Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
English Indian Clays Limited |
Particulars |
2023 |
2022 |
2021 |
Assets |
|
|
|
Non-Current Assets |
|
|
|
Property, plant, and equipment |
14,305.57 |
15,135.72 |
15,688.79 |
Capital work in progress |
52.64 |
40.31 |
53.09 |
Other intangible assets |
1.96 |
1.79 |
3.59 |
Right to use assets |
2.61 |
88.54 |
110.10 |
Financial assets: |
|
|
|
Investments |
5 |
5 |
5 |
Other financial assets |
311.79 |
314.05 |
241.99 |
Deferred tax assets |
1003.98 |
883.55 |
228.88 |
Other non-current assets |
326.66 |
336.54 |
2,417.62 |
Total Non-Current Assets |
16,010.21 |
16,805.50 |
18,749.06 |
Current Assets |
|
|
|
Inventories |
2897.02 |
2727.38 |
1,851.40 |
Financial assets: |
|
|
|
Trade receivables |
1814.47 |
2271.18 |
2,138.45 |
Cash and cash equivalent |
4.48 |
8.54 |
76.95 |
Other bank balances |
13.09 |
19.10 |
20.86 |
Other financial assets |
36.47 |
24.64 |
209.35 |
Other current assets |
510.80 |
631.52 |
427.19 |
Total Current Assets |
5326.62 |
5682.36 |
4,724.20 |
Non-current assets classified as held for sale |
3904.43 |
4407.52 |
4401.52 |
Total Assets |
25,241.26 |
26,895.38 |
27,874.78 |
Equity And Liabilities |
|
|
|
Equity |
|
|
|
Equity Share Capital |
1005.52 |
1005.52 |
1005.52 |
Other equity |
14,105.61 |
14,407.48 |
16,530.62 |
Total Equity |
15,111.13 |
15,413.00 |
17,536.14 |
Liabilities |
|
|
|
Non-Current Liabilities |
|
|
|
Borrowings |
969.75 |
1062.75 |
1788.87 |
Other financial liabilities |
1.01 |
20.46 |
63.06 |
Provisions |
2200.64 |
2214.87 |
2043.77 |
Total Non-Current Liabilities |
3171.40 |
3298.08 |
3895.70 |
Current Liabilities |
|
|
|
Borrowings |
3076.15 |
4204.93 |
2498.16 |
Trade payables |
2338.63 |
2999.70 |
2559.30 |
Other financial liabilities |
44.60 |
184.91 |
919.46 |
Other current liabilities |
1377.08 |
469.78 |
194.26 |
Current tax liabilities |
- |
98.75 |
110.37 |
Short term provisions |
122.27 |
150.05 |
161.39 |
Total Current Liabilities |
6958.73 |
8184.30 |
6442.94 |
Total Liabilities |
10,130.13 |
11,482.38 |
10,338.64 |
Total Equity And Liabilities |
25,241.26 |
26,895.38 |
27,874.78 |
Particulars |
2023 |
2022 |
2021 |
Revenue from Operations |
12,276.84 |
13,181.35 |
10,448.28 |
Other Income |
1213.38 |
71.03 |
119.59 |
Total Revenue |
13,490.22 |
13,252.38 |
10,567.87 |
EBITDA |
948.04 |
(1253.92) |
(59.68) |
EBITDA Margin |
7.02% |
(9.46)% |
(0.56) % |
Depreciation and amortization expense |
942.65 |
971.79 |
938.31 |
Finance Cost |
609.46 |
603.70 |
547.99 |
Exceptional items (loss) / gain |
- |
(2091.17) |
0.00 |
Profit/(loss) before tax |
(604.07) |
(2829.41) |
(1545.98) |
Total Tax Expense |
(261.78) |
(667.66) |
(352.41) |
Profit/(loss) for the period |
(342.29) |
(2161.75) |
(1193.57) |
Profit Margin |
(2.53) % |
(16.31) % |
(11.29) % |
EPS (in Rs.) |
(0.68) |
(4.30) |
(2.37) |
Particulars |
Year ended 31 March, 2023 |
Year ended 31 March, 2022 |
Year ended 31 March, 2021 |
A. Cash flow from operating activities |
|
|
|
Loss before tax |
(604.08) |
(2,829.41) |
(1,545.98) |
Adjustments for : |
|
||
Profit on sale of assets held for sale |
(1,103.86) |
- |
|
Depreciation and amortization expense |
942.66 |
971.79 |
938.31 |
Provision for bad trade and other receivables, loans and advances |
3.15 |
22.57 |
12.03 |
Interest on borrowings |
510.90 |
484.22 |
408.17 |
Provision for impairment |
122.24 |
- |
|
Interest from banks on deposits |
- |
(18.08) |
(29.51) |
Loss/(profit) on sale of property, plant and equipment |
(1.17) |
(1.07) |
4.80 |
Exceptional item-GST input accumulation written off |
- |
2,091.17 |
|
Unrealized foreign exchange (gain)/loss |
4.83 |
(0.92) |
15.54 |
Changes in working capital |
(125.33) |
720.27 |
(196.64) |
Adjustments for (increase) / decrease in operating assets: |
|
||
Inventories |
(169.64) |
(875.99) |
210.87 |
Trade receivables |
312.43 |
(180.67) |
410.97 |
Other current financial assets |
(29.28) |
- |
59.78 |
Other current assets |
126.73 |
(0.57) |
26.60 |
Other non-current financial assets |
40.18 |
5.49 |
9.52 |
Other non-current assets |
9.66 |
(14.58) |
(264.76) |
Adjustments for increase / (decrease) in operating liabilities: |
|
||
Trade payables |
(506.63) |
471.98 |
(1,371.11) |
Other financial liabilities |
(100.26) |
(93.87) |
40.18 |
Provisions |
12.00 |
24.41 |
68.76 |
Other current liabilities |
18.15 |
(25.60) |
59.53 |
Cash generated from operating activities |
(411.99) |
30.87 |
(946.29) |
Income taxes refund (net) |
(60.05) |
(89.17) |
13.22 |
Net cash generated from/(used in) operating activities |
(472.04) |
(58.30) |
(933.07) |
B. Cash flow from investing activities |
|
||
Capital expenditure on property, plant and equipment, including capital advances |
(161.01) |
(160.18) |
(934.24) |
Capital expenditure on intangible assets |
(1.48) |
(0.41) |
- |
Sale proceeds of property, plant and equipment |
16.63 |
10.01 |
21.94 |
Sale proceeds of asset held for sale |
1,484.71 |
- |
|
Advance received against assets held for sale |
890.00 |
301.12 |
|
Interest income on bank deposits |
8.85 |
8.16 |
24.16 |
Net cash generated from/(used in) investing activities |
2,237.70 |
158.70 |
(888.14) |
C. Cash flows from financing activities |
|
||
Proceeds from/ (repayment of) borrowings |
|
||
- Receipts |
- |
69.75 |
1,709.26 |
- Repayments |
(784.25) |
(678.21) |
(153.77) |
Proceeds from/ (repayment of) cash credits/working capital demand loan (net) |
562.47 |
922.52 |
900.00 |
Repayment of unsecured loan |
(1,000.00) |
- |
(205.15) |
Interest paid |
(547.94) |
(482.87) |
(382.98) |
Net cash generated from/(used in) financing activities |
(1,769.72) |
(168.81) |
1,867.36 |
Net increase/(decrease) in cash and cash equivalents (A+B+C) |
(4.06) |
(68.41) |
46.14 |
Cash and cash equivalents at the beginning of the year |
8.54 |
76.95 |
30.81 |
Cash and cash equivalents at the end of year |
4.48 |
8.54 |
76.95 |
Summary of Cash Flow Statement for English Indian Clays Limited (EICL) for the years ending March 31, 2023, March 31, 2022, and March 31, 2021:
Operating Activities:
- Net cash used in operating activities for the year ending March 31, 2023, was Rs. 472.04 lakhs.
- Net cash generated from operating activities for the year ending March 31, 2022, was Rs. 58.30 lakhs.
- Net cash used in operating activities for the year ending March 31, 2021, was Rs. 933.07 lakhs.
- These figures represent the cash flows from the company 's day-to-day operations. Negative cash flows indicate that the company used more cash in its operations than it generated during the given years.
Investing Activities:
- Net cash generated from investing activities for the year ending March 31, 2023, was Rs. 2,237.70 lakhs.
- Net cash generated from investing activities for the year ending March 31, 2022, was Rs. 158.70 lakhs.
- Net cash used in investing activities for the year ending March 31, 2021, was Rs. 888.14 lakhs.
- These activities include capital expenditures, sale proceeds of assets, and interest income on bank deposits.
Financing Activities:
- Net cash used in financing activities for the year ending March 31, 2023, was Rs. 1,769.72 lakhs.
- Net cash used in financing activities for the year ending March 31, 2022, was Rs. 168.81 lakhs.
- Net cash generated from financing activities for the year ending March 31, 2021, was Rs. 1,867.36 lakhs.
- These activities include proceeds from or repayment of borrowings, cash credits/working capital demand loan, repayment of unsecured loans, and payment of interest.
Overall, the cash flow statement shows that the company had negative net cash flows in all three years, indicating a cash outflow from its operations, investments, and financing activities. The company ended the years with decreasing cash and cash equivalents, with Rs. 4.48 lakhs (March 31, 2023), Rs. 8.54 lakhs (March 31, 2022), and Rs. 76.95 lakhs (March 31, 2021) in cash and cash equivalents.
Particulars |
31 March 2023 |
31 March 2022 |
Current Ratio (in times) |
1.42 |
1.29 |
Debt-Equity Ratio (in times) |
0.19 |
0.26 |
Debt Service Coverage Ratio (in times) |
1.89 |
0.84 |
Return on Equity Ratio (in %) |
-0.01 |
-0.11 |
Inventory Turnover Ratio (in days) |
152.11 |
118.99 |
Trade Receivables Turnover Ratio (in days) |
61.89 |
61.01 |
Trade Payable Turnover Ratio (in days) |
74.59 |
77.87 |
Net Capital Turnover Ratio (in times) |
4.13 |
5.86 |
Net Profit Ratio (in %) |
-1.41 |
-14.81 |
Return on Capital Employed Ratio (in %) |
0.88 |
-9.09 |
Summary of Key Financial Ratios for English Indian Clays Limited as of March 31, 2023, and March 31, 2022:
Particulars |
2023 |
2022 |
2021 |
2020 |
Dividend (final + interim) (In Rs.) |
Nil |
Nil |
Nil |
Nil |
Revenue from Operations decreased by 6.86% from Rs. 13,181.35 Lakhs in FY 2022 to Rs. 12,276.84 Lakhs in FY 2023.