Hot Deals:
adtech 73.00 (1.39 %) agarwal bolts 1,200.00 (0.00 %) amol minechem 601.00 (0.17 %) anand i-power 20.00 anglo french drugs 745.00 (-0.67 %) apl metals 40.00 (-2.44 %) arkfin investments 50.00 arohan 150.00 (3.45 %) assam carbon 220.00 (2.33 %) auckland international 129.00 (-0.77 %) av thomas 16,800.00 (0.00 %) axles 500.00 (2.04 %) balmer lawrie 202.00 (1.00 %) bharat hotels 310.00 (3.33 %) bima mandi 235.00 (-2.08 %) bira 600.00 (0.84 %) boat 1,325.00 (-1.85 %) c & s electric 600.00 (1.69 %) cable corporation 13.00 (-0.76 %) capgemini 11,500.00 (0.88 %) care health 178.00 (-0.56 %) carrier aircon 535.00 (1.90 %) cial 285.00 (1.79 %) csk 181.00 (-0.55 %) dalmia refract 255.00 (-1.92 %) dfm foods 467.00 dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 425.00 (2.66 %) electronica plastic 2,100.00 (-0.99 %) elgi ultra 400.00 elofic 2,050.00 (-0.97 %) esl steel 45.00 (2.27 %) fincare business 72.00 (2.86 %) fincare sfbl 202.00 (1.00 %) finopaytech 154.00 (-1.28 %) flipkart india 231,001.00 (0.00 %) frick india 15,800.00 (3.95 %) gkn driveline 1,330.00 (-2.85 %) go digit general insurance ltd 354.00 (1.14 %) godavari bio 71.00 (1.43 %) goodluck defence 236.00 (-1.67 %) group pharma 300.00 gynofem healthcare 81.00 (1.25 %) hdb financial 1,100.00 (-0.90 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,100.00 (-1.77 %) hella india 810.00 (1.25 %) hero fincorp 1,640.00 (-0.61 %) hexaware 950.00 (1.06 %) hicks 1,450.00 (2.11 %) hira ferro 180.00 (2.86 %) honeywell electrical 4,700.00 (2.17 %) ikf finance 243.00 (1.25 %) incred financial 9.90 (-1.00 %) incred holdings 160.00 (3.23 %) india carbon 1,175.00 (0.43 %) india exposition 145.00 (3.57 %) indian potash 3,200.00 (1.59 %) indo alusys 25.75 (-0.96 %) indofil 789.00 (-0.13 %) infinite computer 405.00 (1.25 %) inkel 21.00 (-4.55 %) ixigo 141.00 (-1.40 %) jana small finance bank 75.00 kel 625.00 (1.63 %) kial 122.00 (-2.40 %) klm axiva 15.00 (-1.32 %) kurlon limited 1,250.00 (2.46 %) lava 70.00 (-1.41 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 1,333.00 (-1.26 %) martin & harris 1,030.00 (0.98 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 430.00 (2.14 %) mobikwik 560.00 (-1.75 %) mohan meakin 1,925.00 (-1.28 %) mohfl 13.00 (1.56 %) msei 1.22 (1.67 %) msil 35.00 (-2.78 %) nayara energy 485.00 (1.04 %) nayara energy ncd 300.00 (3.45 %) ncdex 275.00 ncl buildtek 265.00 (1.92 %) ncl holdings 85.00 (3.66 %) nsdl 777.00 (3.60 %) nse 4,500.00 (-0.99 %) orbis financial 292.00 (0.69 %) oswal minerals 60.10 (-1.48 %) otis 3,770.00 (0.53 %) oyo 46.00 (-2.13 %) panasonic appliances 211.00 (0.48 %) paymate india 525.00 (2.14 %) pharmeasy 9.90 (-1.00 %) pharmed limited 480.00 (2.13 %) philips domestic 590.00 (0.85 %) philips india 920.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 275.00 (-1.79 %) rapido 16,650.00 (0.03 %) rasoi 31,500.00 (0.32 %) reliance gic 480.00 (1.05 %) resins plastics 415.00 (-1.89 %) ring plus aqua 530.00 (0.95 %) rrl 1,275.00 (2.00 %) rrp s4e innovation 285.00 (1.06 %) sab miller 375.00 (-1.32 %) sbi amc 1,700.00 (1.80 %) sbi general insurance 620.00 (3.33 %) scottish assam 440.00 (-1.35 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,400.00 (3.70 %) smile microfinance 54.00 (3.85 %) sportskeeda 3,303.00 sterlite power 535.00 (-0.93 %) studds 970.00 (-0.51 %) svsml 315.00 (2.94 %) swiggy 350.00 (1.45 %) t stanes 770.00 (1.99 %) tata capital 1,030.00 (1.98 %) teesta agro 77.00 (-6.21 %) trl krosaki 1,275.00 (-1.16 %) urban tots 52.00 (4.00 %) utkarsh coreinvest 290.00 (1.75 %) vadilal dairy 10.00 vikram solar 225.00 (-2.17 %) waree energies 2,000.00 (0.50 %)
×

Deepak Industries Annual Reports, Balance Sheet and Financials

Deepak Industries Limited (Deepak Industries) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Deepak Industries Limited

Deepak Industries Limited Balance Sheet (In Rs. Crore)

Particulars

31st March 2022

31st March 2021

31st March 2020

ASSETS

 

 

 

Non-Current Assets:

 

 

 

Property, Plant, and Equipment 

160.37

167.93

165.82

Capital Work in Progress 

0

0.74

0.69

Intangible Assets 

0

0

0.29

Intangible Assets under Development

0.06

0.1

0

Financial Assets :

 

 

 

Investments - Long-term 

1.37

1.24

1.12

Other Financial Assets - Long-term 

2.58

2.6

2.52

Other Non-current Assets 

45.18

10.79

9.44

Total Reported Non-current Assets

209.57

183.39

179.88

Current Assets:

 

 

 

Inventories 

88.79

87.02

47.11

Financial Assets :

 

 

 

Trade Receivables 

147.28

119.38

85.18

Cash and Cash Equivalents 

6.03

0.97

9.01

Bank Balances Other Than Cash and Cash Equivalents 

178.61

158.87

146.88

Others Financial Assets - Short-term 

4.46

5.18

5.07

Other Current Assets 

13.63

11.93

4.26

Total Current Assets

438.8

383.36

297.51

Total Assets

648.37

566.74

477.39

Equity and Liabilities

 

 

 

Equity

 

 

 

Share Capital 

3.96

3.96

3.96

Other Equity 

440.48

359.2

304.1

Total Equity

444.44

363.15

308.05

Non-Current Liabilities:

 

 

 

Long Term Borrowings 

10.83

8.17

17.52

Others Financial Liabilities - Long-term 

4

4

4.33

Long-term Provisions 

2.12

1.96

2.03

Deferred Tax Liabilities (Net) 

7.09

8.36

8.18

Other Non-Current Liabilities 

0.08

0.15

0

Total Reported Non-current Liabilities

24.12

22.65

32.06

Current Liabilities:

 

 

 

Short Term Borrowings 

71.83

86.41

58.78

Trade Payables 

66.25

59.83

38.94

Others Financial Liabilities - Short-term 

11.29

15.03

21.38

Provisions 

1.25

1.55

2.76

Other Current Liabilities 

29.19

18.12

15.41

Total Current Liabilities

179.81

180.94

137.27

Total Equity and Liabilities

648.37

566.74

477.39

Deepak Industries Limited Profit & Loss Statement (In Rs. Crore)

Particulars

2022

2021

2020

 Revenue From Operations 

633.7

427.56

410.83

 Other Income 

13.17

11.65

9.91

Total Revenue

646.86

439.22

420.74

EXPENSES:

 

 

 

 Cost of Material Consumed 

307.39

191.41

145.26

 Changes in Inventories of Finished Goods, Work-in-Progress and Stock-in-Trade 

-5.74

-7.04

21.41

 Employee Benefits / Salaries & other Staff Cost 

70.44

59.21

59.26

 Finance Cost 

5.85

7.42

8.42

 Depreciation and Amortization 

25.99

20.08

22.34

 Other Expenses 

131.56

93.94

105.52

Total Expenses

535.49

365.01

362.22

Profit Before Exceptional Items and Tax

111.37

74.2

58.52

Profit Before Extraordinary Items and Tax

111.37

74.2

58.52

Profit Before Tax

111.37

74.2

58.52

Tax Expenses

28.31

19.13

12.66

Current Tax

29.65

18.96

15.52

Deferred Tax

-1.34

0.17

-2.85

Profit After Tax

83.06

55.07

45.86

Earnings Per Share - Basic

209.93

139.2

115.9

Earnings Per Share - Diluted

209.93

139.2

115.9

Deepak Industries Cash Flow Statement for the last three years (In Rs. Crore)

Particulars

31st March 2022

31st March 2021

31st March 2020

Cash Flow Summary

 

 

 

Cash and Cash Equivalents at the Beginning of the year

0.97

9.01

0.96

 Net Cash from Operating Activities 

88.24

13.97

118.24

Net Profit before Tax & Extraordinary Items

111.37

74.2

58.52

Depreciation

26.22

20.3

22.87

Interest (Net)

-2.49

-2.79

0.03

Others

-2.07

-8.69

-0.86

Total Adjustments (PBT & Extraordinary Items)

21.66

8.82

22.03

Op. Profit before Working Capital Changes

133.03

83.03

80.55

Trade & other receivables

-27.89

-34.2

20.91

Inventories

-1.77

-39.92

35.94

Trade Payables

17.51

24.37

-2.25

Total (OP before Working Capital Changes)

-12.16

-49.74

56.77

Cash Generated from/ (used in) Operations

120.87

33.28

137.33

Direct Taxes Paid

-29.37

-19.33

-19.06

Total-others

-29.37

-19.33

-19.06

Cash Flow before Extraordinary Items

91.5

13.95

118.27

Others

-3.26

0.01

-0.03

 Net Cash Used in Investing Activities 

-63.25

-25.81

74.81

Purchased Fixed Assets

-17.63

-23.96

-18.5

Sale of Fixed Assets

3.26

0.05

0

Purchase of Investments

-38

-0.12

0

Sale of Investments

0

0

0.1

Interest Received

8.86

10.21

6.59

Others

-19.74

-11.98

86.63

 Net Cash Used in Financing Activities 

-19.94

3.8

-38.12

Proceed from other Long Term Borrowings

1.99

20.02

0

Of the Long Term Borrowings

-13.68

-8.42

-22.74

Of financial Liabilities

-0.21

-0.16

-0.01

Dividend Paid

-1.98

0

-7.05

Interest Paid

-5.83

-7.42

-8.08

Others

-0.23

-0.23

-0.23

Net Inc/(Dec) in Cash and Cash Equivalent

5.06

-8.03

154.93

Cash and Cash Equivalents at the End of the year

6.03

0.97

155.89

Summary of Deepak Industries Cash Flow Statement:

1. Cash Flow from Operating Activities:

   - Net cash from operating activities was Rs. 88.24 crore in the year ending March 31, 2022, Rs. 13.97 crore in the year ending March 31, 2021, and Rs. 118.24 crore in the year ending March 31, 2020.

   - Net profit before tax and extraordinary items was Rs. 111.37 crore in the year ending March 31, 2022, Rs. 74.2 crore in the year ending March 31, 2021, and Rs. 58.52 crore in the year ending March 31, 2020.

   - Adjustments for depreciation, net interest, and other items were made.

   - Cash generated from operations before working capital changes was Rs. 133.03 crore in the year ending March 31, 2022, Rs. 83.03 crore in the year ending March 31, 2021, and Rs. 80.55 crore in the year ending March 31, 2020.

   - Working capital changes, including trade and other receivables, inventories, and trade payables, contributed to the cash flow from operating activities.

2. Cash Flow from Investing Activities:

  - Net cash used in investing activities was -Rs. 63.25 crore in the year ending March 31, 2022, -Rs. 25.81 crore in the year ending March 31, 2021, and Rs. 74.81 crore in the year ending March 31, 2020.

   - Activities include the purchase of fixed assets, sale of fixed assets, purchase of investments, sale of investments, interest received, and other items.

3. Cash Flow from Financing Activities:

   - Net cash used in financing activities was -Rs. 19.94 crore in the year ending March 31, 2022, Rs. 3.8 crore in the year ending March 31, 2021, and -Rs. 38.12 crore in the year ending March 31, 2020.

   - Activities include proceeds from other long-term borrowings, repayment of long-term borrowings, and repayment of financial liabilities, dividends paid, interest paid, and other items.

4. Net Increase/ (Decrease) in Cash and Cash Equivalent:

   - The net increase/(decrease) in cash and cash equivalents was Rs. 5.06 crore in the year ending March 31, 2022, -Rs. 8.03 crore in the year ending March 31, 2021, and Rs. 154.93 crore in the year ending March 31, 2020.

   - Cash and cash equivalents at the end of the year were Rs. 6.03 crore in the year ending March 31, 2022, Rs. 0.97 crore in the year ending March 31, 2021, and Rs. 155.89 crore in the year ending March 31, 2020.

Funds Flow Statement of Deepak Industries (In Rs. Crore)

Particulars

Mar-22

Mar-21

Mar-20

Sources of funds

 

 

 

Cash profit

99.04

73.52

67.63

Increase in other net worth

0.2

0.03

0

Increase in loan funds

0

11.08

0

Total Inflow

99.24

84.63

67.63

Application of funds

 

 

 

Decrease in net worth

0

0

1.26

Decrease in loan funds

11.84

0

22.85

Increase in gross block

7.66

20.41

26.37

Increase in investments

0.13

0.12

0.11

Increase in working capital

77.64

64.1

11.11

Dividend

1.98

0

5.93

Total Outflow

99.25

84.63

67.63

Deepak Industries Key Financial Ratios

Particulars

2022

2021

2020

Key Ratios

 

 

 

Debt-Equity Ratio

0.22

0.26

0.33

Long-Term Debt-Equity Ratio

0.02

0.04

0.07

Current Ratio

2.19

2.03

1.86

Turnover Ratios

 

 

 

Fixed Assets Turnover Ratio

2.28

1.63

1.71

Inventory Turnover Ratio

7.21

6.38

6.31

Debtors Turnover Ratio

4.75

4.18

4.3

Total Asset Turnover Ratio

1.27

0.99

1.05

Interest Cover Ratio

20.04

11

7.95

PBIDTM (%)

22.6

23.79

21.73

PBITM (%)

18.5

19.09

16.29

PBDTM (%)

21.68

22.05

19.68

CPM (%)

17.21

17.58

16.6

APATM (%)

13.11

12.88

11.16

ROCE (%)

23.51

18.95

17.17

RONW (%)

20.57

16.41

15.88

Payout (%)

2.38

0

13.28

Summary of Key Financial Ratios of Deepak Industries:

1. Debt-Equity Ratio:

The debt-equity ratio measures the proportion of debt and equity used to finance the company 's assets. Deepak Industries has demonstrated a declining trend in the debt-equity ratio over the three years, indicating a reduction in its reliance on debt for financing. In 2022, the ratio stands at 0.22, down from 0.26 in 2021 and 0.33 in 2020.

2. Long-Term Debt-Equity Ratio:

The long-term debt-equity ratio focuses on long-term debt in relation to equity. Similar to the debt-equity ratio, Deepak Industries has shown a decreasing trend in the long-term debt-equity ratio, reflecting a reduction in long-term debt in its capital structure.

3. Current Ratio:

The current ratio measures the company 's ability to meet its short-term obligations. Deepak Industries has maintained a relatively stable current ratio over the years, indicating a satisfactory liquidity position. In 2022, the ratio stands at 2.19, up from 2.03 in 2021 and 1.86 in 2020.

4. Turnover Ratios:

- Fixed Assets Turnover Ratio: The fixed assets turnover ratio indicates how efficiently the company generates revenue from its fixed assets. Deepak Industries has shown an increasing trend in this ratio, indicating improved revenue generation from its fixed asset base.

- Inventory Turnover Ratio: The inventory turnover ratio reflects how efficiently the company manages its inventory. Deepak Industries has consistently improved its inventory turnover over the years, indicating effective inventory management and potentially reduced carrying costs.

- Debtors Turnover Ratio: The debtors turnover ratio reflects the efficiency of the company in collecting cash from debtors. Deepak Industries has shown a consistent increase in this ratio, suggesting better credit management and collection efficiency.

- Total Asset Turnover Ratio: The total asset turnover ratio measures the company 's ability to generate revenue from its total assets. Deepak Industries has demonstrated an increasing trend in this ratio, indicating improved revenue generation relative to its asset base.

5. Interest Cover Ratio:

The interest cover ratio evaluates the company 's ability to cover its interest expenses with its operating profit. Deepak Industries has shown a significant increase in the interest cover ratio over the three years, indicating that the company is generating sufficient operating profit to cover its interest costs.

6. Profitability Ratios:

The profitability ratios for Deepak Industries show a positive trend.

- PBIDTM (%): The PBIDTM (Profit Before Interest, Depreciation, and Tax Margin) has remained relatively stable over the years, indicating consistent operational profitability.

- PBITM (%): The PBITM (Profit Before Interest and Tax Margin) has also shown a stable trend, reflecting consistent profitability before considering interest and taxes.

- PBDTM (%): The PBDTM (Profit Before Depreciation and Tax Margin) has remained relatively stable over the years.

7. Return Ratios:

Both the Return on Capital Employed (ROCE) and the Return on Net Worth (RONW) have shown an upward trend, indicating improving returns for capital and shareholders.

- ROCE (%): The ROCE has increased from 17.17% in 2020 to 18.95% in 2021 and further to 23.51% in 2022, indicating better efficiency in generating profits from capital investments.

- RONW (%): The RONW has also shown improvement, reaching 15.88% in 2020, 16.41% in 2021, and further to 20.57% in 2022.

8. Payout (%):

The payout ratio reflects the percentage of earnings distributed to shareholders as dividends. Deepak Industries has shown variations in its payout ratio over the years, with a significant increase in 2022 to 2.38%, compared to 0% in 2021 and 13.28% in 2020.

Overall, the financial ratios of Deepak Industries demonstrate a positive financial performance, improving operational efficiency, and effective management of debt and liquidity. The increasing profitability and return ratios indicate the company 's ability to generate profits and create value for its shareholders.

Deepak Industries Share Dividend History

Particulars

2022

2021

2020

Dividend per Share (In Rs.)

10

5

Nil

Deepak Industries Limited Recent Performance

  • Revenue from Operations of the company increased by 48.21% from Rs. 427.56 Crores in FY 2021 to Rs. 633.70 Crores in FY 2022.

  • The net Profit of the company increased by 50.82% from Rs. 55.07 Crores in FY 2021 to Rs. 83.06 Crores in FY 2022.
  • The current Ratio of the company as of 31st March 2022 was 2.19.
  • The debt to Equity ratio of the company as of 31st March 2022 was 0.22.
  • The company has given a dividend of Rs. 10 per equity share for FY 2022.

 

 

 

 

 

Annual Report

Deepak Industries Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha