| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Essar Ports Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Non-current assets |
|
|
|
Property,
plant and equipment |
10.04 |
10.49 |
|
Investments |
246.93 |
236.42 |
|
Deferred
Tax assets (net) |
- |
- |
|
Non-current
tax assets |
12.78 |
18.05 |
|
Current assets |
|
|
|
Financial
assets |
|
|
|
Investments |
23.74 |
23.54 |
|
Trade
receivables |
5.25 |
6.75 |
|
Cash
and cash equivalents |
0.71 |
4.48 |
|
Bank
balances other than cash and cash equivalents |
0.20 |
- |
|
Loans |
76.42 |
79.60 |
|
Other
financial assets |
15.10 |
8.46 |
|
Other
current assets |
0.63 |
0.24 |
|
Total assets |
391.83 |
388.07 |
|
Equity |
|
|
|
Equity
share capital |
21.41 |
21.41 |
|
Other
equity |
367.19 |
350.89 |
|
Non-current liabilities |
|
|
|
Borrowings |
- |
7.93 |
|
Current liabilities |
|
|
|
Trade
payables |
|
|
|
Total outstanding dues or creditors other than micro enterprises and small
enterprises |
0.19 |
0.32 |
|
Other financial
liabilities |
1.61 |
5.68 |
|
Provisions |
- |
0.26 |
|
Current tax liabilities |
0.92 |
0.92 |
|
Other
current liabilities |
0.48 |
0.62 |
|
Total equity and liabilities |
391.83 |
388.07 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
6.00 |
6.00 |
|
Other Income |
15.32 |
18.96 |
|
Gain on disposal of subsidiary |
- |
245.92 |
|
Total Income |
21.32 |
270.89 |
|
Expenses |
|
|
|
Operating expenses |
1.40 |
0.11 |
|
Employee Benefit Expenses |
10.99 |
15.23 |
|
Other expenses |
2.43 |
2.57 |
|
Depreciation & amortization expense |
0.48 |
0.44 |
|
Finance costs |
0.23 |
4.15 |
|
Total Expenses |
15.54 |
22.51 |
|
Profit before
share of profit/ (loss) of an associate and tax |
5.78 |
248.37 |
|
Share
of profit/ (loss) of an associate |
10.51 |
-22.60 |
|
Profit Before Tax |
16.29 |
225.77 |
|
Reversal
of excess provision |
- |
-3.01 |
|
Profit/(Loss) for the period |
16.29 |
137.56 |
|
Other comprehensive Income |
|
|
|
Re-measurement of the defined benefit plans of discontinued operation |
- |
0.03 |
|
Total other comprehensive income |
16.29 |
137.60 |
|
Earnings per share |
|
|
|
Basic |
5.00 |
42.21 |
|
Diluted |
5.00 |
42.21 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Profit
before tax from continuing operations |
16.29 |
225.77 |
|
Loss
from discontinued operation |
- |
-91.22 |
|
Adjustments for : |
|
|
|
Share
of (profit)/ loss from associates |
-10.51 |
22.60 |
|
Depreciation
and amortization expenses |
0.48 |
32.84 |
|
Gain on
disposal of subsidiary |
- |
-245.92 |
|
Finance
costs |
0.23 |
121.88 |
|
Interest
income on bank deposits |
-0.01 |
-2.84 |
|
Interest
income on income tax refund |
-0.41 |
-2.06 |
|
Interest
Income on Inter corporate deposit |
-7.11 |
-8.78 |
|
Gain on
sale and fair valuation of mutual funds |
-1.76 |
-1.04 |
|
Operating (loss)/ profit before working
capital changes |
-2.81 |
51.21 |
|
Changes in working capital : |
|
|
|
Changes in receivables, loans and advances and other financial and current assets |
1.59 |
10.84 |
|
Changes
In payables, other liabilities and provisions |
-4.58 |
-35.15 |
|
Cash (used in)/ generated from operations |
-5.81 |
26.90 |
|
income
tax refund (net) |
5.69 |
0.24 |
|
Net cash flow (used in)/ generated from
operating activities |
-0.12 |
27.14 |
|
Cash Flow from Investing Activities |
|
|
|
Interest
Income on bank deposits |
0.01 |
2.72 |
|
Payment for acquisition of Property, Plant and Equipment Including capital advances |
-0.03 |
-4.42 |
|
Fixed
Deposits (placed)/ matured |
-0.20 |
9.85 |
|
Unsecured
loan given to a related party |
-1.00 |
-0.13 |
|
Investment
in CCDs of associate |
- |
-160.00 |
|
Net
proceeds/ (Investment) in mutual funds |
1.56 |
-22.49 |
|
Amount received on account of sale of Investment (net of cash disposed of) |
- |
193.87 |
|
Refund
of Unsecured loan given to a related party |
4.18 |
0.88 |
|
Net cash generated from Investing
activities |
4.52 |
20.27 |
|
Cash Flow from Financing Activities |
|
|
|
Finance
costs paid |
-0.23 |
-102.28 |
|
Repayment
of long term borrowings |
- |
-532.86 |
|
Proceeds
from unsecured loon |
- |
665.99 |
|
Repayment
of unsecured loan from related parties |
-7.93 |
-109.76 |
|
Net cash used in financing activities |
-8.16 |
-78.92 |
|
Net
decrease in cash and cash equivalents for the year |
-3.76 |
-31.49 |
|
Cash
and cash equivalents at the begin nine of the year |
4.48 |
35.97 |
|
Cash and cash equivalents at the end of
the year |
0.71 |
4.48 |
Summary
of the Cash Flow Statement for the years 2025 and 2024:
Cash
flow from operating activities
The cash flow
statement of Essar Ports Limited
reflects a significant deterioration in operating performance in FY2025
compared to FY2024. The company reported a sharp fall in profit before tax from
₹225.77 crore to ₹16.29 crore, largely because the previous year included
substantial one-time gains such as the disposal of a subsidiary, which inflated
earnings. In FY2025, the absence of such exceptional income exposed the
underlying weakness in core operations. Adjustments further indicate mixed
trends: the share of profit from associates improved, and both depreciation and
finance costs declined, possibly due to a reduced asset base or deleveraging.
However, interest income provided only limited support. As a result, operating
profit before working capital changes turned negative at ₹-2.81 crore, compared
to a positive ₹51.21 crore in FY2024. Working capital movements added further
pressure, with only a small inflow from receivables but a larger outflow due to
reduction in payables, suggesting settlement of liabilities. Consequently, cash
generated from operations turned negative at ₹-5.81 crore, and even after tax
refunds, net operating cash flow remained almost flat at ₹-0.12 crore,
indicating that the company is struggling to generate cash from its core
business.
Cash
flow from investing activities
In the investing
activities segment, the company appears to have adopted a conservative and
liquidity-focused approach during FY2025. Capital expenditure was negligible,
indicating limited expansion or asset creation. The company recovered funds
through repayment of loans from related parties and generated inflows from
mutual fund investments, which supported overall cash generation. Unlike
FY2024, where there were large outflows towards investment in CCDs of
associates and significant inflows from sale of investments, FY2025 lacked such
major transactions, resulting in a more normalized but lower investing cash
inflow of ₹4.52 crore compared to ₹20.27 crore in the previous year. This
suggests that the company is currently prioritizing capital preservation and
liquidity management over aggressive growth or expansion.
Cash
flow from financing activities
The financing
activities show a continued trend of deleveraging and reduction in financial obligations.
During FY2025, the company repaid unsecured loans amounting to ₹7.93 crore and
incurred minimal finance costs, reflecting a lower debt burden. Unlike the
previous year, there were no fresh borrowings, whereas FY2024 saw significant
inflows from unsecured loans along with large repayments of long-term
borrowings. The net cash outflow from financing activities stood at ₹8.16
crore, lower than ₹78.92 crore in FY2024, indicating reduced financing activity
but continued outflow due to repayments. This highlights a cautious financial
strategy focused on reducing liabilities rather than raising new capital.
Net
Change in Cash Position
Overall, the net cash position of the company weakened during the year, with cash and cash equivalents declining by ₹3.76 crore to ₹0.71 crore at the end of FY2025, compared to ₹4.48 crore in FY2024. Although the decline is smaller than the previous year, the closing cash balance is critically low, indicating a thin liquidity cushion. In summary, the cash flow statement reveals that Essar Ports Limited is currently facing weak operating cash generation, relying on modest investing inflows while continuing to reduce its financial liabilities. The company appears to be in a transition phase, focusing on balance sheet strengthening and liquidity management, but the lack of strong operating cash flows remains a key concern from an investor’s perspective.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio |
37.89 |
15.74 |
|
Debt equity ratio |
- |
0.02 |
|
Debt service coverage
ratio |
40.39 |
9.38 |
|
Return on equity ratio |
0.01 |
0.08 |
|
Trade receivables ratio |
1.00 |
1.38 |
|
Trade payables turnover ratio |
14.95 |
0.90 |
|
Net capital turnover
ratio |
0.05 |
0.04 |
|
Net profit ratio |
0.96 |
5.95 |
|
Return on capital employed |
0.01 |
0.08 |
|
Return on Investments |
0.01 |
0.08 |
Summary
of financial ratios for the year 2025 and 2024:
Current Ratio:
The current ratio of the company increased significantly from 15.74 in 2023–24
to 37.89 in 2024–25. This indicates an exceptionally strong liquidity position,
meaning the company has more than sufficient current assets to cover its
short-term liabilities. However, such an unusually high ratio may also suggest
inefficient utilization of current assets, with excess funds possibly lying
idle instead of being productively invested.
Debt-Equity Ratio:
The debt-equity ratio declined from 0.02 in 2023–24 to negligible or nil in
2024–25, indicating that the company is almost debt-free. This reflects a very
conservative capital structure with minimal financial risk. While this enhances
financial stability, it may also imply that the company is not leveraging debt
to amplify returns, potentially leading to suboptimal capital structuring.
Debt Service Coverage Ratio:
The DSCR improved sharply from 9.38 to 40.39, showing a substantial increase in
the company’s ability to service its debt obligations. This high ratio
indicates that earnings are more than sufficient to cover interest and
principal repayments. However, such an elevated level again suggests either
very low debt or underutilization of borrowing capacity.
Return on Equity:
The ROE declined drastically from 0.08 to 0.01, indicating a significant fall
in profitability from shareholders’ perspective. This suggests that despite
strong liquidity and low debt, the company is generating very low returns on
its equity base, pointing toward inefficiency in utilizing shareholders’ funds.
Trade Receivables Turnover Ratio:
The trade receivables turnover ratio decreased from 1.38 to 1.00, indicating
slower collection of receivables. This suggests that the company is taking
longer to collect payments from customers, which could affect cash flow efficiency
and may point to relaxed credit policies or operational inefficiencies.
Trade Payables Turnover Ratio:
The trade payables turnover ratio increased significantly from 0.90 to 14.95,
indicating that the company is paying its suppliers much faster than before.
While this may improve supplier relationships and credibility, it could also
strain working capital if payments are made too quickly without optimizing cash
flow cycles.
Net Capital Turnover Ratio:
The net capital turnover ratio showed a slight increase from 0.04 to 0.05,
indicating marginal improvement in the utilization of working capital to
generate revenue. However, the ratio remains very low, suggesting inefficient
use of capital and low operational efficiency.
Net Profit Ratio:
The net profit ratio declined sharply from 5.95% to 0.96%, reflecting a
significant reduction in overall profitability. This indicates rising costs,
declining revenue margins, or both, and signals weakening operational
performance.
Return on Capital Employed:
The ROCE decreased from 0.08 to 0.01, indicating poor utilization of total
capital employed in generating profits. This suggests that the company is not
efficiently deploying its long-term funds, which aligns with the low
profitability indicators observed in other ratios.
Return on Investments:
The ROI also fell from 0.08 to 0.01, reflecting a sharp decline in returns
generated from investments. This indicates that the company’s investment
decisions are yielding minimal returns, further reinforcing concerns about
inefficient capital allocation.