Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 66.00 (-2.94 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mobikwik 590.00 (-1.67 %) mohan meakin 2,300.00 (-4.17 %) mohfl 20.00 (5.26 %) msei 4.00 (6.67 %) msil 34.00 (3.03 %) nayara energy 900.00 (5.88 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 410.00 (1.23 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 55.00 (3.77 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 520.00 (4.00 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 290.00 (5.45 %) sterlite power 590.00 (1.72 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 855.00 (-0.58 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

AITMC Annual Report, Balance Sheet & Revenue

AITMC Ventures Limited (AITMC formerly AVPL) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
AITMC Ventures Limited

AITMC Ventures Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non - Current Assets

 

 

Property, Plant & Equipment 

591.46

370.75

Intangible assets

0.44

0.72

Right of use assets

574.45

372.32

Investment property

66.83

70.25

Investments

-

58.00

Loans

22.17

55.74

Other financial assets

71.31

55.21

Deferred tax assets

63.70

46.17

Other non-current assets

275.65

237.31

Current Assets

 

 

Inventories 

62.92

-

Trade Receivables 

3,844.00

1,708.75

Cash & Cash Equivalents 

102.82

92.79

Other financial assets

464.18

219.08

Other current assets

26.65

23.99

Total Assets

6,166.58

3,311.08

Equity

 

 

Equity Share Capital 

1,375.10

387.00

Other Equity 

1,659.95

750.42

Non controlling interest

21.18

11.87

Non - Current Liabilities

 

 

Borrowings

22.06

19.86

Lease liabilities

452.62

281.45

Provisions 

16.61

14.49

Current Liabilities

 

 

Borrowings 

209.35

92.76

Lease liabilities

156.93

138.93

Trade Payables 

 

 

Outstanding due of Micro/Small Enterprise 

1,722.27

811.53

Outstanding dues to creditors other than Micro/Small enterprise 

92.54

667.27

Other Financial Liabilities 

95.75

78.97

Other current liabilities

1.55

1.60

Provisions 

340.66

54.92

Current tax liabilities

 

 

Total Equity & Liabilities

6,166.57

3,311.07

 

AITMC Ventures Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue from Operations

4,187.33

2,144.99

Other Income

487.35

59.17

Total Income

4,674.68

2,204.16

Expenses

 

 

Cost of services

1,821.25

706.71

Purchase of Stock in Trade

35.42

2.44

Employee Benefit Expenses

439.28

310.78

Finance Costs

114.38

84.46

Depreciation & Amortization Expenses

325.59

177.99

Other Expenses

645.75

224.68

Total Expenses

3,381.67

1,507.06

Profit before Tax

1,293.01

697.10

Current Tax

409.39

194.30

Income tax for earlier years

18.79

1.65

Deferred Tax charge/(benefit)

-19.16

17.26

Profit After Tax

883.99

483.89

Other Comprehensive Income

 

 

Items that will not be reclassified to profit and loss

 

 

Remeasurement of defined benefits plans

5.58

5.23

Income tax relating to these items

-1.63

-1.32

Total Comprehensive Income

887.94

487.80

Profit attribute to:

 

 

Owners of the company

874.68

483.89

Non-controlling interests

9.31

-

Other Comprehensive Income attribute to:

 

 

Owners of the company

3.95

3.91

Total Comprehensive Income Attribute to:

 

 

Owners of the company

878.63

487.80

Non-controlling interests

9.31

-

Earning Per Share

 

 

Basic earning per share

1.81

12.87

 AITMC Ventures Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Profit Before tax

1,293.01

697.10

Adjustments to reconcile profit before tax to cash generated by operating activities :

 

 

Provisions for employee benefits

7.64

11.31

Depreciation and amortization expenses

325.59

177.99

Impairment of trade receivables

0.10

0.25

Finance Costs

114.38

84.46

Provisions for doubtful advances

-

8.82

Interest Income

-7.05

-5.87

Balances written off

0.09

0.21

Liabilities no longer required written back

-442.40

-21.68

Operating Profit before Working Capital Changes

1,291.36

952.59

Net Change in:

 

 

Inventories

-62.92

0.22

Trade Receivables

-2,135.44

-712.69

Loans

33.57

-55.74

Other Financial assets

-261.20

-60.41

Other Non- Financial assets

-40.99

-56.17

Trade Payables

1,353.14

258.09

Lease liabilites

189.17

296.94

Other Financial Liabilities

-574.73

422.93

Provisions

-1.63

-1.33

Other Non- Financial liabilities

16.78

40.89

Cash Generated from Operations

-192.89

1,085.32

Less: Income Tax paid

-140.81

-111.85

Net cash generated from operating activities

-333.70

973.47

Cash flows from investing activities

 

 

Payments from/(payments for) PPE and right of use assets

-744.73

-647.42

Sale/(Purchase) of Investments

58.00

-19.76

Consol adjustment

-

37.53

Interest Income

7.05

5.87

Net cash used in investing activities

-679.68

-623.78

Cash flows from financing activities

 

 

Issue of share capital

1,019.00

64.17

Proceed from/(payment for) borrowings

118.79

-256.66

Finance Costs

-114.38

-84.46

Net Cash Flow from financing activities

1,023.41

-276.95

Net Increase/Decrease in Cash and Cash Equivalents

10.03

72.74

Cash and Cash Equivalents at beginning of the year

92.79

20.05

Cash and Cash Equivalents as at end of the year

102.82

92.79

Components of cash and bank balances

 

 

Cash and Cash equivalents

102.82

92.79

Other bank balances

-

-

Cash and Bank balances at end of the year

102.82

92.79

 

Here is a summary of the Cash Flow Statement for the years 2024 and 2023:

Cash Flow from Operating Activities:

In 2024, the company reported a profit before tax of ₹1,293.01 lakhs, significantly higher than the ₹697.10 lakhs in 2023. Various adjustments were made to reconcile this profit to cash generated from operations, including non-cash items like depreciation (₹325.59 lakhs in 2024 compared to ₹177.99 lakhs in 2023) and finance costs (₹114.38 lakhs in 2024 vs ₹84.46 lakhs in 2023). Interestingly, liabilities no longer required and written back resulted in a large reduction of ₹442.40 lakhs in 2024 compared to ₹21.68 lakhs in 2023.

After adjusting for changes in working capital, such as an increase in trade receivables (₹2,135.44 lakhs in 2024), trade payables (₹1,353.14 lakhs), and lease liabilities (₹189.17 lakhs), the net cash generated from operations was negative ₹192.89 lakhs in 2024, down from positive ₹1,085.32 lakhs in 2023. After paying ₹140.81 lakhs in taxes, the net cash flow from operating activities was negative ₹333.70 lakhs, contrasting with a positive inflow of ₹973.47 lakhs in the previous year.

Cash Flow from Investing Activities:

In 2024, the company made significant payments towards the purchase of property, plant, and equipment (PPE) and right-of-use assets, amounting to ₹744.73 lakhs, compared to ₹647.42 lakhs in 2023. On the positive side, there were proceeds of ₹58.00 lakhs from the sale or purchase of investments. Additionally, interest income contributed ₹7.05 lakhs. However, these cash inflows were insufficient to offset the outflows, resulting in a net cash used in investing activities of ₹679.68 lakhs in 2024, a slight increase from the negative ₹623.78 lakhs in 2023.

Cash Flow from Financing Activities:

The financing activities show a significant turnaround in 2024, with a net cash inflow of ₹1,023.41 lakhs compared to a net outflow of ₹276.95 lakhs in 2023. This positive movement was primarily due to the issuance of share capital, generating ₹1,019.00 lakhs, a massive increase from ₹64.17 lakhs in the previous year. Additionally, the company saw proceeds from borrowings amounting to ₹118.79 lakhs in 2024, as opposed to a repayment of borrowings (₹256.66 lakhs) in 2023. Finance costs remained stable, with an outflow of ₹114.38 lakhs in 2024.

 

Financial Ratios of AITMC Ventures Limited

Particulars

2024

2023

Current Ratio

1.72

1.11

Debt Equity Ratio

0.08

0.1

Debt Service Coverage Ratio

16.88

45.06

Return on Equity Ratio (%)

0.29

0.42

Return on Capital Employed Ratio (%)

0.46

0.67

Return on Investment Ratio (%)

0.14

0.15

Net Profit Ratio (%)

0.21

0.23

Inventory Turnover Ratio

57.89

-

Trade Receivables Turnover Ratio

1.51

1.59

Trade Payables Turnover Ratio

0.02

0.04

Net Capital Turnover Ratio

4.03

20.03

 

Here is a summary of the financial and operational metrics for AITMC Ventures Limited for the year 2024 and 2023:

Current Ratio:

The current ratio measures a company 's ability to pay its short-term liabilities with its short-term assets. In 2024, the ratio improved to 1.72 from 1.11 in 2023, indicating a healthier liquidity position. A current ratio above 1 implies that the company has sufficient assets to cover its current liabilities, improving its ability to meet short-term obligations.

Debt-to-Equity Ratio:

This ratio shows the proportion of debt used to finance the company relative to equity. In 2024, the debt-equity ratio decreased slightly to 0.08 from 0.10 in 2023, indicating that the company is primarily equity-financed with minimal reliance on debt. Lower debt-equity ratios are typically seen as lower financial risk, making the company more stable.

Debt Service Coverage Ratio (DSCR):

The DSCR measures the company’s ability to repay its debt obligations from its operating income. The DSCR dropped significantly from 45.06 in 2023 to 16.88 in 2024. Although still a high ratio, indicating that the company generates ample earnings to cover its debt payments, the decline suggests a decrease in the buffer between earnings and debt service obligations.

Return on Equity (ROE) Ratio:

ROE reflects how effectively the company is using shareholders ' equity to generate profit. In 2024, the ROE was 0.29%, down from 0.42% in 2023. The decline indicates that the company 's profitability relative to shareholders ' equity has weakened slightly, meaning it is generating a lower return for investors.

Return on Capital Employed (ROCE):

ROCE evaluates how efficiently the company is generating profits from its capital employed, including both equity and debt. The ratio declined from 0.67% in 2023 to 0.46% in 2024, reflecting a decrease in overall profitability from the capital utilized in the business. A falling ROCE could signal less efficient use of capital to generate returns.

Return on Investment (ROI) Ratio:

ROI indicates the profitability of the company 's investments. The ratio showed a slight dip from 0.15% in 2023 to 0.14% in 2024. This marginal decline suggests a minimal reduction in the efficiency with which the company is generating returns on its investments.

Net Profit Ratio:

The net profit ratio measures the company 's ability to convert revenue into profit. In 2024, the ratio was 0.21%, down slightly from 0.23% in 2023, showing a small decline in the company’s overall profitability. This means that for every rupee of revenue, the company generated less net income compared to the previous year.

Inventory Turnover Ratio:

This ratio indicates how efficiently the company manages its inventory by showing how often it is sold and replaced during the year. In 2024, the inventory turnover ratio was 57.89, which is very high and suggests the company has been able to sell and replace its inventory very quickly. No figure is available for 2023, making a direct comparison difficult, but a high ratio generally reflects strong sales or efficient inventory management.

Trade Receivables Turnover Ratio:

This ratio shows how efficiently the company collects payments from customers. In 2024, it was 1.51, down from 1.59 in 2023. A lower ratio could indicate that the company is taking slightly longer to collect payments from its customers compared to the previous year, which might impact its cash flow.

Trade Payables Turnover Ratio:

This ratio measures how quickly the company pays its suppliers. The ratio decreased from 0.04 in 2023 to 0.02 in 2024, implying that the company is taking longer to pay its trade payables.

Net Capital Turnover Ratio:

This ratio indicates how efficiently the company uses its working capital to generate revenue. The ratio dropped significantly from 20.03 in 2023 to 4.03 in 2024, showing that the company is generating less revenue per unit of working capital compared to the previous year.

AITMC Financials 2022-2023

Download

AITMC Annual Report 2023-2024

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert