Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Dewas Metal Sections Limited |
Particulars |
2023 |
2022 |
EQUITY AND LIABILITIES |
|
|
Shareholder 's Funds |
|
|
(a) Share Capital |
362.57 |
388.45 |
(b) Reserves and Surplus |
4300.84 |
3504.62 |
Total Of Shareholders Fund |
4663.41 |
3893.07 |
Non-Current Liabilities |
|
|
Long Term Borrowings |
2626.94 |
2697.57 |
Deferred Tax Liabilities (Net) |
481.87 |
489.48 |
Tooling Deposit From Customers |
26.43 |
22.27 |
Total Of Non Current Liabilities |
3135.24 |
3209.32 |
Current Liabilities |
|
|
Short Term Borrowings |
3827.39 |
4126.02 |
Trade Payables: |
|
|
(i) Total outstanding dues of micro and small enterprises |
72.45 |
15.29 |
(ii) Total outstanding dues of creditors other than micro and small enterprises |
2465 |
3222.3 |
(c) Other Current Liabilities |
591.5 |
424.28 |
(d) Short-Term Provisions |
28.51 |
22.2 |
Total Of Current Liabilities |
6984.85 |
7810.09 |
Total Of Equities And Liabilities |
14783.5 |
14912.5 |
ASSETS |
|
|
Non-Current Assets |
|
|
(a) Property Plant & Equipment And Intangible Asset |
|
|
ii) lntangible Assets |
|
|
(i) Property Plant & Equipment |
4419.63 |
4422.51 |
(ii) lntangible Assets |
18.69 |
22.44 |
(b) Other non-current assets |
20.22 |
162.95 |
Total Of Non Current Assets |
4458.54 |
4607.9 |
Current Assets |
|
|
(a ) Current lnvestments |
501.11 |
616.27 |
(b) Inventories |
4183.1 |
3683.53 |
(b) Trade Receivables |
3779.57 |
4823.63 |
(c) Cash & Bank Balances |
415.7 |
243.72 |
(d) Short-Term Loans & Advances |
1444.42 |
935.82 |
(e) Other Current Assets |
1.06 |
1.61 |
Total of Current Assets |
10325 |
10304.6 |
Total Of Assets |
14783.5 |
14912.5 |
Particulars |
2023 |
2022 |
I INCOME |
|
|
Revenue from Operations |
33168.21 |
22647.65 |
Other income |
286.26 |
272 |
Total Income |
33454.47 |
22919.65 |
II. Expenses |
|
|
Cost Of Material Consumed |
28517.75 |
19309.59 |
Changes in Inventories |
-361.29 |
242.13 |
Employee Benefits Expenses |
1453.39 |
1021.98 |
Financial Cost |
825.77 |
583.29 |
Depreciation and Amortization Expenses |
440.58 |
405.03 |
Other Expenses |
1340.32 |
942.3 |
Total Expenses |
32216.52 |
22504.32 |
Profit Before Exceptional Items/Extraordinary Items And Tax |
1237.95 |
415.33 |
Profit/(loss) before Tax |
1237.95 |
415.33 |
Tax expense: |
|
|
1. Current tax |
-333.01 |
-69.69 |
2. Deferred tax |
7.61 |
-89.6 |
3. Tax for Earlier Years |
-12.77 |
-0.01 |
Profit For The Year |
899.78 |
256.03 |
IX. Earnings per equity share |
|
|
1. Basic |
28.93 |
8.23 |
2. Diluted |
28.93 |
8.23 |
Particulars |
2023 |
2022 |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
Net profit before taxation and Extraordinary Item |
1237.94 |
415.33 |
Adjusted for : |
|
|
Depreciation |
440.58 |
405.03 |
Finance Cost |
825.77 |
583.29 |
Other Non Current Assets |
-2.33 |
28.12 |
Provision For Bad Debts |
13.78 |
22.31 |
Profit/Loss on sale of Mutual Fund |
13.26 |
-47.43 |
Profit/Loss on sale of Assets |
2.58 |
-9.66 |
Operating Profit Before Working Capital Changes |
2505.07 |
1396.98 |
Increase/Decrease in Inventories |
-499.57 |
-628.05 |
Increase/Decrease in Trade and Other Payables |
-522.17 |
810.16 |
Increase/Decrease in Trade and Other Receivables |
522.24 |
-268.08 |
Cash generated from operations |
2005.57 |
1314.71 |
Income Tax |
-345.78 |
-69.7 |
NET CASH FLOW FROM OPERATING ACTIVITIES |
1659.79 |
1245.01 |
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
Payment / Receipt From Investment |
128.41 |
-414.81 |
Payments Towards Fixed Assets |
-434.37 |
-238.59 |
Proceed From Sale Of Asset |
2.16 |
-30.65 |
NET CASH FLOW FROM INVESTING ACTIVITIES |
-303.8 |
-684.05 |
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
Proceeds / Repayment From Long Term Borrowings |
-70.63 |
-446.44 |
Proceeds / Repayment From Short Term Borrowings |
-298.63 |
285.2 |
Redemption Of Preference Share |
-129.43 |
|
Interest Paid |
-825.77 |
-583.29 |
NET CASH FLOW FROM FINANCING ACTIVITIES |
-1324.46 |
-744.53 |
NET INCREASE IN CASH AND CASH EQUIVALENTS |
31.58 |
-183.57 |
Cash and Cash Equivalents At The Beginning Of The Period |
384.12 |
567.69 |
Cash and Cash Equivalents At The End Of The Period |
415.7 |
384.12 |
Certainly, here is a summary of the Cash Flow Statement for the years 2023 and 2022:
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Cash Flow from Operating Activities (2023) amounted to Rs 1,659.79, representing the cash generated from the company 's core operations.
In 2022, the Net Cash Flow from Operating Activities was Rs 1,245.01, indicating the cash generated from operations in the previous year.
CASH FLOWS FROM INVESTING ACTIVITIES:
The Net Cash Flow from Investing Activities for 2023 was -Rs 303.80, reflecting investments in assets and other activities that resulted in cash outflows.
In 2022, the company had a Net Cash Flow from Investing Activities of -Rs 684.05, indicating a larger investment in assets and other activities that required cash outflows during that year.
CASH FLOW FROM FINANCING ACTIVITIES:
The Net Cash Flow from Financing Activities in 2023 was -Rs 1,324.46, representing cash flows related to long-term and short-term borrowings, interest payments, and the redemption of preference shares.
In 2022, the Net Cash Flow from Financing Activities was -Rs 744.53, indicating a similar set of financial activities with a different magnitude of cash flows.
NET INCREASE IN CASH AND CASH EQUIVALENTS:
In 2023, there was a net increase in cash and cash equivalents of Rs 31.58, suggesting that the company 's cash and cash equivalents grew during the year.
However, in 2022, there was a net decrease of -Rs 183.57, meaning that the company had less cash and cash equivalents at the end of the year compared to the beginning.
CASH AND CASH EQUIVALENTS:
At the beginning of 2023, the company had Rs 384.12 in cash and cash equivalents.
At the end of 2023, the cash and cash equivalents had increased to Rs 415.70.
Conversely, in 2022, the year started with Rs 567.69 in cash and cash equivalents, and this decreased to Rs 384.12 by the end of the year.
This breakdown offers a detailed view of the cash flows from different activities and their impact on the company 's overall cash position in both 2023 and 2022.
Particulars |
2022 |
EBITDA |
-2.02 % |
Networth |
7.04 % |
Debt/Equity Ratio |
1.87 |
Return on Equity |
6.58% |
Total Assets |
7.15 % |
Fixed Assets |
-2.76 % |
Current Assets |
14.25 % |
Current Liabilities |
16.31 % |
Trade Receivables |
7.49 % |
Trade Payables |
48.59 % |
Current Ratio |
1.34 |
Here is a summary of the financial and operational metrics for Dewas Metal Section Limited
1.EBITDA
The EBITDA margin was -2.02%, indicating that the company 's operating earnings were negative, which could suggest financial difficulties or inefficiencies in operations
2.Networth:
The company 's net worth represented 7.04% of its total assets, which could be an indicator of the proportion of assets financed by shareholders ' equity.
3.Debt/Equity Ratio:
The Debt/Equity Ratio was 1.87, suggesting that the company had a relatively high level of debt in its capital structure compared to equity, which may pose financial ris
4.Return on Equity (ROE):
The Return on Equity was 6.58%, indicating the company 's ability to generate profit from shareholders ' equity, but this figure is relatively modest.
5.Total Assets:
Total assets increased by 7.15% during the year, which may indicate business growth or asset accumulation.
6.Fixed Assets:
Fixed assets decreased by -2.76%, which suggests a reduction in the company 's long-term assets. This could be due to depreciation, sales, or other factors.
7.Current Assets:
Current assets increased by 14.25%, possibly indicating higher liquidity or increased investment in short-term assets.
8.Current Liabilities:
Current liabilities increased by 16.31%, potentially indicating higher short-term obligations that the company needs to address.
9.Trade Receivables:
Trade receivables increased by 7.49%, which could suggest higher sales on credit or an increase in outstanding customer invoices.
10.Trade Payables:
Trade payables increased significantly by 48.59%, possibly indicating the company 's increased reliance on trade credit or the need to manage its supplier relationships more effectively.
11.Current Ratio:
The current ratio was 1.34, indicating the company 's ability to meet its short-term financial obligations. A ratio above 1 suggests good short-term liquidity.