Technofab Engineering financials and balance sheet

BSE: 533216Construction

Trading suspended since 3 Aug 2021

Last traded ₹6.15 on 2 Aug 2021

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Technofab Engineering annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹463 Cr, year to Mar 2016A loss in 4 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2022

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

From revenue to net profit

  1. Revenue113
  2. Materials and goods−14
  3. Employee costs−6.8
  4. Other expenses−126
  5. Operating profit−34
  6. Depreciation−2.3
  7. Other income+2.0
  8. One-off items−32
  9. Finance costs−13
  10. Profit before tax−80
  11. Tax0.0
  12. Net profit−80

What the company owns

  • Receivables₹233 Cr
  • Plant, investments and other assets₹118 Cr
  • Cash and bank₹22 Cr
  • Inventory₹0 Cr

What pays for it: net worth and liabilities

  • Borrowings₹386 Cr
  • Owed to suppliers₹86 Cr

Profit and loss

Standalone, ₹ crore, years to March.Technofab Engineering quarterly results

₹ croreMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 26 JunMar 2020Filed 13 FebMar 2021Filed 27 AugMar 2022Filed 3 Jun
Revenue from operations4264074204634024353705727113
370382390426364383384118107147
Materials and goods bought284284296338260272258552314
Employee costs3129353943–4632117
Other expenses5569594861–803173126
Operating profit before depreciation562529373852−13−62−80−34
Operating margin13.2%6.1%7.0%8.0%9.5%12.0%−3.6%−109.1%−301.4%−30.0%
Materials, % of revenue66.7%69.8%70.4%73.1%64.6%–69.7%96.8%85.7%12.4%
Employee costs, % of revenue7.3%7.1%8.4%8.5%10.7%–12.3%57.2%41.0%6.0%
Other expenses, % of revenue12.8%16.9%14.1%10.4%15.2%–21.6%55.1%274.8%111.7%
Depreciation and amortisation4645544732
Operating profit after depreciation531925323348−18−68−83−36
Other income24221235112
Finance costs7121518203030331213
Profit before one-off items and tax471112161421−44−96−84−48
One-off items––––––0−130−44−32
Profit before tax471112161421−44−226−128−80
1544557−151500
Net profit337812914−29−241−128−80
Other comprehensive income––––––0000
Total comprehensive income––––––−29−241−128−80
Net margin7.6%1.7%2.0%2.5%2.2%3.1%−7.9%−425.4%−480.7%−70.8%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the year to Mar 2018 they do not, so they are left blank.

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2019Filed 26 JunMar 2020Filed 13 FebMar 2021Filed 27 AugMar 2022Filed 3 Jun
2466−122−202
Share capital10101010
Reserves236−5−133−213
136303342386
311417441497
78556278
Total assets635478381373
91615552
544416326321
Net debt89295341364
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2013, Mar 2014, 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.

₹ croreMar 2020Filed 13 FebMar 2021Filed 27 AugMar 2022Filed 3 Jun
−149−36−16
−171−44−8
−313770
Receivables6712448
Inventories10102
Payables−82−189
Other working capital12111
Tax paid21−1
Interest paid2268
Capital spending000
Free cash flow−149−36−16
200
1503237
Dividends paid17200
Shares bought back000
Shares issued000
Net change in cash2−321
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 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017, Mar 2018 and Mar 2019.

Per share

Standalone, ₹ per share, years to March.Technofab Engineering dividend history

₹ per shareMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 26 JunMar 2020Filed 13 FebMar 2021Filed 27 AugMar 2022Filed 3 Jun
Earnings per share₹31.01–₹8.05₹11.01₹8.49₹12.92–−₹229.30−₹122.02−₹76.26
Diluted earnings per share₹31.01–₹8.05₹11.01₹8.49₹12.92–−₹229.30−₹122.02−₹76.26
Dividend per share₹2.50––––₹2.00––––
Book value per share–––––––₹5.41−₹116.56−₹192.61
Dividend payout8.1%–––––––––
Shareholder yield–––––––3,613.3%0.0%–
Market cap at the year end (₹ crore)12281178151199–8857–
Earnings per share is left blank for the year to Mar 2019: the earnings per share stated has the opposite sign to the profit stated beside it, so it is not shown.

Ratios

Standalone, years to March.

RatioMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 26 JunMar 2020Filed 13 FebMar 2021Filed 27 AugMar 2022Filed 3 Jun
Revenue growth13.0%−4.5%3.1%10.3%−13.2%8.1%−14.8%−84.7%−52.9%324.1%
Operating profit growth10.4%−55.5%17.8%26.1%3.4%36.3%––––
Net profit growth−4.8%−78.8%22.3%36.7%−22.9%52.2%––––
Earnings per share growth−4.8%––36.8%−22.9%52.2%––––
––––––−11.8%−190.9%219.6%49.3%
–––––––−179.1 pts410.5 pts−170.2 pts
From the net margin–––––––−627.8 pts−24.8 pts−187.2 pts
From asset turnover–––––––528.2 pts84.1 pts123.8 pts
From borrowing–––––––−79.5 pts351.2 pts−106.9 pts
Return on capital employed––––––−4.6%−22.2%−37.9%−19.7%
Interest cover7.21.61.71.81.61.6––––
Debt to equity––––––0.5553.46––
Receivable days––––––3932,1423,645753
Inventory days––––––3177324
Payable days––––––1975611,1422,254
Cash conversion cycle, days––––––2271,6592,535−1,496
Working capital days––––––3041,8172,862554
Asset turnover––––––0.580.100.060.30
Assets per rupee of net worth––––––2.584.41−7.36−2.33
Sales per rupee of plant––––––6.601.180.642.89
Capital spending to depreciation–––––––0.030.000.00
Plant being built, % of plant in use––––––0.0%0.0%0.0%–
Interest cover is left blank for the years to Mar 2019, Mar 2020, Mar 2021 and Mar 2022: 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 and Mar 2022: 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 2013, Mar 2014, 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 2022.

Return on assets, latest year
−21.2%
Measure10 years5 years3 years
Revenue growth, yearly rate−11.4%−22.4%−32.7%
Return on equity, average–16.5%26.0%
Return on capital employed, average–−21.1%−26.6%
Operating margin, average−38.8%−86.4%−146.9%
Net margin, average−96.6%−196.3%−325.7%
Asset turnover, average–0.260.15
Cash conversion cycle, days, average–731899

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 2022.

₹ crore3 yearsLatest year
Cash from operations−201−16
Cash from investing20
Cash from financing21937
Capital spending00
Dividends paid1720
Shares bought back00
Shares issued for cash00
Borrowings raised5044
Borrowings repaid450

Accounting checks

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

CheckMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Effective tax ratePublished threshold 17.16 per cent31.0436.0830.78–––––––
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
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC83
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC52
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC375
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC107
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC130
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC45
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC10
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC12.50
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC15
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC18.75
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC7
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC8
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil D(Issuer Not Cooperating)Rating continues on INC160
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.