Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 63.00 (1.61 %) amol minechem 940.00 (3.30 %) anglo french drugs 1,020.00 (2.00 %) anugraha valve 560.00 (1.82 %) apl metals 39.00 (-2.50 %) apollo fashion 88.00 (-1.12 %) arohan 250.00 (-1.96 %) assam carbon 360.00 (2.86 %) avalokiteshvar 242.00 (0.83 %) axles india 660.00 (1.54 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 525.00 (-1.87 %) blsx 33.00 (-5.71 %) boat 1,710.00 (0.59 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.10 (0.91 %) capgemini 14,000.00 (-0.71 %) care health 184.00 (2.22 %) carrier aircon 575.00 (0.88 %) cial 455.00 (-2.15 %) csk 187.00 (-2.09 %) 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 135.00 (-3.57 %) frick india 3,150.00 (-5.97 %) gkn driveline 1,800.00 (-0.99 %) goodluck defence 287.00 (-0.35 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,150.00 (-1.71 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,500.00 (-0.94 %) hella india 900.00 (-2.17 %) hero fincorp 1,925.00 (-1.28 %) hexaware 1,025.00 (-1.44 %) hicks 1,650.00 (3.13 %) hinduja leyland 262.00 (0.77 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 320.00 (3.23 %) incred holdings 155.00 (1.31 %) incred prime 10.00 (1.01 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,380.00 (-0.36 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 465.00 (-2.11 %) kial 132.00 (-0.75 %) klm axiva 16.00 (3.23 %) kurlon limited 1,275.00 (1.59 %) lava 40.00 (-4.76 %) lords mark 163.00 (1.88 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 825.00 (-2.94 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mohan meakin 2,300.00 (-4.17 %) mohfl 19.50 (-2.50 %) msei 10.00 (-4.76 %) msil 31.00 (3.33 %) nayara energy 1,625.00 (1.56 %) nayara energy ncd 330.00 (3.13 %) ncdex 235.00 (-0.84 %) ncl buildtek 305.00 (-4.69 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 24,500.00 (2.08 %) orbis financial 475.00 (2.15 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-3.64 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 9.90 (4.21 %) pharmed limited 675.00 (2.27 %) philips domestic 575.00 (-4.17 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 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 565.00 (1.80 %) ring plus aqua 600.00 (3.45 %) rrp s4e innovation 290.00 (-3.01 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.94 %) 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 5 310.00 (3.33 %) sterlite power 650.00 (-0.76 %) studds 1,400.00 (0.72 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 995.00 (-0.50 %) trl krosaki 1,750.00 (-2.78 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 270.00 (-5.26 %) vikram solar 460.00 (-3.16 %) vivriti capital 1,010.00 (-2.88 %)
×

Hemadri Cements Annual Report | Balance Sheet for FY 2023-24

Last Traded Price 52.00 -0.57 %

Hemadri Cements Limited (Hemadri Cements) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Hemadri Cements Limited

Hemadri Cements Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non - current assets

 

 

Property, plant and equipment

1,200.47

1,355.17

Capital work in progress

48.92

62.20

Investment

60.00

60.00

Other financial assets

288.62

291.41

Deferred tax assets (net)

584.19

386.69

Other non-current assets

-

726.27

Current Assets

 

 

Inventories

1,264.99

1,247.42

Trade receivables

1,096.22

879.33

Cash and cash equivalents

34.90

28.09

Bank Balance other than (ii)

40.29

256.99

Other Financial Assets

27.59

30.83

Current tax  assets  (Net)

4.05

7.14

Other current assets

114.82

293.02

Total Assets

4,765.06

5,624.56

Equity

 

 

Equity Share Capital

667.00

667.00

Other equity

1,635.78

2,755.08

Non - current liabilities

 

 

Borrowings

159.74

160.99

Long term provisions

69.89

47.18

Current Liabilities

 

 

Borrowings

976.37

993.41

Trade payables

 

 

Total outsanding dues to Micro enterprises

 

 

and small enterprises

28.21

11.51

Total outsanding dues of creditors other than Micro enterprises and small enterprises

551.59

406.89

Other financial Liabilities

147.78

160.53

Other current liabilities

451.38

369.18

Short term provisions

77.33

52.80

Total Equity and Liabilities

4,765.06

5,624.56

 Hemadri Cements Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Revenue from Operations

5,585.93

6,837.24

Other Income

100.31

232.43

Total income

5,686.23

7,069.67

Expenses

 

 

Cost of materials consumed

1,258.02

1,674.46

Changes in inventories of finished goods, work in progress

(346.72)

158.87

Power & Fuel Charges

3,461.64

4,454.08

Employee benefits expense

586.97

615.94

Finance costs

139.10

76.80

Depreciation and amortization

188.19

194.74

Other expenses

1,680.53

1,941.11

Total Expenses

6,967.72

9,115.99

Profit/(Loss)  before tax

(1,281.49)

(2,046.32)

Deferred tax

(188.32)

(527.63)

Earlier tax adjustment

-

10.53

Profit/(Loss) for the period

(1,093.17)

(1,529.22)

Other Comprehensive Income

 

 

Items that will not be reclassified to profit or loss

 

 

Remeasurement of defined benefit plan acturial gains/(losses)

(35.32)

(5.17)

Less: Deffered tax expenses on above

(9.18)

(1.35)

 

(26.13)

(3.83)

Total Comprehensive Income for the period (Comprising profit and other comprehensive income for the period)

(1,119.30)

(1,533.05)

Earning per equity share: in Rupees

 

 

Basic

(16.39)

(22.93)

Diluted

(16.39)

(22.93)

 Hemadri Cements Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash flows from operating activities

 

 

Total Income for the Period (PBT)

(1,281.49)

(2,046.32)

Adjustments for:

 

 

Other Comprehensive Income

(35.32)

(5.17)

Depreciation and amortization expense

188.19

194.74

Interest income

(22.17)

(37.48)

Provision no longer required withdrawn

-

(46.29)

Provision for doubtful advance

726.27

520.00

Profit on sale of Property, Plant & Equipment

(1.35)

 

Bank Guarentee commission paid and Interest Exp

139.10

76.80

Changes in

 

 

Decrease/(Increase) In Trade Receivables

(216.89)

(41.11)

Decrease/(Increase) In Inventory

(17.57)

78.62

Decrease/(Increase) In Other Financial Asset(s) & bank deposits

219.94

593.32

Decrease/(Increase) In Other current  Asset(s)

178.21

2.15

Decrease/(Increase) In Other non-current financial assets

2.79

(2.79)

Decrease/(Increase) In Other non-current asset

-

(0.13)

(Decrease)/Increase In Long term Provisions

22.72

16.58

(Decrease)/Increase In Trade Payables current

161.41

(254.80)

(Decrease)/Increase In other current liabilities

82.20

(297.32)

(Decrease)/Increase In Other financial liablities current

(12.75)

(18.28)

(Decrease)/Increase In Short Term provisions current

24.53

27.62

Cash generated from operations

444.57

103.85

Income taxes (Paid) / Refund

3.09

100.20

Cash generated from / (used in) operations

160.88

(1,139.68)

Cash flows from investing activities

 

 

Purchase of Property, Plant & Equipment

(20.60)

(53.05)

Sale of Propert, Plant & Equipment

1.75

-

Interest received

22.17

37.48

Net cash generated from/(used in) investing activities [B]

3.32

(15.57)

Cash flows from financing activities

 

 

Proceeds from / (repayment of) long term and short term borrowings

(18.29)

676.26

Bank Guarentee commission paid and Interest Exp

(139.10)

(76.80)

Net cash used in financing activities

(157.39)

599.46

Increase /(Decrease) in cash and cash equivalents

6.81

(555.78)

Cash and cash equivalents at the beginning of the year

28.09

583.88

Cash and cash equivalents at the end of the year

34.90

28.09

 

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

Cash Flow from Operating Activities:

In FY 2024, the company reported a total income for the period (PBT) of Rs. -1,281.49 lakh, an improvement from the previous year’s loss of Rs. -2,046.32 lakh. This suggests a reduction in operating losses, but the company is still operating at a loss.

