Hot Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 40.00 (-2.44 %) apollo fashion 111.00 (0.91 %) arkfin investments 50.00 arohan 255.00 (2.00 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 675.00 (2.27 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (1.33 %) bima mandi 235.00 (-2.08 %) bira 555.00 (0.91 %) blsx limited 36.00 (2.86 %) boat 1,600.00 (3.23 %) c & s electric 1,000.00 (1.01 %) cable corporation 13.00 (-0.76 %) capgemini 15,000.00 (2.74 %) care health 188.00 (-1.05 %) carrier aircon 545.00 (0.93 %) cial 490.00 (2.08 %) csk 210.00 (-0.94 %) dalmia refract 260.00 (-1.89 %) 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 162.00 (1.25 %) flipkart india 231,001.00 (0.00 %) frick india 3,700.00 (2.78 %) gkn driveline 1,610.00 (0.63 %) godavari bio 71.00 (1.43 %) goodluck defence 325.00 (1.56 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,370.00 (-0.72 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 920.00 (-0.54 %) hero fincorp 2,060.00 (-0.72 %) hexaware 1,050.00 (-0.94 %) hicks 1,600.00 (1.59 %) hira ferro 195.00 (2.09 %) honeywell electrical 6,500.00 (1.56 %) ikf finance 340.00 (3.03 %) incred financial 10.00 (1.01 %) incred holdings 160.00 (3.23 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (-1.56 %) 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 23.00 (-4.17 %) jana small finance bank 75.00 kel 570.00 (-0.87 %) kial 144.00 (-0.69 %) klm axiva 13.50 (-3.57 %) 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 950.00 (2.70 %) martin & harris 870.00 (-1.14 %) matrix gas 900.00 (0.22 %) merino 3,300.00 (-0.75 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 435.00 (1.16 %) mobikwik 720.00 (0.70 %) mohan meakin 2,250.00 (2.27 %) mohfl 13.50 (-1.82 %) msei 2.20 (-2.22 %) msil 34.00 (3.03 %) nayara energy 640.00 (1.59 %) nayara energy ncd 315.00 (3.28 %) ncdex 210.00 (-2.33 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 8,000.00 (1.27 %) onix renewable 10,700.00 (1.90 %) orbis financial 410.00 (2.50 %) oswal minerals 60.10 (-1.48 %) otis elevator 3,800.00 (2.70 %) oyo rooms 58.00 (1.75 %) panasonic appliances 262.00 (0.77 %) paymate india 520.00 (-0.95 %) pharmeasy 8.50 (3.03 %) pharmed limited 610.00 (1.67 %) philips domestic 700.00 (1.45 %) philips india 925.00 (2.78 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 255.00 (2.00 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 520.00 (-0.95 %) resins plastics 475.00 (3.26 %) ring plus aqua 530.00 (0.95 %) rrl 1,275.00 (2.00 %) rrp s4e innovation 365.00 (-1.35 %) sab miller 515.00 (0.98 %) sbi amc 2,650.00 (1.92 %) 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 1,350.00 (3.05 %) smile microfinance 51.00 (-1.92 %) sterlite power 880.00 (-1.12 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) swiggy limited 450.00 (-2.17 %) t stanes 790.00 (-2.47 %) tata capital 1,000.00 (-0.99 %) trl krosaki 1,775.00 (-1.39 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 300.00 (-1.64 %) vikram solar 455.00 (-1.09 %) vivriti capital 1,040.00 (-0.95 %)
×

Garg Acrylics Annual Reports, Balance Sheet and Financials

Garg Acrylics Limited (Garg Acrylics ) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Garg Acrylics Limited

Garg Acrylics Limited Balance Sheet (Amt. In Lakhs)

PARTICULARS  31 March 2023  31 March 2022
Assets    
1. Non-current assets    
(a) Property, Plant and Equipment 26998.62 29498.55
(b) Capital work-in-progress 3248.56 460.98
(c) Intangible Assets 4.88 6.11
(d) Financial Assets    
- Investments 71.75 4.09
- Other financial assets 97.19 157.91
- Other Non Current assets 1343.16 1280.14
Total Non-current assets 31764.16 31407.78
2. Current assets    
(a) Inventories 37062.01 39952.64
(b) Financial Assets    
- Trade receivables 17776.98 23797.68
- Cash and cash equivalents 46.79 76.16
- Bank Balance other than above 444.72 407.11
- Other financial assets 1426.39 1458.29
(c) Other current assets 6214.22 8054.81
Total Current assets 62971.11 73746.69
Total Assets 94735.27 105154.47
     
Equity and Liabilities    
Equity    
(a) Equity Share capital 664.28 664.28
(b) Other Equity 47788.61 45985
(c) Non-controlling interests 0.3 0.47
Total Equity 48453.19 46649.75
Liabilities    
1. Non-current liabilities    
(a) Financial Liabilities    
- Borrowings 5505.41 10402.03
(b) Provisions 425.15 406.34
(c) Deferred tax liabilities (Net) 49.16 120.12
(d) Other non-current liabilities 1.78 3.89
Total Non-current liabilities 5981.5 10932.38
2. Current liabilities    
(a) Financial Liabilities    
- Borrowings 34420.09 36236.76
- Trade payables    
(a) Total outstanding dues of Micro and Small Enterprises 14.12 17.65
(b) Total outstanding dues of creditors other than Micro and Small Enterprises 4262.55 6575.57
- Other financial liabilities 16.09 913.84
(b) Other current liabilities 1346.6 1870.27
(c) Provisions 205.66 192.73
(d) Current tax provisions (net) 35.48 1765.54
Total Current liabilities 40300.58 47572.35
Total Equity and Liabilities 94735.27 105154.47

Garg Acrylics Limited Profit & Loss Statement (Amt. In Lakhs)

PARTICULARS  31 March 2023  31 March 2022
I. Revenue from operations 160177.45 194042.9
II. Other income 197.67 308.53
III. Total Income (I+II) 160375.12 194351.43
IV.  Expenses :    
Cost of materials consumed 119307.6 112750.91
Purchases of stock-in-trade 25.79 5168.71
Changes in inventories of finished goods, work-in-progress    
and stock-in-trade -9058.04 -1589.89
Employee benefits expense 10786.49 10461.08
Finance costs 3516.56 4699.28
Depreciation and amortization expense 3524.01 4091.85
Other expenses 29263.44 32533.66
Total Expenses 157365.84 168115.6
V. Profit before exceptional items and tax (III-IV) 3009.28 26235.83
VI.  Exceptional Items -129.18 12.11
VII. Profit after exceptional items and before tax (V+VI) 2880.09 26247.94
VIII. Tax expense:    
(1) Current tax 756.12 6688.01
(2) Deferred tax -106.34 -206.84
(4) Prior Year Tax Provisions 1.64 -45.79
IX Profit for the year (VII-VIII) 2228.67 19812.56
X Other Comprehensive Income    
A (i) Items that will not be reclassified to profit or loss    
- Remeasurements of the defined benefit plans 140.59 -3.04
(ii) Income tax relating to items that will not be reclassified to profit or loss -35.38 0.77
B (i) Items that will be reclassified to profit or loss 0 0
(ii) Income tax relating to items that will be reclassified to profit or loss 0 0
Total Comprehensive Income for the year (IX+X) 2333.88 19810.28
Profit Attributable to:    
- Owners of the parent 2228.84 19812.09
- Non Controlling interest -0.17 0.47
  2228.67 19812.56
Other Comprehensive Income Attributable to:    
- Owners of the parent 105.21 -2.28
- Non Controlling interest 0 0
  105.21 -2.28
Total Comprehensive Income Attributable to:    
- Owners of the parent 2334.05 19809.81
- Non Controlling interest -0.17 0.47
  2333.88 19810.28
Earnings per equity share    
Basic - Par value of Rs.10 per share 33.55 298.25
Diluted - Par value of Rs.10 per share 33.55 298.25

Garg Acrylics Limited Consolidated Cash Flow Statement (Amt. In Lakhs)

Particulars  31 March 2023  31 March 2022
CASH FLOW FROM OPERATING ACTIVITIES    
Net Profit before tax 2880.09 26247.94
Adjustments for :    
Depreciation and amortisation 3524.01 4091.85
Interest expense 3328.83 4417.99
Fair Valuation (Gain)Loss on Investment 1.09 -0.07
Deferrred Revenue on Capital Subsidy -2.11 -2.11
Deferred Revenue on Interest Free Loans 0 -8.49
Provision for Doubtful Debt 0 -172.91
Interest income -190.97 -117.46
(Profit)/Loss on sale of Assets(Net) 4.48 -12.11
Gratuity Provision 31.74 153.55
Gratuity-Other Comprehensive income 140.59 -3.04
Operating Profit before working capital changes 9717.76 34595.14
Adjustments for Changes in Working capital:    
Increase(-)/Decrease(+) in Trade and other Receivables 7890.88 -694.84
Increase(-)/Decrease(+) in Inventories 2890.63 -11987.03
Increase(+)/(Decrease)(-) in Trade Payables and other Liabilities -5468.02 2882.26
Cash generated from Operations 15031.24 24795.53
Net income tax paid -757.76 -6642.22
Net cash flow from/ (used in) operating activities 14273.48 18153.31
CASH FLOW FROM INVESTING ACTIVITIES    
Purchase of Fixed Assets -3853.39 -3290.74
Proceeds from sale of Fixed Assets 38.49 92.95
Purchase of Investments -68.75 0
Interest income 190.97 117.46
Net Cash used in investing activities -3692.68 -3080.33
CASH FLOW FROM FINANCING ACTIVITIES    
Proceeds/ (Repayment) from Long Term Borrowings (Net) -4938.8 -8196.04
Redemption of Preference Shares -530.43 -247.87
Proceeds/ (Repayment) from Short Term Borrowings (Net) -1816.67 -2094.28
Interest Paid -3286.65 -4302.3
Net Cash flow from/(used in) Financing Activities -10572.56 -14840.5
Net Increase in cash and cash equivalents 8.24 232.49
Cash and cash equivalents at the beginning of the year 483.27 250.78
Cash and cash equivalents at the end of the year 491.51 483.27

Let 's break down the Cash Flow Statement for the years 2023 and 2022, activity-wise:

 Cash Flow from Operating Activities:

1. Net Cash Flow from Operating Activities:

   - In 2023, the net cash flow from operating activities amounted to ₹14,273.48 lakhs, indicating positive cash flow from the company 's core business operations.

   - In 2022, the net cash flow from operating activities was ₹18,153.31 lakhs.

2. Operating Profit Before Working Capital Changes:

   - In 2023, the operating profit before changes in working capital was ₹9,717.76 lakhs.

   - In 2022, the operating profit before changes in working capital was ₹34,595.14 lakhs.

3. Adjustments for Changes in Working Capital:

   - In 2023, there were significant changes in working capital, with increases in trade receivables and inventories, and a decrease in trade payables and other liabilities.

   - In 2022, there were also notable changes in working capital, with decreases in trade and other receivables and inventories, and an increase in trade payables and other liabilities.

 Cash Flow from Investing Activities:

1. Net Cash Flow from Investing Activities:

   - In 2023, the net cash used in investing activities was -₹3,692.68 lakhs.

   - In 2022, the net cash used in investing activities was -₹3,080.33 lakhs.

2. Investing Activities Include:

   - Purchase and sale of fixed assets and investments.

   - Interest income earned from investments.

 Cash Flow from Financing Activities:

1. Net Cash Flow from Financing Activities:

   - In 2023, the net cash flow from financing activities was -₹10,572.56 lakhs.

   - In 2022, the net cash flow from financing activities was -₹14,840.5 lakhs.

2. Financing Activities Involve:

   - Proceeds or repayment from long-term and short-term borrowings.

   - Redemption of preference shares.

   - Payment of interest on borrowings.

 Cash & Cash Equivalents Analysis:

1. Net Increase in Cash and Cash Equivalents:

   - In 2023, there was a slight increase of ₹8.24 lakhs in cash and cash equivalents.

   - In 2022, there was a more significant increase of ₹232.49 lakhs.

2. Cash and Cash Equivalents at the Beginning and End of the Year:

   - The company had ₹483.27 lakhs of cash and cash equivalents at the beginning of 2023, which increased to ₹491.51 lakhs by the end of the year.

   - Similarly, in 2022, the company had ₹250.78 lakhs of cash and cash equivalents at the beginning of the year, which increased to ₹483.27 lakhs by the end of the year.

Financial Ratios of Garg Acrylics Limited:

Particulars 2023 2022
Current Ratio 1.56 1.55
Debt – Equity Ratio 0.82 1
Debt Service Coverage Ratio 0.81 2.44
Return on Equity (ROE) 0.05 0.54
Inventory Turnover 4.78 5.1
Trade receivables turnover ratio 7.71 8.53
Trade payables turnover ratio 19.75 19.98
Net capital turnover ratio 7.07 7.41
Net profit ratio 1.39 10.21
Return on capital employed (ROCE) 7.38 33.12
Return on Investment(ROI):    
Unquoted -27.31 1.92
Quoted 66.02 -12.22

Insights into the financial health and performance of the company in 2023 and 2022:

1. Current Ratio:

   - Explanation: Both years show a current ratio above 1, indicating that the company 's current assets are sufficient to cover its current liabilities. The slight increase from 2022 to 2023 suggests a slight improvement in the company 's liquidity position.

2. Debt – Equity Ratio:

   - Explanation: The decrease in the debt-equity ratio from 2022 to 2023 indicates a decrease in the proportion of debt relative to equity in financing the company 's assets. This may suggest improved financial stability or a shift towards more equity financing.

3. Debt Service Coverage Ratio:

   - Explanation: The significant decrease in the debt service coverage ratio from 2022 to 2023 suggests a deterioration in the company 's ability to cover its debt obligations from its operating income. This could indicate increased financial risk or a decrease in profitability.

4. Return on Equity (ROE):

   - Explanation: The decrease in ROE from 2022 to 2023 indicates a decrease in the company 's profitability relative to its equity. This could be due to various factors such as lower net income or increased equity.

5. Inventory Turnover:

   - Explanation: The decrease in inventory turnover from 2022 to 2023 indicates that the company 's inventory is taking longer to sell or turn over. This may suggest issues with inventory management or changes in sales patterns.

6. Trade Receivables Turnover Ratio:

   - Explanation: The decrease in the trade receivables turnover ratio from 2022 to 2023 suggests that the company is taking longer to collect payments from its customers. This may indicate issues with credit policies or changes in customer payment behavior.

7. Trade Payables Turnover Ratio:

   - Explanation: The slight decrease in the trade payables turnover ratio from 2022 to 2023 indicates that the company is taking slightly longer to pay its suppliers. This could be due to changes in payment terms or supplier relationships.

8. Net Capital Turnover Ratio:

   - Explanation: The decrease in the net capital turnover ratio from 2022 to 2023 suggests that the company is generating slightly less revenue per unit of capital employed. This could indicate a decrease in efficiency or changes in the company 's business operations.

9. Net Profit Ratio:

   - Explanation: The decrease in the net profit ratio from 2022 to 2023 indicates a decrease in the company 's net profit margin. This could be due to various factors such as increased expenses or decreased revenue.

10. Return on Capital Employed (ROCE):

    - Explanation: The decrease in ROCE from 2022 to 2023 indicates a decrease in the company 's profitability relative to its capital employed. This could be due to lower profits or an increase in capital employed.

11. Return on Investment (ROI):

    - Explanation: These ratios measure the return on investment for both unquoted and quoted investments. Negative values indicate losses or negative returns, while positive values indicate profits or positive returns. The significant fluctuations between years may indicate changes in the performance of the investments or shifts in investment strategies..

Dividend History of Garg Acrylics Limited:

Particulars

2023

Dividend (final + interim) (In Rs.)

-

Garg Acrylics Annual Report

Garg Acrylics Limited Annual Report 2022-2023

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert