Unlisted Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 510.00 (0.99 %) apl metals 40.00 (-2.44 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 375.00 (-1.32 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 24.50 (2.08 %) capgemini 14,600.00 (-1.02 %) care health 185.00 (-1.60 %) carrier aircon 550.00 (0.92 %) cial 470.00 (-1.05 %) csk 198.00 (-0.50 %) dalmia refract 270.00 (-1.82 %) 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 149.00 (-0.67 %) flipkart india 231,001.00 (0.00 %) frick india 3,500.00 (-1.41 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 296.00 (-1.00 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,210.00 (-1.22 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 900.00 (-2.17 %) hero fincorp 1,980.00 (-0.50 %) hexaware 985.00 (-0.51 %) hicks 1,600.00 (1.59 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,200.00 (1.41 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 156.00 (-1.27 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,100.00 (-1.59 %) 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 22.50 (-2.17 %) jana small finance bank 75.00 kel 575.00 (0.88 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) 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 875.00 (0.57 %) martin & harris 820.00 (-1.20 %) matrix gas 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 435.00 (1.16 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,400.00 (2.13 %) mohfl 13.25 (-1.85 %) msei 1.80 (-2.70 %) msil 34.00 (3.03 %) nayara energy 690.00 (1.47 %) nayara energy ncd 320.00 (1.59 %) ncdex 200.00 (-0.99 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 1,850.00 (-2.63 %) onix renewable 16,000.00 (6.67 %) orbis financial 400.00 (-1.23 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-1.85 %) panasonic appliances 262.00 (0.77 %) paymate india 500.00 (-1.96 %) pharmeasy 8.50 (3.03 %) pharmed limited 620.00 (0.81 %) philips domestic 675.00 (-1.46 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 265.00 (1.92 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 480.00 (-2.04 %) resins plastics 525.00 (-0.94 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 300.00 (-3.23 %) sab miller 535.00 (0.94 %) sbi amc 2,650.00 (-1.12 %) 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 5 275.00 (-3.51 %) sterlite power 590.00 (-1.67 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 900.00 (-1.10 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 445.00 (-1.11 %) vivriti capital 1,040.00 (-0.95 %)
×

INKEL Ltd Annual report, Balance Sheet and Financials

Inkel Limited (INKEL) Return Comparision with Primex 40 Index

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

Inkel Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

EQUITY AND LIABILITIES

 

 

Share Capital

17,781.43

17,781.43

Reserves and Surplus

3,808.15

2,718.71

Minority Interest

2,523.62

2,438.38

Non - Current Liabilities

 

 

Long - Term Borrowings

10,809.13

12,296.18

Deferred Tax Liabilities (Net)

65.23

275.94

Other Long Term Liabilities

83.41

91.69

Long - Term Provisions

174.62

150.56

Current Liabilities

 

 

Short Term Borrowings

1,060.00

1,013.74

Trade Payables:-

 

 

Total O/S dues of creditors other than micro small enterprises

2,962.83

3,380.59

Other Current Liabilities

5,168.70

4,500.05

Short - Term Provisions

954.63

503.91

Total Equity and Liabilities

45,391.75

45,124.18

Non - Current Assets

 

 

Property, Plant and Equipment

6,493.80

7,316.21

Intangible Assets

15.76

25.53

Capital Work in Progress

212.77

179.53

Goodwill on Consolidation

6.09

6.09

Non - Current Investments

1,773.79

1,726.96

Deferred Tax Assets

186.12

386.59

Long - Term Loans and Advances

5,168.06

6,259.55

Other Non - Current Assets

10,837.64

11,061.41

Current Assets

 

 

Inventories

1.21

77.19

Trade Receivables

9,521.34

10,018.25

Cash and Cash Equivalents

7,763.68

6,112.51

Short - Term Loans and Advances

844.41

850.35

Other Current Assets

2,567.08

1,104.02

Total Assets

45,391.75

45,124.18

 Inkel Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue from Operations

9,764.45

8,258.47

Other Income

1,746.53

1,840.37

Total Income

11,510.98

10,098.84

Expenses

 

 

(Cost of land acquired/building/amenities constructed and disposed (on Long Term Finance Lease Agreements)

791.58

224.29

Purchases of Stock-in-Trade

1,829.07

2,815.57

Changes in inventories of Stock-in-Trade

75.32

-75.36

Operating, Works Contract and project expenses

640.28

384.75

Employee Benefits Expense

852.23

819.52

Finance Costs

1,384.96

1,227.14

Depreciation and Amortisation Expense

342.79

322.92

Other Expenses

1,608.66

2,303.15

Provisions

-

270.52

Total Expenses

7,524.89

8,292.50

Profit Before Tax

3,986.10

1,806.34

Current Tax

968.61

404.18

Taxes relating to prior years

-

2.06

Deferred Tax

-10.24

-69.75

Profit for the year before Minority Interest, Share In Net Profit/(Loss) of associate

3,027.72

1,469.85

Share of Profit/(Loss) Of Associate Company

46.77

-26.49

Profit for the Year

3,074.49

1,443.36

Earnings per Equity Share Face value of share ₹ 10/-

 

 

Basic

1.52

0.77

Diluted

1.52

0.77

 Inkel Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

CASH FLOW FROM OPERATING ACTIVITIES

 

 

Profit Before Taxation and exceptional items

3,986.10

1,806.34

Adjustments for:

 

 

Depreciation and Amortisation expense

342.79

322.92

Dividend

-769.67

-769.67

Loss on sale of Assets

3.93

-

Profit on Sale of fixed assets

-7.2

-0.65

Interest Income

-838.34

-799.6

Interest Expense/Finance cost

1,384.96

1,227.14

Operating profit before Working Capital Changes

4,102.57

1,786.48

Changes in Working Capital

 

 

Trade Receivables

496.91

-2,373.53

Inventories

75.98

-28.39

Short term loans and advances

5.94

-198.5

Other current assets

-1,463.06

469.09

Long term Loans and Advances

1,091.49

452.08

Other Non-Current Assets

223.77

1,472.34

Trade Payables

-417.76

-268.88

Other Current Liabilities

-1,245.72

-793.87

Short term Provisions

450.72

187.45

Long term Provisions

24.06

-2.98

Other Long Term Liabilities

-8.28

-13.3

Short Term Borrowings

46.26

-581.18

Cash generated from Operations

3,382.87

106.82

Taxes Paid

-968.61

-406.24

Net Cash Generated from Operating activities

2,414.26

-299.42

CASH FLOW FROM INVESTING ACTIVITIES

 

 

Purchase of Property, Plant and Equipment

-322.41

-591.62

Intangible assets

-

-23.93

Capital Work in progress

-33.24

-59.53

Proceeds from sale of property, plant and equipment

815.08

423.6

Dividend received

769.67

769.67

Change in Investment

-46.83

57.12

Interest received

838.34

799.6

Repayment of inter-corporate loan

-

-151.38

Share of loss/gain in subsidiary not consolidated

-

-37.19

Share of Profit/Loss from MIV

46.77

-26.49

Net Cash Used in Investing activities

2,067.39

1,159.86

CASH FLOW FROM FINANCING ACTIVITIES

 

 

Dividend paid

14.54

-0.80

Interest Paid

-1,384.96

-1,227.14

Share Capital of subsidiary not consolidated

-

-336.56

Proceeds  /(repayment of) Long term borrowings

-1,460.05

-1,332.02

Net Cash Generated from Financing Activities

-2,830.47

-2,896.52

Net increase in Cash and Cash equivalents

1,651.18

-2,036.08

Cash and Cash Equiv. at the beginning of the year

6,112.51

8,148.59

Cash and Cash Equivalents at the end of the year

7,763.68

6,112.51

 

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

Cash Flow from Operating Activities: In 2024, the company’s profit before taxation and exceptional items surged to Rs. 3,986.10 lakhs from Rs. 1,806.34 lakhs in 2023. Adjustments for non-cash items, including depreciation and amortization, and interest income and expense, align closely with previous years. Significant changes in working capital include a substantial increase in trade receivables and long-term loans and advances, alongside reductions in other current assets and trade payables. These adjustments resulted in cash generated from operations rising dramatically to Rs. 3,382.87 lakhs, up from Rs. 106.82 lakhs in 2023. After accounting for taxes paid, the net cash generated from operating activities improved to Rs. 2,414.26 lakhs, reversing the negative cash flow of Rs. 299.42 lakhs in 2023.

