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 950.00 (5.56 %) 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 %)
×

Atlas Copco Annual Reports, Balance Sheet and Financials

Atlas Copco India Private Limited (Atlas Copco) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Atlas Copco India Private Limited

Atlas Copco India Private Limited Balance Sheet (In Rs. Millions)

 

    (In Rs. Millions)
Particulars 31st March 2023 31st March 2022
ASSETS:    
Non-Current Assets:    
(a) Property, plant and equipment 1,466.71 1,505.73
(b) Capital work-in-progress 21.97 13.55
(c) Other intangible assets 84.96 107.83
(d) Intangible assets under development 1.67 12.3
(e) Right to use assets 1,109.69 567.58
(f) Financial assets    
(i) Trade receivables  - -
(ii) Other financial assets 100.44 110.57
(g) Deferred tax asset (Net) 488.95 304.94
(h) Other non-current assets 836.3 893
Total Non-Current Assets 4,110.69 3,515.50
Current Assets:    
(a) Inventories 7,348.83 7,070.10
(b) Financial assets    
(i) Trade receivables 7,475.34 6,917.70
(ii) Cash and bank balances 5,196.05 5,613.80
(iii) Bank balances other than (ii) above 245 304.9
(iv) Other current financial assets 711.47 408.1
(c) Other current assets 1,935.31 979.61
Total Current Assets 22,912.00 21,294.21
TOTAL ASSETS 27,022.69 24,809.71
EQUITY AND LIABILITIES:    
EQUITY:    
(a) Equity share capital 218.71 217.34
(b) Other equity 14,802.86 13,827.58
Total equity attributable to owners of the Company 15,021.57 14,044.92
LIABILITIES:    
Non-Current Liabilities:    
(a) Financial liabilities    
(i) Lease liabilities 563.49 378.13
(b) Provisions 147.23 94.17
Total Non-Current Liabilities 710.72 472.3
Current Liabilities:    
(a) Financial liabilities    
(i) Lease liabilities 248.37 235.35
(ii) Trade payables    
(A) Dues to micro and small enterprise 525.81 555.09
(B) Dues to creditors other than micro and small enterprise 5,332.66 5,758.75
(iii) Other financial liabilities 608.52 487.62
(b) Provisions 2,067.71 1,226.04
(c) Other current liabilities 2,315.46 1,806.27
(d) Current tax liabilities (Net) 191.87 223.37
Total Current Liabilities 11,290.40 10,292.49
Total Liabilities 12,001.12 10,764.79
TOTAL EQUITY AND LIABILITIES 27,022.69

24,809.71

Atlas Copco India Private Limited Profit & Loss Statement (In Rs. Millions)

    (In Rs. Millions)
Particulars 31st March 2023 31st March 2022
Income    
Revenue from operations 39,751.35 35,743.85
Other income 296.43 321.91
Total Income 40,047.78 36,065.76
Expenses    
Cost of raw material consumed 12,194.68 12,640.79
Purchases of stock-in-trade 9,394.17 8,925.65
Changes in inventories of finished goods, work-in-progress & stock-in-trade -202.06 -839.87
Employee benefit expenses 4,527.43 3,631.98
Finance cost 102.89 96.66
Depreciation and amortisation expenses 602.32 597.78
Other expenses 6,039.77 4,485.47
Total Expenses 32,659.20 29,538.46
Profit before tax 7,388.58 6,527.30
Tax expense    
- Current tax expense 2,115.30 1,710.15
- (Excess) / short provision for tax relating to prior years 102.12 45.67
- Deferred tax (credit) -89.32 -13.95
Total tax expense 2,128.10 1,742.17
Profit after tax 5,260.48 4,785.13
Other Comprehensive Income    
(a) Item that will not be reclassified to Profit and Loss in subsequent periods    
- Remeasurement of defined benefit plans -376.18 -181.31
- Income tax related to above item 94.68 45.63
Total Other Comprehensive Income -281.5 -135.68
Total Comprehensive Income 4,978.98 4,649.45
Earnings per equity share (face value per equity share - Rs. 10) - Basic & Diluted (in Rs.) 241.46 220.14

Atlas Copco India Private Limited Consolidated Cash Flow Statement (In Rs. Millions)

    (In Rs. Millions)
Particulars Year ended 31st March 2023 Year ended 31st March 2022
CASH FLOW FROM OPERATING ACTIVITIES    
Profit before tax 7,388.58 6,527.30
Adjustment for:    
Depreciation and amortisation expense 338.1 333.39
Depreciation on right to use assets 264.22 264.39
Unrealised exchange (gain)/loss (net) 15.87 -12.46
Finance cost other than Interest on lease liability 57.12 56.81
Interest on lease liability 45.77 39.85
Loss on sale/write off of property,plant and equipment (net) 8.79 3.38
Provision for bad trade receivable/advances (net) -28.29 63.15
Provision for contingencies 736.36 12.27
Bad Debt written off 61.41 54.89
Interest income on bank deposit -197.41 -27.87
Net gain on sale of investments - -150.57
Expense recognised in respect of cash settled share based payments 14.58 25.33
  1,316.53 662.56
Operating profit before working capital changes 8,705.11 7,189.86
Adjustments for changes in working capital    
Adjustements for (increase) / decrease in operating assets:    
Trade receivables -570.14 -1,044.41
Inventories -278.73 -1,245.41
Current assets -955.83 -138.96
Other current financial assets -243.47 -257.18
Other non-current financial assets 10.13 -3.04
Other non-current assets -260.21 -142.51
Adjustements for increase / (decrease) in operating liabilities:    
Trade payables -491.87 274.1
Non-current provisions 53.05 55.37
Current provisions 105.32 47.69
Other current financial liabilities -53.54 190.9
Other current liabilities 509.2 539.45
  -2,176.11 -1,723.99
Cash generated from operations 6,529.00 5,465.87
Income taxes paid (net of refund) -2,311.96 -1,756.71
Net Cash from operating activities 4,217.04 3,709.17
CASH FLOW FROM INVESTING ACTIVITIES    
Purchase of property, plant and equipment (including intangible assets, capital work-in-progress, capital advances) -106.31 -273.09
Proceeds from sale of property, plant and equipment 1.75 -
Purchase of investments - -4,699.77
Proceeds from sale of investments - 9,794.63
Interest received on bank deposits 197.41 27.87
Income from Investments - 150.57
Net Cash from in investing activities 92.85 5,000.21
CASH FLOW FROM FINANCING ACTIVITIES    
Payment towards capital reduction - -9.49
Proceeds from issue of share capital 330 -
Principal and interest payment of lease liabilities -653.63 -308.56
Finance cost and other charges -57.12 -56.81
Dividend paid -4,346.89 -3,042.82
Net Cash (used in) financing activities -4,727.64 -3,417.68
NET INCREASE / (DECREASE) IN CASH AND CASH EQUIVALENTS -417.75 5,291.70
UNREALISED EXCHANGE (LOSS) / GAIN IN CASH AND CASH EQUIVALENTS -4.51 -2.02
Cash and Cash equivalents (Opening balance) 5,613.80 322.11
Cash and Cash equivalents (Closing balance) 5,196.05 5,613.80

Let 's break down the Cash Flow Statement for the years 2023 and 2022, activity-wise (Rs. In Millions):

 

1. Cash Flow from Operating Activities:

 

   - In 2023, the cash flow from operating activities increased to Rs. 4,217.04 compared to Rs. 3,709.17 in 2022. This increase indicates improved operational efficiency or higher profitability.

   - The operating profit before working capital changes rose from Rs. 7,189.86 in 2022 to Rs. 8,705.11 in 2023, reflecting better operational performance.

   - Adjustments for changes in working capital components like trade receivables, inventories, and other current assets resulted in a net decrease in cash flow from operating activities in 2023.

 

2. Cash Flow from Investing Activities:

 

   - In 2023, the cash flow from investing activities was Rs. 92.85, significantly lower than the previous year 's Rs. 5,000.21. This decrease suggests reduced investment in assets like property, plant, and equipment.

   - There were no purchases of investments in 2023, unlike 2022, where significant investments were made. However, proceeds from the sale of investments were recorded in both years.

 

3. Cash Flow from Financing Activities:

 

   - The cash flow from financing activities in 2023 was Rs. -4,727.64, indicating a substantial cash outflow. This outflow was primarily due to dividend payments and proceeds from share capital issuance.

   - Payment towards capital reduction, principal, and interest payments of lease liabilities, along with finance costs and charges, also contributed to the cash outflow in 2023.

 

4. Net Increase/(Decrease) in Cash and Cash Equivalents:

 

   - The company experienced a decrease in cash and cash equivalents of Rs. -417.75 in 2023, whereas there was a significant increase of Rs. 5,291.70 in 2022. This decrease could be attributed to the significant cash outflow from financing activities, despite an increase in cash flow from operating activities.

   - Unrealised exchange losses further impacted the net cash position, albeit to a lesser extent.

 

5. Closing Balance of Cash and Cash Equivalents:

 

   - Despite the decrease in cash and cash equivalents, the closing balance in 2023 was Rs. 5,196.05, indicating that the company still maintains a healthy cash position to support its operations and investment activities.

 

Financial Ratios of Atlas Copco India Private Limited:

Particulars 2023
EBITDA  13.01 %
Networth  6.95 %
Return on Equity 35.02%
Total Assets  8.92 %
Fixed Assets  -28.62 %
Current Assets  7.60 %
Current Liabilities  9.70 %
Trade Receivables  8.06 %

Let’s break down and analyze each of these financial indicators for the year 2023:

 

1. EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization) Margin: 13.01%

   - This indicates that the company 's EBITDA represents 13.01% of its total revenue. It 's a measure of operating profitability and efficiency.

 

2. Net-worth: 6.95%

   - Net worth typically refers to the total assets minus total liabilities of a company. In this context, it seems to represent 6.95% of some relevant financial base, perhaps total assets or equity.

 

3. Return on Equity (ROE): 35.02%

   - ROE measures how effectively the company is using its shareholders ' equity to generate profit. An ROE of 35.02% indicates that for every unit of equity, the company generated a return of 35.02%.

 

4. Total Assets: 8.92%

   - This could represent the rate of growth or change in total assets from a previous period. It could also represent the proportion of some financial metric to total assets.

 

5. Fixed Assets: -28.62%

   - A negative percentage in fixed assets might imply a decrease in fixed assets from the previous period or a write-down of fixed assets.

 

6. Current Assets: 7.60%

   - This could indicate the growth rate or change in current assets compared to the previous period.

 

7. Current Liabilities: 9.70%

   - Similarly, this percentage might represent the growth rate or change in current liabilities from the previous period.

 

8. Trade Receivables: 8.06%

   - This percentage likely represents the rate of change or growth in trade receivables compared to the previous period.

 

Dividend History of Atlas Copco India Private Limited:

Particulars

2023

Dividend (final + interim) (In Rs.)

140

Atlas Copco Annual Report 2021-22

Download

Atlas Copco Annual Report 2020-21

Download

Corporate Actions

2020-21

Download

20120-21

Download

2022-23

Download

2019-20

Download

2022-23

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert