Total Assets
Contingent Liabilities
Book Value (Rs)
282,572.00
Reliance
146,591.20
IOC
40,200.81
BPCL
24,825.77
Essar Oil
46,184.6
HPC
Mar '14
Mar '14
Mar '13
Mar '13
Mar '1
194,793.00
85,387.00
109,406.00
41,716.00
86,062.00
42,932.00
10,664.00
36,624.00
90,220.00
40,179.00
0.00
130,399.00
0.00
80,844.00
4,167.00
85,011.00
45,388.00
0.00
282,572.00
111,730.13
48,781.34
62,948.79
33,879.23
23,594.19
64,697.37
11,023.10
2,608.53
78,329.00
53,662.57
0.00
131,991.57
0.00
79,044.20
26,778.38
105,822.58
26,168.99
0.00
146,591.20
33,571.89
16,881.48
16,690.41
2,419.74
12,103.00
16,690.37
4,025.13
2,328.86
23,044.36
12,729.88
0.00
35,774.24
0.00
24,033.27
2,753.31
26,786.58
8,987.66
0.00
40,200.81
25,558.02
4,283.87
21,274.15
2,610.38
103.00
10,588.37
4,716.49
2,430.66
17,735.52
5,842.80
0.00
23,578.32
0.00
22,694.88
45.20
22,740.08
838.24
0.00
24,825.77
37,006.2
14,457.5
22,548.7
5,172.8
10,626.9
16,438.7
4,935.0
147.1
21,520.8
16,375.3
0.0
37,896.2
0.0
27,760.5
2,299.5
30,060.0
7,836.1
0.0
46,184.6
77,162.00
609.78
56,409.36
271.80
11,467.93
230.04
2,684.25
8.10
8,214.5
405.3
Add
Threat of Substitutes
Add
Our mission is to be a leading and preferred service provider to our customers, and
we aim to achieve this leadership position by building an innovative, enterprising , and
technology driven organization which will set the highest standards of service and
business ethic
OUR Vision is to achieve & sustain market leadership, as it s aim for complete
customer satisfaction, by combining its human and technological resources and to
provide world class quality services in the process to meet and exceed customer's
satisfaction and industry standards.