Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Lamina Foundries Limited |
Particulars |
31-03-2024 |
31-03-2023 |
Shareholder's funds |
|
|
Share Capital |
461.29 |
461.29 |
Reserves and Surplus |
(450.68) |
(746.83) |
Non-current liabilities |
|
|
Long-term borrowings |
4124.67 |
3994.31 |
Deferred tax liability (net) |
86.39 |
102.74 |
Current liabilities |
|
|
Short-term borrowings |
1830.21 |
1143.96 |
Trade payables |
888.68 |
1770.42 |
Other current liabilities |
1550.40 |
1515.86 |
Total Equity and Liabilities |
8490.96 |
8241.75 |
Non-current assets |
|
|
Property Plant & Equipment |
1794.50 |
1960.73 |
Capital work in progress |
1419.65 |
85.23 |
Investments |
10.30 |
10.30 |
Other Non-Current Asset |
190.21 |
135.56 |
Current assets |
|
|
Inventories |
3384.02 |
3604.28 |
Trade receivables |
1060.82 |
1485.94 |
Cash and cash equivalents |
354.55 |
410.23 |
Short-term loans and advances |
276.91 |
549.48 |
Total Assets |
8490.96 |
8241.75 |
Particulars |
31-03-2024 |
31-03-2023 |
Revenue from operations |
11906.74 |
12960.40 |
Other Income |
148.88 |
131.73 |
Total Reveune |
12055.62 |
13092.13 |
Expenses |
|
|
Cost of materials consumed |
5885.92 |
6893.91 |
Changes in inventories of finished goods, work-in-progress and Stock-in-Trade |
(114.67) |
115.86 |
Employee benefit expense |
1070.12 |
983.77 |
Finance costs |
696.99 |
645.44 |
Depreciation and amortization expense |
236.92 |
246.50 |
Other expenses |
4000.54 |
3791.06 |
Total Expenses |
11775.82 |
12856.54 |
Profit before tax |
279.80 |
235.59 |
Deferred Tax credit/(expenses) |
16.35 |
-9.23 |
Profit/(Loss) for the period |
296.15 |
226.36 |
Earning per equity share |
|
|
Basic |
6.42 |
4.91 |
Diluted |
6.42 |
4.91 |
Particulars |
31-03-2024 |
31-03-2023 |
Cash Flow from operating Activities |
|
|
Net Profit before tax and interest |
976.79 |
890.99 |
Adjustments for : |
|
|
Profit on Sale of Assets |
(1.43) |
(9.95) |
Depreciation |
236.92 |
246.50 |
Operating profit before working capital changes |
1212.28 |
1127.54 |
Trade and Other receivables |
643.04 |
(638.13) |
Inventories |
220.26 |
(231.79) |
Trade payables |
(847.20) |
514.02 |
Net cash from operating activities |
1228.39 |
771.64 |
Cash flow from investing activities |
|
|
Purchase of Fixed Assets |
(1405.11) |
(279.89) |
Sale of Fixed Assets |
1.43 |
0.83 |
Investment |
- |
(2.44) |
Cash flow from financing activities |
|
|
Working capital borrowings |
268.61 |
23.95 |
Term Loan |
548.00 |
172.98 |
Interest Paid |
(696.99) |
(645.44) |
Net cash used in financing activities |
119.62 |
(448.51) |
Net increase in cash and cash equivalents |
(55.68) |
41.63 |
Opening Balance of cash & cash equivalents |
410.22 |
368.59 |
Closing Balance of cash & cash equivalents |
354.55 |
410.22 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Operating Activities:
The company reported a net cash inflow of ₹1,228.39 lakhs from operating activities in 2024, a significant improvement from ₹771.64 lakhs in 2023. The net profit before tax and interest rose to ₹976.79 lakhs from ₹890.99 lakhs in the previous year. After adjusting for non-cash items like depreciation (₹236.92 lakhs) and gains on the sale of assets (₹1.43 lakhs), the operating profit before working capital changes was ₹1,212.28 lakhs. Positive movements in receivables (₹643.04 lakhs) and inventory (₹220.26 lakhs) helped offset the reduction in trade payables (-₹847.20 lakhs), leading to an overall strong cash generation from operations.
Investing Activities:
In 2024, the company’s net cash outflow from investing activities stood at ₹1,405.11 lakhs, a significant increase compared to the outflow of ₹279.89 lakhs in 2023. This was primarily due to a large expenditure on the purchase of fixed assets (₹1,405.11 lakhs), showing a commitment to capital investment. However, the proceeds from the sale of fixed assets were limited at ₹1.43 lakhs, and there were no notable investment gains.
Financing Activities:
The company’s cash flow from financing activities recorded a net inflow of ₹119.62 lakhs in 2024, a reversal from the outflow of ₹448.51 lakhs in 2023. This was mainly driven by an increase in term loan borrowings (₹548 lakhs) and working capital borrowings (₹268.61 lakhs). However, this was partially offset by interest payments amounting to ₹696.99 lakhs.
Particulars |
2023-24 |
2022-23 |
Current Ratio |
1.19 |
1.37 |
Debt-Equity Ratio |
2.07 |
2.28 |
Debt service coverage ratio |
3.72 |
2.42 |
Return on Equity ratio |
0.61 |
0.51 |
Inventory turnover ratio |
3.52 |
3.6 |
Trade receivables turnover ratio |
9.35 |
10.1 |
Trade Payables turnover ratio |
4.17 |
4.33 |
Net Capital Turnover Ratio |
4.3 |
5.16 |
Net Profit ratio |
0.1 |
0.09 |
Return on Capital employed |
0.07 |
0.06 |
Return on Investment |
0.19 |
0.19 |
Here is a summary of the financial and operational metrics for Lamina Foundries Limited for the year 2024 and 2023:
Current Ratio
2023-24: 1.19, 2022-23: 1.37
The current ratio measures the company’s ability to meet its short-term liabilities with its short-term assets. A ratio of 1.19 means that for every ₹1 of liability, the company has ₹1.19 in current assets. The decline from 1.37 in 2022-23 suggests that the company's liquidity position has slightly weakened, with less cushion to cover its short-term obligations, though it remains above 1, indicating adequate liquidity.
Debt-Equity Ratio
2023-24: 2.07, 2022-23: 2.28
This ratio shows the proportion of debt to equity in the company’s capital structure. A ratio of 2.07 in 2023-24 means that for every ₹1 of equity, the company has ₹2.07 of debt. The slight improvement from 2.28 in 2022-23 indicates that the company has reduced its reliance on debt, though it is still heavily leveraged. A high debt-equity ratio could suggest higher financial risk.
Debt Service Coverage Ratio (DSCR)
2023-24: 3.72, 2022-23: 2.42
DSCR measures the company’s ability to service its debt obligations from its operating income. A ratio of 3.72 in 2023-24 means the company generates 3.72 times the cash needed to meet its debt payments. This is a significant improvement over 2.42 in 2022-23, indicating better financial health and a stronger capacity to repay its debt.
Return on Equity (ROE)
2023-24: 0.61, 2022-23: 0.51
ROE measures the return generated on shareholders' equity. A ratio of 0.61 means that for every ₹1 of equity, the company generates a profit of ₹0.61. The improvement from 0.51 in 2022-23 shows that the company is generating more profit from the same amount of equity, reflecting improved profitability and better use of shareholders’ funds.
Inventory Turnover Ratio
2023-24: 3.52, 2022-23: 3.6
This ratio shows how many times the company’s inventory is sold and replaced over the period. A ratio of 3.52 in 2023-24 indicates that the company sold and replaced its inventory 3.52 times during the year. The slight decrease from 3.6 in 2022-23 suggests a small drop in inventory management efficiency or slower sales relative to inventory levels.
Trade Receivables Turnover Ratio
2023-24: 9.35, 2022-23: 10.1
This ratio indicates how quickly the company collects cash from its credit sales. A ratio of 9.35 in 2023-24 means the company collects its receivables 9.35 times during the year. The drop from 10.1 in 2022-23 suggests that the company is taking slightly longer to collect payments from customers, potentially affecting cash flow.
Trade Payables Turnover Ratio
2023-24: 4.17, 2022-23: 4.33
This ratio measures how quickly the company pays off its suppliers. A ratio of 4.17 in 2023-24 means the company is paying its suppliers 4.17 times a year. The slight decrease from 4.33 in 2022-23 indicates that the company is taking a bit longer to settle its trade payables, which could be a strategy to manage cash flow.
Net Capital Turnover Ratio
2023-24: 4.3, 2022-23: 5.16
This ratio shows how effectively the company is using its working capital to generate sales. A ratio of 4.3 in 2023-24 means that the company generated ₹4.3 in sales for every ₹1 of working capital. The decrease from 5.16 in 2022-23 suggests that the company’s efficiency in using its working capital to generate revenue has slightly declined.
Net Profit Ratio
2023-24: 0.1, 2022-23: 0.09
This ratio measures how much of each rupee of revenue results in profit. A ratio of 0.1 in 2023-24 means that the company made ₹0.10 in profit for every ₹1 of revenue. The slight improvement from 0.09 in 2022-23 indicates marginally better profitability.
Return on Capital Employed (ROCE)
2023-24: 0.07, 2022-23: 0.06
ROCE measures the returns the company is generating from its capital (both equity and debt). A ratio of 0.07 in 2023-24 means the company generated ₹0.07 for every ₹1 of capital employed. The improvement from 0.06 in 2022-23 indicates that the company is using its capital more efficiently to generate returns.
Return on Investment (ROI)
2023-24: 0.19, 2022-23: 0.19
ROI measures the efficiency of an investment in generating profit. A ratio of 0.19 in both years shows that the company generates ₹0.19 in returns for every ₹1 invested. This stable ROI indicates consistent investment performance across both years.