Unlisted Deals:
×

GKN Driveline Annual Reports, Balance Sheet and Financials

Last Traded Price 1,850.00 + 0.00 %

GKN Driveline India Limited (GKN Driveline) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
GKN Driveline India Limited

GKN Driveline India Limited Standalone Balance Sheet (Rs in Millions)

Particulars

31-03-2025

31-03-2024

Non-Current Assets

 

 

Property, plant and equipment

2,581.83

2,587.33

Capital work-in-progress

181.35

102.84

Intangible assets

3.86

3.18

Right-of-use assets

56.16

67.70

Loans

0.77

0.82

Other financial assets

69.65

61.48

Deferred tax assets (net)

68.64

43.59

Non-current tax assets

18.79

9.43

Other non-current assets

93.48

145.41

Current Assets

 

 

Inventories

985.58

1,003.64

Trade receivables

1,363.83

1,224.50

Cash and cash equivalents

656.78

1,105.41

Bank balances other than CCE

1.35

1.13

Loans

101.50

151.96

Other financial assets

4.55

4.75

Other current assets

62.48

94.31

Total Assets

6,250.60

6,607.48

Equity

 

 

Equity share capital

127.73

127.73

Other equity

3,198.51

2,877.82

Non-Current Liabilities

 

 

Lease liabilities

34.24

48.80

Other financial liabilities

9.89

10.33

Provisions

125.87

126.68

Other non-current liabilities

34.06

0.65

Current Liabilities

 

 

Lease liabilities

14.56

12.57

Trade payables - MSME

92.97

88.46

Trade payables - Others

1,751.69

1,714.53

Other financial liabilities

321.70

924.99

Other current liabilities

118.30

232.78

Provisions

421.08

442.14

Total Equity and Liabilities

6,250.60

6,607.48

GKN Driveline India Limited Standalone Profit & Loss Statement (Rs in Millions)

Particulars

31-03-2025

31-03-2024

Income

 

 

Revenue from operations

10,917.53

10,518.34

Other income

84.12

82.47

Total income

11,001.65

10,600.81

Expenses

 

 

Cost of materials consumed

5,760.26

5,711.64

Changes in inventories

-36.43

-65.28

Employee benefits expense

1,428.97

1,388.68

Finance costs

25.42

22.54

Depreciation and amortisation expense

421.88

412.99

Other expenses

2,097.86

1,971.72

Total expenses

9,697.96

9,442.29

Profit before tax

1,303.69

1,158.52

Current tax

350.11

318.13

Current tax - prior years

2.72

3.10

Deferred tax

-20.89

-21.36

Profit for the year

971.75

858.65

Other comprehensive income

 

 

Items that will not be reclassified to profit or loss:

 

 

Remeasurement of defined benefit obligations

-16.58

4.82

Income Tax relating to items that will not be reclassified to profit or loss

4.17

-1.21

Total Other Comprehensive Income/(Loss)

-12.41

3.61

Total comprehensive income for the year

959.34

862.26

Earnings per equity share

 

 

Basic

76.08

67.22

Diluted

76.08

67.22

GKN Driveline India Limited Standalone Cash Flow Statement (Rs in Millions)

Particulars

31-03-2025

31-03-2024

Cash Flow from Operating Activities

 

 

Profit before tax

1,303.69

1,158.52

Adjustments for:

 

 

Depreciation and amortisation expense

421.88

412.99

Finance costs

25.42

22.54

Unrealised forex loss/(gain)

9.34

8.64

Interest income

-31.72

-32.49

Net gain on disposal of assets

-3.43

-3.60

Provision for inventory write-down

-6.51

-5.30

Provision for MTM on forwards

-

4.36

Provision for contingencies

-38.76

-22.42

Provision for doubtful receivables

-

0.24

Provision for warranty

-

-0.46

Operating profit before WC changes

1,679.91

1,543.02

Changes in Working Capital:

 

 

Trade receivables

-139.33

-284.59

Other assets

18.76

-42.95

Other financial assets

-7.63

-1.60

Inventories

24.57

-114.74

Trade payables

31.72

171.31

Other financial liabilities

-4.15

128.42

Other liabilities

-161.82

34.37

Provisions

-2.72

-1.13

Cash generated from operations

1,439.32

1,432.11

Income tax paid

-362.35

-296.05

Net Cash flow from Operating Activities

1,076.97

1,136.06

Cash Flow from Investing Activities

 

 

Capital expenditure

-284.82

-398.20

Loan repaid

50.00

-

Proceeds from sale of assets

3.97

4.22

Increase in bank balances

-0.22

-

Interest received

31.88

30.59

Net Cash flow from Investing Activities

-199.19

-363.39

Cash Flow from Financing Activities

 

 

Finance costs paid

-0.37

-2.23

Dividend paid

-1,308.79

-

Lease repayments

-17.25

-16.43

Net Cash flow from Financing Activities

-1,326.41

-18.66

Net increase in cash

-448.63

754.01

Opening balance

1,105.41

351.40

Closing balance

656.78

1,105.41

Summary of the Cash Flow Statement for the years 2025 and 2024:

Cash Flow from Operating Activities
Operating activities represent the core cash-generating activities of the company. In 2025, the company reported a profit before tax of Rs. 1,303.69 million, up from Rs. 1,158.52 million in 2024. After adding back non-cash items such as depreciation and amortization (Rs. 421.88 million in 2025) and adjusting for finance costs, unrealized forex loss, interest income, provisions, and other adjustments, the operating profit before working capital changes amounted to Rs. 1,679.91 million, an increase from Rs. 1,543.02 million in 2024.

