Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 62.00 (-6.06 %) 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 1,600.00 (3.23 %) 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 %) mohan meakin 2,300.00 (-4.17 %) mohfl 22.00 (4.76 %) msei 4.50 (-5.26 %) msil 34.00 (3.03 %) nayara energy 990.00 (-1.98 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 320.00 (3.23 %) 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 420.00 (2.44 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 56.00 (1.82 %) 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 530.00 (1.92 %) 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 625.00 (0.81 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 880.00 (1.15 %) 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 %)
×

Amalgamations Repco Annual Reports, Balance Sheet and Financials

Amalgamations Repco Limited (Amalgamations Repco) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Amalgamations Repco Limited

Amalgamations Repco Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-current assets

 

 

Property, plant and equipment

2,483.25

2,068.29

Capital work-in-progress

-

72

Intangible assets

11.12

1.19

Intangible assets under development

-

3.3

Investments

116.45

100.87

Other financial assets

68.92

56.38

Other non-current assets

7.72

39.82

Current assets

 

 

Inventories

1,905.85

2,697.05

Trade receivables

3,582.81

4,245.43

Cash and cash equivalents

185.2

110.67

Other bank balances

18.47

170.6

Loans

-

20

Other financial assets

12.94

26.03

Current Tax Assets (Net)

18.56

29.64

Other current assets

327.42

497.07

Total assets

8,738.71

10,138.34

EQUITY

 

 

Equity share capital

94.7

94.7

Other equity

3,345.76

3,303.17

Non-current liabilities

 

 

Borrowings

363.74

563.74

Provisions

63.29

62.95

Deferred tax liabilities (net)

33.12

30.34

Current liabilities

 

 

Borrowings

286.67

393.09

Trade payables

 

 

Total outstanding dues of micro and small enterprises

271.05

385.04

Total outstanding dues of creditors other than micro and small enterprises

3,467.47

4,374.53

Other financial liabilities

321.57

285.45

Provisions

163.33

124.28

Current tax liabilities (net)

-

140.81

Other current liabilities

328

380.23

Total equity and liabilities

8,738.70

10,138.33

 Amalgamations Repco Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue from operations

19,946.74

21,450.94

Other income

154.05

101.78

Total income

20,100.79

21,552.72

Expenses

 

 

Cost of materials consumed

15,083.59

17,456.20

Changes in inventories of finished goods, work-in-progress

462.87

-466.41

Employee benefits expense

1,893.20

1,713.32

Finance costs

86.69

76.75

Depreciation and amortisation expense

236.89

214.26

Other expenses

2,239.14

2,041.02

Total expenses

20,002.38

21,035.14

Profit before tax

98.4

517.58

Current tax

26.95

146.68

Deferred tax

2.78

13.78

Adjustment of tax relating to earlier years

-54.22

-

Profit for the year

122.9

357.12

Other Comprehensive (Income)/Loss

 

 

Remeasurement of post-employment benefit obligations

12.41

54.11

Income tax relating to the above item

-3.12

-13.62

Other comprehensive (income)/loss for the year, net of tax

9.29

40.49

Total comprehensive income for the year

113.61

316.63

Basic earnings per share (in INR)

12.98

37.71

 

Amalgamations Repco Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash flows from operating activities:

 

 

Profit before tax

98.4

517.58

Adjustments for:

 

 

Depreciation and amortization expense

236.89

214.26

OCI Impact in Current Liability

-12.41

-54.11

(Profit)/loss on disposal of property, plant and equipment (net)

-0.97

-13.96

Liabilities no longer required written back

-15.42

-

Provision for warranty written back

-

-6.17

Interest income on deposits with banks and others

-6.93

-12.79

Interest expense on borrowings

86.69

69.53

Dividend income

-12.11

-5.16

Loss allowance on trade receivables

54.55

3.76

Adjustment towards fair value of investments (net)

-4.65

-1.38

Loss allowance on supplier advance

12.97

-

Provisions for warranty

-

14.69

Unrealized foreign exchange (gain)/loss (net)

-4.75

-7.21

Operating profit before working capital changes

432.26

719.04

Changes in operating assets and liabilities:

 

 

Increase in inventories

791.2

-600.95

Decrease in trade receivables

663.71

-415.93

(Increase) in other financial assets

-12.41

-3.86

Decrease in other assets

158.73

-79.32

(Decrease) in trade payables

-1,005.63

623.48

Increase in other financial liabilities

11.65

35.27

Increase in provisions

39.4

91.41

(Decrease) in other current liabilities

-52.23

114.18

Cash (used in)/ generated from operations

1,026.67

483.34

Income taxes paid (net of refunds)

-150.48

-55.54

Net cash (outflow)/ inflow from operating activities

876.2

427.8

Cash flows from investing activities

 

 

Purchase of property, plant and equipment

-527.78

-545.07

Proceeds from sale of property, plant and equipment (net)

1.76

20.76

Trade finance to Tech Power train

20

-20

Payments for purchase of investments

-0.03

-0.87

Bank deposits made during the year (net)

161.59

-84.42

Interest received

6.93

12.79

Dividend received

-

5.16

Net cash inflow/(outflow) from investing activities

-337.53

-611.65

Cash flows from financing activities

 

 

Proceeds from term loan from bank

100

540

Repayment of borrowings

-369.6

-256.9

Repayment of Cash credit

-29.61

-

Dividends paid

-71.02

-47.35

Finance costs paid

-93.91

-69.53

Net cash outflow from financing activities

-464.14

195.83

Net (decrease)/increase in cash and cash equivalents

74.53

11.98

Cash and cash equivalents as at the beginning of the year

110.67

98.7

Cash and cash equivalents as at the end of the year

185.2

110.68

 

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

Operating Activities: The company’s operating cash flow improved significantly from a net inflow of ₹427.8 lakhs in FY 2023 to ₹876.2 lakhs in FY 2024. Despite a substantial decrease in profit before tax from ₹517.58 lakhs to ₹98.4 lakhs, adjustments such as increased depreciation, lower profit on asset disposals, and a notable increase in working capital requirements (particularly a significant rise in inventories and a decrease in trade payables) contributed to the increase in cash flow from operating activities. The positive adjustments to working capital, including a reduction in trade receivables and other assets, helped offset the higher cash usage in operations.

Investing Activities: The net cash outflow from investing activities decreased from ₹611.65 lakhs in FY 2023 to ₹337.53 lakhs in FY 2024. This reduction is primarily due to a smaller outlay for the purchase of property, plant, and equipment and an increase in bank deposits made during the year. Despite the lower cash outflow, the company continued to invest in its infrastructure while also seeing some cash inflows from the sale of property and interest received.

Financing Activities: The net cash outflow from financing activities increased significantly from an inflow of ₹195.83 lakhs in FY 2023 to an outflow of ₹464.14 lakhs in FY 2024. This shift is attributed to higher repayments of borrowings and a significant cash credit repayment, alongside increased finance costs and dividends paid. The company raised some funds through term loans, but this was insufficient to cover the larger outflows for debt repayment and other financing activities.

 Financial Ratios of Amalgamations Repco Limited

Particulars

2024

2023

Current ratio

1.25

1.28

Debt-equity ratio

0.19

0.28

Debt service coverage ratio

0.94

1.92

Return on equity ratio

0.04

0.11

Inventory turnover ratio

6.76

7.09

Trade receivables turnover ratio

5.1

5.32

Trade payables turnover ratio

3.47

3.95

Net capital turnover ratio

16.44

12.57

Net profit ratio

0.01

0.02

Return on capital employed

0.04

0.14

Return on investment

0.02

0.06

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

1. Current Ratio: The current ratio has decreased slightly from 1.28 in 2023 to 1.25 in 2024. This ratio measures the company’s ability to cover its short-term liabilities with its short-term assets. A ratio above 1 indicates that the company has more current assets than current liabilities, which is generally favorable. The slight decline suggests a minor reduction in liquidity, possibly due to an increase in short-term obligations or slower growth in current assets. Despite the decrease, the ratio remains healthy, indicating adequate short-term financial stability.

2. Debt-Equity Ratio: The debt-equity ratio has improved from 0.28 in 2023 to 0.19 in 2024, reflecting a lower proportion of debt relative to equity. This improvement indicates that the company has reduced its reliance on borrowed funds and has strengthened its equity base. A lower debt-equity ratio is favorable as it implies lower financial risk and reduced leverage, leading to enhanced financial stability and less burden of interest payments.

3. Debt Service Coverage Ratio (DSCR): The DSCR has declined significantly from 1.92 in 2023 to 0.94 in 2024. This ratio measures the company’s ability to service its debt with its operating income. A ratio below 1 indicates that the company’s operating income is insufficient to cover its debt obligations, which is concerning. This sharp decline could be due to increased debt servicing costs or reduced operating income, highlighting a potential strain on cash flow and the need for improved debt management.

4. Return on Equity (ROE): The ROE has decreased from 0.11 in 2023 to 0.04 in 2024. This ratio indicates the return generated on shareholders ' equity. A decrease in ROE signifies that the company is generating lower profits from its shareholders’ investments. This decline might be due to reduced net income or increased equity, reflecting weaker profitability and efficiency in using equity capital to generate returns.

5. Inventory Turnover Ratio: The inventory turnover ratio has decreased from 7.09 in 2023 to 6.76 in 2024. This ratio measures how efficiently the company is managing and selling its inventory. A lower ratio suggests that inventory is being sold and replaced at a slower pace, which could indicate excess inventory or decreased sales efficiency. This reduction may impact cash flow and indicate potential issues with inventory management or market demand.

6. Trade Receivables Turnover Ratio: The trade receivables turnover ratio has decreased from 5.32 in 2023 to 5.1 in 2024. This ratio assesses how effectively the company collects payments from its customers. A lower ratio suggests that it is taking slightly longer to collect receivables. This can affect cash flow and may indicate issues with credit control or slower customer payments.

7. Trade Payables Turnover Ratio: The trade payables turnover ratio has decreased from 3.95 in 2023 to 3.47 in 2024. This ratio measures how quickly the company pays its suppliers. A lower ratio indicates that the company is taking longer to settle its payables, which could be a strategy to manage cash flow or a sign of potential liquidity issues.

8. Net Capital Turnover Ratio: The net capital turnover ratio has improved significantly from 12.57 in 2023 to 16.44 in 2024. This ratio evaluates how effectively the company uses its capital to generate sales. An increase indicates that the company is more efficient in using its capital base to drive revenue growth. This improvement reflects better capital utilization and operational efficiency.

9. Net Profit Ratio: The net profit ratio has decreased from 0.02 in 2023 to 0.01 in 2024. This ratio measures the net profit as a percentage of sales. A lower ratio indicates a decrease in profitability, suggesting that the company’s net income has declined relative to its sales. This decline may reflect higher costs, lower sales, or other factors impacting overall profitability.

10. Return on Capital Employed (ROCE): The ROCE has fallen from 0.14 in 2023 to 0.04 in 2024. This ratio measures the return generated from the capital employed in the business. A lower ROCE indicates reduced efficiency in generating profits from capital investments. This significant drop might be due to a decrease in operating profit or an increase in capital employed, signaling reduced effectiveness in utilizing capital to generate returns.

11. Return on Investment (ROI): The ROI has decreased from 0.06 in 2023 to 0.02 in 2024. This ratio evaluates the return generated from overall investments. A lower ROI suggests that the returns from investments have declined relative to the investment amount. This decrease may indicate lower profitability from investments or increased investment levels without a proportional increase in returns.

Dividend History

 

Particulars

31-03-2024

31-03-2023

Dividend Per share

7.50

7.50

Retained Earnings

1,186.85

917.57

Amalgamations Annual Report

Amalgamations Repco Annual Report 2023-24

Download

Amalgamations Repco Annual Report 2022-23

Download

Amalgamations Repco Annual Report 2021-22

Download

Amalgamations Repco Annual Report 2020-21

Download

Amalgamations Repco Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert