Shirpur Gold Refinery financials and balance sheet

BSE: 512289Non - Ferrous Metals

Formerly Agee Gold Refiners

Trading suspended since 14 Dec 2021

Last traded ₹5.02 on 13 Dec 2021

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Shirpur Gold Refinery annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹3,895 Cr, year to Mar 2016A loss in 5 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2024

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue0.0
  2. Employee costs0.0
  3. Other expenses−0.4
  4. Operating profit−0.4
  5. Depreciation−4.4
  6. Other income0.0
  7. One-off items0.0
  8. Finance costs−39
  9. Profit before tax−44
  10. Tax0.0
  11. Net profit−44

What the company owns

  • Plant, investments and other assets₹206 Cr
  • Receivables₹41 Cr
  • Cash and bank₹3 Cr
  • Inventory₹1 Cr

What pays for it: net worth and liabilities

  • Borrowings₹504 Cr
  • Owed to suppliers₹17 Cr

Profit and loss

Standalone, ₹ crore, years to March.Shirpur Gold Refinery quarterly results

₹ croreMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 21 MayMar 2020Filed 31 JulMar 2021Filed 8 JulMar 2022Filed 16 JunMar 2023Filed 30 MayMar 2024Filed 8 Aug
Revenue from operations3,2213,8951,6991,9541,8955410000
––1,6691,9201,8636422135210
Materials and goods bought3,1253,8771,5561,9111,8575311000
Employee costs––––221000
Other expenses––––31092125210
Operating profit before depreciation––303432−102−213−52−10
Operating margin––1.8%1.7%1.7%−18.8%––––
Materials, % of revenue––––98.0%98.3%––––
Employee costs, % of revenue––––0.1%0.4%––––
Other expenses, % of revenue––––0.2%20.2%––––
Depreciation and amortisation––77766544
Operating profit after depreciation––232725−108−219−57−6−5
Other income1480120000
Finance costs49552322204140393939
Profit before one-off items and tax2220856−147−259−96−45−44
One-off items––––−200−2300
Profit before tax2220854−147−259−120−45−44
6732100000
Net profit1514533−147−259−120−45−44
Other comprehensive income––––000000
Total comprehensive income––––3−148−259−120−45−44
Net margin0.5%0.4%0.3%0.2%0.1%−27.3%––––
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2017 and Mar 2018 they do not, so they are left blank. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2015 and Mar 2016: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Earlier years, Mar 2008 to Mar 2014
₹ croreMar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014
Revenue from operations2––1982,5554,0471,740
–––2042,5453,9991,687
Materials and goods bought–––2432,5643,9501,660
Operating profit before depreciation–––−6104753
Operating margin–––−3.3%0.4%1.2%3.1%
Depreciation and amortisation17171616161616
Operating profit after depreciation–––−23−63137
Other income2022424
Finance costs18––2143134
Profit before tax−34−18−16−23−1626
Tax–0−5−1−2−11
Net profit−34−18−10−22−1426
Net margin−2,053.1%––−11.2%−0.6%0.1%0.3%
Standalone, ₹ crore, years to March.

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2024, after the latest full year: the balance sheet at its end.

₹ croreMar 2019Filed 21 MayMar 2020Filed 31 JulMar 2021Filed 8 JulMar 2022Filed 16 JunMar 2023Filed 30 MayMar 2024Filed 8 AugSep 2024Half yearFiled 15 Nov
339192−67−187−231−275−287
Share capital29292929292929
Reserves310162−96−216−260−304−316
395342328328348504513
301334359399440480490
112474747474747
Total assets752572339259255251249
236230223195191186184
51634211664656565
Net debt321327327325344500509
Borrowings are counted again inside the liabilities due within a year and after a year. Plant in use and plant being built are given for full years only. No balance sheet is on record for the years to Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2024, after the latest full year: the cash flow over its six months.

₹ croreMar 2021Filed 8 JulMar 2022Filed 16 JunMar 2023Filed 30 MayMar 2024Filed 8 AugSep 2024Half yearFiled 15 Nov
554119−1170
614221−1161
Receivables00000
Inventories10000
Payables00100
Other working capital604219−1171
Capital spending00000
Free cash flow554119−1170
Cash from investing00000
−54−39−191170
Dividends paid00000
Shares bought back00000
Shares issued00000
Net change in cash12000
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2017Mar 2018Mar 2019Filed 21 MayMar 2020Filed 31 JulMar 2021Filed 8 JulMar 2022Filed 16 JunMar 2023Filed 30 MayMar 2024Filed 8 Aug
Earnings per share₹1.71₹1.04₹0.94−₹50.61−₹88.75−₹41.05−₹15.33−₹15.09
Diluted earnings per share₹1.71₹1.04₹0.94−₹50.61−₹88.75−₹41.05−₹15.33−₹15.09
Book value per share––₹116.38₹65.73−₹23.02−₹64.07−₹79.40−₹94.49
Shareholder yield––––0.0%–––
Market cap at the year end (₹ crore)––67.216.818.2–––

Ratios

Standalone, years to March.

RatioMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 21 MayMar 2020Filed 31 JulMar 2021Filed 8 JulMar 2022Filed 16 JunMar 2023Filed 30 MayMar 2024Filed 8 Aug
Revenue growth85.1%20.9%−56.4%15.0%−3.0%−71.5%−100.0%–––
Operating profit growth–––12.3%−4.5%–––––
Net profit growth166.1%−10.9%−63.7%−39.2%−9.5%–––––
Earnings per share growth–––−39.2%−9.6%–––––
––––0.8%−55.6%––––
–––––−56.4 pts––––
From the net margin–––––−153.3 pts––––
From asset turnover–––––103.0 pts––––
From borrowing–––––−6.2 pts––––
Return on capital employed––––3.5%−20.3%−84.0%−40.5%−4.8%−2.1%
Interest cover––1.01.21.3–––––
Debt to equity––––1.171.79––––
Receivable days––––54201––––
Inventory days––––71365–––
Payable days––––3107,511–––
Cash conversion cycle, days––––58192––––
Working capital days––––82196––––
Asset turnover––––2.520.820.000.000.000.00
Assets per rupee of net worth––––2.222.507.32−2.36−1.23−1.00
Sales per rupee of plant––––12.543.740.000.000.000.00
Capital spending to depreciation––––––0.000.000.000.00
Plant being built, % of plant in use––––––0.0%0.0%0.0%–
Interest cover is left blank for the years to Mar 2020, Mar 2021, Mar 2022, Mar 2023 and Mar 2024: operating profit after depreciation is a loss, and a loss covers no interest bill. Debt to equity is left blank for the years to Mar 2021, Mar 2022, Mar 2023 and Mar 2024: net worth is below zero, so there is no shareholders' money to set the borrowings against. No balance sheet is on record for the years to Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2024.

Return on assets, latest year
−17.4%
Measure5 years3 years
Return on capital employed, average−30.3%−15.8%
Asset turnover, average0.160.00

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2024.

₹ crore3 yearsLatest year
Cash from operations−57−117
Cash from investing00
Cash from financing59117
Capital spending00
Dividends paid00
Shares bought back00
Shares issued for cash00
Borrowings raised156156
Borrowings repaid00

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Effective tax ratePublished threshold 17.16 per cent28.79–––––––––
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
6 Oct 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesShort-term scaleCrisil D(Issuer Not Cooperating)Rating Revised338
6 Oct 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating Revised188.50
6 Oct 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating Revised65
6 Oct 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating Revised32.50
6 Oct 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating Revised70
12 Aug 2026CARE Ratings Limited (opens in a new tab)Non-fund-based - ST-BG/LCCARE D; ISSUER NOT COOPERATING*Review, Re-affirm328
12 Aug 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Cash CreditCARE D; ISSUER NOT COOPERATING*Review, Re-affirm37.50
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.