| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Asiatic Oxygen Ltd |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Non-Current
Assets |
|
|
|
Property,
Plant and Equipment |
4,13,399 |
4,12,648 |
|
Intangible
Assets |
7,354 |
7,354 |
|
Investment
Property |
38,022 |
38,022 |
|
Other
Non-Current Investments |
16,11,747 |
13,90,331 |
|
Long
Term Loans and Advances |
6,31,587 |
6,22,064 |
|
Other
Non-Current Financial Assets |
45,616 |
3,000 |
|
Current
Assets |
|
|
|
Inventories |
5,182 |
6,091 |
|
Trade
Receivables |
10,118 |
10,059 |
|
Cash
and Cash Equivalents |
1,56,517 |
1,89,327 |
|
Other
Bank Balances |
10,135 |
11,000 |
|
Short
Term Loans & Advances |
1,60,439 |
2,31,624 |
|
Other
Current Financial Assets |
14,188 |
13,934 |
|
Total
Assets |
31,04,304 |
29,35,454 |
|
Equity |
|
|
|
Equity
Share Capital |
16,521 |
16,521 |
|
Other
Equity |
28,57,340 |
27,71,533 |
|
Non-Controlling
Interest |
18,653 |
16,609 |
|
Non-Current
Liabilities |
|
|
|
Long
Term Borrowings |
88,769 |
44,829 |
|
Trade
Payables |
|
|
|
Total
outstanding dues of creditors other than micro enterprises and small
enterprises |
1,206 |
1,206 |
|
Other
Non-Current Financial Liabilities |
6,689 |
6,689 |
|
Long
Term Provisions |
12,303 |
11,116 |
|
Deferred
Tax Liabilities (Net) |
2,796 |
1,464 |
|
Current
Liabilities |
|
|
|
Borrowing |
73,839 |
38,013 |
|
Trade
Payables: |
|
|
|
total
outstanding dues of creditors other than micro enterprises and small
enterprises |
29 |
175 |
|
Other
Current Financial Liabilities |
26,159 |
27,299 |
|
Total
Equity and Liabilities |
31,04,304 |
29,35,454 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Revenue
from Operations |
71,379 |
69,897 |
|
Other
Income |
1,95,404 |
2,21,867 |
|
Total
Income |
2,66,783 |
2,91,764 |
|
Expenses |
|
|
|
Cost
of Materials Consumed |
14,344 |
14,599 |
|
Changes
in Inventories of Finished Goods, Work-in-Progress and Stock-in-Trade |
124 |
-91 |
|
Employee
Benefit Expenses |
47,350 |
41,895 |
|
Finance
Costs |
10,573 |
4,615 |
|
Depreciation
and Amortization Expenses |
2,403 |
3,111 |
|
Other
Expenses |
87,121 |
60,399 |
|
Total
Expenses |
1,61,915 |
1,24,528 |
|
Profit/(loss)
before tax |
1,04,868 |
1,67,236 |
|
Current
tax |
24,959 |
36,816 |
|
Income
Tax for Earlier Years |
-643 |
905 |
|
Deferred
tax |
179 |
-912 |
|
Profit/(Loss)
for the year after tax |
80,373 |
1,30,427 |
|
Other
Comprehensive Income |
|
|
|
Items
that will not be reclassified to profit and loss: |
|
|
|
Re-measurement
gains/ (losses) on defined benefit plans |
106 |
368 |
|
Equity
Instruments through Other Comprehensive Income |
8,857 |
19,619 |
|
Income
tax relating to items that will not be reclassified to Profit or Loss |
-1,262 |
-2,368 |
|
Items
that will be reclassified to profit and loss: |
|
|
|
Exchange
rate difference on translation of financial statement of foreign operations |
55 |
36 |
|
Total
Comprehensive Income for the year |
88,129 |
1,48,082 |
|
Earnings
per equity share |
|
|
|
Basic |
47.41 |
77.85 |
|
Diluted |
47.41 |
77.85 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash
Flow from Operating activities |
|
|
|
Profit/
(Loss) before tax |
104,974 |
1,67,604 |
|
Non-cash
adjustments to reconcile profit/(loss) before tax to net cash flows |
|
|
|
Depreciation/Amortization/Impairment |
2,403 |
3,111 |
|
Provision
for Gratuity & Leave Encashment |
1,187 |
1,141 |
|
Interest
Income |
-1,19,064 |
-1,15,628 |
|
Dividend
Income on Non-Current Investments |
-4,657 |
-4,068 |
|
Net
Loss/(Gain) on sale of Non-Current Investments |
-68,231 |
-92,579 |
|
Net
loss/(gain) on sale of assets |
- |
-5,079 |
|
Finance
Costs |
10,573 |
4,615 |
|
Security
Transaction Tax |
183 |
507 |
|
Operating
Profit before working capital changes |
-72,632 |
-40,376 |
|
Movement
in working capital: |
|
|
|
Decrease/(Increase)
in Long Term Loans and Advances |
-9,523 |
48,921 |
|
Decrease/(Increase)
in Inventories |
909 |
-554 |
|
Decrease/(Increase)
in Other Non-Current Assets |
-42,616 |
2,000 |
|
Decrease/(Increase)
in Trade Receivables |
-59 |
4,856 |
|
Decrease/(Increase)
in Other Bank Balances |
865 |
-6,082 |
|
Decrease/(Increase)
in Short Term Loans and Advances |
76,753 |
-36,975 |
|
Decrease/(Increase)
in Prepaid Expenses |
110 |
180 |
|
Decrease/(Increase)
in Trade Payables and other current liabilities |
-1,286 |
-4,159 |
|
Cash
generated from/ (used in) Operations |
-47,479 |
-32,189 |
|
Direct
taxes (paid)/Refunds (net) |
-29,123 |
-26,714 |
|
Net
Cash Flow from/ (used in) Operating activities |
-76,602 |
-58,903 |
|
Cash
Flow from Investing activities |
|
|
|
Purchase
of Property, Plant and Equipment, Intangible Assets, Capital Work in Progress
and Capital Advances |
-3,154 |
-76,005 |
|
Proceeds
from sale of investment property |
- |
27,500 |
|
(Purchase)/Sale
of non-current investment |
-1,45,476 |
29,070 |
|
Securities
Transaction Tax |
-183 |
-507 |
|
Decrease/(Increase)
in Other Current Assets |
305 |
16,230 |
|
Interest
Received |
118,395 |
1,14,200 |
|
Dividend
Received from Non-Current Investments |
4,657 |
4,068 |
|
Net
Cash Flow from/ (used in) Investing activities |
-25,456 |
1,14,556 |
|
Cash
Flow from Financing activities |
|
|
|
Proceeds/(Repayment)
from borrowings (Net) |
79,766 |
54,686 |
|
Interest
paid |
-10,573 |
-4,615 |
|
Net
Cash Flow from/ (used in) Financing activities |
69,193 |
50,071 |
|
Net
increase/(decrease) in cash and cash equivalents |
-32,865 |
1,05,724 |
|
Cash
and cash equivalents at the beginning of the year |
189,327 |
83,567 |
|
Effect
of exchange rate changes on cash and cash equivalents |
55 |
36 |
|
Cash
and Cash Equivalents at the end of the year |
156,517 |
1,89,327 |
Summary of the Cash Flow Statement for the years 2025
and 2024:
Cash Flow
from Operating Activities
In FY 2025, the company’s core operations generated a negative cash flow of
₹76.6 million compared to negative ₹58.9 million in FY 2024. The main reason is
that the company’s profits before tax were offset by large non-cash items like
high interest income and gains on sale of investments. Working capital changes
also worked against cash flow this year—particularly increases in long-term
advances and other non-current assets. While there were some positives, like
lower inventories and higher recovery of short-term advances, overall the
operations continue to consume rather than generate cash, which indicates the
business is still not self-funding from its core activity.
Cash Flow
from Investing Activities
On the investing side, the company had a net outflow of ₹25.5 million in FY
2025, a sharp reversal from the inflow of ₹114.6 million in FY 2024. This
change was mainly driven by large purchases of non-current investments and some
spending on property and equipment, while the prior year benefited from selling
investments and an investment property. The only saving factor in 2025 was
consistent income from interest and dividends, but it was not enough to offset
the heavy cash used for fresh investments. This shows the company shifted its
focus towards deploying cash into investments rather than liquidating them like
it did the year before.
Cash Flow
from Financing Activities
Financing activities were a strong positive in both years. In FY 2025, the
company raised ₹69.2 million net from borrowings (after interest payments),
compared to ₹50.1 million the previous year. This indicates the company is
relying on external funding to support its liquidity position, given that
operations and investing activities consumed cash. The ability to borrow more
and still manage interest costs suggests some comfort with creditors, but also
shows rising dependence on debt to maintain cash levels.
Net Change in
Cash and Cash Equivalents
Overall, the company’s cash position declined in FY 2025. Cash and cash
equivalents fell by ₹32.9 million, ending the year at ₹156.5 million, down from
₹189.3 million last year. In contrast, FY 2024 had seen a very strong increase
of over ₹105 million. The decline is a direct result of negative operating and
investing cash flows, partly cushioned by financing inflows.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current
Ratio (in times) |
1.54 |
3.70 |
|
Debt
Equity Ratio (in times) |
0.06 |
0.03 |
|
Debt
Service Coverage Ratio (in times) |
0.67 |
2.01 |
|
Return
on Equity Ratio (in %) |
2.61% |
4.60% |
|
Trade
Receivables Turnover Ratio (in times) |
8.26 |
10.23 |
|
Trade
Payables Turnover Ratio (in times) |
32.66 |
30.52 |
|
Net
Capital Turnover Ratio (in times) |
0.50 |
0.41 |
|
Net
Profit Ratio (in %) |
31.74% |
48.20% |
|
Return
on Capital Employed (in %) |
3.16% |
5.56% |
|
Return
on Investment (in %) |
12.61% |
15.88% |
Summary of the financial ratios of Asiatic Oxygen
Ltd for the year 2025 and 2024:
Current Ratio
The current ratio has dropped sharply from 3.70 in FY 2024 to 1.54 in FY 2025.
This means that the company’s short-term liquidity has weakened. While it still
has enough current assets to cover its current liabilities (above 1), the
cushion has reduced significantly, indicating tighter working capital
management or higher short-term obligations.
Debt-Equity
Ratio
The debt-equity ratio has increased slightly from 0.03 to 0.06. The company
still has very low leverage, meaning it relies more on equity than debt to
finance its operations. Even with the small rise, the company remains
conservatively financed and faces minimal risk from debt.
Debt Service
Coverage Ratio (DSCR)
DSCR fell steeply from 2.01 in FY 2024 to 0.67 in FY 2025. This suggests that
the company’s ability to generate operating profits to service its debt
obligations has weakened considerably. A DSCR below 1 means the company does
not generate enough earnings to fully cover its debt servicing requirements,
raising concerns about repayment capacity.
Return on
Equity (ROE)
ROE declined from 4.60% to 2.61%, reflecting weaker profitability for
shareholders. This indicates that the company generated lower returns on
shareholders’ funds in 2025, showing reduced efficiency in utilizing equity
capital.
Trade
Receivables Turnover Ratio
The receivables turnover dropped from 10.23 to 8.26. This means the company is
collecting money from its customers more slowly than before. While still
healthy, the slowdown in collections could indicate more relaxed credit terms
or delayed payments from customers.
Trade
Payables Turnover Ratio
Payables turnover improved slightly from 30.52 to 32.66. This indicates the
company is paying its suppliers faster than in the previous year. While this
strengthens supplier relationships, it also reduces the cash buffer available
to the business.
Net Capital
Turnover Ratio
The net capital turnover improved from 0.41 to 0.50. This shows the company is
generating more revenue per unit of capital employed in working capital.
Although improvement is visible, the ratio is still relatively low, suggesting
limited efficiency in capital utilization.
Net Profit
Ratio
The net profit margin fell from 48.20% to 31.74%. Despite still being very
high, the decline signals reduced profitability per unit of revenue. This could
be due to higher costs, lower income from investments, or other margin
pressures in FY 2025.
Return on
Capital Employed
ROCE declined from 5.56% to 3.16%, showing that overall efficiency in
generating returns from total capital employed has weakened. It signals lower
profitability relative to the resources invested in the business.
Return on
Investment
ROI decreased from 15.88% to 12.61%. While still decent, this fall shows the
company’s investments generated lower returns in 2025 compared to 2024,
reflecting reduced effectiveness in deploying funds into profitable
opportunities.