Cash Flow from Investing Activities: Investing activities in 2024 saw a decrease in expenditures on property, plant, and equipment compared to the previous year. Proceeds from the sale of property and equipment were significantly higher, and dividend income remained steady. Interest received and a minor change in investments added to the cash inflow. Overall, the net cash used in investing activities was Rs. 2,067.39 lakhs, an increase from Rs. 1,159.86 lakhs in 2023, indicating higher inflows from asset sales and reduced capital expenditures.

Cash Flow from Financing Activities: Financing activities in 2024 show a reversal in trends with an increase in dividends paid and interest expense. The company repaid long-term borrowings and dealt with a non-consolidated subsidiary’s share capital adjustment. The net cash used in financing activities was Rs. 2,830.47 lakhs, slightly lower than the Rs. 2,896.52 lakhs in 2023, reflecting continued significant outflows for debt repayment and finance costs.

Financial Ratios of Inkel Limited

Particulars

2024

2023

Current ratio

2.04

1.93

Debt Equity Ratio

0.55

0.65

Return on Equity

0.14

0.07

Inventory Turn Over Ratio

49

70.54

Trade Receivable turnover Ratio

1

0.94

Trade Payable Turnover Ratio

0.77

0.93

Net Capital Turn Over Ratio

1.01

0.93

Net Profit Ratio

0.31

0.17

Return on Capital Employed

0.22

0.11

Return on Investment

0.11

0.1

 

Here is a summary of the financial and operational metrics for Inkel Limited for the year 2024 and 2023:

Current Ratio: The current ratio increased from 1.93 in 2023 to 2.04 in 2024. This improvement suggests a stronger liquidity position, indicating the company is better equipped to meet its short-term liabilities with its short-term assets.

Debt Equity Ratio: The debt equity ratio decreased from 0.65 in 2023 to 0.55 in 2024. This decline signifies a reduction in financial leverage, meaning the company has a lower proportion of debt relative to equity, which could imply a more conservative approach to financing or improved equity levels.

Return on Equity (ROE): ROE improved significantly from 0.07 in 2023 to 0.14 in 2024. This substantial increase indicates that the company has enhanced its efficiency in generating profits from shareholders ' equity, providing better returns to its investors.

Inventory Turnover Ratio: The inventory turnover ratio dropped from 70.54 in 2023 to 49 in 2024. This decrease suggests that the company’s inventory is turning over more slowly, which may indicate slower sales or higher stock levels.

Trade Receivable Turnover Ratio: The trade receivable turnover ratio slightly increased from 0.94 in 2023 to 1 in 2024. This small improvement indicates a marginally more efficient collection of receivables, although the rate of collection remains relatively slow.

Trade Payable Turnover Ratio: The trade payable turnover ratio fell from 0.93 in 2023 to 0.77 in 2024. This decrease indicates that the company is taking longer to pay its suppliers, which could affect relationships with vendors but may be used strategically to manage cash flow.

Net Capital Turnover Ratio: The net capital turnover ratio improved from 0.93 in 2023 to 1.01 in 2024. This rise suggests a better efficiency in using capital to generate sales, reflecting improved operational performance.

Net Profit Ratio: The net profit ratio increased from 0.17 in 2023 to 0.31 in 2024. This significant improvement shows that the company has managed to achieve a higher profit margin on its sales, indicating better cost control or higher revenues.

Return on Capital Employed (ROCE): ROCE more than doubled from 0.11 in 2023 to 0.22 in 2024. This substantial increase reflects a marked improvement in generating profit from capital employed, demonstrating enhanced overall efficiency and profitability.

Return on Investment (ROI): ROI increased slightly from 0.10 in 2023 to 0.11 in 2024. This marginal improvement indicates a better return on investments, suggesting the company’s investments are yielding slightly higher returns.

Inkel Limited Annual Report

Inkel Annual Report 2023-24

Download

Inkel Annual Report 2022-23

Download

Inkel Annual Report 2021-22

Download

Inkel Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert