Helping You Build Wealth With Honest Research
Since 1996. Read On...

The Best Asset Allocation for Your Equity Portfolio

Investment in securities market are subject to market risks. Read all the related documents carefully before investing

Last Day: Independence Day Offer
Grab Stock Recommendations from
Our 4 Premium Research Services


See Full Details

**Important: We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.

AD

ESSAR OIL 2024-25 Annual Report Analysis
Fri, 13 Feb

ESSAR OIL has announced its results for the year ended March 2025. Let us have a look at the detailed performance review of the company during FY24-25.

ESSAR OIL Income Statement Analysis

  • Operating income during the year fell 2.8% on a year-on-year (YoY) basis.
  • The company's operating profit decreased by 43.3% YoY during the fiscal. Operating profit margins witnessed a fall and stood at 10.4% in FY25 as against 17.8% in FY24.
  • Depreciation charges increased by 6.6% and finance costs decreased by 23.9% YoY, respectively.
  • Other income grew by 17.9% YoY.
  • Net profit for the year declined by 50.7% YoY.
  • Net profit margins during the year declined from 11.1% in FY24 to 5.6% in FY25.

ESSAR OIL Income Statement 2024-25

No. of Mths Year Ending 12 Mar-24* 12 Mar-25* % Change
Net Sales Rs m 1,111,361 1,080,228 -2.8%
Other income Rs m 9,390 11,070 17.9%
Total Revenues Rs m 1,120,751 1,091,298 -2.6%
Gross profit Rs m 197,308 111,876 -43.3%
Depreciation Rs m 19,982 21,304 6.6%
Interest Rs m 22,419 17,060 -23.9%
Profit before tax Rs m 164,297 84,582 -48.5%
Tax Rs m 41,087 23,787 -42.1%
Profit after tax Rs m 123,210 60,795 -50.7%
Gross profit margin % 17.8 10.4
Effective tax rate % 25.0 28.1
Net profit margin % 11.1 5.6
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Last Day: Access Our 4 Foundational Stock Recommendation Services at 75% OFF

ESSAR OIL Balance Sheet Analysis

  • The company's current liabilities during FY25 down at Rs 180 billion as compared to Rs 247 billion in FY24, thereby witnessing an decrease of -27.3%.
  • Long-term debt down at Rs 81 billion as compared to Rs 82 billion during FY24, a fall of 1.4%.
  • Current assets fell 10% and stood at Rs 252 billion, while fixed assets rose 1% and stood at Rs 603 billion in FY25.
  • Overall, the total assets and liabilities for FY25 stood at Rs 854 billion as against Rs 877 billion during FY24, thereby witnessing a fall of 3%.

ESSAR OIL Balance Sheet as on March 2025

No. of Mths Year Ending 12 Mar-24* 12 Mar-25* % Change
Networth Rs m 434,910 500,102 15.0
 
Current Liabilities Rs m 247,279 179,821 -27.3
Long-term Debt Rs m 81,900 80,717 -1.4
Total Liabilities Rs m 877,490 854,476 -2.6
 
Current assets Rs m 280,253 251,634 -10.2
Fixed Assets Rs m 597,237 602,842 0.9
Total Assets Rs m 877,490 854,476 -2.6
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



ESSAR OIL Cash Flow Statement Analysis

  • ESSAR OIL's cash flow from operating activities (CFO) during FY25 stood at Rs 30 billion on a YoY basis.
  • Cash flow from investing activities (CFI) during FY25 stood at Rs -15 billion on a YoY basis.
  • Cash flow from financial activities (CFF) during FY25 stood at Rs -12 billion, an improvement of 55% on a YoY basis.
  • Overall, net cash flows for the company during FY25 stood at Rs 4 billion from the Rs -55 billion net cash flows seen during FY24.

