Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Lakshmi Precision Technologies Limited |
Particulars |
31-03-2024 |
31-03-2023 |
Equity |
|
|
Share Capital |
389.74 |
389.74 |
Reserve and Surplus |
2,300.56 |
1,946.53 |
Non Current Liabilities |
|
|
Long term Borrowings |
150.53 |
300.18 |
Deferred tax liabilities (net) |
200.47 |
179.89 |
Other long term liabilities |
80.60 |
72.31 |
Current Liabilities |
|
|
Short term Borrowings |
1,409.04 |
1,227.03 |
Trade Payable |
|
|
Due to micro & small enterprises |
55.40 |
63.31 |
Due to others |
2,209.86 |
2,801.01 |
Other current liabilities |
62.38 |
115.45 |
Short term Provisions |
204.86 |
134.34 |
Total Equity and Liabilities |
7,063.44 |
7,229.79 |
Non-Current Assets |
|
|
Property, Plant and Equipment |
2,563.08 |
2,679.62 |
Intangible assets |
74.79 |
1.19 |
Intangible asset under development |
- |
60.00 |
Non current Investments |
1.48 |
1.48 |
Long term loans and advances |
101.80 |
132.75 |
Other non-current assets |
81.83 |
52.02 |
Current Assets |
|
|
Inventories |
1,734.19 |
1,474.39 |
Trade Receivable |
2,287.62 |
2,649.52 |
Cash And Cash Equivalents |
42.88 |
17.19 |
Short term Loans and Advances |
175.77 |
161.63 |
Total Assets |
7,063.44 |
7,229.79 |
Particulars |
2023-24 |
2022-23 |
Income |
|
|
Revenue from Operation |
13,168.82 |
13,156.39 |
Other Income |
76.74 |
44.80 |
Total Revenue |
13,245.56 |
13,201.19 |
Expenses |
|
|
Cost of material consumed |
7115.26 |
7,376.93 |
Changes in inventories of finished goods, WIP and stock in trade |
124.98 |
-81.52 |
Employee benefit expenses |
1817.43 |
1681.98 |
Financial cost |
150.37 |
129.87 |
Depreciation and amortization expenses |
282.95 |
234.24 |
Other Expenses |
3108.93 |
3255.97 |
Total Expenses |
12,599.92 |
12,597.47 |
Profit before Exceptional and extraordinary items and tax |
645.64 |
603.72 |
Exceptional items |
4.22 |
0.92 |
Profit Before Tax |
649.86 |
604.64 |
Current Tax |
158.33 |
124.10 |
Prior year tax |
- |
4.26 |
Deferred tax liability (Reversed)/Provided |
5.66 |
36.30 |
Deferred tax asset Reversed/(Provided) |
14.92 |
43.72 |
Profit for the period |
470.95 |
396.26 |
Earnings per Equity Share: |
|
|
Basic |
12.08 |
10.17 |
Diluted |
12.08 |
10.17 |
Particulars |
31-03-2024 |
31-03-2023 |
Cash Flow from Operating Activities |
|
|
Net Profit before Tax & exceptional items |
645.64 |
603.72 |
Adjustment for: |
|
|
Depreciation |
282.95 |
234.24 |
Interest Expense |
150.37 |
129.86 |
Dividend Income |
-14.84 |
-6.05 |
Interest income |
-6.64 |
-0.54 |
Net (Profit)/Loss on sale of fixed assets |
-1.28 |
-7.57 |
Operating Profit before Working Capital Charges |
1,056.20 |
953.66 |
Adjustment for: |
|
|
Trade & other receivables |
348.91 |
-250.67 |
Inventories |
-259.80 |
-12.63 |
Trade and other Payables |
-630.04 |
94.52 |
Cash generated from Operations |
515.27 |
784.88 |
Direct taxes paid |
-101.62 |
-145.25 |
Advance tax |
78.00 |
118.03 |
Prior year tax |
- |
12.01 |
TDS & TCS Receivables |
23.62 |
15.21 |
Cash flow before exceptional items |
413.65 |
639.63 |
Add: Exceptional items |
4.22 |
0.92 |
Net Cash From Operating Activates |
417.87 |
640.55 |
Cash Flow from Investing Activities |
|
|
Dividend Income |
14.84 |
6.05 |
Purchase of Fixed assets |
-240.41 |
-530.86 |
Capital Work in progress |
60.00 |
-60.00 |
Sale of fixed assets |
1.69 |
7.62 |
Interest received |
6.64 |
0.54 |
Increase/decrease in bank balances not considered as cash and cash equivalents |
0.52 |
174.84 |
Net Cash From Investing Activities |
-156.73 |
-401.81 |
Cash Flow from Financing Activities |
|
|
Borrowings |
-149.64 |
25.65 |
Short term borrowings |
182.01 |
1.75 |
Dividend and dividend distribution tax paid |
-116.92 |
-136.41 |
Interest paid |
-150.37 |
-129.86 |
Net Cash From Financing Activities |
-234.92 |
-238.87 |
Net Increase /(Decrease) In cash & Cash Equivalents |
26.21 |
-0.11 |
Cash & Cash equivalents at the beginning of the Year |
0.87 |
0.98 |
Cash & Cash equivalents at the end of the Year |
27.08 |
0.87 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow from Operating Activities
Net profit before tax and exceptional items increased slightly to Rs 645.64 in 2024 from Rs 603.72 in 2023, indicating steady profitability.
Key adjustments include:
Depreciation rose to Rs 282.95 from Rs 234.24, indicating increased usage or acquisition of fixed assets.
Interest expense increased to Rs 150.37 from Rs 129.86, showing higher interest payments, likely due to increased borrowing.
Dividend income increased to Rs 14.84 from Rs 6.05, contributing positively to cash flow.
Interest income saw a modest rise to Rs 6.64, up from Rs 0.54.
After working capital adjustments:
Trade and other receivables increased by Rs 348.91, improving cash flow compared to a decrease of Rs -250.67 in 2023.
Inventories saw an outflow of Rs -259.80, compared to -12.63 in 2023, reflecting higher stock levels.
Trade and other payables decreased by Rs -630.04, negatively affecting cash flow.
Overall, cash generated from operations stood at Rs 515.27, down from Rs 784.88 in 2023, but still positive. After taxes and exceptional items, net cash from operating activities amounted to Rs 417.87, slightly down from Rs 640.55 in 2023.
Cash Flow from Investing Activities
Dividend income contributed Rs 14.84 in 2024, up from Rs 6.05 in 2023, providing a small cash inflow.
Purchase of fixed assets saw a lower outflow of Rs -240.41 in 2024 compared to Rs -530.86 in 2023, indicating reduced capital investment.
Sale of fixed assets was modest, generating Rs 1.69 in 2024, compared to Rs 7.62 in 2023.
A positive inflow of Rs 60.00 from capital work in progress shows a recovery in ongoing projects compared to a Rs -60.00 outflow in 2023.
The overall net cash from investing activities showed an outflow of Rs -156.73 in 2024, improved from Rs -401.81 in 2023, indicating lower investment outflows.
Cash Flow from Financing Activities
Borrowings decreased by Rs -149.64 in 2024, compared to an inflow of Rs 25.65 in 2023, indicating debt reduction.
Short-term borrowings increased slightly by Rs 182.01, compared to Rs 1.75 in 2023, providing some liquidity.
Dividend and dividend distribution tax paid amounted to Rs -116.92, slightly lower than Rs -136.41 in 2023, reflecting shareholder payouts.
Interest paid increased to Rs -150.37, compared to Rs -129.86 in 2023, reflecting higher borrowing costs.
Overall, net cash from financing activities was Rs -234.92, similar to the Rs -238.87 outflow in 2023, indicating a consistent pattern of cash outflows in financing.
Net Increase in Cash & Cash Equivalents
The company reported a net increase in cash and cash equivalents of Rs 26.21 in 2024, compared to a marginal decrease of Rs -0.11 in 2023.
Cash and cash equivalents at the end of the year stood at Rs 27.08, a significant increase from Rs 0.87 in 2023, reflecting improved liquidity.
Particulars |
2024 |
2023 |
Current ratio |
1.08 |
0.99 |
Inventory turnover ratio |
7.02 |
7.78 |
Receivables turnover ratio |
5.33 |
5.24 |
Payables turnover ratio |
3.56 |
2.89 |
Capital turnover ratio |
4.89 |
5.63 |
Net profit ratio |
0.04 |
0.03 |
Return on Investment |
10.35 |
4.22 |
Return on equity |
1.21 |
1.02 |
Return on capital employed |
0.19 |
0.2 |
Debt equity ratio |
18.12 |
18.55 |
Debt Service coverage ratio |
4.08 |
1.93 |
Here is a summary of the financial and operational metrics for Lakshmi Precision Technologies Limited for the year 2024 & 2023:
Current Ratio
The current ratio measures a company 's ability to pay its short-term obligations using its short-term assets. An improvement from 0.99 to 1.08 shows the company is now better positioned to cover its current liabilities with current assets, indicating slightly better liquidity.
Inventory Turnover Ratio
The inventory turnover ratio shows how efficiently inventory is sold and replaced over time. A decline from 7.78 to 7.02 suggests that the company took slightly longer to sell its inventory in 2024, potentially indicating reduced sales velocity or higher stock levels.
Receivables Turnover Ratio
The receivables turnover ratio measures how efficiently the company collects payments from customers. A slight increase from 5.24 to 5.33 indicates a marginal improvement in collecting receivables more frequently during 2024, reflecting strong credit control and cash collection processes.
Payables Turnover Ratio
The payables turnover ratio indicates how quickly the company pays its suppliers. An increase from 2.89 to 3.56 suggests the company is paying off its payables more rapidly, which could indicate better liquidity but also might suggest tighter credit terms from suppliers.
Capital Turnover Ratio
The capital turnover ratio measures how efficiently the company uses its capital to generate revenue. A decline from 5.63 to 4.89 shows the company generated less revenue per unit of capital in 2024, indicating slightly less effective use of its capital resources.
Net Profit Ratio
The net profit ratio represents the percentage of revenue that becomes profit. The slight increase from 0.03 to 0.04 indicates a minor improvement in profitability, meaning the company was slightly more efficient at converting revenue into net profit in 2024.
Return on Investment (ROI)
The ROI measures how effectively the company generates profit from its invested capital. A significant increase from 4.22% to 10.35% reflects a much higher return on the company’s investments, indicating improved operational efficiency and better utilization of resources.
Return on Equity (ROE)
The ROE indicates how well the company uses shareholders ' equity to generate profit. A slight increase from 1.02% to 1.21% shows that the company became slightly more effective in generating profit from the equity capital in 2024, a positive sign for shareholders.
Return on Capital Employed (ROCE)
The ROCE measures the efficiency of capital usage in generating profit. A small decline from 0.20% to 0.19% suggests that the company’s effectiveness in using its capital to generate earnings slightly decreased in 2024.
Debt-Equity Ratio
The debt-equity ratio shows the proportion of debt to shareholders ' equity. A small decrease from 18.55 to 18.12 indicates a slight reduction in the company 's leverage, though it remains highly reliant on debt financing, which could pose a risk if cash flows are not consistently strong.
Debt Service Coverage Ratio (DSCR)
The DSCR measures the company’s ability to service its debt with operating income. The substantial increase from 1.93 to 4.08 suggests that the company’s ability to cover its debt obligations has improved significantly, reflecting stronger cash flow generation and reduced financial risk.