Changes in working capital had a mixed effect: trade receivables decreased cash by Rs. 139.33 million, but this was partially offset by increases in inventories (Rs. 24.57 million) and trade payables (Rs. 31.72 million). Overall, cash generated from operations was Rs. 1,439.32 million, slightly higher than Rs. 1,432.11 million in 2024, showing stable operational cash generation. After paying income taxes of Rs. 362.35 million, the net cash flow from operating activities stood at Rs. 1,076.97 million, slightly lower than Rs. 1,136.06 million the previous year, reflecting higher tax outflows.

Cash Flow from Investing Activities
Investing activities reflect the company’s investment in long-term assets and income from investments. In 2025, the company spent Rs. 284.82 million on capital expenditure, lower than Rs. 398.20 million in 2024, indicating reduced investment in property, plant, or equipment. Proceeds from the sale of assets were modest at Rs. 3.97 million, similar to the previous year, and interest received contributed Rs. 31.88 million to cash inflow. Additionally, a loan repayment of Rs. 50 million brought in cash. Overall, net cash used in investing activities was Rs. 199.19 million, an improvement compared to Rs. 363.39 million in 2024, indicating more efficient management of investments and lower capital spending.

Cash Flow from Financing Activities
Financing activities include cash flows related to debt, equity, and dividend payments. In 2025, the company paid a significant dividend of Rs. 1,308.79 million, which was the primary reason for net cash outflow from financing activities amounting to Rs. 1,326.41 million. This is much higher than Rs. 18.66 million outflow in 2024. Minor cash outflows were for lease repayments (Rs. 17.25 million) and finance costs (Rs. 0.37 million). The substantial dividend payout indicates the company is returning significant cash to shareholders, though it reduces available liquidity.

Overall Cash Position
The net effect of operating, investing, and financing activities resulted in a net decrease in cash of Rs. 448.63 million in 2025, compared to a net increase of Rs. 754.01 million in 2024. Consequently, the closing cash balance stood at Rs. 656.78 million, down from Rs. 1,105.41 million the previous year. The decline primarily reflects the high dividend payout, partially offset by positive cash flow from operations and reduced capital expenditure. Despite the decrease, the company still maintains a healthy cash balance to meet operational and financial needs.

Financial Ratios of GKN Driveline India Limited

Particulars

31-03-2025

31-03-2024

Current Ratio (times)

1.17

1.05

Return on Equity (times)

0.31

0.29

Inventory Turnover Ratio (times)

5.79

6.05

Trade Receivables Turnover Ratio (times)

8.44

9.72

Trade Payable Turnover Ratio (times)

3.13

3.37

Net Capital Turnover Ratio (times)

23.95

61.79

Net Profit Margin (%)

8.90%

8.16%

Return on Capital Employed (times)

0.4

0.39

Summary of the financial ratios for GKN Driveline India Limited for the year 2025 and 2024:

Current Ratio
The current ratio measures a company’s ability to meet its short-term liabilities with its short-term assets. A ratio above 1 indicates that the company has more current assets than current liabilities, suggesting adequate liquidity. For 31-03-2025, the current ratio is 1.17 compared to 1.05 in 2024. This slight improvement shows that the company’s short-term financial position has strengthened, providing a better cushion to cover its immediate obligations.

Return on Equity (ROE)
ROE indicates how effectively a company generates profits from shareholders’ equity. In 2025, the ROE is 0.31 compared to 0.29 in 2024, meaning the company earned 31% on the equity invested by shareholders, up from 29% the previous year.

Inventory Turnover Ratio
The inventory turnover ratio measures how quickly a company sells and replaces its inventory within a period. In 2025, it stands at 5.79 times compared to 6.05 in 2024. The slight decline indicates that inventory is moving a bit slower than the previous year, which could mean either slower sales or an increase in stock levels.

Trade Receivables Turnover Ratio

This ratio measures how efficiently a company collects its receivables. A higher ratio indicates faster collection. In 2025, the ratio is 8.44, down from 9.72 in 2024, suggesting that the company is taking longer to collect payments from customers. Trade Payables Turnover Ratio
The trade payables turnover ratio shows how quickly a company pays its suppliers. For 2025, the ratio is 3.13 compared to 3.37 in 2024, indicating that the company is paying its suppliers slightly more slowly than before.

Net Capital Turnover Ratio
Net capital turnover indicates how efficiently a company uses its net capital (equity + long-term debt) to generate sales. In 2025, the ratio is 23.95, a significant drop from 61.79 in 2024. This decline shows that the company generated considerably less sales per unit of capital invested, which may suggest lower operational efficiency or higher capital investment without a proportional increase in sales.

Net Profit Margin
The net profit margin reflects the percentage of revenue that is converted into net profit. In 2025, it stands at 8.90%, slightly higher than 8.16% in 2024. This indicates that the company is slightly more effective at controlling costs or generating higher profits from its revenues.

Return on Capital Employed (RCE)
ROCE measures how efficiently a company generates profits from its total capital employed (equity + debt). In 2025, the ratio is 0.4 compared to 0.39 in 2024. This marginal increase indicates that the company is slightly improving its ability to generate returns on the capital invested.

GKN Driveline Annual Reports

GKN Driveline India Annual Report 2024-25

Download

GKN Driveline India Annual Report 2023-24

Download

GKN Driveline India Annual Report 2022-23

Download

GKN Driveline India Annual Report 2021-22

Download

GKN Driveline India Annual Report 2020-21

Download

GKN Driveline India Annual Report 2019-20

Download
Support Puja Support Ishika Support Purvi

News Alert