| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| DFM Foods Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Non-current assets |
|
|
|
Plant, property and equipment |
172.54 |
177.61 |
|
Capital work in progress |
0.49 |
0.70 |
|
Right of use |
18.79 |
21.40 |
|
Other intangible assets |
0.73 |
0.91 |
|
Investments |
0.96 |
0.96 |
|
Other financial assets |
8.23 |
4.22 |
|
Other non current assets |
12.15 |
12.57 |
|
Current assets |
|
|
|
Inventories |
48.73 |
39.23 |
|
Investments |
8.32 |
11.65 |
|
Trade receivables |
8.17 |
3.26 |
|
Cash and cash equivalent |
0.60 |
2.29 |
|
Other Bank balances |
2.66 |
5.76 |
|
Other financial assets |
5.79 |
7.28 |
|
Current tax assets |
0.42 |
3.20 |
|
Other current assets |
7.27 |
6.19 |
|
Total assets |
295.85 |
297.23 |
|
Equity |
|
|
|
Equity share capital |
10.09 |
10.09 |
|
Other equity |
79.51 |
79.27 |
|
Noncurrent liabilities |
|
|
|
Borrowings |
6.16 |
23.20 |
|
Lease liabilities |
10.68 |
13.20 |
|
Provisions |
1.68 |
1.91 |
|
Deferred tax liability |
- |
7.35 |
|
Other non current liabilities |
- |
0.21 |
|
Current liabilities |
|
|
|
Borrowings |
52.30 |
46.03 |
|
Lease liabilities |
2.53 |
2.31 |
|
Total outstanding dues of micro and small
enterprises |
22.88 |
23.47 |
|
Total outstanding dues other than above |
66.26 |
55.96 |
|
Other financial liabilities |
16.54 |
14.66 |
|
Other current liabilities |
22.10 |
15.52 |
|
Provisions |
5.12 |
4.05 |
|
Total equity and liabilities |
295.85 |
297.23 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
705.77 |
553.55 |
|
Other Income |
2.68 |
7.81 |
|
Total Income |
708.45 |
561.36 |
|
Expenses |
|
|
|
Cost of material consumed |
426.82 |
312.66 |
|
Change in inventories of finished goods |
-8.97 |
-1.12 |
|
Employee benefits expense |
76.83 |
58.47 |
|
Finance costs |
6.23 |
10.86 |
|
Depreciation & amortization expense |
14.92 |
13.20 |
|
Other Expenses |
204.63 |
173.71 |
|
Total Expenses |
720.46 |
567.78 |
|
Profit/Loss Before Tax |
-12.01 |
-6.42 |
|
Current Tax |
- |
- |
|
Deferred Tax |
-7.35 |
-0.35 |
|
Profit/ Loss for the period |
-4.66 |
-6.07 |
|
Other comprehensive income |
|
|
|
Other comprehensive income not to be reclassified to profit or loss : |
|
|
|
Remeasurement gains on defined benefit plan |
-0.21 |
0.62 |
|
Income effect on above items |
- |
-0.15 |
|
Total comprehensive income for the period |
-4.87 |
-5.60 |
|
Earning per share |
|
|
|
Basic |
-0.92 |
-1.21 |
|
Diluted |
-0.92 |
-1.21 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Net Profit/(loss) Before Tax |
-12.01 |
-6.42 |
|
Adjustment for :- |
|
|
|
Depreciation and
amortization |
14.92 |
13.20 |
|
Finance costs |
6.23 |
10.86 |
|
(reversal)/expense on employee stock appreciation
rights |
5.11 |
-0.33 |
|
(gain)/loss on disposal
of PPE |
0.17 |
-1.37 |
|
Gain on investment
designated at fair value through profit/loss (FVTPL) |
-0.67 |
-0.80 |
|
Interest income from
financial assets carried at amortised costs |
-0.80 |
-1.01 |
|
Income from government
grants related to interest free loan |
-0.51 |
-0.73 |
|
Provisions for doubtful
debts and advances |
-0.12 |
1.38 |
|
PPE written off |
- |
0.36 |
|
Provisions for slow
moving inventory |
2.26 |
1.93 |
|
Inventory written off |
- |
0.24 |
|
Gain on foreign
exchange fluctuation |
- |
-0.15 |
|
Working
capital adjustments: |
|
|
|
Increase/(decrease) in Trade payables |
9.71 |
-1.23 |
|
Increase/(decrease) in provisions |
1.05 |
-0.08 |
|
Increase/(decrease) in other financial
liabilities |
2.33 |
-0.14 |
|
Increase in other liabilities |
6.96 |
2.79 |
|
(increase) in inventories |
-11.76 |
-6.20 |
|
(increase)/decrease in trade receivables |
-4.79 |
0.95 |
|
Decrease in other financial assets |
0.92 |
0.52 |
|
(increase)/decrease in other assets |
-1.37 |
3.27 |
|
Cashflow generated from operations |
17.63 |
17.04 |
|
Direct taxes paid |
2.78 |
0.49 |
|
Net Cash from/(used in) Operating Activities |
20.41 |
17.53 |
|
Cash Flow from Investing Activities |
|
|
|
Purchase of PPE |
-6.47 |
-5.98 |
|
Capital expenditures on right of use assets |
- |
-0.18 |
|
Purchase of intangible assets |
-0.33 |
-0.43 |
|
Proceeds from sale of investment |
4.00 |
- |
|
Proceeds from sale of assets |
0.10 |
8.90 |
|
(investment) in / proceeds from maturity of fixed
deposits |
-0.48 |
3.04 |
|
Bank deposits not considered as cash and cash
equivalent |
- |
0.12 |
|
Interest received |
0.80 |
0.88 |
|
Net Cash from / (used in) Investing Activities |
-2.38 |
6.35 |
|
Cash Flow from Financing Activities |
|
|
|
Dividend transfer to
IEPF |
-0.13 |
-0.12 |
|
Proceeds from issue of
share capital |
- |
0.03 |
|
Finance costs paid |
-5.90 |
-11.07 |
|
Proceeds from current borrowing |
12.05 |
7.08 |
|
Repayment of non current borrowings |
-22.12 |
-15.85 |
|
Payment towards lease liabilities |
-3.62 |
-3.40 |
|
Net Cash from/(used in) Financing Activities |
-19.72 |
-23.33 |
|
Net Increase/decrease in Cash & cash
equivalents |
-1.69 |
0.55 |
|
Cash and cash equivalents at the beginning of the
year |
2.29 |
1.74 |
|
Cash and cash equivalents at the end of the year |
0.60 |
2.29 |
Summary of the Cash Flow Statement for the
years 2025 and 2024:
Operating
Activities:
The company reported a loss
before tax of ₹12.01 crore in FY2025, compared with a loss of
₹6.42 crore in FY2024, indicating a deterioration in accounting profitability.
However, after adjusting for non-cash items such as depreciation (₹14.92 crore),
finance costs (₹6.23
crore), and employee
stock appreciation rights expense (₹5.11 crore), the operating
cash position improved. Working capital movements also had a significant
impact: trade payables
increased by ₹9.71 crore and other liabilities rose by ₹6.96 crore,
which supported cash inflows. On the other hand, inventory increased by ₹11.76 crore
and trade receivables
increased by ₹4.79 crore, which absorbed cash. After these
adjustments, the cash
generated from operations was ₹17.63 crore, slightly higher
than ₹17.04 crore in FY2024. After accounting for direct taxes paid (₹2.78 crore),
the company reported net
cash from operating activities of ₹20.41 crore, showing that
its core operations still generated cash despite accounting losses.
Investing
Activities:
Cash flow from investing activities showed a net outflow of ₹2.38 crore in FY2025,
compared with a net
inflow of ₹6.35 crore in FY2024. The main reason for the
outflow was capital
expenditure, including ₹6.47
crore spent on property, plant, and equipment and ₹0.33 crore on intangible assets,
reflecting continued investment in productive capacity and technology. These
outflows were partly offset by ₹4.00
crore from the sale of investments, ₹0.10 crore from asset disposals,
and ₹0.80 crore of
interest income. In the previous year, higher proceeds from the
sale of assets (₹8.90 crore) led to a stronger investing cash inflow, which did
not recur in FY2025.
Financing
Activities:
Financing activities resulted in a net
cash outflow of ₹19.72 crore in FY2025, though this was
slightly lower than the ₹23.33
crore outflow in FY2024. The major financing cash outflows
included repayment of
non-current borrowings of ₹22.12 crore, interest payments of ₹5.90 crore,
and lease liability
payments of ₹3.62 crore. Although the company raised ₹12.05 crore through current
borrowings, this was not sufficient to offset the large debt
repayments and financing costs. This suggests that the company is actively reducing its long-term debt
obligations, which improves financial leverage but also places
pressure on cash reserves in the short term.
Overall Cash
Position:
Due to the combination of positive
operating cash flows but large financing outflows, the company
experienced a net
decrease in cash and cash equivalents of ₹1.69 crore in FY2025,
compared with a small increase of ₹0.55 crore in FY2024. As a result, the cash balance declined from ₹2.29
crore at the beginning of the year to ₹0.60 crore at the end of the year.
Overall, the statement indicates that while the company’s operations continue to generate cash,
significant debt
repayments and capital investments have reduced its available
cash balance
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio |
0.44 |
0.49 |
|
Debt – equity ratio |
0.65 |
0.77 |
|
Debt service coverage
ratio |
0.73 |
0.74 |
|
Return on equity |
-5.20% |
-5.02% |
|
Inventory turnover ratio |
9.59 |
8.50 |
|
Trade receivables
turnover ratio |
123.49 |
136.82 |
|
Trade payables turnover ratio |
7.47 |
6.04 |
|
Net capital turnover
ratio |
-6.67 |
-6.66 |
|
Net profit ratio |
-0.66% |
-1.10% |
|
Return on capital employed |
-3.90% |
2.87% |
|
Return on investment |
6.43% |
6.36% |
Summary of financial Ratio for the year 2025 and 2024.
Current ratio:
The current ratio of DFM Foods Limited
decreased from 0.49 in
FY2024 to 0.44 in FY2025. This indicates a decline in the
company’s liquidity position and suggests that current liabilities are
significantly higher than current assets. A ratio below 1 reflects potential
difficulty in meeting short-term obligations and shows pressure on the
company’s working capital management.
Debt–equity ratio:
The debt–equity ratio improved from 0.77
in FY2024 to 0.65 in FY2025. This decline indicates that the
company reduced its reliance on external borrowings and strengthened its
capital structure. Lower financial leverage suggests that the company has
repaid some of its debt during the year, thereby reducing financial risk.
Debt service
coverage ratio:
The debt service coverage ratio slightly decreased from 0.74 to 0.73. This
ratio measures the company’s ability to meet its debt obligations from
operating income. A ratio below 1 indicates that the company’s earnings are
insufficient to fully cover its debt servicing requirements, highlighting
financial pressure.
Return on equity:
Return on equity declined slightly from -5.02%
in FY2024 to -5.20% in FY2025. The negative ratio indicates
that the company incurred losses during the year, resulting in negative returns
for shareholders. This suggests that the company was unable to generate profits
from the shareholders’ invested funds.
Inventory turnover
ratio:
The inventory turnover ratio increased from 8.50 to 9.59, indicating an improvement
in inventory management. A higher turnover ratio suggests that inventory is
being sold and replaced more frequently, which reflects efficient stock
utilization and better operational efficiency.
Trade receivables
turnover ratio:
The trade receivables turnover ratio declined from 136.82 to 123.49.
This indicates that the company collected receivables slightly slower compared
to the previous year. Although the ratio remains high, the decline suggests a
minor slowdown in the efficiency of receivables collection.
Trade payables
turnover ratio:
The trade payables turnover ratio increased from 6.04 in FY2024 to 7.47 in FY2025.
This indicates that the company paid its suppliers more quickly during the
year. While this may improve supplier relationships, it can also lead to higher
short-term cash outflows.
Net capital turnover
ratio:
The net capital turnover ratio remained almost unchanged at -6.67 in FY2025 compared to -6.66 in
FY2024. The negative ratio indicates that the company has
negative working capital, meaning current liabilities exceed current assets.
This reflects inefficiency in the utilization of working capital to generate
sales.
Net profit ratio:
The net profit ratio improved from -1.10%
in FY2024 to -0.66% in FY2025. Although the ratio is still
negative, the improvement indicates that the company reduced its net losses
relative to its revenue. This suggests a slight improvement in cost control or
operational performance.
Return on capital
employed:
Return on capital employed decreased significantly from 2.87% in FY2024 to -3.90% in FY2025.
The negative ratio indicates that the company was unable to generate adequate
returns from the total capital employed in the business, reflecting poor
operational profitability during the year.
Return on
investment:
Return on investment increased slightly from 6.36% in FY2024 to 6.43% in FY2025. This
indicates that the company earned marginally better returns on its investments
compared to the previous year, suggesting stable performance from its
investment activities