Unlisted Deals:
Ador Powertron 500.00 (4,900.00%)AITMC formerly AVPL 59.00 (-1.67%)Amol Minechem 940.00 (3.30%)Anglo French Drugs 1,020.00 (2.00%)Anugraha Valve 640.00 (1.59%)APL Metals 39.00 (-2.50%)Apollo Fashion 90.00 (3.45%)Arohan 250.00 (-1.96%)Assam Carbon 360.00 (2.86%)AVALOKITESHVAR 242.00 (0.83%)Axles India 725.00 (2.55%)Balmer Lawrie 200.00 (-0.99%)Bharat Hotels 360.00 (-5.26%)Bima Mandi 235.00 (-2.08%)BIRA 425.00 (-3.41%)BLSX 32.00 (-3.03%)BluSmart Mobility 2,300.00 (-4.17%)BOAT 1,625.00 (-2.99%)Bootes Impex 3,000.00 (-3.23%)C & S Electric 1,070.00 (1.90%)Cable Corporation 11.10 (0.91%)Capgemini 12,500.00 (-3.85%)Care Health 175.00 (-2.78%)Carrier Aircon 520.00 (-1.89%)CIAL 440.00 (-1.12%)CSK 188.00 (-1.05%)Dalmia Refract 270.00 (-1.82%)DFM Foods 425.00 (-5.56%)DSP Merrill Lynch 1,000.00 (%)East India Pharma 39.00 (-2.50%)Eaton Fluid 445.00 (1.14%)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 118.00 (-1.67%)Frick India 3,300.00 (3.13%)GKN Driveline 1,800.00 (-0.99%)Goodluck Defence 220.00 (-4.35%)Group Pharma 300.00 (%)Gynofem Healthcare 69.00 (-1.43%)Hazira Cargo Terminals Limited 205.00 (1.49%)HDB Financial 1,030.00 (-0.96%)HDFC Ergo 370.00 (1.70%)HDFC Securities 9,999.00 (-2.45%)Hella India 860.00 (-4.44%)Hero Fincorp 1,250.00 (-3.85%)HICKS 1,650.00 (3.13%)Hinduja leyland 235.00 (-4.08%)Hira Ferro 190.00 (-5.00%)Honeywell Electrical 7,500.00 (-1.32%)IKF Finance 270.00 (-3.57%)Incred Holdings 155.00 (1.31%)Incred Prime 10.00 (1.01%)India Carbon 950.00 (-4.04%)India Exposition 125.00 (3.31%)Indian Potash 3,150.00 (1.61%)Indian Seamless 202.00 (1.00%)Indo Alusys 25.75 (-0.96%)INDOFIL 1,200.00 (-1.64%)Infinite Computer 405.00 (1.25%)INKEL 21.00 (-4.55%)Jana Small Finance Bank 75.00 (%)KEL 465.00 (-2.11%)KIAL 135.00 (2.27%)KLM Axiva 16.00 (3.23%)Kurlon Limited 1,275.00 (1.59%)Lava 40.00 (-4.76%)Lords Mark 120.00 (-7.69%)Mahindra Rural MRHFL 100.00 (%)Manipal Housing 74.00 (2.07%)Manjushree Technopack 940.00 (1.62%)Martin & Harris 820.00 (-1.20%)Matrix Gas 410.00 (-8.89%)Merino 3,350.00 (3.08%)MINOSHA 282.00 (0.71%)Mitsubishi Heavy 207.00 (-0.48%)MKCL 425.00 (-2.30%)Mohan Meakin 2,250.00 (-1.10%)MOHFL 14.50 (-3.33%)MSEI 7.75 (3.33%)MSIL 31.00 (3.33%)Nayara Energy 1,500.00 (3.45%)Nayara Energy NCD 330.00 (3.13%)NCDEX 208.00 (1.46%)NCL Buildtek 277.00 (0.73%)NCL Holdings 106.00 (0.95%)NERL 58.00 (-1.69%)NSDL 1,250.00 (2.04%)NSE India 1,700.00 (-2.86%)Onix Renewable 16,500.00 (3.13%)Orbis Financial 420.00 (-0.24%)Oswal Minerals 60.10 (-1.48%)OTIS Elevator 4,000.00 (-2.44%)OYO Rooms 52.00 (-1.89%)Panasonic Appliances 270.00 (3.05%)Paymate India 500.00 (-1.96%)PharmEasy 7.50 (-3.23%)Pharmed Limited 675.00 (2.27%)Philips Domestic 580.00 (-0.85%)Philips India 925.00 (-0.54%)PNB Metlife 70.00 (%)PPFAS 8,000.00 (2.56%)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 580.00 (0.52%)Ring Plus Aqua 600.00 (3.45%)RRP S4E Innovation 270.00 (-1.82%)SAB Miller 540.00 (0.93%)SBI AMC 2,625.00 (-1.87%)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 (1.92%)Smile Microfinance 51.00 (-1.92%)Sterlite Grid 5 305.00 (3.39%)Sterlite Power 575.00 (-2.54%)STUDDS 660.00 (-2.22%)SVSML 315.00 (2.94%)T Stanes 800.00 (1.27%)Tata Capital 930.00 (-1.06%)TRL Krosaki 1,725.00 (-1.99%)Urban Tots 79.00 (-4.82%)Utkarsh Coreinvest 230.00 (-2.13%)Vikram Solar 410.00 (-1.20%)Vivriti Capital 990.00 (-1.98%)Zapp Fresh 113.00 (0.89%)
×

EL Forge Ltd Annual Report and Financials

Last Traded Price 1.00 + 0.00 %

E L Forge Limited (EL Forge) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40 -15.70 (-0.43%) -58.84 (-1.59%) 200.37 (5.83%) 590.52 (19.40%) 1204.06 (49.53%) 1425.26 (18.05%)
E L Forge Limited

E L Forge Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-current assets

 

 

Property, plant and equipment

2179.64

2347.42

Intangible assets

21.14

-

Investments

0.01

0.01

Others

108.22

85.40

Other non current assets

-

1.26

Current assets

 

 

Inventories

379.71

417.75

Trade receivables

544.23

378.32

Cash and cash equivalents

351.28

228.80

Bank balances other than above

3.74

3.74

Other Current Asset

118.76

183.60

Current Tax Asset (Net)

88.76

65.44

Total Assets

3795.50

3711.74

Equity

 

 

Equity share capital

2032.43

2032.43

Other equity

215.54

-8112.88

Non-current liabilities

 

 

Borrowings

0.00

1211.12

Other Financial liabilities

468.98

7525.01

Current liabilities

 

 

Trade payables

845.92

749.15

Other Financial liabilities

155.29

158.54

Other current liabilities

70.78

71.18

Provisions

6.56

77.18

Total Equity & liabilities

3795.50

3711.74

 

E L Forge Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

2023-24

2022-23

Income

6832.24

5846.31

Revenue from operations

 

 

Other income

40.52

4.99

Total Income

6872.76

5851.30

Expenses

 

 

Cost of Materials and Services Consumed

3771.53

3216.78

Changes in inventories of FG, SIT and WIP*

84.04

-56.91

Employee Benefits Expenses

991.01

965.45

Finance Costs

47.84

39.77

Depreciation and Amortisation Expense

184.20

488.71

Other Expenses

1487.79

1335.01

Total Expenses

6566.41

5988.81

Profit/ (Loss) before, exceptional items and tax

306.35

-137.52

Exceptional items

150.00

93.15

Profit/ (Loss) before extraordinary items and tax

156.35

-230.66

Extraordinary Items

6955.35

0.00

Profit/ (Loss) before tax

7112.20
0.00

-230.66
0.00

Net profit/(Loss) for the period

7112.20

-230.66

Earnings per share

 

 

Basic

34.99

-1.13

Diluted

34.99

-1.13

 E L Forge Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash flow from operating activities

 

 

Net Profit/(loss) before tax

7112.2

-230.66

Adjustments for:

 

 

 Depreciation

184.2

488.71

Profit/loss on sale of property, plant & Equipment

-10.74

-1.47

Interest expenses

47.84

39.77

Interest received

-13.3

-

Dividend received

-0.05

-

Operating profit before working capital changes

7320.15

296.35

Adjustments for:

 

 

Current liabilities & provisions

22.49

251.64

Trade receivables

-165.92

-179.09

Inventories

38.04

12.11

Other non current and current assets

19.96

-46.98

Other non current liabilities

-7056.03

-

Net cash from operating activities

178.69

334.04

Cash flow used in investing activities

 

 

Payment for purchase of property, plant & Equipment

-35.64

-184.21

Proceeds for sales property, plant & equipment

13.92

5.78

Deposits (given)/Receipts

-

-25.5

Interest received

13.3

-

Dividend received

0.05

-

Net cash used in investing activities

-8.37

-203.93

Cash flow from financing activities

 

 

Interest paid

-47.84

-39.77

Net cash from financing activities

-47.84

-39.77

Net increase/decrease in cash and cash equivalents

122.48

90.33

Opening balance of cash and cash equivalents

232.54

142.21

Closing balance of cash and cash equivalents

355.02

232.54

Cash and cash equivalents-as per financial statement

355.02

142.21

 

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

Cash Flow from Operating Activities

The Net Profit Before Tax for 2024 shows a positive shift to Rs. 7,112.2 lakhs compared to a loss of Rs. -230.66 lakhs in 2023, indicating improved profitability.

Adjustments such as depreciation (Rs. 184.2 lakhs in 2024) and interest expenses (Rs. 47.84 lakhs) add back non-cash charges, raising the operating cash flow. Conversely, items like interest received (Rs. -13.3 lakhs) and dividend received are subtracted as they are investing cash flows.

After adjusting for working capital changes, including trade receivables, current liabilities, and inventories, the net cash from operating activities for 2024 amounts to Rs. 178.69 lakhs, lower than the Rs. 334.04 lakhs in 2023, primarily due to a substantial decrease in other non-current liabilities.

Cash Flow from Investing Activities

The company reports outflows for property, plant, and equipment acquisition (Rs. 35.64 lakhs in 2024), partially offset by proceeds from asset sales (Rs. 13.92 lakhs).

Interest and dividends received contribute a small inflow, leading to a net cash outflow of Rs. -8.37 lakhs from investing activities for 2024, an improvement over the higher outflow of Rs. -203.93 lakhs in 2023.

Cash Flow from Financing Activities

Financing activities are limited, primarily reflecting interest paid (Rs. -47.84 lakhs), with no new borrowing or repayments. This leads to a small net cash outflow of Rs. -47.84 lakhs in 2024, close to the outflow of Rs. -39.77 lakhs in 2023.

Net Increase/Decrease in Cash and Cash Equivalents

The net increase in cash and cash equivalents for 2024 stands at Rs. 122.48 lakhs, with a closing balance of Rs. 355.02 lakhs, indicating a healthier liquidity position. This compares favorably to the Rs. 90.33 lakhs increase in 2023, resulting in a previous closing balance of Rs. 232.54 lakhs.

 Financial Ratios of E L Forge Limited

Particulars

2023-24

2022-23

Inventory turnover ratio

17.13

28.53

Trade receivables turnover ratio

14.81

20.25

Trade payables turnover ratio

8.5

10.11

Here is a summary of the financial and operational metrics for E L Forge Limited for the year 2024 and 2023:

Inventory Turnover Ratio

FY 2023-24: 17.13

FY 2022-23: 28.53

This ratio shows the number of times inventory is sold and replaced over a period, indicating inventory management efficiency. The decrease from 28.53 to 17.13 suggests a lower frequency of inventory turnover, which may indicate slower sales or excess inventory held. While high turnover is generally favorable, this change could imply either a slowdown in demand or a strategic inventory buildup.

Trade Receivables Turnover Ratio

FY 2023-24: 14.81

FY 2022-23: 20.25

The trade receivables turnover ratio measures how quickly a company collects payments from its customers. A decrease from 20.25 to 14.81 suggests that receivables collection has slowed, potentially affecting liquidity. This could be due to extended credit terms or delayed payments from customers, and maintaining effective collection processes becomes essential to prevent cash flow strain.

Trade Payables Turnover Ratio

FY 2023-24: 8.5

FY 2022-23: 10.11

This ratio indicates how quickly a company settles its accounts with suppliers. A decline from 10.11 to 8.5 reflects slower payment to suppliers, possibly suggesting improved cash retention or longer credit terms. However, lower turnover might also imply delayed payments, which could affect supplier relations if not managed effectively.

E L Forge Annual Report

E L Forge Annual Report 2023-24

Download

E L Forge Annual Report 2022-23

Download

E L Forge Annual Report 2021-22

Download

E L Forge Annual Report 2020-21

Download
Support Megha Support Neha

News Alert