Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Resins and Plastics Limited |
Particulars |
2023 |
2022 |
2021 |
Assets |
|
|
|
Non-Current Assets |
|
|
|
Property, Plant and Equipment |
1552.54 |
1139.69 |
871.87 |
Intangible assets |
1.87 |
3.72 |
5.57 |
Capital Work- in- Progress |
- |
95.97 |
96.04 |
Non-current investments |
0.09 |
0.09 |
0.09 |
Long term loans and advances |
148.32 |
196.58 |
136.23 |
Total Non-Current Assets |
1702.82 |
1436.05 |
1109.81 |
Current Assets |
|
|
|
Inventories |
2494.12 |
2182.21 |
2,063.76 |
Cash and Cash equivalents |
122.14 |
81.42 |
1,487.79 |
Trade receivables |
5459.93 |
5095.85 |
4,183.98 |
Current Investments |
2121.15 |
2000.99 |
766.13 |
Other current assets |
120.49 |
104.97 |
117.73 |
Total Current Assets |
10,317.83 |
9465.44 |
8619.39 |
Total Assets |
12,020.65 |
10,901.49 |
9729.20 |
Equity And Liabilities |
|
|
|
Equity |
|
|
|
Equity share capital |
417.23 |
417.23 |
417.23 |
Other equity |
9474.93 |
8743.85 |
7791.56 |
Total Equity |
9892.16 |
9161.08 |
8208.79 |
Liabilities |
|
|
|
Non-Current Liabilities |
|
|
|
Tax liabilities |
62.06 |
52.51 |
40.07 |
Provisions |
103.71 |
78.27 |
105.51 |
Total Non-Current Liabilities |
165.67 |
130.78 |
145.58 |
Current Liabilities |
|
|
|
Trade payables |
1742.84 |
1350.01 |
1117.70 |
Other current liabilities |
133.37 |
158.63 |
116.63 |
Provisions |
86.61 |
100.99 |
140.50 |
Total Current Liabilities |
1962.82 |
1609.63 |
1374.83 |
Total Liabilities |
2128.49 |
1740.41 |
1520.41 |
Total Equity And Liabilities |
12,020.65 |
10,901.49 |
9729.20 |
Particulars |
2023 |
2022 |
2021 |
Revenue from Operations |
25,225.05 |
21,376.31 |
14,530.99 |
Other Income |
94.01 |
189.11 |
375.84 |
Total Income |
25,319.06 |
21,565.42 |
14,906.83 |
EBITDA |
1458.95 |
1681.21 |
1645.76 |
EBITDA margin |
5.76% |
7.79% |
11.04% |
Finance Cost |
2.88 |
0.53 |
4.65 |
Depreciation and Amortization Expenses |
126.35 |
92.84 |
71.37 |
Other Expense |
23,859.86 |
19,884.21 |
13261.08 |
Profit Before Tax |
1329.72 |
1587.84 |
1569.74 |
Total Tax |
348.30 |
406.07 |
401.43 |
Profit After Tax (PAT) |
981.42 |
1181.77 |
1168.31 |
PAT margin |
3.87% |
5.47% |
7.83% |
EPS |
23.52 |
28.32 |
28.00 |
Particulars |
Year 2022-23 |
Year 2021-22 |
Year 2020-21 |
A. Cash flow from operating activities |
|
|
|
Net profit before tax and extraordinary items |
1,329.72 |
1,587.84 |
1,569.74 |
Adjustments for : |
|
|
|
Depreciation and amortization |
126.35 |
92.84 |
71.37 |
Interest income |
(8.34) |
(9.24) |
(89.28) |
Finance cost |
2.88 |
0.53 |
4.65 |
Dividend income received from Current Investment |
(0.02) |
(0.02) |
(0.02) |
Loss/(profit) on Sale of Investment (Net) |
(46.89) |
(106.61) |
(236.10) |
Fixed assets written of |
0.49 |
3.93 |
0.72 |
Sundry Balances written back/write of |
(3.93) |
(10.85) |
(6.82) |
Bad Debt written of |
4.02 |
4.68 |
4.38 |
Unrealised Foreign exchange (gain)/loss |
(10.42) |
(3.07) |
(1.47) |
Loss /(profit) on sale of fixed assets (net) |
(9.48) |
(1.77) |
(5.99) |
Operating profit before working capital changes |
1,384.38 |
1,558.26 |
1,311.17 |
Changes in working Capital : |
|
|
|
Adjustment for (increase)/decrease in operating assets: |
|
|
|
Inventories |
(311.91) |
(118.45) |
(546.66) |
Trade receivables |
(368.10) |
(916.55) |
(1,219.63) |
Short term loans and advances |
(9.19) |
(59.72) |
138.62 |
Long term loans and advances |
48.46 |
(56.51) |
(23.36) |
Adjustment for (increase)/decrease in operating liabilities : |
|
|
|
Trade payables |
407.18 |
246.22 |
52.05 |
Other current liabilities |
(25.23) |
41.78 |
35.14 |
Short term provisions |
(21.35) |
(0.86) |
(5.58) |
Long term provisions |
25.34 |
(27.25) |
(48.69) |
Cash generated from operations |
1,129.58 |
666.94 |
(307.44) |
Income tax paid (Net of refund) |
(331.99) |
(436.12) |
(345.65) |
Net cash flow generated from operating activities (A) |
797.59 |
230.82 |
(653.10) |
B. Cash flow from investing activities |
|
|
|
Capital expenditure on Property Plant and Equipments |
(445.51) |
(267.38) |
(47.28) |
Capital work in progress |
- |
(95.97) |
(96.04) |
Purchase of Current Investment |
(3,275.00) |
(4,612.07) |
(578.02) |
Sale of Current Investment |
3,201.73 |
3,483.82 |
2,863.31 |
Proceeds from sale of Property Plant and Equipments |
13.12 |
2.47 |
6.30 |
Dividend income received from Current Investment |
0.02 |
0.02 |
0.02 |
Interest received |
2.02 |
81.72 |
16.09 |
Net cash used in investing activities (B) |
(503.62) |
(1,407.39) |
2,164.36 |
C. Cash flow from financing activities |
|
|
|
Finance cost |
(2.88) |
(0.53) |
(0.44) |
Dividend paid (Final and Interim) |
(250.34) |
(229.48) |
(187.75) |
Net cash used in financing activities [C] |
(253.22) |
(230.01) |
(188.19) |
Net increase / (decrease) in cash and cash equivalents (A+B+C) |
40.75 |
(1,406.59) |
1,323.08 |
Cash and cash equivalents at the beginning of the year |
67.07 |
1,473.66 |
150.58 |
Cash and cash equivalents at the end of the year |
107.82 |
67.07 |
1,473.66 |
Summary of Cash Flow Statement for Resins & Plastics Limited for the last three years:
1. Operating Activities:
- Net profit before tax and extraordinary items decreased slightly from Rs. 1,569.74 lakh in 2020-21 to Rs. 1,587.84 lakh in 2021-22 and further to Rs. 1,329.72 lakh in 2022-23.
- There were adjustments for depreciation and amortization expenses, interest income, finance costs, dividend income received, loss/profit on the sale of investments, and other items.
- Operating profit before working capital changes decreased from Rs. 1,311.17 lakh in 2020-21 to Rs. 1,558.26 lakh in 2021-22 and further to Rs. 1,384.38 lakh in 2022-23.
- There were changes in working capital, including inventories, trade receivables, loans and advances, trade payables, liabilities, and provisions.
- Cash generated from operations decreased from Rs. 666.94 lakh in 2021-22 to Rs. 1,129.58 lakh in 2022-23.
- Overall, the net cash flow from operating activities was positive, with an increase from Rs. (653.10) lakh in 2020-21 to Rs. 797.59 lakh in 2022-23.
2. Investing Activities:
- Capital expenditure on property, plant, and equipment showed fluctuations, with a decrease from Rs. 47.28 lakh in 2020-21 to Rs. 445.51 lakh in 2022-23.
- There were purchases and sales of current investments, resulting in significant cash outflows and inflows.
- Proceeds from the sale of property, plant, and equipment remained relatively stable but low.
- Interest received fluctuated, with a decrease from Rs. 81.72 lakh in 2021-22 to Rs. 2.02 lakh in 2022-23.
- Overall, the net cash flow from investing activities fluctuated, with a decrease from Rs. 2,164.36 lakh in 2020-21 to Rs. (503.62) lakh in 2022-23.
3. Financing Activities:
- Finance costs and dividends paid showed fluctuations but remained relatively stable.
- Overall, the net cash flow from financing activities fluctuated, with a decrease from Rs. (188.19) lakh in 2020-21 to Rs. (253.22) lakh in 2022-23.
4. Net Increase/(Decrease) in Cash and Cash Equivalents:
- There was a net increase in cash and cash equivalents in 2022-23, while there were net decreases in the previous two years.
- The closing cash and cash equivalents decreased from Rs. 1,473.66 lakh in 2020-21 to Rs. 67.07 lakh in 2021-22 and then increased to Rs. 107.82 lakh in 2022-23.
In conclusion, Resins & Plastics Limited experienced fluctuations in net cash flow from operating, investing, and financing activities over the last three years. The company had a net increase in cash and cash equivalents in 2022-23, with a decrease in the closing balance in the previous years.
Particulars |
31 March 2023 |
31 March 2022 |
Current Ratio (in times) |
5.26 |
5.88 |
Return on Equity Ratio (in %) |
10.30% |
13.61% |
Inventory Turnover Ratio (in times) |
10.76 |
10.05 |
Trade Receivables Turnover Ratio (in times) |
4.77 |
4.60 |
Trade Payable Turnover Ratio (in times) |
14.75 |
15.20 |
Net Capital Turnover Ratio (in times) |
3.10 |
2.83 |
Net Profit Ratio (in %) |
3.90% |
5.54% |
Return on Capital Employed Ratio (in %) |
13.88% |
18.20% |
Return on Investment Ratio (in %) |
2.28% |
7.71% |
Summary of Key Financial Ratios for Resins & Plastics Limited:
- The current ratio measures the company 's ability to meet its short-term obligations.
- The ratio decreased from 5.88 in 2022 to 5.26 in 2023, indicating a slight decline in liquidity.
- The return on equity ratio measures the profitability generated in relation to shareholders ' equity.
- The ratio declined from 13.61% in 2022 to 10.30% in 2023, indicating a decrease in profitability.
- The inventory turnover ratio indicates how efficiently the company manages its inventory.
- The ratio increased from 10.05 times in 2022 to 10.76 times in 2023, suggesting improved inventory management.
- The trade receivables turnover ratio assesses how quickly the company collects payments from its customers.
- The ratio increased from 4.60 times in 2022 to 4.77 times in 2023, indicating slightly better collection efficiency.
- The trade payable turnover ratio measures how quickly the company pays its suppliers.
- The ratio decreased from 15.20 times in 2022 to 14.75 times in 2023, suggesting a slightly longer payment cycle.
- The net capital turnover ratio evaluates the company 's efficiency in utilizing its net capital to generate sales.
- The ratio increased from 2.83 times in 2022 to 3.10 times in 2023, indicating improved capital utilization.
- The net profit ratio measures the company 's profitability in relation to its total revenue.
- The ratio decreased from 5.54% in 2022 to 3.90% in 2023, indicating a decline in profitability.
- The return on capital employed ratio assesses the company 's profitability in relation to the capital employed.
- The ratio declined from 18.20% in 2022 to 13.88% in 2023, suggesting a decrease in profitability.
- The return on investment ratio measures the company 's profitability in relation to its total investment.
- The ratio decreased significantly from 7.71% in 2022 to 2.28% in 2023, indicating a decline in investment profitability.
In summary, Resins & Plastics Limited experienced mixed results in its key financial ratios. While some ratios showed improvements, such as inventory turnover and trade receivables turnover, others, including return on equity, net profit ratio, and return on investment, declined. The company 's liquidity, as measured by the current ratio, also slightly decreased.
Particulars |
2023 |
2022 |
2021 |
2020 |
2019 |
Dividend (final + interim) (In Rs.) |
6.00 |
6.00 |
5.50 |
4.5 |
4 |
During the FY 2023, Revenue from operations increased to Rs. 25,225.05 Lakhs as against Rs. 21,376.31 Lakhs in FY 2022, an overall growth of 18%.