Hot Deals:
adtech 70.00 (-4.11 %) 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 525.00 (-1.87 %) 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 46.00 (2.22 %) 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 235.00 (-0.42 %) group pharma 300.00 gynofem healthcare 81.00 (1.25 %) hdb financial 1,075.00 (-1.38 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,100.00 (-1.77 %) hella india 810.00 (1.25 %) hero fincorp 1,650.00 (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 1,155.00 (-1.70 %) india exposition 145.00 (3.57 %) indian potash 3,150.00 (-1.56 %) 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 1,900.00 (-1.30 %) mohfl 13.00 (1.56 %) msei 1.22 (1.67 %) msil 35.00 (-2.78 %) nayara energy 500.00 (3.09 %) nayara energy ncd 305.00 (1.67 %) ncdex 275.00 ncl buildtek 275.00 (3.77 %) ncl holdings 85.00 (3.66 %) nsdl 777.00 (3.60 %) nse 4,600.00 (1.10 %) orbis financial 295.00 (1.03 %) oswal minerals 60.10 (-1.48 %) otis 3,770.00 (0.53 %) oyo 45.00 (-2.17 %) 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 910.00 (-1.09 %) 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 500.00 (-6.54 %) studds 970.00 (-0.51 %) svsml 315.00 (2.94 %) swiggy 350.00 (1.45 %) t stanes 770.00 (1.99 %) tata capital 1,050.00 (1.94 %) 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 230.00 (2.22 %) waree energies 2,000.00 (0.50 %)
×

Indian Potash Annual Reports, Balance Sheet and Financials

Indian Potash Limited (Indian Potash) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Indian Potash Limited

Indian Potash Limited Balance Sheet (Amt. in Lakhs)

PARTICULARS 2023 2022
ASSETS    
Non-current assets    
Property, plant and equipment   122039.35 88094.26
Capital work-in-progress 2445.92 15730.44
Right-of-use assets 11259.98 10520.41
Goodwill on consolidation 409.83 409.83
Other Intangible assets 85.66 113.01
Investments accounted for using equity method 442887.60 241477.60
Financial assets:    
Investments 40814.27 59549.70
Other financial assets  2019.27 247.83
Other non-current assets 6001.93 2508.97
Total non-current assets 627963.81 418652.04
Current assets     
Inventories  401285.40 606700.59
Financial assets    
Investments 6908.68 317476.06
Trade receivables 545436.04 190020.33
Cash and cash equivalents 121330.80 492725.02
Bank balances other than cash and cash equivalents 18740.03 18295.43
Loans 1.63 0.35
Other financial assets  13325.62 5781.36
Other current assets 171482.00 88174.22
Total current assets  1278510.20 1719173.36
TOTAL ASSETS 1906474.01 2137825.40
EǪUITY AND LIABILITIES    
Equity    
Equity share capital 2859.72 2859.72
Other equity 821120.71 609765.66
TOTAL EǪUITY 823980.43 612625.37
LIABILITIES    
Non-current liabilities    
Financial liabilities    
i.Borrowings 12461.19 4784.26
ii.Lease liabilities 1479.56 1884.21
iii.Other financial liabilities  7088.77 4911.29
Deferred tax liabilities (net)  81047.38 15832.90
Provisions 140.14 -
Total non-current liabilities  102217.04 27412.66
Current liabilities    
Financial liabilities    
i.Borrowings 383916.38 549089.36
ii.Lease liabilities 549.89 629.47
iii.Trade payables    
-  total outstanding dues of micro and small enterprises 3.41 0.64
-  total outstanding dues of creditors other than micro and small enterprises 536401.24 862638.19
iv.Other financial liabilities  29426.84 44782.59
Provisions 8725.93 7812.35
Current tax liabilities (net) 11811.91 14546.27
Other current liabilities  9440.94 18288.50
Total current liabilities 980276.54 1497787.37
Total liabilities 1082493.58 1525200.03
TOTAL EǪUITY AND LIABILITIES 1906474.01 2137825.40

Indian Potash Limited Profit & Loss Statement (Amt. in Lakhs)

PARTICULARS 2023 2022
Income    
Revenue from operations  33,32,303.87 18,50,353.31
Other income 18,959.40 16,231.66
Total income 33,51,263.27 18,66,584.97
Expenses    
Cost of materials consumed  1,51,051.18 1,17,218.42
Purchases of stock-in-trade 26,23,405.25 17,86,463.07
Changes in inventories of work-in-progress, stock-in-trade and finished goods  2,05,224.14 -3,41,847.66
Employee benefits expense 11,398.42 9,750.48
Depreciation and amortisation expense  4,769.05 4,638.80
Other expenses 2,33,065.91 2,01,019.79
Finance costs 69,578.19 11,814.95
Total expenses 32,98,492.14 17,89,057.85
Profit before share of net profits of investments accounted for using equity method and tax 52,771.13 77,527.12
Share of net profits of investments accounted for using equity method 2,17,996.65 1,25,686.05
 Impairment loss/ reversal of impairment on investment in associate company - -
Profit before tax 2,70,767.78 2,03,213.17
Income tax expense:    
Current tax  26,546.24 23,055.00
Deferred tax 56,779.59 18,393.27
Total tax expense 83,325.83 41,448.27
Profit for the year 1,87,441.95 1,61,764.90
Other comprehensive income    
Items that may be reclassified to profit or loss:    
Debt instruments through other comprehensive income  -527.27 -313.27
Exchange difference on translation on foreign operations 31,760.31 2,129.69
Income tax relating to items that may be reclassified to profit or loss(FVOCI) -8577.46 -254
  22,655.42 1,562.42
Items that will not be reclassified to profit or loss:    
Gain/ losses on equity instruments at fair value through other comprehensive income (FVTOCI) -486.55 -490.53
Remeasurements of post-employment benefit obligations -108.31 157.32
Share of other comprehensive income of associate accounted using equity method 1135.32 30.55
Income tax relating to items that will not be reclassified to profit or loss 142.58 66.61
  683.04 -236.05
Total other comprehensive Income, net of tax 23,338.46 1,326.37
Total comprehensive income for the year, net of tax  2,10,780.41 1,63,091.27
Earnings per equity share:    
Basic (in Rs.) 655.46 565.67
Diluted (in Rs.) 655.46 565.67

Indian Potash Limited Consolidated Cash Flow Statement (Amt. in Lakhs)

PARTICULARS 2023 2022
Cash flow from operating activities    
Profit before tax 2,70,767.78 2,03,213.17
Adjustments for    
Depreciation and amortisation expense 4,769.05 4,638.80
Finance costs 69,578.19 11,814.95
Unrealised difference on translation of assets and liabilities 209.72 -221.71
Provision for doubtful trade and other receivables, loans and advances -6,319.77 -4,801.59
Share of profits of associate -2,17,996.65 -1,25,686.05
Provision for GST receivable - 15,000.00
Dividend income -7.89 -
Interest Income on financial assets -7,180.06 -7,256.13
Provision no longer required written back 1053.72 -
Net fair value gains on financial assets measured at fair value - -186.68
through profit or loss    
Profit on sale of investment, net -10,305.80 -5,978.73
Profit on sale of fixed assets, net 392.95 -220.61
Operating profit before working capital changes 1,04,961.24 90,315.42
Change in operating assets and liabilities    
Decrease / (Increase) in trade receivables -3,48,918.57 1,20,707.66
Decrease / (Increase) in loans -1.28 0.37
Decrease/ (Increase) in other financial assets -9315.7 452.78
Decrease/ (Increase) in other non-current assets - -
(Increase) in other current assets -86,891.61 -60,963.24
Decrease / (Increase) in inventories 2,05,415.19 -3,43,490.82
(Decrease) / Increase in trade payables -3,26,561.72 6,22,064.34
(Decrease) / Increase in other financial liabilities -11,423.47 11,957.15
(Decrease) / Increase in other non-current liabilities -15,727.31 -2,800.40
Decrease / (Increase) in employee benefit obligations 31.83 -229.85
Cash generated from/ (used in) operations -4,88,431.40 4,38,013.41
Less: Income taxes paid -23,030.80 -18,055.80
Net cash inflow/ (outflow) from operating activities -5,11,462.20 4,19,957.61
Cash flow from investing activities:    
Payments for property, plant and equipment, intangible assets and -24,372.33 -9,197.00
capital work in progress    
Sale proceeds of property, plant and equipment 218.75 229.06
Proceeds from sale of current investments -4.50 -29,676.82
Purchase of current investments 3,38,599.28 28,89,547.48
Bank deposits made - -31,62,968.75
Dividends received from mutual funds -444.60 -11,409.71
Dividend received from associate company 49,490.17 4,658.20
Interest received on financial assets 7,509.94 5,773.81
Net cash (used in)/ from investing activities 3,70,996.71 -3,13,043.73
Cash flow from financing activities    
Repayment of long term borrowings 7,676.93 -11,344.75
(Repayment of)/ Proceeds from short term borrowings and cane -1,66,927.80 2,94,687.81
bills payable to banks    
Principal portion of lease payments -484.23 -615.33
Dividend on shares -1,715.83 -1,124.28
Finance costs paid -69,568.73 -11,490.60
Net cash (used in)/ from financing activities -2,31,019.66 2,70,112.85
Net increase/(decrease) in cash and cash equivalents -3,71,485.15 3,77,026.73
Cash and cash equivalents at the beginning of the financial year 4,92,725.02 1,15,629.28
Effects of exchange rate changes on cash and cash equivalents 90.93 69.01
Cash and cash equivalents at the end of the year 1,21,330.80 4,92,725.02
Reconciliation of cash and cash equivalents as per statement of cash flows: As at         31-03-2023 As at         31-03-2022
Cash and cash equivalents (refer note 4(d)) 1,21,330.80 4,92,725.02
Balances as per statement of cash flows 1,21,330.80 4,92,725.02

Let 's break down the Cash Flow Statement for the years 2023 and 2022, activity-wise:

 

1. Operating Activities:

   - Profit before tax: The profit before tax increased significantly from INR 2,03,213.17 lakhs in 2022 to INR 2,70,767.78 lakhs in 2023, indicating improved operational performance.

   - Adjustments: Various adjustments such as depreciation, finance costs, unrealized differences on translation, provisions, share of profits of associates, and others are made to arrive at operating profit.

   - Operating Profit Before Working Capital Changes: This figure increased from INR 90,315.42 lakhs in 2022 to INR 1,04,961.24 lakhs in 2023.

   - Change in Operating Assets and Liabilities: Significant changes are noted in trade receivables, loans, financial assets, inventories, trade payables, and other liabilities, impacting cash flow from operations negatively in 2023, leading to a net outflow of INR 5,11,462.20 lakhs compared to an inflow of INR 4,19,957.61 lakhs in 2022.

   - Income Taxes Paid: The company paid more income taxes in 2023, resulting in a higher outflow compared to the previous year.

 

2. Investing Activities:

   - Payments and Proceeds: Investments in property, plant, equipment, intangible assets, and capital work in progress increased significantly. There were also notable changes in investments in current investments. Despite these investments, the company managed to receive net cash inflow from investing activities in 2023, which was a reversal from the outflow in 2022.

 

3. Financing Activities:

   - Borrowings and Payments: There was a significant increase in repayment of short-term borrowings and cane bills payable to banks in 2023, compared to proceeds in 2022. Repayment of long-term borrowings also increased. This resulted in a net outflow from financing activities in 2023.

   - Dividends and Finance Costs: Payments for dividends on shares and finance costs increased in 2023, contributing to the outflow in financing activities.

 

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

   - The net decrease in cash and cash equivalents in 2023 was significant (INR -3,71,485.15 lakhs) compared to the net increase in 2022 (INR 3,77,026.73 lakhs).

   - The company ended the year with lower cash and cash equivalents (INR 1,21,330.80 lakhs) compared to the previous year (INR 4,92,725.02 lakhs).

 

5. Reconciliation:

   - The reconciliation confirms the cash and cash equivalents figures as per the statement of cash flows and the balance sheet, indicating the accuracy of the cash flow statement.

Financial Ratios of Indian Potash Limited:

Particulars 2023
EBITDA  39.29 %
Networth  16.03 %
Debt/Equity Ratio 0.73
Return on Equity 0.1388
Total Assets  -21.93 %
Fixed Assets  8.77 %
Current Assets  -25.63 %
Current Liabilities  -34.57 %
Trade Receivables  187.04 %
Trade Payables  -37.84 %
Current Ratio 1.3

Here 's a breakdown of each parameter:

 

1. EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization): EBITDA margin is 39.29%, indicating that the company 's operating profitability before accounting for non-operating expenses is strong.

 

2. Net-worth: Net worth represents 16.03% of the total assets, suggesting that a significant portion of the company 's assets is financed by equity.

 

3. Debt/Equity Ratio: The debt/equity ratio is 0.73, implying that the company relies more on equity financing rather than debt, which is generally considered favorable as it indicates lower financial risk.

 

4. Return on Equity (ROE): The return on equity is 13.88%, indicating that the company generates a profit of 13.88% for every unit of equity invested by shareholders, which is a favorable return.

 

5. Total Assets: Total assets decreased by 21.93% compared to the previous period. A decrease in total assets could signify divestment or efficiency in asset management.

 

6. Fixed Assets: Fixed assets increased by 8.77%, indicating investment in long-term productive assets, which could potentially enhance operational capacity.

 

7. Current Assets: Current assets decreased by 25.63%, suggesting a decrease in short-term assets like cash, accounts receivable, and inventory. This could be due to changes in operating or investment activities.

 

8. Current Liabilities: Current liabilities decreased by 34.57%, indicating a reduction in short-term obligations such as accounts payable and short-term debt, which may positively impact liquidity.

 

9. Trade Receivables: Trade receivables increased by 187.04%, indicating a significant increase in outstanding receivables, which might impact cash flow if not managed efficiently.

 

10. Trade Payables: Trade payables decreased by 37.84%, indicating a reduction in the amount owed to suppliers, which could positively impact cash flow and liquidity.

 

11. Current Ratio: The current ratio is 1.3, indicating that the company 's current assets are 1.3 times its current liabilities, suggesting a healthy liquidity position.

Dividend History of Indian Potash Limited:

Particulars

2023

Dividend (final + interim) (In Rs.)

7

 

 

 

 

Annual Report

Indian Potash Annual Report 2022-23

Download

Indian Potash Annual Report 2021-22

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha