Ramkrishna Forgings Limited has informed the Exchange about Investor Presentation under Regulation 30 of SEBI LODR Regulations.
RAMERISHNA FORGINGS LIMITED
Date: 7 June, 2022
To The Listing Department BSE Limited P] Towers Dalal Street Mumbai - 460 001
To The Listing Department National Stock Exchange of India Limited “Exchange Plaza” C-1, Block G Bandra- Kurla Complex, Bandra (E) Mumbai- 400051
BSE SCRIP CODE: 532527
NSE SYMBOL: RKFORGE
Dear Sir/Madam,
Sub:
Disclosure under Regulation 30 Disclosure __Requirements) Analysts /Institutional Investors Meetings
the of Regulations,
_SEBI
2015
(Listing Obligations and for Presentation
-
In terms of Regulation 30 and other applicable provisions of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, as amended, we hereby wish to submit a copy of the Investor Presentation of the Company.
same
The www.ramkrishnaforgings.com.
also
is
being made available
on
the
website
of
the Company at
We request you to take the aforementioned infermation on record and oblige.
Thanking You.
Yours truly,
For
Ramkrishna Forgings Limited
‘ Woon
Rajesh Mundhra Company Secretary & Compliance Offic ACS 12991
“4
REGISTERED & CORPORATE OFFICE
23 CIRCUS AVENUE, KOLKATA 700017, WEST BENGAL, INDIA PHONE : (+91 33)4082 0900 / 7122 0900, FAX : (+91 33)4082 0998 / 7122 0998, EMAIL : info@ramkrishnaforgings.com, WEB : www.ramkrishnaforgings.com CIN NO. :L74210WB1981PLC034281
[ ] 2022
Confidential
Corporate Presentation June 2022
Disclaimer
Important Notice:
THIS PRESENTATION IS NOT AN OFFER TO SELL ANY SECURITIES OR A SOLICITATION TO BUY ANY SECURITIES OF RAMKRISHNA FORGINGS LIMITED (THE “COMPANY or RKFL”) OR ITS SUBSIDIARIES, TOGETHER WITH THE COMPANY, THE “GROUP”
The material that follows is a presentation of general background information about the Company’s activities as at the date of the presentation or as otherwise indicated. It is information given in summary form and does not purport to be complete and it cannot be guaranteed that such information is true and accurate. This presentation has been prepared by and is the sole responsibility of the Company.
This presentation is for general information purposes only and should not be considered as a recommendation that any investor should subscribe to or purchase the Company’s equity shares or other securities.
This presentation includes statements that are, or may be deemed to be, “forward looking statements”. These forward-looking statements can be identified by the use of forward-looking terminology, including the terms “believes”,“ estimates”,“ anticipates”,“ projects”,“ expects”,“ intends”,“ may”,“ will”,“ or “ or, in each case, their negative or other variations or comparable terminology, or by discussions of strategy, plans, aims, objectives, goals, future events or intentions. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout this presentation and include statements regarding the Company’s intentions, beliefs or current expectations concerning, amongst other things, its results or operations, financial condition, liquidity, prospects, growth, strategies and the industry in which the Company operates. By their nature, forward looking statements involve risks and uncertainties because they relate to events and depend Important factors that could cause our actual results, on circumstances that may or may not occur in the future. performances and achievements to be materially different from any of the forward-looking statements include, among others:
• •
• •
• • •
•
if we are unable to manage any adverse effects of COVID-19 on our business; concentration of revenue amongst a limited number of customers and a decline in revenue from those customers; changes in requirements of OEM/Tier-1 automotive or other customers that are unfavourable to us; reduction in our sales on account of intense competition, downturns in the commercial vehicle industry or damage to our reputation; if we are unable to reduce costs or increase prices as needed; failure of suppliers to deliver necessary raw materials of appropriate quality and in a timely manner; failure to retain or recruit contract workers and employees, particularly skilled workers and senior management at reasonable rates; failure to meet performance requirements and any subsequent civil claims or costs incurred from product recalls or cancellation of orders;
• • • •
•
restrictive covenants in our financing agreements limiting our operations and financial flexibility; failure to execute our strategies; failure to achieve the targeted returns on our investments in increasing our installed manufacturing capacity; shortfall in our expectations with regard to the acquisition of other companies or growth in our investments in certain markets, products and product lines; and failure to realise payments from our customers in a timely manner.
Forward looking statements are not guarantees of future performance including those relating to general business plans and strategy of the Company, its future outlook and growth prospects, and future developments in its businesses and its competitive and regulatory environment. No representation, warranty or undertaking, express or implied, is made or assurance given that such statements, views, projections or forecasts, if any, are correct or that the objectives of the Company will be achieved.
The Company, makes no representation or warranty, express or implied, as to, and does not accept any responsibility or liability with respect to, the fairness, accuracy, completeness or correctness of any information or opinions contained herein. . The Company assumes no responsibility to publicly amend, modify or revise any forward-looking statements, on the basis of any subsequent development, information or events, or otherwise. Unless otherwise stated in this presentation, the information contained herein is based on management information and estimates. The information contained herein is subject to change without notice and past performance is not indicative of future results. The Company may alter, modify or otherwise change in any manner the content of this presentation without obligation to notify any person of such revision or changes.
This document is just a presentation and is not intended to be and does not constitute a “prospectus” or “disclosure document” or “offer document” or a “private placement offer letter” or an “offering memorandum” or an or a solicitation of any offer to purchase or sell any securities. It is clarified that this presentation is not intended to be a document offering for subscription or sale of any securities or inviting offers from any person, including the Indian public (including any section thereof) or from persons residing in any other jurisdiction, including the United States, for the subscription to or sale of any securities, including the Company’s equity shares. No part of it should form the basis of or be relied upon in connection with any investment decision or any contract or commitment to purchase or subscribe for any securities.
This document has not been and will not be reviewed or approved by a regulatory authority in India or by any stock exchange in India.
2
Who are we?
3
Vision, mission and core values
To be the most dependable and preferred supplier of forged and rolled components
for the railways, automobile, mining, earthmoving, oil exploration, farm equipment,
wind energy, bearing and general engineering industry by providing world class
products at competitive prices through a knowledge-based happy organization
Create value for all business associates, shareholders and customers in all the areas
of business in which we are associated with and to become an active partner in
employee well-being and philanthropic causes
Customer centric approach
Continual improvements in systems
Commitment to human development
4
RKFL by the numbers
17 Countries served
41.5% Export revenue mix 4.8% YoY increase
1,87,100T
Installed capacity
77.2% Capacity utilisation
1,11,742T
Sales volume 42.2% YoY increase
₹2,320cr
Revenue 80.0% YoY increase
2.0% Total turnover from EV
₹517cr
EBITDA 132.1% YoY increase
22.3%
EBITDA margin 5.0% YoY increase
14.3% ROCE
18.4% ROE
2.6x Net debt to EBITDA
Notes: Numbers rounded off; All figures are consolidated for the year ended March 31, 2022, T: Tonnes per annum, While the financials are in lakh, for the ease of presentation numbers are represented in crores
5
About us
Key highlights
Manufacturer and supplier of a variety of auto and non-auto components
Global presence with footprints in North America and Europe
2nd largest forging player in India with over 30 years’ of experience (1)
Promoter possessing multi-decade forgings industry experience
Continued focus on diversification with foray into EV
Longstanding relationship with marquee customers
Industries served
Automotive
Non- Automotive
OEMs
Tier I auto companies
General enging. & steel
Oil and gas exploration
Railways
Farm equipment
Mining
Note: 1. 2. 3.
T: Tonnes per annum In terms of revenue in FY22, as per industry reports https://www.icra.in/Rationale/ShowRationaleReport/?Id=106178 Based on consolidated numbers
Range of products forged
Installed capacity
Weight range of products forged (in kgs)
Press 1 – 12,500 T
Press 2 – 6,300 T
Press 3 – 4,500 T
Press 4 – 3,150 T
Press 5 – 2,000 T
Press 6 – 7,000 T
Hollow spindle line
80-200
40-65
20-40
10-20
05-10
40-65
15-25
Revenue mix(3)
6
Manufacturing
facilities in India
A (stable) / A1
Long term rating by
ICRA(2)
28.9%
71.1%
17.8%
23.1%
82.2%
76.9%
FY20
FY21
FY22
Auto
Non-Auto
6
Brief corporate journey
Launched IPO
Company incorporation
2004
1981
Commenced ring rolling press line with machining facilities
Commissioned 2 press lines with annual installed capacities of 3,150 MTs and 4,500 MTs
Commenced supplies to leading Tier I customer in North America
Commissioned a hollow spindle line with annual installed capacity of 10,200T
2017
2020
2021
2014
2013
2015
2007
2006
Investment from UTI Venture Funds Management Company (Ascent Capital Limited)
Raised ₹ 2,000 mn via QIP
In-house R&D team received accreditation from DSIR
Received equity and debt funding from IFC
Equity funding from Wayzata for automated press
Commissioned 2 of its press lines with annual installed capacities of 6,300 MTs and 12,500 MTs
Commissioned pressline with annual installed capacity of 17,000T
Commissioned a warm forging line with an annual installed capacity of 9,900 T and a fabrication facility
Note:
Year represents calendar years
7
What differentiates us?
8
Diversified product profile offering (1/3)
Front Axle & Steering
I Beam
Knuckle
Steering Arm
Tie Rod Arm
Engine
Suspension & Chassis
Transmission
Sector Shaft
Front Hub
Crankshaft
Camshaft
Connecting Rod
Piston
Pitman Arm
BC Lever Assembly
Transmission Gears
Mounting Brackets
Yokes
UJ Cross
Transmission Shafts
Rear Axle
Crown Wheel
Pinion
Differential Case
Differential Case Cover
Spindle
Rear Axle Shaft
Spider
Differential Gear & Differential Pinion
9
Diversified product profile offering (2/3)
Tractors & Tillers
Earth Moving
1,2,3 & 4 Cyl Forged Crankshafts
Bucket
Backhoe Bucket
Shovel
Track Link
Track Roller
Bucket Tooth
Crown Wheel & Pinion
Rear Axle Shafts
Transmission Shafts & Gears
Pivot Pin
Prop Shaft
Bearing Centre
10
Diversified product profile offering (3/3)
Railways
Energy
Bogie Frame
Bogie Bolster
Wing Nut
Valve Bonnet
Draw Gear Assembly
Screw Coupling
Hanger Anti Roll Bar Assembly
T Bolt Socket Joint
Toothed Crusher Hammer
11
Global footprint
Turkey, Istanbul Sales representative office
Detroit, USA Sales office
Germany Sales representative office
Shelbyville, USA Warehousing facility
Hagerstown, USA Warehousing facility Westerloo, Belgium Warehousing facility
Monterrey, Mexico Warehousing facility
Italy Sales representative office
Toluca, Mexico Engineering support office + Warehouse facilities
Sao Paulo, Brazil Sales representative office
With consistently growing exports (1)
India Headquarters – Kolkata 6 manufacturing facilities ▪ Jamshedpur – 3 ▪ Seraikela – Kharswan – 2 ▪ Howrah, West Bengal - 1
FY22
41.5%
FY20
39.6%
36.1%
FY21
Note: 1.
Rounded off to nearest decimal place Exports as a % of total revenue from operations on a consolidated basis
12
State-of-the-art manufacturing facilities…
Rolling
✓ Rolling facility with robotics which can roll crown wheels upto 500mm diameter and a capacity to forge components from 15-70 kgs
✓ Ability to forge one component in 25-40
◼ 6 large modern facilities in India >> Strategic location benefits coupled with
economies of scale
◼ Technology led operations >> Better solutions, optimum yield and enhanced
quality of products
◼ Extensive manufacturing capabilities >> Ability to manufacture diverse
products
◼ Agile, flexible operations >> Customized customer-centric solutions
seconds
Forging
Machined
✓ First company in India to have fully automated
12,500 T wedge press line
✓ Capability to manufacture complex and heavy-
forged components
Accreditations and certifications
ISO 9001:2015 QMS
IATF 16949:2016 QMS for Automotive Production
ISO 14001:2015 Environmental Management
✓ State of the art machinery and capabilities
which includes turning
✓ Center, gear hobbing, shaping, shaving,
broaching and rolling
ISO 45001:2018 Occupational Health and Safety Management
ISO/TS 22163:2017 Quality & Business Management Systems For Railways
EN 15085-2:2020 Welding of Railway Vehicles and Components
13
…that are strategically located providing us the competitive edge
Strategically located procurement and manufacturing base
Proximity to automobile manufacturing hubs and key suppliers
✓ RKFL’s facilities in eastern India are
located in close proximity to automobile manufacturing hubs and key suppliers of raw material
✓ Less chance of supply
interruption
✓ Lower logistics cost
✓ Reduced working capital
requirements
Proximity to key export hubs
✓ Reduces logistics cost
✓ 302km(1) to Kolkata port
✓ 270km(1) to Haldia port
All facilities located within the same region
✓ Better integration resulting in efficient
processes
✓ Improved coordination
✓ Overall cost savings, including
administrative costs
Jharkhand
West Bengal
Jamshedpur facility
Seraikela-Kharswan facility
Howrah facility
Kolkata Port
Haldia Port
Availability of labor
✓ Eastern region is the industrial center
of India
✓ Low cost labor easily available
✓ Lower dependency on migrant
laborers
Note: 1.
Approximate distance from Jamshedpur facility
Ports for export Manufacturing facilities
14
Technology leadership powered by in-house R&D and testing capabilities
In-house R&D and testing capabilities
Digital tools
Impact
Auto CAD
Unigraphics
Commercial computer aided design and drafting software application
Leading CAD/CAE/CAM software product
VeraCAD
FaroArm
Graphically interactive design software for stretch roll segments
Facilitates precise 3D measurements of both large and small parts while in production
Forge® Nxt
DEFORM
64 Member R&D Team(1)
Best-in-class testing facility
◼ National Accreditation Board for
Testing and Calibration Laboratories accreditation for technical competence
Product innovation
Enhanced product quality
Cost benefits
Process improvements
◼ TS16949 certifications pertaining to
quality management systems
Simulates hot and cold- forming processes
Enables designers to analyze metal forming, heat treatment, machining and mechanical joining processes
Reduced manufacturing time
Improved customer satisfaction
Note: 1.
As of March 31, 2022
15
Visionary management team…
Mahabir Prasad Jalan
Chairman and Wholetime Director
Naresh Jalan
Managing Director
Chaitanya Jalan
Wholetime Director
Lalit Kumar Khetan Wholetime Director, Chief Financial Officer
Rajesh Mundhra Company Secretary & Sr. GM Finance
Milesh Gandhi Vice President – Marketing & Sales
16
…backed by a strong governance structure
Committed board of directors
Mahabir Prasad Jalan Chairman and Wholetime Director
Naresh Jalan Managing Director
Chaitanya Jalan Wholetime Director
Lalit Kumar Khetan Wholetime Director
Pawan Kumar Kedia Wholetime Director
Padam Kumar Khaitan Non-Executive, Independent Director
Partha Sarathi Bhattacharya Non-Executive, Independent Director
Amitabh Guha Non-Executive Independent Director
Ram Tawakya Singh Non-Executive, Independent Director
Ranaveer Sinha Non-Executive, Independent Director
Rekha Shreeratan Bagry Non-Executive, Additional Independent Director
Sandipan Chakrovortty Non-Executive, Independent Director
Strong governance standards
9 independent directors as against statutory requirement of 7 directors
Audit committee comprising of all independent directors
Nomination and remuneration committee comprising of all independent directors
Sanjay Kothari Non-Executive, Additional Independent Director
Yudhisthir Lal Madan Non-Executive, Independent Director
S R Batliboi & Co LLP
Presence of a Big 4 auditor
17
Strong operating and financial performance (1/2)
Substantial capacity augmentation with highest revenue clocking in last 3 financial years, much ahead of pre-Covid levels…
Capacity utilisation
54.6%
62.0%
77.2%
187k
150k
153k
2019/20
2020/21
Installed capacity
2021/22
₹ / crores
2,320
1,216
2019/20
1,289
2020/21
2021/22
Consolidated revenue
…leading to growth in profitability
EBITDA margins
17.0%
17.3%
207
2019/20
223
2020/21
Consolidated EBITDA
22.3%
517
2021/22
₹ / crores
PAT margins
0.8%
1.6%
10
2019/20
21
2020/21
Consolidated PAT
₹ / crores
8.5%
198
2021/22
Note:
Rounded off to the nearest whole number, k represents ‘000, , While the financials are in lakh, for the ease of presentation numbers are represented in crores
18
Strong operating and financial performance (2/2)
Improving operating and financial leverage…
Opex as % of revenue
78.8%
82.3%
₹ / crores
69.1%
1,602
1.4x
4.8x
4.9x
958
1,061
0.9x
0.9x
2.6x
2019/20
2020/21
Opex
2021/22
2019/20
2020/21
2021/22
2019/20
2020/21
2021/22
Fixed assets to turnover ratio
Net Debt to EBITDA (Consolidated)
… leading to a higher ROCE and ROE
4.3%
2019/20
5.1%
2020/21 ROCE
14.3%
2021/22
18.4%
2021/22
1.1%
2019/20
2.3%
2020/21
ROE
Note:
Rounded off to the nearest whole number, , While the financials are in lakh, for the ease of presentation numbers are represented in crores Opex = Total Expenses excluding Depreciation & Interest / Revenue Fixed assets to turnover ratio = Revenue / Fixed Assets ROCE = EBIT less other income / (Net debt + equity)
ROE = Net profit / Net worth Net debt = Long term borrowings + short term borrowings – cash & cash equivalents – bills discounted
19
Delivering highest EBITDA in the last 8 quarters
Q42021/22 shows the results of a strong execution oriented approach leading to a good post Covid recovery and a strong turnaround
Consolidated revenue and EBITDA for last 8 quarters
EBITDA margin (%)
-4.2% -1.2%
18.0%
18.8% 20.8%
20.4%
22.7%
22.6%
23.5%
₹ / crores
₹ / crores
20.7%
719
520
403
421
579
601
252
114
-5
45
76
106
96
131
141
149
Q12020/21
Q22020/21
Q32020/21
Q42020/21
Q12021/22
Q22021/22
Q32021/22
Q42021/22
Revenue
EBITDA
Note:
Rounded off to the nearest whole number, While the financials are in lakh, for the ease of presentation numbers are represented in crores
20
Key ESG targets for RKFL
RKFL for environment consciousness The vision is to commit to preserving and protecting the environment across its operations
50%
2050
80%
100%
30%
50%
Renewable energy mix by 2028
Achieve Carbon neutrality across Scope 1 & 2
Of suppliers in same states as RKFL plants by 2024
Recycling of water by 2025
Reduction in specific water use by 2025
Decrease in overall waste through 3 R’s
RKFL for communities The vision is to be the employer and partner of choice for our employees and suppliers and help local communities thrive
e
100%
ZERO
Upskilling
Key Suppliers will be audited in 2024
Accidents by enhancing safety practices by 2024
Program to be launched in 2023
2 Days
100
100%
Paid volunteering leave for all employees starting 2023
Employ and train people from local villages by 2030
Employees sensitized on ESG and Human Rights by 2025
RKFL for the long run The vision is to operate ethically and responsibly with transparency
10%
Zero
Increase in Women representation on Board by 2030
Gender pay disparity by 2030
TCFD
Alignment 2030
21
Strategy for future growth
22
Multiple vectors to accentuate growth and increase profit
Clearly identified growth strategies
Continued growth in forging content in vehicles with existing customer base(1)
Continued focus on diversification
Continued investment in innovation and technology
Continued cost and process optimization driving operating leverage
▪ ▪
▪
▪
▪
▪
▪
5
12
33
2011/12
2016/17
2021/22
Geographical – Further diversification into international markets Sector – Increasing the gamut of products that are currently manufactured towards non- automotive customers Product – Diversification into high margin, niche products and EV
Enhancing R&D capabilities to further provide competitive edge with respect to quality and cost
Investment in modern technology and equipments solidifying the competitive edge
Accelerated efforts to optimize and improve process efficiency
Focus on achieving economies of scale
Note: 1.
Number to the right indicate number of different types of forging parts manufactured by RKFL
23
Growing presence in EV globally
Europe 1 Customer
❑ 1 Programs
India / Asia Pacific ▪ 3 Customer
✓ 6 Programs
❑ 3 Programs
North America 1 Customer
✓ 4 Programs
❑ 2 Programs
✓ Programs in Serial Productions
❑ Programs in Order book
In 2021/22, 2.0% of total turnover on a consolidated basis came from EV segment
24
Appendix
25
Organisation structure and shareholding
Latest organisation structure(1)
Latest shareholding (2)
Ramkrishna Forgings Limited
Globe All India Services Limited (100% subsidiary)
Ramkrishna Aeronautics Private Limited (100% subsidiary)
Ramkrishna Forgings LLC (100% subsidiary)
33.5%
46.2%
1.4%
13.5%
5.4%
Promoter & Promoter Group DII FII AIF Others
₹ 2,587 Cr Market Cap as on June 2, 2022(3)
Note: 1. 2. 3.
The subsidiaries contributed to 1.65% of the total gross revenues from operations of the overall holding company as per FY21 annual report As of March 31, 2022 As per BSE website
26
Financial snapshot
RKFL Consolidated Q42020/21 vs Q42021/22
₹ /crores
RKFL Consolidated 2020/21 vs 2021/22
₹ /crores
Total revenue
EBITDA
PBT
PAT
↑ 38.1%
520
719
↑80.0%
1,289
2,320
↑ ₹ 43 cr
106
149
↑ ₹ 22 cr
↑ ₹ 50 cr
75
84
53
34
↑ ₹ 294 cr
↑ ₹ 221 cr
↑ ₹ 177 cr
223
32
21
517
253
198
Note:
Rounded off to the nearest whole number, While the financials are in lakh, for the ease of presentation numbers are represented in crores
27
PY
CY
Consolidated financials – Balance sheet
Assets (₹ /crores)
Non - Current Assets
Property Plant & Equipments
CWIP
Goodwill
Intangible assets
Right of use asset
Financial Assets
(i) Trade receivables
(ii) Investments
(iii) Loans
(iv) Other Financial Assets
Non - Current Assets (Net)
Deferred tax Assets (net)
Other Non Current Assets
Current Assets
Inventories
Financial Assets
(i) Investments
(ii) Trade receivables
(iii) Cash and cash equivalents
(iv) Bank balances other than (ii) above
(v) Loans
(vi) Other financial assets
Current Tax Assets (Net)
Other Current Assets
Total Assets
2019/20
2020/21
2021/22
Equity and Liabilities (₹ /crores)
2019/20
2020/21
2021/22
1,437
1,160
219
1,551
1,224
276
1,677
1,436
129
Total Equity
Share Capital
Reserves & Surplus
Non-Current Liabilities
Financial Liabilities
(i) Borrowings
(ii) Lease Liabilities
Provisions
Deferred Tax Liabilities
Other Non Current Liabilities
Current Liabilities
Financial Liabilities
(i) Borrowings
(ii) Lease Liabilities
(iii) Trade Payables
(iv) Other Financial Liabilities
Other Current Liabilities
Provisions
Current tax liabilities (net)
876
33
843
559
479
4
0
59
17
883
32
851
757
670
4
1
65
17
1,078
32
1,046
982
869
23
1
74
16
794
1,065
1,423
402
1
214
159
12
6
0
559
0
433
50
16
5
2
722
4
608
52
28
6
2
5
1
31
0
0
2
14
2
3
53
1,806
709
0
55
891
36
2
1
30
2
80
5
1
9
4
0
14
1
2
0
22
792
359
0
0
343
3
1
14
27
5
41
2,229
5
1
10
0
0
2
13
2
3
15
1,153
438
0
0
573
67
1
0
7
0
67
2,704
Note:
Rounded off to the nearest whole number, While the financials are in lakh, for the ease of presentation numbers are represented in crores
28
3,484
Total Equity & Liabilities
2,229
2,704
3,484
Consolidated financials – Income statement
₹ /crores
Revenue from operations
Cost of goods sold (1)
Gross profit
Gross profit margin
Employee cost
Power and fuel
Other expenses
EBITDA
EBITDA margin
Other income
Depreciation and amortisation expense
EBIT
EBIT margin
Finance cost
Profit before tax
Profit before tax margin
Tax
Profit after tax
Profit after tax margin
2019/20
2020/21
2021/22
1,216
594
622
51.2%
103
97
215
207
17.0%
7
121
94
7.7%
79
15
1.2%
5
10
0.8%
1,289
640
648
50.3%
96
94
236
223
17.3%
6
117
112
8.7%
80
32
2.5%
11
21
1.6%
2,320
1,161
1,160
50.0%
127
152
363
517
22.3%
1
169
349
15.1%
96
253
10.9%
55
198
8.5%
Note: 1.
Rounded off to the nearest whole number, While the financials are in lakh, for the ease of presentation numbers are represented in crores Cost of Goods Sold Includes; Cost of materials consumed, Cost of Services, Trading Purchases (Increase) / Decrease in inventories of finished goods, work in progress scrap and traded group
29
Consolidated financials – Cash flow statement
₹ /crores
Cash flow from operating activities
PBT
Depreciation
Adjustments (including finance costs)
(Increase)/ Decrease in working capital
Less: Taxes paid
Net cash flow from operating activities
Cash flow from investing activities
Net proceeds from purchase/ sale of property (including intangible assets)
Others
Net cash flows used in investing activities
Cash flow from financing activities
Issue / (Buyback) of shares and related items
Interest and borrowing costs paid
Net proceeds from/ (repayment of) long term borrowings
Net proceeds from/ (repayment of) short term borrowings
Dividends
Others
Net cash flows used in financing activities
Net increase / (decrease) in cash and cash equivalents
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at year end
2019/20
2020/21
2021/22
15
121
61
65
(7)
254
(228)
(4)
(231)
0
(3)
24
40
(5)
(78)
(22)
1
2
3
32
117
73
(80)
(1)
140
(231)
9
(222)
(16)
(78)
177
63
–
(0)
147
65
3
67
253
169
78
(410)
(48)
43
(300)
(55)
(354)
2
(98)
243
124
(5)
14
280
(31)
67
36
Note:
Rounded off to the nearest whole number, While the financials are in lakh, for the ease of presentation numbers are represented in crores
30
Credit Suisse does not provide any tax advice. Any tax statement herein regarding any U.S. federal tax is not intended or written to be used, and cannot be used, by any taxpayer for the purpose of avoiding any penalties. Any such statement herein was written to support the marketing or promotion of the transaction(s) or matter(s) to which the statement relates. Each taxpayer should seek advice based on the taxpayer's particular circumstances from an independent tax advisor.
These materials have been provided to you by Credit Suisse in connection with an actual or potential mandate or engagement and may not be used or relied upon for any purpose other than as specifically contemplated by a written agreement with Credit Suisse. In addition, these materials may not be disclosed, in whole or in part, or summarized or otherwise referred to except as agreed in writing by Credit Suisse. The information used in preparing these materials was obtained from or through you or your representatives or from public sources. Credit Suisse assumes no responsibility for independent verification of such information and has relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance (including estimates of potential cost savings and synergies) prepared by or reviewed or discussed with the managements of your company and/or other potential transaction participants or obtained from public sources, we have assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such managements (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). These materials were designed for use by specific persons familiar with the business and the affairs of your company and Credit Suisse assumes no obligation to update or otherwise revise these materials. Nothing contained herein should be construed as tax, accounting or legal advice. You (and each of your employees, representatives or other agents) may disclose to any and all persons, without limitation of any kind, the tax treatment and tax structure of the transactions contemplated by these materials and all materials of any kind (including opinions or other tax analyses) that are provided to you relating to such tax treatment and structure. For this purpose, the tax treatment of a transaction is the purported or claimed U.S. federal income tax treatment of the transaction and the tax structure of a transaction is any fact that may be relevant to understanding the purported or claimed U.S. federal income tax treatment of the transaction.
Thank you
These materials have been prepared by Credit Suisse ("CS") and its affiliates for use by CS. Accordingly, any information reflected or incorporated herein, or in related materials or in ensuing transactions, may be shared in good faith by CS and its affiliates with employees of CS, its affiliates and agents in any location.
Credit Suisse has adopted policies and guidelines designed to preserve the independence of its research analysts. Credit Suisse’s policies prohibit employees from directly or indirectly offering a favorable research rating or specific price target, or offering to change a research rating or price target, as consideration for or an inducement to obtain business or other compensation. Credit Suisse’s policies prohibit research analysts from being compensated for their involvement in investment banking transactions.
CREDIT SUISSE SECURITIES (INDIA) PVT. LTD. Ceejay House, 9th Floor Plot F, Shivsagar Estate Dr. Annie Besant Road Worli Mumbai 400 018, India +91 22 6777 3777 credit-suisse.com
Copyright © 2022 Credit Suisse Group AG and/or its affiliates. All rights reserved.
31