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 39.00 (-2.50 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 325.00 (4.84 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 385.00 (-2.53 %) 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 16.00 (-5.88 %) capgemini 14,300.00 (-1.38 %) care health 184.00 (-0.54 %) carrier aircon 550.00 (0.92 %) cial 465.00 (-1.06 %) csk 195.00 (-1.52 %) 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 %) flipkart india 231,001.00 (0.00 %) frick india 3,400.00 (-2.86 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 288.00 (-0.69 %) group pharma 300.00 gynofem healthcare 70.00 (7.69 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,800.00 (-1.81 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 980.00 (-0.51 %) hicks 1,650.00 (3.13 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,500.00 (2.74 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) 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 22.00 (-2.22 %) jana small finance bank 75.00 kel 525.00 (-1.87 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 43.00 (-4.44 %) 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 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,300.00 (-4.17 %) mohfl 15.00 (7.14 %) msei 2.50 (11.11 %) msil 34.00 (3.03 %) nayara energy 760.00 (2.01 %) nayara energy ncd 320.00 (1.59 %) ncdex 198.00 (-1.00 %) 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 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 8.60 (1.78 %) pharmed limited 660.00 (3.13 %) 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 500.00 (2.04 %) resins plastics 550.00 (4.76 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 295.00 (-1.67 %) 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 5 255.00 (-7.27 %) sterlite power 570.00 (-3.39 %) studds 1,460.00 (-0.68 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 885.00 (-0.56 %) 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 %)
×

Bombay Gas Company Annual Reports, Balance Sheet and Financials

Bombay Gas Company Limited (Bombay Gas ) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Bombay Gas Company Limited

 

Bombay Gas Company Limited Balance Sheet (Rs in Lakhs)

Particulars

31-3-2024

31-3-2023

EQUITY AND LIABILITIES

 

 

Share Capital

800.02

800.02

Reserves and Surplus

22166.97

-5923.41

Non-current Liabilities

 

 

Long-term borrowings

-

13876

Other long-term liabilities

7.14

8588.93

Long-term provisions

239.29

380.32

Current Liabilities

 

 

Short-term borrowings

375

775

Trade payables

 

 

Micro, small, and medium enterprises

-

213.7

Other creditors

16.84

1570.08

Other current liabilities

190.99

3555.09

Short-term provisions

32.88

475.73

TOTAL EQUITY AND LIABILITIES

23829.13

24711.46

ASSETS

 

 

Non-current Assets

 

 

Property, Plant, & Equipment

 

 

 Tangible assets

23.22

10069.2

 Intangible assets

-

1564.5

Capital work-in-progress

-

2048.39

Goodwill on consolidation

-

868.27

Non-current investments

19982.05

165.24

Deferred tax assets

74.61

68.68

Long-term loans and advances

130.15

2581.01

Other Non Current Assets

489.37

65.6

Current Assets

 

 

Inventories

215.81

246.22

Trade receivables

 

3442.08

Cash and cash equivalents

2636.27

1061.23

Short-term loans and advances

13.64

1457.08

Other current assets

264.01

1073.96

TOTAL ASSETS

23829.13

24711.46

Bombay Gas Company Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-3-2024

31-3-2023

Income

 

 

Revenue from operations

37504.46

12885.42

Other income

7.22

40.56

Total Income

37511.68

12925.98

Expenses

 

 

Purchase of stock-in-trade

0.92

25.01

Cost of revenue

601.11

6230.63

Changes in inventories of stock-in-trade

10.33

18.63

Employee benefits expenses

524.33

2182.59

Finance costs

131.99

1238.18

Depreciation and amortization expenses

256.88

3853.72

Operating and other expenses

2432.05

1801.35

Total Expenses

3957.61

15350.11

Profit / (Loss) before tax for the year

33554.07

-2424.13

Exceptional items - income / (expense) (net)

-

36.32

Profit / (Loss) before tax

33554.07

-2387.8

Tax Expense

 

 

Current tax

5469

5.6

Deferred tax

-5.42

-9.99

Deferred tax for earlier years

-

-20.3

Short/(Excess) provision for tax for earlier years

0.12

-20.3

Total Tax Expense

5463.7

-24.69

Profit / (Loss) after tax for the year

28090.37

-2363.12

Profit / (Loss) after Minority Interest

28090.37

-2363.12

Earnings per Equity Share (EPS)

 

 

Basic / Diluted (Face value of Rs. 10 per share)

351.12

-29.54

Bombay Gas Company Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-3-2024

31-3-2023

Cash Flow from Operating Activities

 

 

Net Profit / (Loss) before tax

33,554.07

-2,424.13

Adjustment

 

 

 Profit on sale of investment in subsidiary

-24,614.43

-

 Depreciation and amortization charge

256.88

3,853.72

 Profit on sale of Property, Plant, and Equipment

-4.06

-

 Reversal of provision for standard assets

-408.87

-

 Contingent provision for standard assets

-7.44

-

 Interest on Fixed Deposit

-1.4

30.77

 Interest on Income Tax Refund

-1.33

-

 Interest paid

131.38

1,231.41

Operating Cash Profit before Working Capital Changes

8,901.44

2,691.96

Adjustment

 

 

 (Increase) / decrease in inventories

10.33

18.54

 (Increase) / decrease in trade receivables

16.16

18.54

 (Increase) / decrease in trade payables

8.13

448.34

 (Increase) / decrease in other current assets

-489.37

628.7

 Increase / (decrease) in current liabilities

7.14

1,346.43

Cash Generated from Operations

26,719.60

4,812.89

Taxes (Paid) / Refund

-5,439.77

-617.59

Net Cash / (used) from Operating Activities

21,279.87

4,195.09

Exceptional items  income / (expenses)

-

36.32

Net Cash (used) from Operating Activities including Exceptional Items

21,279.87

4,231.41

Cash Flow from Investing Activities

 

 

Increase in Payable towards Capital Expenditure

-

302.84

Purchase of Property, Plant and Equipment

-0.33

-8,622.19

Sale of Property, Plant and Equipment

4.06

-

Purchase of shares from minority shareholders

-

-608.95

Purchase of Investment

-48,474.42

-

Proceeds from Sale of Investment

29,295.83

119.65

Net Cash (used) from Investing Activities

-19,174.85

-8,206.65

Cash Flow from Financing Activities

 

 

Loan from Ultimate Holding Company

-

5,327.24

Loan repaid to Ultimate Holding Company

-

-1,900.20

Interest paid

-131.38

-1,135.50

Interest received on FD

1.4

65.11

Net Cash (used) from Financing Activities

-529.99

2,462.65

Net Increase / (Decrease) in Cash & Cash Equivalents

1,575.04

-1,517.59

Opening Cash and Cash Equivalents

1,061.23

2,578.82

Closing Cash and Cash Equivalents

2,636.27

1,061.23

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

Cash Flow from Operating Activities

Net Profit / (Loss) before Tax

2024: ₹33,554.07

2023: -₹2,424.13

Explanation: The company had a significant net profit before tax in 2024 compared to a loss in 2023, indicating a strong improvement in operational performance.

Adjustments

Profit on Sale of Investment in Subsidiary

2024: -₹24,614.43

2023: ₹0

Explanation: The substantial gain from selling investments in a subsidiary was removed from the profit to reflect the actual cash impact.

Depreciation and Amortization Charge

2024: ₹256.88

2023: ₹3,853.72

Explanation: Depreciation decreased substantially, suggesting either a reduction in fixed assets or a change in depreciation policies.

Profit on Sale of Property, Plant, and Equipment

2024: -₹4.06

2023: ₹0

Explanation: The small profit from selling property, plant, and equipment was adjusted out of the net profit.

Reversal of Provision for Standard Assets

2024: -₹408.87

2023: ₹0

Explanation: A reversal of provisions previously set aside was adjusted out of the operating profit.

Contingent Provision for Standard Assets

2024: -₹7.44

2023: ₹0

Explanation: Provision adjustments for assets were made, impacting the cash flow.

Interest on Fixed Deposit

2024: -₹1.40

2023: ₹30.77

Explanation: The interest earned on fixed deposits was adjusted from the profit.

Interest on Income Tax Refund

2024: -₹1.33

2023: ₹0

Explanation: This reflects the adjustment for interest on tax refunds received.

Interest Paid

2024: ₹131.38

2023: ₹1,231.41

Explanation: A significant reduction in interest paid, possibly due to reduced borrowings or lower interest rates.

Operating Cash Profit before Working Capital Changes

2024: ₹8,901.44

2023: ₹2,691.96

Explanation: Cash profit before changes in working capital increased substantially, indicating improved cash generation from core operations.

Adjustment for Working Capital Changes

(Increase) / Decrease in Inventories

2024: ₹10.33

2023: ₹18.54

Explanation: Inventory levels changed slightly, affecting the cash flow marginally.

(Increase) / Decrease in Trade Receivables

2024: ₹16.16

2023: ₹18.54

Explanation: A slight increase in trade receivables, which could imply that more cash is tied up in receivables.

(Increase) / Decrease in Trade Payables

2024: ₹8.13

2023: ₹448.34

Explanation: A significant decrease in trade payables, indicating that the company has settled more payables or paid off existing liabilities.

(Increase) / Decrease in Other Current Assets

2024: -₹489.37

2023: ₹628.70

Explanation: A large decrease in other current assets, which could mean that the company has used or written off assets, impacting cash flow.

Increase / (Decrease) in Current Liabilities

2024: ₹7.14

2023: ₹1,346.43

Explanation: A smaller increase in current liabilities in 2024 compared to 2023, indicating a lower need for short-term financing.

Cash Generated from Operations

2024: ₹26,719.60

2023: ₹4,812.89

Explanation: Significant increase in cash generated from operations, reflecting improved operational efficiency and cash management.

Taxes Paid / Refund

2024: -₹5,439.77

2023: -₹617.59

Explanation: A large increase in taxes paid, likely due to the increase in profitability.

Net Cash / (Used) from Operating Activities

2024: ₹21,279.87

2023: ₹4,195.09

Explanation: The substantial increase in net cash from operating activities reflects better operational performance and efficient cash management.

Exceptional Items Income / (Expenses)

2024: ₹0

2023: ₹36.32

Explanation: No exceptional items in 2024, compared to a small amount in 2023.

Cash Flow from Investing Activities

Increase in Payable Towards Capital Expenditure

2024: ₹0

2023: -₹302.84

Explanation: There were no new capital expenditure payables in 2024, whereas there was an increase in 2023.

Purchase of Property, Plant, and Equipment

2024: -₹0.33

2023: -₹8,622.19

Explanation: A significant reduction in capital expenditure in 2024, indicating either completion of prior investments or reduced need for new assets.

Sale of Property, Plant, and Equipment

2024: ₹4.06

2023: ₹0

Explanation: Small proceeds from the sale of property, plant, and equipment were recorded.

Purchase of Shares from Minority Shareholders

2024: ₹0

2023: -₹608.95

Explanation: No purchases of shares from minority shareholders in 2024, which was a cash outflow in 2023.

Purchase of Investment

2024: -₹48,474.42

2023: ₹0

Explanation: Significant cash outflow due to purchasing investments in 2024, indicating a major strategic investment or acquisition.

Proceeds from Sale of Investment

2024: ₹29,295.83

2023: ₹119.65

Explanation: Substantial cash inflow from selling investments in 2024, which helped offset some of the cash used for purchasing investments.

Net Cash (Used) from Investing Activities

2024: -₹19,174.85

2023: -₹8,206.65

Explanation: Higher net cash outflow from investing activities in 2024 due to significant investments and capital expenditures.

Cash Flow from Financing Activities

Loan from Ultimate Holding Company

2024: ₹0

2023: ₹5,327.24

Explanation: No new loans from the ultimate holding company in 2024, compared to a significant inflow in 2023.

Loan Repaid to Ultimate Holding Company

2024: ₹0

2023: -₹1,900.20

Explanation: No repayment of loans to the ultimate holding company in 2024, whereas there was a repayment in 2023.

Interest Paid

2024: -₹131.38

2023: -₹1,135.50

Explanation: Significant reduction in interest payments in 2024, reflecting either reduced borrowings or lower interest rates.

Interest Received on FD

2024: ₹1.40

2023: ₹65.11

Explanation: Decrease in interest received on fixed deposits, indicating a lower balance or lower interest rates.

Net Cash (Used) from Financing Activities

2024: -₹529.99

2023: ₹2,462.65

Explanation: Net outflow in financing activities in 2024 compared to an inflow in 2023, primarily due to lower loan activity and interest payments.

Net Increase / (Decrease) in Cash & Cash Equivalents

2024: ₹1,575.04

2023: -₹1,517.59

Explanation: The company experienced a net increase in cash and cash equivalents in 2024, indicating improved cash flow management and operational performance.

Opening and Closing Cash and Cash Equivalents

Opening Cash and Cash Equivalents

2024: ₹1,061.23

2023: ₹2,578.82

Explanation: The cash balance at the beginning of 2024 was lower compared to the beginning of 2023.

Closing Cash and Cash Equivalents

2024: ₹2,636.27

2023: ₹1,061.23

Explanation: Significant increase in closing cash balance in 2024, reflecting the positive cash flow performance over the year

Financial Ratios of Bombay Gas Company Limited

Particulars

2024

2023

Current Ratio

5.08

0.22

Debt-Equity Ratio

0.02

0.17

Debt Service Coverage Ratio

48.82

0.17

Return on Equity Ratio

132.44

2.69

Inventory Turnover ratio

0.05

0.19

Trade receivables turnover ratio

13.14

18.43

Trade payables turnover ratio

196.78

14.54

Net capital turnover ratio

0.04

-0.23

Net Profit Ratio

68.84

26.06

Return on capital employed

102.18

1.92

Return on investment

15.9

-

Here is a summary of the financial and operational metrics for BOMBAY GAS COMPANY Limited for the years 2024 and 2023:

Current Ratio: 5.08 (2024) vs. 0.22 (2023)

Insight: The significant increase in the current ratio indicates a much stronger liquidity position in 2024. The company has ample current assets relative to its current liabilities, suggesting a strong ability to meet short-term obligations.

Debt-Equity Ratio: 0.02 (2024) vs. 0.17 (2023)

Insight: The reduction in the debt-equity ratio reflects a significant decrease in the company 's reliance on debt financing. A lower ratio indicates a lower level of debt relative to equity, suggesting improved financial stability and lower financial risk.

Debt Service Coverage Ratio: 48.82 (2024) vs. 0.17 (2023)

Insight: The drastic increase in the debt service coverage ratio indicates that the company has significantly improved its ability to cover debt obligations from its operating cash flow. This high ratio suggests robust financial health and strong cash flow management.

Return on Equity Ratio: 132.44 (2024) vs. 2.69 (2023)

Insight: The substantial increase in return on equity (ROE) indicates that the company is generating exceptionally high returns on shareholders ' equity. This dramatic improvement reflects strong profitability and effective use of equity capital.

Inventory Turnover Ratio: 0.05 (2024) vs. 0.19 (2023)

Insight: The decline in the inventory turnover ratio suggests that the company’s inventory is turning over more slowly. This could indicate either a build-up of inventory or slower sales, which might need further investigation to ensure efficient inventory management.

Trade Receivables Turnover Ratio: 13.14 (2024) vs. 18.43 (2023)

Insight: The decrease in the trade receivables turnover ratio indicates that the company is taking longer to collect payments from customers. This could imply a need to improve credit control measures or address issues with customer payment delays.

Trade Payables Turnover Ratio: 196.78 (2024) vs. 14.54 (2023)

Insight: The dramatic increase in the trade payables turnover ratio suggests that the company is paying off its trade payables much more quickly. This could be a sign of improved supplier relationships or changes in payment policies.

Net Capital Turnover Ratio: 0.04 (2024) vs. -0.23 (2023)

Insight: The significant improvement in the net capital turnover ratio indicates a positive shift in how effectively the company is using its net capital to generate sales. The negative ratio in 2023 suggests that the company had negative net capital or inefficiencies in capital use.

Net Profit Ratio: 68.84% (2024) vs. 26.06% (2023)

Insight: The substantial increase in the net profit ratio reflects a significant improvement in profitability. The company is converting a larger proportion of its sales into net profit, highlighting effective cost management and increased operational efficiency.

Return on Capital Employed: 102.18% (2024) vs. 1.92% (2023)

Insight: The dramatic rise in the return on capital employed (ROCE) indicates a significant improvement in the company’s efficiency in generating profits from its capital. This strong performance reflects better utilization of capital and enhanced profitability.

Return on Investment: 15.9% (2024)

Insight: A positive return on investment (ROI) in 2024 shows that the company is generating a solid return on its investments. This ratio is especially notable given that no ROI figure was available for 2023, indicating a positive outcome from recent investments or strategic decisions.

 

 

 

Bombay Gas Company Annual Report

Bombay Gas Company Annual Report 2023-24

Download

Bombay Gas Company Annual Report 2022-23

Download

Bombay Gas Company Annual Report 2021-22

Download

Bombay Gas Company Annual Report 2020-21

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert