Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Indian Potash Limited |
PARTICULARS | 2023 | 2022 |
ASSETS | ||
Non-current assets | ||
Property, plant and equipment | 122039.35 | 88094.26 |
Capital work-in-progress | 2445.92 | 15730.44 |
Right-of-use assets | 11259.98 | 10520.41 |
Goodwill on consolidation | 409.83 | 409.83 |
Other Intangible assets | 85.66 | 113.01 |
Investments accounted for using equity method | 442887.60 | 241477.60 |
Financial assets: | ||
Investments | 40814.27 | 59549.70 |
Other financial assets | 2019.27 | 247.83 |
Other non-current assets | 6001.93 | 2508.97 |
Total non-current assets | 627963.81 | 418652.04 |
Current assets | ||
Inventories | 401285.40 | 606700.59 |
Financial assets | ||
Investments | 6908.68 | 317476.06 |
Trade receivables | 545436.04 | 190020.33 |
Cash and cash equivalents | 121330.80 | 492725.02 |
Bank balances other than cash and cash equivalents | 18740.03 | 18295.43 |
Loans | 1.63 | 0.35 |
Other financial assets | 13325.62 | 5781.36 |
Other current assets | 171482.00 | 88174.22 |
Total current assets | 1278510.20 | 1719173.36 |
TOTAL ASSETS | 1906474.01 | 2137825.40 |
EǪUITY AND LIABILITIES | ||
Equity | ||
Equity share capital | 2859.72 | 2859.72 |
Other equity | 821120.71 | 609765.66 |
TOTAL EǪUITY | 823980.43 | 612625.37 |
LIABILITIES | ||
Non-current liabilities | ||
Financial liabilities | ||
i.Borrowings | 12461.19 | 4784.26 |
ii.Lease liabilities | 1479.56 | 1884.21 |
iii.Other financial liabilities | 7088.77 | 4911.29 |
Deferred tax liabilities (net) | 81047.38 | 15832.90 |
Provisions | 140.14 | - |
Total non-current liabilities | 102217.04 | 27412.66 |
Current liabilities | ||
Financial liabilities | ||
i.Borrowings | 383916.38 | 549089.36 |
ii.Lease liabilities | 549.89 | 629.47 |
iii.Trade payables | ||
- total outstanding dues of micro and small enterprises | 3.41 | 0.64 |
- total outstanding dues of creditors other than micro and small enterprises | 536401.24 | 862638.19 |
iv.Other financial liabilities | 29426.84 | 44782.59 |
Provisions | 8725.93 | 7812.35 |
Current tax liabilities (net) | 11811.91 | 14546.27 |
Other current liabilities | 9440.94 | 18288.50 |
Total current liabilities | 980276.54 | 1497787.37 |
Total liabilities | 1082493.58 | 1525200.03 |
TOTAL EǪUITY AND LIABILITIES | 1906474.01 | 2137825.40 |
PARTICULARS | 2023 | 2022 |
Income | ||
Revenue from operations | 33,32,303.87 | 18,50,353.31 |
Other income | 18,959.40 | 16,231.66 |
Total income | 33,51,263.27 | 18,66,584.97 |
Expenses | ||
Cost of materials consumed | 1,51,051.18 | 1,17,218.42 |
Purchases of stock-in-trade | 26,23,405.25 | 17,86,463.07 |
Changes in inventories of work-in-progress, stock-in-trade and finished goods | 2,05,224.14 | -3,41,847.66 |
Employee benefits expense | 11,398.42 | 9,750.48 |
Depreciation and amortisation expense | 4,769.05 | 4,638.80 |
Other expenses | 2,33,065.91 | 2,01,019.79 |
Finance costs | 69,578.19 | 11,814.95 |
Total expenses | 32,98,492.14 | 17,89,057.85 |
Profit before share of net profits of investments accounted for using equity method and tax | 52,771.13 | 77,527.12 |
Share of net profits of investments accounted for using equity method | 2,17,996.65 | 1,25,686.05 |
Impairment loss/ reversal of impairment on investment in associate company | - | - |
Profit before tax | 2,70,767.78 | 2,03,213.17 |
Income tax expense: | ||
Current tax | 26,546.24 | 23,055.00 |
Deferred tax | 56,779.59 | 18,393.27 |
Total tax expense | 83,325.83 | 41,448.27 |
Profit for the year | 1,87,441.95 | 1,61,764.90 |
Other comprehensive income | ||
Items that may be reclassified to profit or loss: | ||
Debt instruments through other comprehensive income | -527.27 | -313.27 |
Exchange difference on translation on foreign operations | 31,760.31 | 2,129.69 |
Income tax relating to items that may be reclassified to profit or loss(FVOCI) | -8577.46 | -254 |
22,655.42 | 1,562.42 | |
Items that will not be reclassified to profit or loss: | ||
Gain/ losses on equity instruments at fair value through other comprehensive income (FVTOCI) | -486.55 | -490.53 |
Remeasurements of post-employment benefit obligations | -108.31 | 157.32 |
Share of other comprehensive income of associate accounted using equity method | 1135.32 | 30.55 |
