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 185.00 (-1.60 %) carrier aircon 550.00 (0.92 %) cial 470.00 (-1.05 %) 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 3,500.00 (-1.41 %) 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 1,210.00 (-1.22 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 900.00 (-2.17 %) hero fincorp 1,980.00 (-0.50 %) 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 400.00 (-1.23 %) 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 900.00 (-1.10 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 445.00 (-1.11 %) vivriti capital 1,040.00 (-0.95 %)
×

Eaton Fluid Power Annual Reports, Balance Sheet and Financials

Danfoss Systems Limited (Eaton Fluid) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Danfoss Systems Limited

Danfoss Systems Limited Balance Sheet (Rs in millions)

Particulars

31-03-2023

31-03-2022

Assets

 

 

Non-current assets

 

 

Property, plant and equipment

591.38

447.43

Capital work in progress

6.11

99.7

Right-of-use assets

1.35

0.84

Loans

1.19

1.2

Trade receivables

7.9

5.09

Other financial assets

7.68

5.49

Other non-current assets

48.31

57.13

Deferred tax asset (net)

45.46

55.58

Income tax assets (net)

169.03

169.03

Total non-current assets

878.41

841.49

Current assets

 

 

Inventories

800.45

858.36

Trade receivables

1,008.72

1,032.48

Cash and cash equivalents

3.5

43.82

Loans

0.69

0.37

Other financial assets

0.01

0.01

Other current assets

93.34

175.22

Total current assets

1,906.71

2,110.26

Total assets

2,785.12

2,951.75

Equity and liabilities

 

 

Equity

 

 

Share capital

69.64

69.64

Other equity

772.07

670.72

Total equity

841.71

740.36

Liabilities

 

 

Non-current liabilities

 

 

Borrowings

467.5

837.5

Non-current provisions

-

4.04

Total non-current liabilities

467.5

841.54

Borrowings

196.11

115.19

Lease liabilities

1.39

0.75

micro and small enterprises

157.4

202.49

other than micro and small enterprises

761.01

715.83

Other financial liabilities

32.38

31.4

Current provisions

74.15

143.78

Other current liabilities

232.97

98.28

Current tax liabilities (net)

20.5

62.13

Total current liabilities

1,475.91

1,369.85

Total liabilities

1,943.41

2,211.39

Total equity and liabilities

2,785.12

2,951.75

Danfoss Systems Limited Profit & Loss Statement (Rs in millions)

Particulars

31-03-2023

31-03-2022

Income

 

 

Revenue from operations

4,777.21

4,564.56

Other income

47.06

37.82

Total income

4,824.27

4,602.38

Expenses

 

 

Cost of raw material and components consumed

2,168.43

2,277.41

Purchase of traded goods

1,123.30

987.91

Change in inventories of finished goods, work-in-progress and traded goods

27.11

-167.74

Employee benefits expense

387.89

378.89

Depreciation and amortization expense

85.66

92.61

Finance costs

76.11

75.43

Other expenses

786.51

636.65

Total expenses

4,655.01

4,281.16

Profit before tax

169.26

321.22

Current Tax

37.24

105.46

Tax expense for earlier years

9.05

2.8

Deferred tax charge / (credit)

13.01

-55.58

Total tax expense

59.3

52.68

Profit for the year

109.96

268.54

Re-measurement (loss) on defined benefit plans

-11.5

-17.61

Income tax effect

2.89

4.43

Other comprehensive income for the year, net of tax

-8.61

-13.18

Total comprehensive income for the year, net of tax

101.35

255.36

Earnings per equity share

 

 

Basic and diluted

15.79

38.56

Danfoss Systems Limited Consolidated Cash Flow Statement (Rs in millions) 

Particulars

31-03-2023

31-03-2022

Cash generated from operations

 

 

Profit before tax

169.26

321.22

Adjustment to reconcile Profit before tax to net cash flow

 

 

Depreciation and amortization

85.66

92.61

Provision for doubtful debts and advances

38.67

5.69

Unrealized foreign exchange loss/(gain) (net)

-0.54

-4.07

(Gain)/loss on sale/discard of property, plant and equipment (net)

-0.25

-0.79

Interest on income tax provision

-

5.46

Provisions no longer required

-17.14

-

Finance cost

76.11

75.43

Interest income

-1.33

-4.56

Operating profit before working capital changes

350.44

491.57

Changes in working capital and other provisions

 

 

Trade receivables

-18.06

25.37

Inventories

57.91

-171.32

Financial assets

-2.5

0.31

Other assets

109.74

-53.46

Trade payable

0.97

10.54

Provisions

-68.03

6.26

Financial liabilities

0.98

2.49

Other liabilities

134.69

34.63

Cash generated from operations

566.14

346.39

Direct taxes paid (net of refunds)

-87.92

-66.51

Net cash flow from operating activities

478.22

279.88

Cash flow from/(used in) investing activities

 

 

Proceeds from sale of property, plant and equipment and intangible assets

0.25

0.79

Interest received

1.33

4.56

Net cash flow (used in) investing activities

-150.85

-180.01

Cash flow from financing activities

 

 

Payment of principal portion of lease liabilities

-2.84

-3.15

Interest paid

-79.24

-88.3

Repayment of short term borrowings to Related party

-37.5

-1,168.00

Repayment of long term borrowings to related party

-230

-55

Repayment of long term borrowings to other than related party

-18.11

-

Proceeds of long term borrowings

-

930

Proceeds of short term borrowings

-

241.47

Net cash flow (used in) financing activities

-367.69

-142.98

Net decrease in cash and cash equivalents

-40.32

-43.11

Cash and cash equivalents at the beginning of the year

43.82

86.93

Cash and cash equivalents at the end of the year

3.5

43.82

Components of cash and cash equivalents

 

 

Balances with banks

 

 

in current accounts

-

43.82

in deposit accounts

3.5

-

Total cash and cash equivalents

3.5

43.82

Cash Flow from Operating Activities:

There 's a significant increase in cash generated from operations from 346.39 million in 2022 to 566.14 million in 2023. This increase is primarily driven by higher operating profit before working capital changes, which increased from 491.57 million in 2022 to 350.44 million in 2023.

Cash Flow from Investing Activities:

The net cash flow used in investing activities improved slightly from -180.01 million in 2022 to -150.85 million in 2023. This improvement is mainly due to a decrease in the proceeds from the sale of property, plant, and equipment and an increase in interest received.

Cash Flow from Financing Activities:

The net cash flow used in financing activities increased significantly from -142.98 million in 2022 to -367.69 million in 2023. This increase is primarily due to a higher repayment of short-term borrowings to a related party, repayment of long-term borrowings to a related party, and repayment of long-term borrowings to other than related party.

Net Decrease in Cash and Cash Equivalents:

There 's a decrease in the net decrease in cash and cash equivalents from -43.11 million in 2022 to -40.32 million in 2023.

Cash and Cash Equivalents at the End of the Year:

Cash and cash equivalents at the end of the year decreased significantly from 43.82 million in 2022 to 3.50 million in 2023.

Components of Cash and Cash Equivalents:

The balance with banks in current accounts decreased from 43.82 million in 2022 to 0 in 2023, while the balance in deposit accounts increased from 3.50 million in 2022 to 0 in 2023.

Financial Ratios of Danfoss Systems Limited

Ratios

31-03-2023

31-03-2022

Current Ratio

1.29

1.54

Debt-Equity Ratio

0.79

1.29

Debt Service Coverage Ratio

0.64

0.28

Return on Equity Ratio

0.14

0.44

Inventory Turnover Ratio

4

4.01

Trade Receivable Turnover Ratio

4.61

4.31

Trade Payable Turnover Ratio

3.55

3.68

Net Capital Turnover Ratio

10.98

6.11

Net Profit Ratio

0.02

0.06

Return on Capital Employed Ratio

0.16

0.23

Current Ratio:

There is a decrease in the current ratio from 1.54 in 2022 to 1.29 in 2023, indicating a decline in the company 's short-term liquidity. It may face challenges in meeting its short-term obligations.

Debt-Equity Ratio:

The debt-equity ratio has decreased significantly from 1.29 in 2022 to 0.79 in 2023. This implies a reduction in financial leverage and indicates that the company relies less on debt financing compared to equity.

Debt Service Coverage Ratio:

There 's a significant improvement in the debt service coverage ratio from 0.28 in 2022 to 0.64 in 2023. This indicates the company 's ability to cover its debt obligations with its operating income.

Return on Equity Ratio:

There 's a considerable decrease in the return on equity ratio from 0.44 in 2022 to 0.14 in 2023. This suggests lower profitability in 2023 compared to the previous year relative to shareholders ' equity.

Inventory Turnover Ratio:

The inventory turnover ratio has slightly decreased from 4.01 in 2022 to 4 in 2023, indicating a slightly slower rate of inventory turnover.

Trade Receivable Turnover Ratio:

There 's an improvement in the trade receivable turnover ratio from 4.31 in 2022 to 4.61 in 2023, indicating a more efficient collection of receivables.

Trade Payable Turnover Ratio:

The trade payable turnover ratio has decreased slightly from 3.68 in 2022 to 3.55 in 2023, indicating a slightly slower rate of payment to suppliers.

Net Capital Turnover Ratio:

There 's a significant increase in the net capital turnover ratio from 6.11 in 2022 to 10.98 in 2023, suggesting that the company is generating more sales revenue per unit of capital employed.

Net Profit Ratio:

The net profit ratio has decreased substantially from 0.06 in 2022 to 0.02 in 2023, indicating a lower profit margin for the company in 2023.

Return on Capital Employed Ratio:

There 's a decrease in the return on capital employed ratio from 0.23 in 2022 to 0.16 in 2023, indicating a lower profitability relative to the capital invested in the business.

Dividend history

Particulars

31-03-2023

31-03-2022

Dividend Per Share

-

-

Retained earnings

640.37

539.02

Total

640.37

539.02

During the year ended March 31, 2023, the board of directors have not recommended dividend to equity shareholder (March 31, 2022: INR Nil per share). Therefore, No dividend has been declared or paid during the year by the Company.

Industry Overview

 

The power and electricity sector is a vital component of modern economies, encompassing the generation, transmission, distribution, and consumption of electricity. Electricity is primarily generated through various methods, including fossil fuels, nuclear power, and renewable sources like solar and wind energy. The sector requires extensive infrastructure, including power plants, transmission lines, and distribution networks, which are subject to regulation to ensure safety, environmental protection, and fair pricing. Increasing emphasis on renewable energy, smart grids, and energy storage is driving significant changes in the industry, along with the proliferation of electric vehicles and the rise of decentralization through microgrids. These transformations offer both challenges and opportunities as stakeholders strive to meet growing energy demand while transitioning to a more sustainable and resilient energy system. Also, gross electricity generation in India has increased from 747.07 BU in 2008-09 to 1624.47 BU in 2022-23, at a CAGR of about 5.7%

 

Danfoss Systems Annual Report

Eaton Fluid Power Annual Report 2022-23

Download

Eaton Fluid Power Annual Report 2021-22

Download

Corporate Actions

Danfoss Agro (Eaton Fluid Power Limited) Capital Reduction at 872.99

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert