Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Anglo French Drugs And Industries Limited |
Particulars |
31st March 2023 |
31st March 2022 |
31st March 2021 |
Assets |
|
|
|
Non-Current Assets: |
|
|
|
Fixed Assets |
18.15 |
18.77 |
13.61 |
Property, Plant and Equipment |
13.11 |
13.28 |
12.85 |
Intangible Assets |
0.2 |
0.03 |
0.03 |
Financial Assets : |
|
|
|
Investments - Long-term |
0.23 |
0.2 |
0.08 |
Others Financial Assets - Long-term |
0.22 |
0.22 |
0 |
Total Reported Non-current Assets |
18.6 |
19.19 |
14.17 |
Current Assets: |
|
|
|
Inventories |
9.03 |
32.76 |
36.67 |
Financial Assets : |
|
|
|
Current Investments |
166.76 |
0 |
0 |
Trade Receivables |
59.14 |
33.79 |
36.2 |
Cash and Cash Equivalents |
2.83 |
0.23 |
0.44 |
Bank Balances Other Than Cash and Cash Equivalents |
6.31 |
1.63 |
0.58 |
Others Financial Assets - Short-term |
8.32 |
4.84 |
1.84 |
Other Current Assets |
1.87 |
3.22 |
4.67 |
Total Current Assets |
254.26 |
76.47 |
80.4 |
Total Non-Current and Other Assets |
18.6 |
19.19 |
14.17 |
Total Assets |
272.86 |
95.66 |
94.57 |
Equity And Liabilities |
|
|
|
Share Capital |
1.29 |
1.29 |
1.29 |
Number of Equity Shares - Paid Up |
0.13 |
0.13 |
0.13 |
Paid Up Capital |
1.29 |
1.29 |
1.29 |
Other Equity |
207.55 |
17.15 |
14.73 |
Total Equity |
208.84 |
18.44 |
16.02 |
Non-Current Liabilities: |
|
|
|
Long Term Borrowings |
16.96 |
19.93 |
16.47 |
Others Financial Liabilities - Long-term |
1.1 |
3.11 |
3.11 |
Long-term Provisions |
1.21 |
0.52 |
1.06 |
Deferred Tax Liabilities (Net) |
0.84 |
0.21 |
0.38 |
Other Non-Current Liabilities |
5.71 |
6.04 |
0 |
Total Reported Non-current Liabilities |
25.82 |
29.81 |
21.02 |
Current Liabilities: |
|
|
|
Short Term Borrowings |
9.1 |
14.76 |
23.24 |
Trade Payables |
19.17 |
22.31 |
22.46 |
Others Financial Liabilities - Short-term |
9.53 |
9.29 |
10.91 |
Current Tax Liabilities - Short-term |
-0.09 |
0.68 |
0.34 |
Provisions |
0.49 |
0.37 |
0.58 |
Total Current Liabilities |
38.2 |
47.41 |
57.53 |
Total Equity and Liabilities |
272.86 |
95.66 |
94.57 |
Particulars |
2023 |
2022 |
2021 |
Revenue From Operations |
102.51 |
164.8 |
153.4 |
Revenue From Operations(Net) |
102.51 |
164.8 |
153.4 |
Other Income |
7.59 |
0.81 |
0.89 |
Total Revenue |
110.1 |
165.61 |
154.29 |
EXPENSES: |
|
|
|
Cost of Material Consumed |
28.75 |
33.98 |
34.46 |
Purchases of Stock-in-Trade |
38.96 |
46.92 |
37.84 |
Changes in Inventories of Finished Goods, Work-in-Progress and Stock-in-Trade |
9.56 |
-1.8 |
1.4 |
Employee Benefits / Salaries & Other Staff Cost |
23.29 |
28.97 |
27.22 |
Finance Cost |
3.07 |
4.27 |
5.29 |
Depreciation and Amortization |
3.34 |
2.9 |
2.46 |
Other Expenses |
43.32 |
48.56 |
36.41 |
Total Expenses |
150.29 |
163.8 |
145.08 |
Profit Before Exceptional Items and Tax |
-40.19 |
1.81 |
9.21 |
Exceptional Items Before Tax |
291.27 |
0 |
0 |
Profit Before Extraordinary Items and Tax |
251.08 |
1.81 |
9.21 |
Prior Year Adjustments |
0 |
0 |
0 |
Other Adjustments Before Tax |
0 |
0 |
0 |
Extraordinary Items Before Tax |
0 |
0 |
0 |
Profit Before Tax |
251.08 |
1.81 |
9.21 |
Tax Expenses |
60.14 |
0.36 |
2.12 |
Current Tax |
59.5 |
1.39 |
1.74 |
Deferred Tax |
0.64 |
-0.18 |
0.38 |
Others |
0 |
-0.85 |
0 |
Profit After Tax |
190.94 |
1.45 |
7.09 |
Profit After Pre-acquisition Profit |
190.94 |
1.45 |
7.09 |
Profit/(Loss) for the period from Continuing Operations |
190.94 |
1.45 |
7.09 |
Profit Attributable to Shareholders |
190.94 |
1.45 |
7.09 |
Profit Attributable to Ordinary Shareholders |
190.94 |
1.45 |
7.09 |
Others |
0 |
-0.85 |
0 |
Profits Available for Appropriation |
190.94 |
1.45 |
7.09 |
Inappropriate Profits Carried Forward |
190.94 |
1.45 |
7.09 |
Other Comprehensive Income : |
|
|
|
Other Comprehensive Income That Will Not Be Reclassified to Profit Or Loss |
-0.62 |
0.97 |
-0.28 |
Total Comprehensive Income for the Year |
190.32 |
2.42 |
6.81 |
Earnings Per Share - Basic |
1,478.00 |
12 |
58 |
Earnings Per Share - Diluted |
1,478.00 |
12 |
58 |
Particulars |
31st March 2023 |
31st March 2022 |
31st March 2021 |
Cash Flow Summary |
|
|
|
Cash and Cash Equivalents at the Beginning of the year |
0.23 |
0.44 |
0.22 |
Net Cash from Operating Activities |
184.69 |
11.72 |
4.36 |
Net Profit before Tax & Extraordinary Items |
251.08 |
1.81 |
9.21 |
Depreciation |
3.34 |
2.9 |
2.46 |
Interest (Net) |
-0.37 |
4.12 |
5.2 |
Dividend Received |
-0.45 |
0 |
0 |
P/L on Sales of Assets |
0 |
0 |
0 |
P/L on Sales of Invest |
0 |
0 |
0 |
Prov. & W/O (Net) |
-0.24 |
-0.33 |
-0.65 |
P/L in Forex |
0 |
0 |
0 |
Fin. Lease & Rental Charges |
0 |
0 |
0 |
Others |
0 |
0 |
0 |
Total Adjustments (PBT & Extraordinary Items) |
2.28 |
6.69 |
7.01 |
Op. Profit before Working Capital Changes |
253.36 |
8.5 |
16.22 |
Trade & 0th receivables |
-25.34 |
2.41 |
-10.26 |
Inventories |
23.74 |
3.9 |
6.13 |
Trade Payables |
-3.13 |
-0.15 |
-5.36 |
Others |
-3.54 |
-3.09 |
-1.38 |
Total (OP before Working Capital Changes) |
-8.27 |
3.07 |
-10.87 |
Cash Generated from/(used in) Operations |
245.09 |
11.57 |
5.35 |
Interest Paid(Net) |
-3.07 |
0 |
0 |
Direct Taxes Paid |
3.44 |
0.15 |
-0.99 |
Total-others |
3.44 |
0.15 |
-0.99 |
Cash Flow before Extraordinary Items |
184.69 |
11.72 |
4.36 |
Net Cash Used in Investing Activities |
-170.4 |
-9.06 |
-0.81 |
Purchased Fixed Assets |
-2.82 |
-8.05 |
-0.77 |
Purchase of Investments |
-166.79 |
-0.11 |
0 |
Interest Received |
3.44 |
0.15 |
0.09 |
Dividend Received |
0.45 |
0 |
0 |
Others |
-4.68 |
-1.05 |
-0.16 |
Net Cash Used in Financing Activities |
-11.7 |
-2.87 |
-3.33 |
Interest Paid |
-3.07 |
-4.27 |
-5.29 |
Net Inc/(Dec) in Cash and Cash Equivalent |
-2.6 |
-0.21 |
0.22 |
Cash and Cash Equivalents at the End of the year |
2.83 |
0.23 |
0.44 |
Summary of cash flow statement for Anglo-French Drugs & Industries:
1. Operating Activities:
- Net Cash from Operating Activities: In March 2023, the company generated a net cash inflow of 184.69 crores from its operating activities. In March 2022, the net cash inflow was 11.72 crores, and in March 2021, it was 4.36 crores.
- Net Profit before Tax & Extraordinary Items: The company reported a net profit before tax and extraordinary items of 251.08 crores in March 2023, 1.81 crores in March 2022, and 9.21 crores in March 2021.
- Depreciation: The depreciation expenses were 3.34 crores in March 2023, 2.9 crores in March 2022, and 2.46 crores in March 2021.
- Interest (Net): The Company paid a net interest amount of -0.37 crores in March 2023, received 4.12 crores in March 2022, and received 5.2 crores in March 2021.
- Dividend Received: Anglo-French Drugs & Industries received a dividend of -0.45 crores in March 2023, no dividend in March 2022, and no dividend in March 2021.
- Other Adjustments: The statement includes adjustments such as profit or loss on the sale of assets, profit or loss on the sale of investments, provisions, foreign exchange gains or losses, financial lease and rental charges, and other miscellaneous items.
2. Investing Activities:
- Net Cash Used in Investing Activities: In March 2023, the company used -170.4 crores in investing activities. In March 2022, it used -9.06 crores, and in March 2021, it used -0.81 crores.
- Purchased of Fixed Assets: Anglo-French Drugs & Industries invested -2.82 crores in fixed assets in March 2023, -8.05 crores in March 2022, and -0.77 crores in March 2021.
- Purchase of Investments: The Company made investments of -166.79 crores in March 2023, -0.11 crores in March 2022, and no investments in March 2021.
- Interest Received: Anglo-French Drugs & Industries received interest of 3.44 crores in March 2023, 0.15 crores in March 2022, and 0.09 crores in March 2021.
- Dividend Received: The company received a dividend of 0.45 crores in March 2023, no dividend in March 2022, and no dividend in March 2021.
- Other Investing Activities: The statement includes other cash flows related to investing activities, such as proceeds from the sale of investments or miscellaneous items.
3. Financing Activities:
- Net Cash Used in Financing Activities: In March 2023, the company used -11.7 crores in financing activities. In March 2022, it used -2.87 crores, and in March 2021, it used -3.33 crores.
- Interest Paid: Anglo-French Drugs & Industries paid interest of -3.07 crores in March 2023, -4.27 crores in March 2022, and -5.29 crores in March 2021.
4. Net Increase/(Decrease) in Cash and Cash Equivalents: The company experienced a net decrease in cash and cash equivalents of -2.6 crores in March 2023, -0.21 crores in March 2022, and an increase of 0.22 crores in March 2021.
5. Cash and Cash Equivalents at End of the Year: Anglo-French Drugs & Industries had cash and cash equivalents of 2.83 crores at the end of March 2023, 0.23 crores at the end of March 2022, and 0.44 crores at the end of March 2021.
Particulars |
31 March 2023 |
31 March 2022 |
Current Ratio (in times) |
6.66 |
1.61 |
Debt-Equity Ratio (in times) |
0.12 |
1.88 |
Debt Service Coverage Ratio (in times) |
104.97 |
2.29 |
Return on Equity Ratio |
0.42 |
0.02 |
Inventory Turnover Ratio (no of days) |
0.31 |
0.43 |
Trade Receivables Turnover Ratio (in times) |
0.45 |
0.21 |
Trade Payable Turnover Ratio (in times) |
0.31 |
0.12 |
Net Capital Turnover Ratio (in times) |
0.47 |
5.67 |
Net Profit Ratio (in %) |
1.73% |
0.01% |
Return on Capital Employed Ratio (in %) |
1.08% |
0.10% |
Summary of the key financial ratios for Anglo-French Drugs & Industries:
Overall, Anglo-French Drugs & Industries has shown improvements in its financial ratios, particularly in terms of profitability, debt management, and return on equity and capital employed. However, there are some areas, such as inventory turnover and net capital turnover, where the company can focus on improving efficiency.
The revenue from operations of the company has decreased by 37.79% from Rs. 164.80 Crore in FY 2022 to Rs. 102.51 Crore in FY 2023.