Income tax relating to items that will not be reclassified to profit or loss | 142.58 | 66.61 |
683.04 | -236.05 | |
Total other comprehensive Income, net of tax | 23,338.46 | 1,326.37 |
Total comprehensive income for the year, net of tax | 2,10,780.41 | 1,63,091.27 |
Earnings per equity share: | ||
Basic (in Rs.) | 655.46 | 565.67 |
Diluted (in Rs.) | 655.46 | 565.67 |
PARTICULARS | 2023 | 2022 |
Cash flow from operating activities | ||
Profit before tax | 2,70,767.78 | 2,03,213.17 |
Adjustments for | ||
Depreciation and amortisation expense | 4,769.05 | 4,638.80 |
Finance costs | 69,578.19 | 11,814.95 |
Unrealised difference on translation of assets and liabilities | 209.72 | -221.71 |
Provision for doubtful trade and other receivables, loans and advances | -6,319.77 | -4,801.59 |
Share of profits of associate | -2,17,996.65 | -1,25,686.05 |
Provision for GST receivable | - | 15,000.00 |
Dividend income | -7.89 | - |
Interest Income on financial assets | -7,180.06 | -7,256.13 |
Provision no longer required written back | 1053.72 | - |
Net fair value gains on financial assets measured at fair value | - | -186.68 |
through profit or loss | ||
Profit on sale of investment, net | -10,305.80 | -5,978.73 |
Profit on sale of fixed assets, net | 392.95 | -220.61 |
Operating profit before working capital changes | 1,04,961.24 | 90,315.42 |
Change in operating assets and liabilities | ||
Decrease / (Increase) in trade receivables | -3,48,918.57 | 1,20,707.66 |
Decrease / (Increase) in loans | -1.28 | 0.37 |
Decrease/ (Increase) in other financial assets | -9315.7 | 452.78 |
Decrease/ (Increase) in other non-current assets | - | - |
(Increase) in other current assets | -86,891.61 | -60,963.24 |
Decrease / (Increase) in inventories | 2,05,415.19 | -3,43,490.82 |
(Decrease) / Increase in trade payables | -3,26,561.72 | 6,22,064.34 |
(Decrease) / Increase in other financial liabilities | -11,423.47 | 11,957.15 |
(Decrease) / Increase in other non-current liabilities | -15,727.31 | -2,800.40 |
Decrease / (Increase) in employee benefit obligations | 31.83 | -229.85 |
Cash generated from/ (used in) operations | -4,88,431.40 | 4,38,013.41 |
Less: Income taxes paid | -23,030.80 | -18,055.80 |
Net cash inflow/ (outflow) from operating activities | -5,11,462.20 | 4,19,957.61 |
Cash flow from investing activities: | ||
Payments for property, plant and equipment, intangible assets and | -24,372.33 | -9,197.00 |
capital work in progress | ||
Sale proceeds of property, plant and equipment | 218.75 | 229.06 |
Proceeds from sale of current investments | -4.50 | -29,676.82 |
Purchase of current investments | 3,38,599.28 | 28,89,547.48 |
Bank deposits made | - | -31,62,968.75 |
Dividends received from mutual funds | -444.60 | -11,409.71 |
Dividend received from associate company | 49,490.17 | 4,658.20 |
Interest received on financial assets | 7,509.94 | 5,773.81 |
Net cash (used in)/ from investing activities | 3,70,996.71 | -3,13,043.73 |
Cash flow from financing activities | ||
Repayment of long term borrowings | 7,676.93 | -11,344.75 |
(Repayment of)/ Proceeds from short term borrowings and cane | -1,66,927.80 | 2,94,687.81 |
bills payable to banks | ||
Principal portion of lease payments | -484.23 | -615.33 |
Dividend on shares | -1,715.83 | -1,124.28 |
Finance costs paid | -69,568.73 | -11,490.60 |
Net cash (used in)/ from financing activities | -2,31,019.66 | 2,70,112.85 |
Net increase/(decrease) in cash and cash equivalents | -3,71,485.15 | 3,77,026.73 |
Cash and cash equivalents at the beginning of the financial year | 4,92,725.02 | 1,15,629.28 |
Effects of exchange rate changes on cash and cash equivalents | 90.93 | 69.01 |
Cash and cash equivalents at the end of the year | 1,21,330.80 | 4,92,725.02 |
Reconciliation of cash and cash equivalents as per statement of cash flows: | As at 31-03-2023 | As at 31-03-2022 |
Cash and cash equivalents (refer note 4(d)) | 1,21,330.80 | 4,92,725.02 |
Balances as per statement of cash flows | 1,21,330.80 | 4,92,725.02 |
1. Operating Activities:
- Profit before tax: The profit before tax increased significantly from INR 2,03,213.17 lakhs in 2022 to INR 2,70,767.78 lakhs in 2023, indicating improved operational performance.