ESSAR OIL Cash Flow Statement 2024-25

Particulars No. of months 12 12 % Change
Year Ending Mar-24 Mar-25
Cash Flow from Operating Activities Rs m 34,554 30,478 -11.8%
Cash Flow from Investing Activities Rs m -63,827 -14,561 -
Cash Flow from Financing Activities Rs m -25,556 -11,586 -
Net Cash Flow Rs m -54,829 4,331 -
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Current Valuations for ESSAR OIL

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 40.8, an decline from the EPS of Rs 82.7 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 262.6, stands at 17.5 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 0.8 times, while the price to sales ratio stands at 0.4 times.
  • The company's price to cash flow (P/CF) ratio stood at 4.6 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-24* 12 Mar-25*
Sales per share (Unadj.) Rs 745.6 724.7
TTM Earnings per share Rs 82.7 40.8
Diluted earnings per share Rs 84.9 41.9
Price to Cash Flow x 2.7 4.6
TTM P/E ratio x 17.5 17.5
Price / Book Value ratio x 0.0 0.0
Market Cap Rs m 391,421 391,421
Dividends per share (Unadj.) Rs 0.0 0.0
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Ratio Analysis for ESSAR OIL

  • Solvency Ratios
  • Current Ratio: The company's current ratio improved and stood at 1.4x during FY25, from 1.1x during FY24. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio deteriorated and stood at 6.0x during FY25, from 8.3x during FY24. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company declined and down at 12.2% during FY25, from 28.3% during FY25. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company declined and down at 17.5% during FY25, from 36.1% during FY24. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company declined and down at 9.1% during FY25, from 16.6% during FY24. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-24* 12 Mar-25*
Current ratio x 1.1 1.4
Debtors’ Days Days 24 14
Interest coverage x 8.3 6.0
Debt to equity ratio x 0.2 0.2
Return on assets % 16.6 9.1
Return on equity % 28.3 12.2
Return on capital employed % 36.1 17.5
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Management Review of Recent Performance and Operational Resilience

In the Management Discussion and Analysis section, the leadership of the Essar energy portfolio (formerly operating under the symbol ESSAROIL) emphasized a robust recovery in operational throughput and financial stability. Management highlighted that the recent performance was characterized by the optimization of Gross Refining Margins (GRMs), which remained resilient despite volatile global crude prices. The company successfully navigated supply chain disruptions by diversifying its crude sourcing strategy and leveraging its high-complexity refineries to process heavier, lower-cost grades of crude oil. This strategic flexibility allowed the company to maintain a competitive edge in both domestic and international markets.

The management also pointed towards significant improvements in the debt-to-equity ratio and overall balance sheet health. By focusing on asset monetization and internal accruals, the group has significantly deleveraged its oil and gas vertical. The reports indicate that the company achieved a high plant availability factor, exceeding 99 percent, which was attributed to the implementation of advanced predictive maintenance technologies and digital twin modeling. This operational excellence has been a primary driver in sustaining EBITDA growth during the 2024-25 period.

Expansion of Retail Footprint and Market Penetration

A significant portion of the management's discussion focused on the aggressive expansion of the retail fuel network. The company has successfully expanded its presence to over 6,600 operational outlets, with a strategic focus on semi-urban and rural markets. Management highlighted that these retail stations are being transformed into integrated energy hubs, offering not just traditional liquid fuels but also alternative energy solutions. The introduction of digital payment ecosystems and loyalty programs has resulted in a marked increase in customer retention and non-fuel revenue streams.

Strategic Focus on New Business Ventures

The management provided a detailed roadmap for its new business ventures, primarily centered around the Essar Energy Transition (EET) initiative. This transition is framed as a critical evolution from a traditional refining business to a low-carbon energy provider. Key areas of investment include:

  • Blue and Green Hydrogen Production: Management highlighted the development of one of the world's largest low-carbon hydrogen hubs. The venture involves a massive investment in Vertex Hydrogen, aimed at producing 1GW of hydrogen annually by 2026, with significant progress made during the 2024-25 fiscal year.
  • Industrial Carbon Capture and Storage (CCS): The company is investing in Carbon Capture plants designed to eliminate up to 2 million tonnes of CO2 per year. This venture is positioned as a cornerstone for achieving Net Zero operations and providing decarbonization services to neighboring industrial clusters.
  • Sustainable Aviation Fuel (SAF): Management detailed plans to repurpose existing infrastructure to produce biofuels and SAF. This new venture targets the growing demand in the aviation sector for environmentally friendly alternatives to kerosene-based fuels.
  • Petrochemical Integration: To reduce reliance on transportation fuels, the company is pivoting toward high-value petrochemicals. The commissioning of new Polypropylene units represents a major move into the specialized chemicals market, which offers higher margins and lower cyclicality than traditional refining.

Future Outlook and Energy Transition Goals

The management concluded the analysis by reaffirming their commitment to a $3.6 billion investment plan focused on the energy transition over the next five years. They emphasized that the 2024-25 fiscal year serves as the foundational period for these capital-intensive projects. By integrating renewable energy sources into the refining process and adopting circular economy principles in waste management, the company aims to become a global leader in the sustainable energy sector. Management remains confident that these new ventures will not only provide long-term shareholder value but also ensure the company's relevance in a decarbonizing global economy.

Source: Essar Global Investor Relations and Strategic Updates

To see how ESSAR OIL has performed over the last 5 years, please visit here.

Annual Report FAQs

What is the current share price of ESSAR OIL?

ESSAR OIL currently trades at Rs 262.6 per share. You can check out the latest share price performance of ESSAR OIL here...

What was the revenue of ESSAR OIL in FY25? How does it compare to earlier years?

The revenues of ESSAR OIL stood at Rs 1,091,298 m in FY25, which was down -2.6% compared to Rs 1,120,751 m reported in FY24.

ESSAR OIL's revenue has grown from Rs 390,464 m in FY21 to Rs 1,091,298 m in FY25.

Over the past 5 years, the revenue of ESSAR OIL has grown at a CAGR of 29.3%.

What was the net profit of ESSAR OIL in FY25? How does it compare to earlier years?

The net profit of ESSAR OIL stood at Rs 60,795 m in FY25, which was down -50.7% compared to Rs 123,210 m reported in FY24.

This compares to a net profit of Rs 94,262 m in FY23 and a net profit of Rs 9,210 m in FY22.

Over the past 5 years, ESSAR OIL net profit has grown at a CAGR of 90.9%.

What does the cash flow statement of ESSAR OIL reveal?

The cash flow statement is the financial statement that presents the cash inflows and outflows of a company during a given period of time.

This statement is one of the most useful tools for judging a company's liquidity position. The ratios and parameters in this statement helps test a company's financial health.

The cash flow statement of ESSAR OIL reveals:

  • Cash flow from operations decreased in FY25 and stood at Rs 30,478 m as compared to Rs 34,554 m in FY24.
  • Cash flow from investments increased in FY25 and stood at Rs -14,561 m as compared to Rs -63,827 m in FY24.
  • Cash flow from financial activity increased in FY25 and stood at Rs -11,586 m as compared to Rs -25,556 m in FY24.

Here's the cash flow statement of ESSAR OIL for the past 5 years.

(Rs m)FY21FY22FY23FY24FY25
From Operations18,31513,526180,18734,55430,478
From Investments-4,105-19,034-49,039-63,827-14,561
From Financial Activity-10,606-14,706-72,081-25,556-11,586
Net Cashflow3,658-20,21459,145-54,8294,331

What does the Key Ratio analysis of ESSAR OIL reveal?

Be it the company's profitability, operations effectiveness or utilization of funds, ratio analysis is an important tool which helps in making investment decisions.

The ratio/financial analysis of ESSAR OIL reveals:

  • Operating profit margins witnessed a fall and stood at 10.4% in FY25 as against 17.8% in FY24.
  • Net profit margins declined from 11.1% in FY24 to 5.6% in FY25.
  • Debt to Equity ratio for FY25 stood at 0.2 as compared to 0.2 in FY24.

Here's the ratio/financial analysis of ESSAR OIL for the past 5 years.

 FY21FY22FY23FY24FY25
Operating Profit Margin (%)7.06.918.217.810.4
Net Profit Margin (%)1.21.49.811.15.6
Debt to Equity Ratio (x)0.40.50.40.20.2

Equitymaster requests your view! Post a comment on "ESSAR OIL 2024-25 Annual Report Analysis". Click here!