Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Auckland International Limited |
Particulars |
31st March 2023 |
31st March 2022 |
31st March 2021 |
Assets |
|
||
Non Current Assets |
|
||
Tangible assets |
1553.29 |
1459.13 |
1472.55 |
Intangible assets |
3.47 |
2.67 |
3.31 |
Financial assets |
927.33 |
619.69 |
1521.68 |
Other non-current assets |
224.96 |
199.10 |
- |
Total Non Current Assets |
2709.05 |
2280.59 |
2997.54 |
Current Assets |
|
||
Inventories |
3291.05 |
2947.47 |
2406.80 |
Financial assets: |
|
||
Trade receivables |
682 |
809.39 |
643.41 |
Cash and Cash equivalents |
80.49 |
341.23 |
273.86 |
Bank balances other than cash |
444.03 |
436.71 |
410.92 |
Other Financial Assets |
4.52 |
4.52 |
4.52 |
Current Tax Assets (Net) |
111.14 |
141.72 |
125.80 |
Other current assets |
347.72 |
276.81 |
219.41 |
Total Current Assets |
4960.95 |
4957.85 |
4084.72 |
Total Assets |
7670 |
7238.44 |
7082.26 |
Equity And Liabilities |
|
||
Equity |
|
||
Equity share capital |
410.68 |
410.68 |
410.68 |
Other Equity |
5362.20 |
5046.94 |
4673.50 |
Total Equity |
5772.88 |
5457.62 |
5084.18 |
Liabilities |
|
||
Non Current Liabilities |
|
||
Tax liabilities |
118.87 |
110.74 |
97.72 |
Other Non-Current Liabilities |
38.53 |
43.73 |
49.80 |
Total Non Current Liabilities |
157.40 |
154.47 |
147.52 |
Current Liabilities |
|
||
Financial liabilities: |
|
||
Trade payables |
187.63 |
312.16 |
221.30 |
Borrowings |
585.15 |
317.75 |
545.05 |
Other financial liabilities |
966.94 |
996.44 |
1084.21 |
Total Current Liabilities |
1739.72 |
1626.35 |
1850.56 |
Total Liabilities |
1897.12 |
1780.82 |
1998.08 |
Total Equity And Liabilities |
7670.00 |
7238.44 |
7082.26 |
Particulars |
2023 |
2022 |
2021 |
Revenue from Operations |
22570.81 |
18198.62 |
17596.71 |
Other Income |
114.93 |
191.13 |
115.79 |
Total Income |
22685.74 |
18389.75 |
17712.50 |
EBITDA |
567.77 |
554.86 |
934.32 |
EBITDA margin |
2.50% |
3.01% |
5.27% |
Finance Cost |
72.63 |
21.64 |
42.63 |
Depreciation |
103.59 |
100.98 |
95.27 |
Other Expense |
22117.97 |
17834.89 |
16778.19 |
Profit/(loss) Before Tax |
391.55 |
432.24 |
796.42 |
Total Tax |
88.46 |
93.72 |
210.18 |
Profit/(loss) After Tax (PAT) |
303.09 |
338.52 |
586.24 |
EPS |
7.38 |
8.24 |
14.27 |
Particulars |
31-Mar-23 |
31-Mar-22 |
31-Mar-21 |
(A) Cash Flow from Operating activities |
|
|
|
Net Profit before tax |
391.55 |
432.24 |
796.41 |
Adjustment towards Income Tax for earlier years |
3.56 |
18.59 |
-5.72 |
Adjustment for: |
|
|
|
Depreciation and Amortisation |
103.59 |
100.98 |
95.27 |
Net (Profit)/ Loss on Sale of Investment |
-9.18 |
-25.75 |
0 |
Loss/(Profit) on Fixed Assets sold/discarded(net) |
-0.08 |
0 |
-0.02 |
Dividend Income |
-6.57 |
-6.14 |
-3.69 |
Interest Expense |
58.47 |
17.82 |
40.49 |
Interest Income |
-91.86 |
-120.99 |
-101.92 |
Operating profit before working capital changes |
449.48 |
416.75 |
820.82 |
(Increase)/decreasein Trade Receivables (net of provision) |
127.39 |
-165.98 |
109.8 |
(Increase)/decrease in Inventories |
-343.58 |
-540.98 |
342.15 |
(Increase)/decrease in Loans,Other Financial Assets |
0 |
0 |
0 |
(Increase)/decrease in Non-Current Assets (Security Deposit Assets) |
0 |
-199.1 |
0 |
(Increase)/decrease in other Current Assets |
-70.91 |
-57.4 |
733.37 |
(Increase)/decrease in Trade Payable |
-124.53 |
90.86 |
-73.56 |
(Increase)/decrease in Other Financial Liabilities |
-29.5 |
-87.77 |
-469.99 |
(Increase)/decrease in Other Bank Balances |
-7.32 |
-25.79 |
-372.21 |
(Increase)/decrease in Provision (net) |
0 |
0 |
0 |
Cash generated from operations |
-448.45 |
-985.85 |
269.56 |
Direct Taxes Paid (net of refunds and interest thereon) |
-57.42 |
-126.92 |
-184.13 |
Net Cash from operating activities |
-56.39 |
-696.02 |
906.23 |
(B) Cash Flow from Investing activities: |
|
|
|
Purchase of Fixed Assets |
-199.17 |
-135.4 |
-113.24 |
Capital Work-in-Progress/Advances |
-25.86 |
48.48 |
-48.48 |
Sale of Fixed Assets |
0.7 |
0 |
0.04 |
Acquisition of Shares/units |
0 |
0 |
0 |
Redemption of units |
0 |
0 |
0 |
Purchase of Investments |
-1650.35 |
-1551.97 |
-950.09 |
Sale/Maturity of Investments |
1368.17 |
2526.34 |
10 |
Interest Received |
91.86 |
120.99 |
101.92 |
Dividend Received |
6.57 |
6.14 |
3.69 |
Net Cash used in investing activities |
-408.08 |
1014.58 |
-996.16 |
(C) Cash Flow from Financing activities: |
|
|
|
Proceeds from Short term Borrowing (net) |
267.4 |
-227.3 |
166.83 |
Proceeds from Unsecured Loan |
0 |
0 |
-124 |
Interest Paid |
-58.47 |
-17.82 |
-40.49 |
Deferred Govt.Grant |
-5.2 |
-6.07 |
-7.03 |
Net Cash used in financing activities |
203.73 |
-251.19 |
-5.19 |
Net Increase/(Decrease) in Cash and cash equivalents |
-260.74 |
67.37 |
-95.12 |
Cash and cash equivalents - Opening Balance |
341.23 |
273.86 |
368.98 |
Cash and cash equivalents - Closing Balance |
80.49 |
341.23 |
273.86 |
Summary of Auckland International Limited Cash Flow Statement:
1. Operating Activities:
- Net profit before tax decreased from Rs. 796.41 lakhs in the year ending March 31, 2021, to Rs. 432.24 lakhs in the year ending March 31, 2022, and further decreased to Rs. 391.55 lakhs in the year ending March 31, 2023.
- Adjustments include income tax adjustments for earlier years, depreciation and amortization, net profit/loss on the sale of investment, loss/profit on fixed assets sold/discarded, dividend income, interest expense, and interest income.
- Operating profit before working capital changes increased from Rs. 820.82 lakhs in the year ending March 31, 2021, to Rs. 416.75 lakhs in the year ending March 31, 2022, and further increased to Rs. 449.48 lakhs in the year ending March 31, 2023.
- Cash generated from operations was negative, indicating cash outflow, amounting to Rs. 448.45 lakhs in the year ending March 31, 2021, Rs. 985.85 lakhs in the year ending March 31, 2022, and further decreased to Rs. 269.56 lakhs in the year ending March 31, 2023.
- Direct taxes paid (net of refunds and interest thereon) were negative, indicating cash outflow, amounting to Rs. 57.42 lakhs in the year ending March 31, 2021, Rs. 126.92 lakhs in the year ending March 31, 2022, and further decreased to Rs. 184.13 lakhs in the year ending March 31, 2023.
- Net cash from operating activities was negative, indicating cash outflow, amounting to Rs. 56.39 lakhs in the year ending March 31, 2023, Rs. 696.02 lakhs in the year ending March 31, 2022, and further decreased to Rs. 906.23 lakhs in the year ending March 31, 2021.
2. Investing Activities:
- Purchase of fixed assets, capital work-in-progress/advances, and investments occurred.
- Sale/maturity of investments and receipt of interest and dividend income also occurred.
- Net cash used in investing activities was negative, indicating cash outflow, amounting to Rs. 408.08 lakhs in the year ending March 31, 2023, Rs. 1014.58 lakhs in the year ending March 31, 2022, and further increased to Rs. 996.16 lakhs in the year ending March 31, 2021.
3. Financing Activities:
- Proceeds from short-term borrowing, unsecured loans, and deferred government grants were received.
- Interest paid was made.
- Net cash used in financing activities was positive, indicating cash inflow, amounting to Rs. 203.73 lakhs in the year ending March 31, 2023, Rs. 251.19 lakhs in the year ending March 31, 2022, and further decreased to Rs. 5.19 lakhs in the year ending March 31, 2021.
4. Net Increase/(Decrease) in Cash and Cash Equivalents:
- There was a decrease in cash and cash equivalents of Rs. 260.74 lakhs in the year ending March 31, 2023, an increase of Rs. 67.37 lakhs in the year ending March 31, 2022, and a decrease of Rs. 95.12 lakhs in the year ending March 31, 2021.
- Cash and cash equivalents at the beginning of the year were Rs. 341.23 lakhs in the year ending March 31, 2023, Rs. 273.86 lakhs in the year ending March 31, 2022, and Rs. 368.98 lakhs in the year ending March 31, 2021.
- Cash and cash equivalents at the end of the year were Rs. 80.49 lakhs in the year ending March 31, 2023, Rs. 341.23 lakhs in the year ending March 31, 2022, and Rs. 273.86 lakhs in the year ending March 31, 2021.
Particulars |
31 March 2023 |
31 March 2022 |
Current Ratio |
2.77 |
2.97 |
Debt-Equity Ratio |
0.30 |
0.30 |
Debt Service Coverage Ratio |
0.32 |
028 |
Return on Equity Ratio |
0.32 |
0.06 |
Inventory Turnover Ratio |
7.24 |
6.80 |
Trade Receivables Turnover Ratio |
30.27 |
25.05 |
Trade Payable Turnover Ratio |
47.27 |
47.27 |
Net Capital Turnover Ratio |
7.33 |
5.68 |
Net Profit Ratio |
0.01 |
0.02 |
Return on Capital Employed |
0.06 |
0.06 |
Return on Investment |
0.04 |
0.05 |
Summary of Auckland International Limited Key Financial Ratios:
- The current ratio indicates the company 's ability to cover its short-term liabilities with its short-term assets.
- The current ratio decreased from 2.97 in the year ending March 31, 2022, to 2.77 in the year ending March 31, 2023.
- The debt-equity ratio measures the proportion of debt and equity financing in a company 's capital structure.
- The debt-equity ratio remained constant at 0.30 in both the years ending March 31, 2022, and March 31, 2023.
- The debt service coverage ratio evaluates a company 's ability to cover its debt obligations.
- The debt service coverage ratio increased from 0.28 in the year ending March 31, 2022, to 0.32 in the year ending March 31, 2023.
- The return on equity ratio measures the profitability generated for each unit of shareholders ' equity.
- The return on equity ratio increased significantly from 0.06 in the year ending March 31, 2022, to 0.32 in the year ending March 31, 2023.
- The inventory turnover ratio indicates the efficiency of inventory management.
- The inventory turnover ratio increased from 6.80 in the year ending March 31, 2022, to 7.24 in the year ending March 31, 2023.
- The trade receivables turnover ratio measures how quickly a company collects payments from its customers.
- The trade receivables turnover ratio increased from 25.05 in the year ending March 31, 2022, to 30.27 in the year ending March 31, 2023.
- The trade payable turnover ratio indicates how quickly a company pays its suppliers.
- The trade payable turnover ratio remained constant at 47.27 in both the years ending March 31, 2022, and March 31, 2023.
- The net capital turnover ratio measures the efficiency of a company in utilizing its total capital.
- The net capital turnover ratio increased from 5.68 in the year ending March 31, 2022, to 7.33 in the year ending March 31, 2023.
- The net profit ratio measures the profitability of a company by comparing net profit to total revenue.
- The net profit ratio decreased from 0.02 in the year ending March 31, 2022, to 0.01 in the year ending March 31, 2023.
- The return on capital employed ratio indicates the profitability of a company in relation to its total capital employed.
- The return on capital employed ratio remained constant at 0.06 in both the years ending March 31, 2022, and March 31, 2023.
- The return on investment ratio measures the return generated on the total investment made in a company.
- The return on investment ratio decreased from 0.05 in the year ending March 31, 2022, to 0.04 in the year ending March 31, 2023.
Particulars |
2023 |
2022 |
2021 |
2020 |
2019 |
2018 |
Dividend (final + interim) (In Rs.) |
Nil |
Nil |
Nil |
Nil |
Nil |
Nil |
Revenue from Operations of the company increased by 24.02% from Rs. 18198.62 lakhs in FY 2022 to Rs. 22570.81 lakhs in FY 2023.