- Adjustments: Various adjustments such as depreciation, finance costs, unrealized differences on translation, provisions, share of profits of associates, and others are made to arrive at operating profit.
- Operating Profit Before Working Capital Changes: This figure increased from INR 90,315.42 lakhs in 2022 to INR 1,04,961.24 lakhs in 2023.
- Change in Operating Assets and Liabilities: Significant changes are noted in trade receivables, loans, financial assets, inventories, trade payables, and other liabilities, impacting cash flow from operations negatively in 2023, leading to a net outflow of INR 5,11,462.20 lakhs compared to an inflow of INR 4,19,957.61 lakhs in 2022.
- Income Taxes Paid: The company paid more income taxes in 2023, resulting in a higher outflow compared to the previous year.
2. Investing Activities:
- Payments and Proceeds: Investments in property, plant, equipment, intangible assets, and capital work in progress increased significantly. There were also notable changes in investments in current investments. Despite these investments, the company managed to receive net cash inflow from investing activities in 2023, which was a reversal from the outflow in 2022.
3. Financing Activities:
- Borrowings and Payments: There was a significant increase in repayment of short-term borrowings and cane bills payable to banks in 2023, compared to proceeds in 2022. Repayment of long-term borrowings also increased. This resulted in a net outflow from financing activities in 2023.
- Dividends and Finance Costs: Payments for dividends on shares and finance costs increased in 2023, contributing to the outflow in financing activities.
4. Net Increase/(Decrease) in Cash and Cash Equivalents:
- The net decrease in cash and cash equivalents in 2023 was significant (INR -3,71,485.15 lakhs) compared to the net increase in 2022 (INR 3,77,026.73 lakhs).
- The company ended the year with lower cash and cash equivalents (INR 1,21,330.80 lakhs) compared to the previous year (INR 4,92,725.02 lakhs).
5. Reconciliation:
- The reconciliation confirms the cash and cash equivalents figures as per the statement of cash flows and the balance sheet, indicating the accuracy of the cash flow statement.
Particulars | 2023 |
EBITDA | 39.29 % |
Networth | 16.03 % |
Debt/Equity Ratio | 0.73 |
Return on Equity | 0.1388 |
Total Assets | -21.93 % |
Fixed Assets | 8.77 % |
Current Assets | -25.63 % |
Current Liabilities | -34.57 % |
Trade Receivables | 187.04 % |
Trade Payables | -37.84 % |
Current Ratio | 1.3 |
Here 's a breakdown of each parameter:
1. EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization): EBITDA margin is 39.29%, indicating that the company 's operating profitability before accounting for non-operating expenses is strong.
2. Net-worth: Net worth represents 16.03% of the total assets, suggesting that a significant portion of the company 's assets is financed by equity.
3. Debt/Equity Ratio: The debt/equity ratio is 0.73, implying that the company relies more on equity financing rather than debt, which is generally considered favorable as it indicates lower financial risk.
4. Return on Equity (ROE): The return on equity is 13.88%, indicating that the company generates a profit of 13.88% for every unit of equity invested by shareholders, which is a favorable return.
5. Total Assets: Total assets decreased by 21.93% compared to the previous period. A decrease in total assets could signify divestment or efficiency in asset management.
6. Fixed Assets: Fixed assets increased by 8.77%, indicating investment in long-term productive assets, which could potentially enhance operational capacity.
7. Current Assets: Current assets decreased by 25.63%, suggesting a decrease in short-term assets like cash, accounts receivable, and inventory. This could be due to changes in operating or investment activities.
8. Current Liabilities: Current liabilities decreased by 34.57%, indicating a reduction in short-term obligations such as accounts payable and short-term debt, which may positively impact liquidity.
9. Trade Receivables: Trade receivables increased by 187.04%, indicating a significant increase in outstanding receivables, which might impact cash flow if not managed efficiently.
10. Trade Payables: Trade payables decreased by 37.84%, indicating a reduction in the amount owed to suppliers, which could positively impact cash flow and liquidity.
11. Current Ratio: The current ratio is 1.3, indicating that the company 's current assets are 1.3 times its current liabilities, suggesting a healthy liquidity position.
Particulars |
2023 |
Dividend (final + interim) (In Rs.) |
7 |