18/11/2020: Parth Jindal Tweets on latest development at Shiva Cement thanks Shiva cement project development team, Larsen & Toubro team and Odisha government.
For
those who are researching on Shiva cement potential production of cement.
Clinker to cement factor = [Clinker + Gy + Flyash/slag + additives (kg)]
divided by Clinker consumed
(kg). This conversion factor varies from plant to plant based on topography. Gy
= gypsum. As per my knowledge flyash is readily available from JSW power plant
in Odisha and Slag is also available from JSW steel plant in Odisha. Both can
be procured by Shiva cement at least price than market to produce cement.
Source: http://www.greenbusinesscentre.com/site/ciigbc/gbcd/Cement%20Formula%20Book.pdf
Revenue
from 4000TPD of clinker = 4000 Tonne * 75% capacity utilisation* Rs.3500 per
tonne* 300days= Rs.315 crores p.a. or Rs.78.75 crores per quarter.
The use
of other constituents in cement and the reduction of the clinker-to-cement
ratio means lower emissions and lower energy use. Ordinary Portland cement
can contain up to 95% clinker (the other 5% being gypsum). The current average
clinker-to-cement ratio over all cement types in the EU27 is 73.7%1.
Source: https://lowcarboneconomy.cembureau.eu/5-parallel-routes/resource-efficiency/clinker-substitution/
1MTPA
OPC (Ordinary Portland Cement) Cement will require 95% cement ie 9.5 lakh
tonnes of clinker or 2638.88TPD or 2638.88 Tonnes per day of clinker.
Assuming
75% capacity utilisation of cement plant ie 7.5 lakh tonnes will require 712500
tonnes of clinker or 2375 TPD or 2375 Tonnes per day of clinker.
Net
Revenue from clinker = [3000 Tonne - 2375
Tonne] *Rs.3500 per tonne*300days = Rs.65.62 crores p.a or Rs.16.41 crores per
quarter.
Revenue
from Cement = 1MTPA+ 0.13MTPA(current capacity) *75% capacity utilisation = 8.475
lakh tonnes
No. of
cement bags = 8.475 lakh tonnes p.a * 1000 kg per tonne / 50kg per bag = 1.695
crore bags p.a
Revenue
from sale of cement bags = 1.695 crore bags * 350 per bag = Rs.593.25 crores
p.a or Rs.148.31 per quarter
Revenue
from current cement
Total
Revenue post commissioning of 4000TPD clinker and 1 MTPA cement plant = Rs.65.62
p.a from clinker + Rs.593.25 crores from cement = Rs.658.87 crores or Rs.164.72
crores per quarter.
Current
revenue of Shree Divijay cement from 1.2 MTPA cement capacity as on March
2020 is 469 crores p.a and is quoting @
Rs.66 per share.