The adjustments for non-cash items showed mixed results:

Depreciation and amortization expense remained high at Rs. 188.19 lakh, only slightly lower than Rs. 194.74 lakh in 2023, indicating ongoing asset depreciation.

The provision for doubtful advances increased significantly to Rs. 726.27 lakh from Rs. 520.00 lakh in 2023, which is a negative sign suggesting higher risk in receivables.

There was a profit on the sale of property, plant, and equipment of Rs. 1.35 lakh in FY 2024, which is a minor inflow compared to the previous year’s absence of such a transaction.

The changes in working capital showed:

A significant decrease in trade receivables of Rs. -216.89 lakh, implying improved collection efforts, but still a negative cash impact.

Increase in other financial assets and bank deposits by Rs. 219.94 lakh, a positive cash inflow, but it reflects higher liquidity tied up in financial instruments.

Decrease in inventories (Rs. -17.57 lakh) and a small increase in other current assets (Rs. 178.21 lakh) both reflect some improvement in working capital management.

Decrease in trade payables of Rs. 161.41 lakh suggests that the company paid off some liabilities, possibly straining cash flow.

Despite the net positive changes, the company generated Rs. 160.88 lakh in cash from operations, a recovery from the Rs. -1,139.68 lakh used in operations in the previous year. This is a significant improvement, but the company still faces challenges in generating positive cash flow.

After accounting for income taxes paid (Rs. 3.09 lakh in FY 2024 vs. Rs. 100.20 lakh in 2023), the net cash generated from operations was Rs. 160.88 lakh, a positive movement from the negative cash flow in 2023.

Cash Flow from Investing Activities:

The company spent Rs. 20.60 lakh on purchasing property, plant, and equipment, a decrease from Rs. 53.05 lakh in FY 2023, indicating lower capital expenditures.

It earned Rs. 1.75 lakh from the sale of property, plant, and equipment, though the sale volume was minimal.

Interest received was Rs. 22.17 lakh, a reduction from Rs. 37.48 lakh in 2023, showing slightly lower interest income.

The net cash generated from investing activities was Rs. 3.32 lakh in FY 2024, a significant improvement from the outflow of Rs. -15.57 lakh in 2023. The decrease in capital expenditure and minimal asset disposals contributed to this improvement.

Cash Flow from Financing Activities:

The company repaid borrowings (Rs. -18.29 lakh) compared to borrowing inflows of Rs. 676.26 lakh in 2023, indicating reduced reliance on debt financing.

Bank guarantee commissions and interest expenses amounted to Rs. 139.10 lakh in FY 2024, up from Rs. 76.80 lakh in 2023, reflecting higher financing costs.

As a result, the company had a net cash outflow of Rs. -157.39 lakh from financing activities in 2024, a significant shift from the net inflow of Rs. 599.46 lakh in 2023. This outflow indicates a reduced capacity to raise funds or pay off debt, which could be indicative of tighter financial conditions.

Net Change in Cash and Cash Equivalents:

The overall increase in cash and cash equivalents for FY 2024 was Rs. 6.81 lakh, compared to a decrease of Rs. 555.78 lakh in FY 2023. This small positive change in cash reflects the improvement in cash flow from operations, even though cash outflows in financing activities limited the growth.

At the end of the period, the company’s cash and cash equivalents stood at Rs. 34.90 lakh, compared to Rs. 28.09 lakh at the end of FY 2023, indicating a modest improvement in liquidity despite a challenging financial position.

 

Hemadri Cements Annual Report

Hemadri Cements Annual Report 2023-24

Download

Hemadri Cements Annual Report 2022-23

Download

Hemadri Cements Annual Report 2021-22

Download

Hemadri Cements Annual Report 2020-21

Download

Hemadri Cements Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert