Unlisted Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 510.00 (0.99 %) apl metals 40.00 (-2.44 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 375.00 (-1.32 %) 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 24.50 (2.08 %) capgemini 14,600.00 (-1.02 %) care health 184.00 (-0.54 %) carrier aircon 550.00 (0.92 %) cial 465.00 (-1.06 %) csk 198.00 (-0.50 %) dalmia refract 270.00 (-1.82 %) dfm foods 467.00 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 %) flipkart india 231,001.00 (0.00 %) frick india 3,400.00 (-2.86 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 296.00 (-1.00 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,200.00 (-0.83 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 900.00 (-2.17 %) hero fincorp 1,975.00 (-0.25 %) hexaware 985.00 (-0.51 %) hicks 1,600.00 (1.59 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,200.00 (1.41 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 156.00 (-1.27 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,100.00 (-1.59 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,430.00 (-0.69 %) infinite computer 405.00 (1.25 %) inkel 22.50 (-2.17 %) jana small finance bank 75.00 kel 575.00 (0.88 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 45.00 (-2.17 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 875.00 (0.57 %) martin & harris 820.00 (-1.20 %) matrix gas 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 435.00 (1.16 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,400.00 (2.13 %) mohfl 13.25 (-1.85 %) msei 1.80 (-2.70 %) msil 34.00 (3.03 %) nayara energy 690.00 (1.47 %) nayara energy ncd 320.00 (1.59 %) ncdex 200.00 (-0.99 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 1,850.00 (-2.63 %) onix renewable 16,000.00 (6.67 %) orbis financial 399.00 (-0.25 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-1.85 %) panasonic appliances 262.00 (0.77 %) paymate india 500.00 (-1.96 %) pharmeasy 8.50 (3.03 %) pharmed limited 620.00 (0.81 %) philips domestic 675.00 (-1.46 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 265.00 (1.92 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 480.00 (-2.04 %) resins plastics 525.00 (-0.94 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 300.00 (-3.23 %) sab miller 535.00 (0.94 %) sbi amc 2,650.00 (-1.12 %) 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 5 275.00 (-3.51 %) sterlite power 590.00 (-1.67 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 899.00 (-0.11 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 442.00 (-0.67 %) vivriti capital 1,040.00 (-0.95 %)
×

Blossom Industries Annual Reports, Balance Sheet and Financials

Blossom Industries Limited (Blossom Industries) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Blossom Industries Limited

Blossom Industries Limited  Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Shareholders ' funds

 

 

Share capital

1,106.75

1,106.75

Reserves and surplus

21,455.32

18,991.25

Non-current liabilities

 

 

Long-term borrowings

3,375.70

2,500.00

Other long-term liabilities

151.98

168.19

Long-term provisions

21.11

28.43

Current liabilities

 

 

Short term borrowings

1,419.21

-

Trade Payables

 

 

Total outstanding dues of Micro and small enterprises

268.76

92.05

Total outstanding dues of creditors Other than micro and small enterprises

3,055.01

2,792.65

Other current liabilities

4,824.91

4,886.61

Short-term provisions

58.35

43.92

Total Equity & Liabilities

35,737.10

30,609.85

Non-current assets

 

 

Property, Plant and Equipment

4,550.07

2,943.62

Intangible assets

12.38

22.99

Capital Work-in-Progress

71.83

277.89

Non-Current Investments

7,500.00

7,500.00

Deferred tax assets

23.90

11.75

Long-term loans and advances

664.20

755.34

Other Non-Current Assets

163.55

159.52

Current assets

 

 

Current Investments

2,000.91

1,490.99

Inventories

4,034.69

3,094.52

Trade receivables

2,397.64

599.9

Cash and bank balances

471.54

509.49

Short-term loans and advances

13,199.18

13,228.64

Other current assets

647.21

15.2

Total Assets

35,737.10

30,609.85

 Blossom Industries Limited  Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Revenue from operations (gross)

44,446.90

56,694.43

Less: Excise duty

14,027.88

25,929.72

Revenue from operations (net)

30,419.02

30,764.71

Other income

2,023.22

2549.57

Total Income

32,422.24

33,314.28

Expenses:

 

 

Cost of materials consumed

6,509.94

6,252.81

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

-678.24

-165.07

Employee benefits expense

1,392.03

1,358.58

Finance costs

554.95

753.75

Depreciation and amortization expense

575.68

340.57

Other expenses

20,888.52

21,212.83

Total expenses

29,242.88

29,753.47

Profit before tax

3,199.36

3560.81

Current tax

750.00

840

Deferred tax

-12.15

14.47

Short/(Excess) provision of tax of earlier years

-2.56

-3.68

Profit for the year

2,464.07

2,710.02

Earnings per share (of Rs. 3/- each):

 

 

Basic

6.68

7.35

Diluted

6.68

7.35

 Blossom Industries Limited  Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

CASH FLOW FROM OPERATING ACTIVITIES :

 

 

Profit before tax

3,199.34

3,560.81

Adjusting for:

 

 

Depreciation and amortization

575.68

340.57

Finance cost

554.94

753.75

Interest income

-1,378.04

-2,267.96

Share of profit and interest from a firm in which the company is a partner

-605.45

-1,021.33

Profit on sale/Discard of fixed assets

-0.52

-0.12

Profit on sale of mututal fund

-9.79

-15.84

Sundry credit balances written back

-0.02

-0.28

Operating profit before working capital changes

2,336.14

1,349.60

Adjustments for (increase) / decrease in operating assets:

 

 

Inventories

-940.15

-821.59

Trade receivables

-1,797.74

2,059.93

Fixed Deposits

-1.99

42.07

Short-term loans and advances

29.47

-2,882.74

Long-term loans and advances

-37.81

90.92

Other current and non current assets

-636.01

-2.92

Adjustments for increase / (decrease) in operating liabilities:

 

 

Short term borrowings

1,419.21

-

Trade payables

439.07

1,738.92

Other current liabilities

-61.71

-966.77

Other long-term liabilities

-16.21

-3.51

Short-term provisions

14.42

2.83

Long-term provisions

-7.31

-0.47

Net Cash from Operations

739.38

606.26

Net income tax (paid)

-747.44

-836.32

Net cash flow from / (used in) operating activities

-8.06

-230.06

CASH FLOW FROM INVESTING ACTIVITIES :

 

 

Capital expenditure on fixed assets, including capital advances

-1,836.51

-803.32

Proceeds on disposal of Property, Plant and Equipment

0.52

0.20

Purchase of Investment in Mutual fund

-

-42.00

Proceeds from sale of Investment in Mutual Fund

105.32

105.18

Interest received

1,378.04

2,267.96

Net cash flow from / (used in) investing activities

-352.63

1,528.02

CASH FLOW FROM FINANCING ACTIVITIES :

 

 

Payment of Interest

-554.94

-753.75

Proceeds from inter corporate deposits

-

4,450.00

Proceeds from borrowings - term loan

876.73

-

Repayment of borrowings- term loan

-1.03

-4,946.86

Net cash flow from / (used in) financing activities

320.76

-1,250.61

Net (Decrease) / Increase in Cash and Cash Equivalents

-39.93

47.35

Cash and Cash Equivalents (Opening balance)

249.18

201.83

Cash and Cash Equivalents (Closing balance)

209.25

249.18

Cash and cash equivalents at the end of the year :

 

 

Cash on hand

-

0.02

Balances with banks :

 

 

In current accounts

209.25

249.17

Total

-39.93

47.35

 

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

Cash Flow from Operating Activities:

For the year ending March 31, 2024, the company generated an operating profit before working capital adjustments of ₹2,336.14 lakhs, a rise from ₹1,349.60 lakhs in 2023. Adjustments were made for various items, including depreciation and amortization of ₹575.68 lakhs and finance costs of ₹554.94 lakhs. Notably, interest income and share of profit from a partnership firm, which were deducted, contributed to negative adjustments, amounting to -₹1,378.04 lakhs and -₹605.45 lakhs, respectively.

Working capital adjustments reveal cash outflows from increases in inventories (₹940.15 lakhs) and trade receivables (₹1,797.74 lakhs), while fixed deposits saw minor changes. Other adjustments included a significant increase in trade payables of ₹439.07 lakhs and short-term borrowings of ₹1,419.21 lakhs, which partially offset other liabilities. After accounting for tax payments of ₹747.44 lakhs, net cash flow from operating activities was a slight outflow of ₹-8.06 lakhs, a minor improvement from the outflow of ₹-230.06 lakhs in 2023.

Cash Flow from Investing Activities:

Investing activities reflect a net cash outflow of ₹-352.63 lakhs in 2024, contrasting with the prior year's inflow of ₹1,528.02 lakhs. The main outflows included capital expenditures on fixed assets of ₹1,836.51 lakhs, up significantly from ₹803.32 lakhs the previous year, suggesting increased investment in property and equipment. However, the sale of mutual fund investments generated a minor inflow of ₹105.32 lakhs, while interest income of ₹1,378.04 lakhs provided some relief, though lower than in 2023. Overall, the cash used in investing indicates a strategic investment increase, though with a lower return compared to the previous year.

Cash Flow from Financing Activities:

Financing activities in 2024 resulted in a net cash inflow of ₹320.76 lakhs, a turnaround from the outflow of ₹-1,250.61 lakhs in 2023. The major inflows included proceeds from a term loan of ₹876.73 lakhs. Conversely, the company incurred interest payments of ₹554.94 lakhs, which were a consistent outflow, though slightly lower than last year. In 2023, a substantial repayment of term loans led to a net outflow; however, the absence of similar repayment obligations in 2024 contributed positively to cash flow.

Net Change in Cash and Cash Equivalents:

The net decrease in cash and cash equivalents for the year ending March 31, 2024, was ₹-39.93 lakhs, resulting in a closing balance of ₹209.25 lakhs, down from ₹249.18 lakhs at the start of the year. The modest reduction reflects careful cash management, with increases in financing partially offsetting investing outflows and a small operating outflow. This year-end cash balance signifies a relatively stable liquidity position, slightly lower than the previous year’s close but consistent with operational and investment needs.

 Financial Ratios of AdTech Systems Limited

Particulars

2023-24

2022-23

Current ratio (times)

2.36

2.42

Debt equity ratio (times)

0.28

0.2

Debt service coverage ratio (times)

6.16

3.66

Return on equity ratio

12%

14%

Inventory turnover ratio (times)

10.01

13.93

Trade receivables turnover ratio (times)

20.3

18.88

Trade payables turnover ratio (times)

6.71

11.62

Net capital turnover ratio (times)

2.32

2.77

Net profit ratio

8%

9%

Return on capital employed

14%

19%

Return on Investment

8%

13%

 

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

Current Ratio (2023-24: 2.36, 2022-23: 2.42):
The current ratio measures the company’s capacity to meet short-term liabilities using its current assets. This ratio slightly declined from 2.42 to 2.36, still above the ideal threshold of 2. This small decrease suggests a slight reduction in liquidity but remains indicative of a strong short-term financial position.

Debt-Equity Ratio (2023-24: 0.28, 2022-23: 0.20):
This ratio indicates the company’s use of debt relative to shareholders' equity. It increased from 0.20 to 0.28, showing a slight increase in debt reliance. However, the ratio remains low, suggesting conservative financial leverage and low dependence on borrowed funds.

Debt Service Coverage Ratio (DSCR) (2023-24: 6.16, 2022-23: 3.66):
The DSCR improved significantly, indicating that the company’s earnings are more than sufficient to cover its debt obligations. The increase from 3.66 to 6.16 demonstrates a stronger ability to service debt, which is a positive indicator of financial health and lower risk.

Return on Equity (ROE) (2023-24: 12%, 2022-23: 14%):
This ratio, which reflects the profitability on shareholders' equity, declined from 14% to 12%. The decrease suggests that while the company remains profitable, its returns to shareholders have moderated, which may reflect lower net income relative to equity.

Net Profit Ratio (2023-24: 8%, 2022-23: 9%):
This ratio measures the percentage of revenue converted to net profit. The slight drop from 9% to 8% indicates reduced profitability, potentially due to increased costs or lower revenue margins.

Return on Capital Employed (ROCE) (2023-24: 14%, 2022-23: 19%):
ROCE evaluates the company’s efficiency in using capital to generate earnings. The decline from 19% to 14% indicates a reduction in profitability relative to the capital employed, suggesting lower returns on investments in capital assets.

Return on Investment (ROI) (2023-24: 8%, 2022-23: 13%):
ROI dropped significantly, highlighting lower returns from the company’s investments. This may suggest that recent investments have not generated as high returns, affecting overall profitability.

Inventory Turnover Ratio (2023-24: 10.01, 2022-23: 13.93):
This ratio indicates how often inventory is sold and replaced. The decrease suggests slower inventory turnover, which could imply a buildup of stock or slower demand, impacting cash flow tied up in inventory.

Trade Receivables Turnover Ratio (2023-24: 20.3, 2022-23: 18.88):
An increase in this ratio suggests improved efficiency in collecting receivables, with faster turnover of credit sales. This improvement reflects strong credit management, which positively impacts cash flow.

Trade Payables Turnover Ratio (2023-24: 6.71, 2022-23: 11.62):
The ratio’s decline indicates that the company is taking longer to pay its suppliers. This could suggest better cash flow management or favorable terms with suppliers, allowing the company to retain cash for longer.

Net Capital Turnover Ratio (2023-24: 2.32, 2022-23: 2.77):
This ratio reflects the efficiency of using working capital to generate revenue. The decline suggests that the company generated less revenue per unit of working capital, possibly due to slower sales growth or increased working capital needs.

 

Blossom Industries Annual Report

Blossom Industries Annual Report 2020-21

Download

Blossom Industries Annual Report 2023-24

Download

Blossom Industries Annual Report 2022-23

Download

Blossom Industries Annual Report 2021-22

Download

Blossom Industries Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert