Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Lamina Foundries Limited |
Particulars |
2023 |
2022 |
I.EQUITY AND LIABILITIES |
||
Shareholder 's funds |
||
Share Capital |
461.29 |
461.29 |
Reserves and Surplus |
-746.83 |
-973.19 |
-285.54 |
-511.9 |
|
Non-current liabilities |
||
Long-term borrowings |
3,994.30 |
3,816.06 |
Deferred taxliability(net) |
102.75 |
93.51 |
4,097.05 |
3,909.57 |
|
Current liabilities |
||
Short-term borrowings |
1,143.96 |
1,125.27 |
Trade payables |
1,770.42 |
1,476.93 |
Other current liabilities |
1,515.86 |
1,295.33 |
4,430.24 |
3,897.53 |
|
8,241.75 |
7295.2 |
|
II.ASSETS |
||
1.Non-current assets |
||
Property Plant & Equipment |
1960.73 |
2,013.40 |
Capital workin progress |
85.23 |
|
Investments |
10.3 |
7.86 |
Other Non-Current Assets |
135.56 |
135.6 |
2,191.82 |
2,156.86 |
|
Current assets |
||
Inventories |
3,604.28 |
3,372.50 |
Trade receivables |
1,485.94 |
1,081.54 |
Cash and cash equivalents |
410.23 |
368.58 |
Short-term loans and advances |
549.48 |
315.72 |
6,049.93 |
5,138.34 |
|
TOTAL |
8,241.75 |
7,295.20 |
Particulars |
2023 |
2022 |
Revenue from operations |
12,960.40 |
9,544.47 |
Other Income |
138.83 |
51.98 |
Total Reveune |
13,099.23 |
9,596.45 |
Expenses: |
||
a)Cost of materials consumed |
6,893.91 |
5,011.77 |
b)Changes in inventories off in ished goods,work-in-progressand Stock-in-Trade |
115.87 |
(256.90) |
c)Employee benefit expense |
983.76 |
793.08 |
d)Finance costs |
652.55 |
535.18 |
e)Depreciation and amortization expense |
246.50 |
249.13 |
f)Other expenses |
3,971.05 |
3,234.45 |
Total Expenses |
12,863.64 |
9,566.71 |
Pofit/(Loss) before exceptional and extraordinary items and tax |
235.59 |
29.74 |
Profit/(Loss) before extra ordinary items and tax |
235.59 |
29.74 |
Profit/(Loss) before tax |
235.59 |
29.74 |
Tax expenses |
||
Current Tax |
||
Deferred Tax |
9.23 |
4.34 |
Profit/(Loss) for the period from continuing operations |
226.36 |
25.40 |
Profit/Loss for the period |
226.36 |
226.36 |
Earning per equity share: |
||
Basic |
4.91 |
0.55 |
Diluted |
4.91 |
0.55 |
Particulars |
2023 |
2022 |
A. Cash Flow from operating Activities |
||
Net Profit before tax and interest |
878.19 |
564.93 |
Adjustments for: |
||
Profit on Sale of Property Plant & Equipment |
9.95 |
|
Depreciation |
246.5 |
249.13 |
Operating profit before working capital changes |
1,134.64 |
814.06 |
Adjustments for: |
||
Trade and Other receivables |
-638.13 |
-144.81 |
Inventories |
-231.78 |
-403.4 |
Trade payables |
514.03 |
373.78 |
|
-355.88 |
-174.43 |
Cash Generated from operations |
778.76 |
639.63 |
Tax paid |
||
Net cash from operating activities |
778.76 |
639.63 |
B. Cash flow from investing activities |
||
Purchase of Fixed Assets |
-279.89 |
-91.54 |
Sale of Fixed Assets |
0.83 |
|
Investment |
-2.44 |
|
|
-281.5 |
-91.54 |
C. Cash flow from financing activities |
||
Working capital borrowings |
23.96 |
-42.97 |
Repayment of term loans |
172.98 |
22.99 |
Interest Paid |
-652.55 |
-535.18 |
Net cash used in financing activities |
-455.61 |
-555.16 |
Net increase in cash and cash equivalents |
41.65 |
-7.07 |
Opening Balance of cash & cash equivalents |
368.58 |
375.65 |
Closing Balance of cash & cash equivalents |
410.23 |
368.58 |
Operating Activities:
- Net Profit and Operating Profit: The company witnessed a substantial increase in Net Profit before tax and interest, reaching ₹878.19 lakhs in 2023 compared to ₹564.93 lakhs in 2022. Operating profit before working capital changes also experienced significant growth, reaching ₹1,134.64 lakhs in 2023.
- Adjustments for Non-Cash Items: A positive adjustment was made for the Profit on Sale of Property Plant & Equipment, amounting to ₹9.95 lakhs. However, depreciation slightly decreased from ₹249.13 lakhs in 2022 to ₹246.5 lakhs in 2023.
- Working Capital Management: The company demonstrated effective management of working capital. Notable adjustments were made for Trade and Other Receivables (-₹638.13 lakhs), indicating a reduction in outstanding receivables. Similarly, a decrease in Inventories (-₹231.78 lakhs) and an increase in Trade Payables (₹514.03 lakhs) showcased prudent inventory and payables management.
- Cash Generation: The overall positive adjustments resulted in Cash Generated from operations of ₹778.76 lakhs in 2023, a substantial increase from ₹639.63 lakhs in the previous year.
Investing Activities:
- Capital Expenditure: The company invested significantly in fixed assets in 2023, with a purchase of Fixed Assets amounting to -₹279.89 lakhs, compared to -₹91.54 lakhs in 2022.
- Asset Sales and Investments: A positive cash flow was realized from the sale of Fixed Assets (₹0.83 lakhs), partially offsetting the capital expenditure. Additionally, investments were made, amounting to -₹2.44 lakhs.
- Net Investing Cash Flow: The net cash outflow from investing activities was -₹281.5 lakhs in 2023.
Financing Activities:
- Working Capital and Loans: Working capital borrowings increased by ₹66.93 lakhs, reflecting proactive measures to meet short-term operational needs. Repayment of term loans saw a substantial increase to ₹172.98 lakhs, and interest paid decreased by ₹117.37 lakhs.
- Net Financing Cash Flow: Despite fluctuations, the net cash used in financing activities improved to -₹455.61 lakhs in 2023, compared to -₹555.16 lakhs in 2022.
Overall Cash Position:
- Net Increase in Cash: The company experienced a net increase in cash and cash equivalents of ₹41.65 lakhs in 2023, compared to a decrease of -₹7.07 lakhs in the previous year.
- Opening and Closing Cash Balances: The opening balance of cash & cash equivalents was ₹368.58 lakhs, and with the positive cash flow, the closing balance increased to ₹410.23 lakhs by the end of 2023.
Particulars |
2020 |
EBITDA |
-67.86 % |
Net worth |
-293.39 % |
Debt/Equity Ratio |
-18.44 |
Return on Equity |
N/A |
Total Assets |
-7.04 % |
Fixed Assets |
0.08 % |
Current Assets |
-11.27 % |
Current Liabilities |
-14.22 % |
Trade Receivables |
-26.97 % |
Trade Payables |
-46.73 % |
Current Ratio |
1.22 |
Financial Overview - 2020
1. EBITDA and Profitability:
- EBITDA Margin: The company faced a challenging year in 2020, evidenced by a negative EBITDA margin of -67.86%. This indicates that the company 's earnings before interest, taxes, depreciation, and amortization were insufficient to cover operating expenses.
2. Financial Health and Leverage:
- Net Worth and Debt/Equity Ratio: The company 's net worth took a significant hit, plummeting to -293.39%. This negative figure suggests that the company 's liabilities far exceeded its assets, raising concerns about financial stability. The Debt/Equity Ratio at -18.44 indicates a disproportionate reliance on equity, possibly reflecting financial distress.
3. Return on Investment:
- Return on Equity (ROE): The data indicates "N/A" for Return on Equity, implying that the company may not have generated positive returns for shareholders during the period.
4. Asset Management:
- Total Assets and Fixed Assets: The company experienced a decline in Total Assets by -7.04%. Fixed Assets, however, increased marginally by 0.08%, suggesting a limited investment in long-term assets during the challenging period.
- Current Assets and Liabilities: Current Assets declined significantly by -11.27%, indicating potential challenges in maintaining liquidity. Concurrently, Current Liabilities decreased by -14.22%, reflecting efforts to manage short-term obligations.
5. Trade Receivables and Payables:
- Trade Receivables: A notable decrease of -26.97% in Trade Receivables suggests an efficient approach to managing outstanding customer payments, possibly driven by tightened credit terms.
- Trade Payables: A sharp decrease of -46.73% in Trade Payables indicates a possible strain on the company 's relationship with suppliers, potentially impacting working capital dynamics.
6. Liquidity and Efficiency:
- Current Ratio: The Current Ratio of 1.22 suggests that the company had sufficient short-term assets to cover its current liabilities during 2020. However, it 's crucial to note that this ratio alone may not fully capture the liquidity challenges and operational efficiency.