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 %)
×

Balmer Lawrie Annual Reports, Balance Sheet and Financials

Balmer Lawrie Van Leer Limited (Balmer Lawrie) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Balmer Lawrie Van Leer Limited

Balmer Lawrie-Van Leer Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-current assets

 

 

Property, plant and equipment

21,192

20,194

Capital work-in-progress

168

1,422

Goodwill

1,016

1,016

Other intangible assets

8

14

Loans

1

3

Other financial assets

594

534

Income tax assets (net)

-

175

Other non-current assets

130

326

Current assets

 

 

Inventories

9,206

10,721

Trade receivables

10,714

9,355

Cash and bank balances

14

605

Bank Balances other than above

659

620

Loans

14

22

Other financial assets

739

858

Other current assets

1,039

1,205

TOTAL ASSETS

45,494

47,070

Equity

 

 

Equity share capital

1,796

1,796

Other equity

21,558

19,634

Non-current liabilities

 

 

Borrowings

2,033

3,846

Lease Liability

323

304

Other financial liabilities

6

9

Deferred tax liabilities (net)

692

497

Provisions

451

427

Current liabilities

 

 

Borrowings

8,889

11,186

Lease Liability

96

93

Total outstanding dues of micro enterprises and small enterprises

565

470

Total outstanding dues of creditors other than micro enterprises and small enterprises

6,326

6,271

Other financial liabilities

2,181

1,968

Provisions

55

100

Current tax liabilities (net)

151

165

Other current liabilities

372

304

TOTAL EQUITY AND LIABILITIES

45,494

47,070

 Balmer Lawrie-Van Leer Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue from Operations

56,049

59,097

Other Income

283

300

Total Income

56,332

59,397

Expenses

 

 

Cost of materials consumed

32,995

36,064

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

719

32

Employee benefits expense

4,755

4,667

Finance costs

1,094

1,247

Depreciation and amortization expense

1,848

1,684

Other expenses

11,228

11,953

Total expenses

52,639

55,647

Profit Before Tax

3,693

3,750

Current tax

827

862

Deferred tax expense / (credit)

200

-33

Net profit

2,666

2,921

Other Comprehensive Income

 

 

Items that will not be reclassified to profit or loss

 

 

Remeasurement of defined employee benefit plans

-49

113

Income tax relating to above

12

-28

Items that may be reclassified to profit or loss

18

104

Deferred gain/(loss) on cash flow hedges

-4

-26

Income tax relating to above

-23

163

Total Comprehensive Income for the year

2,643

3,084

Earnings Per Share

 

 

Basic and diluted (in Rs.)

14.83

16.25

Face value per share (in Rs.)

10

10

 Balmer Lawrie-Van Leer Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

CASH FLOW FROM OPERATING ACTIVITIES

 

 

Net Profit before tax as per Statement of Profit and Loss

3693

3750

Adjusted for:

 

 

Depreciation and amortization expense

1,848

1,684

Interest income

-68

-23

Finance costs

1,094

1247

Expected credit losses – Trade receivables

61

28

Liabilities no longer required written back

-7

-38

Net gain/ (loss) recognised in other comprehensive income

-31

217

Loss on sale of Property, plant and equipment

-3

11

Deferred grant income

-2

-2

Unrealised foreign exchange loss/(gain)

24

-22

Operating profit before working capital changes

6609

6852

Increase in provisions, trade payables and other liabilities

491

252

Decrease/ (increase) in trade receivables

-1396

1350

(Increase)/decrease in inventories

1515

-152

(Increase)/ decrease in loans and other assets

277

-208

Operating profit after working capital changes

7,496

8,094

Direct taxes paid (net of refund)

-664

-966

Net cash generated from operating activities

6832

7128

CASH FLOW FROM INVESTING ACTIVITIES

 

 

Purchase of property, plant and equipment (including capital work-in-progress and interest capitalised)

-1,422

-2,886

Proceeds from sale of property, plant and equipment

3

49

Interest received

68

23

Net cash used in investing activities

-1351

-2814

CASH FLOW FROM FINANCING ACTIVITIES

 

 

Dividend paid (including unpaid dividend)

-725

-1069

Repayment of non-current borrowings

-1974

-1535

(Repayments of)/Proceeds from current borrowings (net)

-2133

387

Deposits with bank towards margin money against borrowings (net)

-44

-252

Settlement of lease obligations

-99

-93

Finance costs paid

-1097

-1246

Net cash (used in)/generated from financing activities

-6,072

-3,808

NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS

-591

506

Opening balance of cash and cash equivalents

605

99

Closing balance of cash and cash equivalents

14

605

Components of cash and cash equivalents:

 

 

Balances with banks in current accounts

10

595

Deposits with original maturity less than 3 months

3

9

Cash on hand

1

1

Cash and cash equivalents as per financial statements

14

605

 

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

Operating Activities:

The company generated a net profit before tax of ₹3,693 lakhs for the year, which is slightly lower compared to ₹3,750 lakhs in the previous year. Adjustments for non-cash items, including depreciation and amortization expenses, finance costs, and unrealized foreign exchange losses, increased the operating profit before working capital changes to ₹6,609 lakhs.

Significant changes in working capital had a major impact on cash flow. The decrease in trade receivables and the increase in inventories negatively impacted cash flow, while an increase in trade payables and other liabilities partially offset these effects. As a result, the operating profit after working capital changes was ₹7,496 lakhs, compared to ₹8,094 lakhs in the previous year. After accounting for direct taxes paid, the net cash generated from operating activities was ₹6,832 lakhs, a decrease from ₹7,128 lakhs the previous year.

Investing Activities:

In investing activities, the company spent ₹1,422 lakhs on purchasing property, plant, and equipment, a significant reduction from ₹2,886 lakhs the previous year. The proceeds from the sale of property, plant, and equipment were minimal at ₹3 lakhs, compared to ₹49 lakhs previously. Interest received amounted to ₹68 lakhs, up from ₹23 lakhs. The net cash used in investing activities was ₹1,351 lakhs, an improvement from the net cash used of ₹2,814 lakhs in the previous year.

Financing Activities:

Cash flow from financing activities showed a net outflow of ₹6,072 lakhs, a substantial increase from ₹3,808 lakhs in the previous year. This outflow primarily stemmed from a higher dividend payment of ₹725 lakhs, compared to ₹1,069 lakhs the prior year, increased repayment of non-current borrowings, and a significant outflow from current borrowings. Finance costs paid also decreased to ₹1,097 lakhs from ₹1,246 lakhs. Overall, these activities reflect a significant cash outflow due to higher repayments and dividends.

Overall Cash Position:

The overall cash flow position saw a net decrease in cash and cash equivalents of ₹591 lakhs, compared to a net increase of ₹506 lakhs the previous year. The closing balance of cash and cash equivalents was ₹14 lakhs, a sharp decline from ₹605 lakhs at the end of the previous year. This decrease is primarily due to the substantial cash outflows in financing activities and reduced cash inflows from operating and investing activities.

 Financial Ratios of Balmer Lawrie-Van Leer Limited

Particulars

2024

2023

Current ratio

1.2

1.14

Debt - Equity ratio

0.47

0.67

Debt Service Coverage ratio

2.76

2.59

Return on Equity Ratio

0.11

0.14

Inventory Turnover

4.43

4.32

Debtors Turnover

5.59

5.89

Creditors Turnover Ratios

4.95

5.63

Net Capital Turnover Ratio

2.4

2.76

Net Profit Margin

4.80%

4.90%

Return on Capital employed

25%

26%

 

Here is a summary of the financial and operational metrics for Balmer Lawrie-Van Leer Limited for the year 2024 and 2023:

The Current Ratio improved slightly from 1.14 in 2023 to 1.20 in 2024, indicating a modest enhancement in the company 's short-term liquidity position. This means the company is somewhat better positioned to meet its short-term obligations with its short-term assets.

The Debt-Equity Ratio decreased from 0.67 in 2023 to 0.47 in 2024, reflecting a stronger solvency position. A lower debt-equity ratio suggests that the company has reduced its reliance on debt financing relative to equity, which is favorable for financial stability and reduces financial risk.

The Debt Service Coverage Ratio improved from 2.59 in 2023 to 2.76 in 2024. This indicates that the company is in a better position to meet its debt obligations, as it generates more cash relative to its debt service requirements.

The Return on Equity (ROE) decreased from 14% in 2023 to 11% in 2024, suggesting a decline in the profitability generated for each unit of shareholders ' equity. Despite this, the company is still generating a reasonable return on equity.

The Net Profit Margin slightly decreased from 4.90% in 2023 to 4.80% in 2024, indicating a minor decline in profitability per unit of sales.

The Return on Capital Employed (ROCE) also showed a decrease from 26% in 2023 to 25% in 2024. This reduction suggests a slight decline in the efficiency of generating profits from capital employed.

Efficiency:

The Inventory Turnover Ratio improved from 4.32 in 2023 to 4.43 in 2024, signifying better inventory management and a faster rate of inventory turnover.

The Debtors Turnover Ratio decreased from 5.89 in 2023 to 5.59 in 2024, indicating a slower collection period for receivables, which could affect cash flow.

The Creditors Turnover Ratio declined from 5.63 in 2023 to 4.95 in 2024, suggesting that the company is taking slightly longer to pay its creditors, which could impact supplier relationships or indicate more favorable credit terms.

The Net Capital Turnover Ratio decreased from 2.76 in 2023 to 2.40 in 2024, reflecting a decline in the efficiency of using capital to generate sales.

 

Dividend History 2023-2024:

Particulars

2024

2023

Dividend Per Share (Rs)

2

4

Retained Earnings (Rs. In Lakhs)

17,358

15,447

Balmer Lawrie Van Leer Limited Recent Financial Performance:

Dividend per Share: The specific dividend per share figure for March 2024 is Rs. 2.00 and for March 2023 is Rs. 4.00, Dividend per share represents the portion of a company 's earnings that is distributed to shareholders in the form of dividends. A higher dividend per share may indicate that the company is sharing more of its profits with shareholders.

 

Retained Earnings:  Retained earnings for 2024 amounted to Rs. 17,358 Lakhs, while in 2023, they were Rs. 15,447 Lakhs. Retained earnings represent the portion of a company 's profits that is reinvested in the business rather than distributed as dividends. An increase in retained earnings suggests that the company has retained more of its profits for reinvestment or future growth.

 

 

Balmer Lawrie Annual Reports

Balmer Lawrie Van Leer Annual Report 2023-24

Download

Balmer Lawrie Van Leer Annual Report 2022-23

Download

Balmer Lawrie Van Leer Annual Report 2021-22

Download

Balmer Lawrie Annual Report 2019-20

Download

Balmer Lawrie Annual Report 2020-21

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert