| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Madhur Iron And Steel India Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Equity |
|
|
|
Equity share capital |
14.89 |
6.62 |
|
Reserve & surplus |
79.63 |
36.29 |
|
Non current liability |
|
|
|
Long term borrowings |
3.11 |
4.02 |
|
Deferred tax liability |
0.41 |
0.35 |
|
Long term provisions |
0.01 |
- |
|
Current liabilities |
|
|
|
Short term borrowing |
81.15 |
53.74 |
|
Trade payables – outstanding dues of micro and
small enterprises |
17.82 |
- |
|
Trade payables – outstanding dues other than
above |
34.91 |
21.46 |
|
Other current liabilities |
1.96 |
2.50 |
|
Short term Provisions |
6.64 |
4.80 |
|
Total equity and liabilities |
240.55 |
129.79 |
|
Non-current assets |
|
|
|
Plant property & equipment & intangible
asset |
17.75 |
14.40 |
|
Long term Loans & advances |
0.06 |
- |
|
Other non-current assets |
6.75 |
3.93 |
|
Current assets |
|
|
|
Inventories |
150.00 |
94.20 |
|
Trade receivables |
41.93 |
1.80 |
|
Cash and cash equivalent |
6.79 |
4.83 |
|
Short term loans and advances |
5.38 |
1.39 |
|
Other current assets |
11.87 |
9.24 |
|
Total |
240.55 |
129.79 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
340.36 |
239.38 |
|
Other Income |
1.06 |
0.56 |
|
Total Income |
341.42 |
239.93 |
|
Expenses |
|
|
|
Cost of material consumed |
191.68 |
196.40 |
|
Purchase of stock in trade |
135.56 |
21.09 |
|
Changes in inventories of finished goods |
-44.36 |
-15.67 |
|
Employee benefit expense |
3.06 |
1.69 |
|
Financial costs |
9.33 |
5.57 |
|
Depreciation and amortisation expense |
1.78 |
0.99 |
|
Other expenses |
18.90 |
12.48 |
|
Total Expenses |
315.96 |
222.54 |
|
Profit/ Loss before tax and extra ordinary items |
25.46 |
17.39 |
|
Exceptional items |
0.34 |
0.09 |
|
Profit before tax |
25.12 |
17.30 |
|
Current tax |
6.54 |
4.96 |
|
Deferred tax |
0.06 |
0.09 |
|
Profit/ Loss after tax for the period |
18.52 |
12.25 |
|
Earning per share |
|
|
|
Basic |
13.70 |
20.98 |
|
Diluted |
13.70 |
20.98 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Net Profit/(loss) Before Tax |
25.12 |
17.30 |
|
Depreciation |
1.78 |
0.99 |
|
Interest expense |
6.90 |
4.52 |
|
Interest income |
-0.70 |
-0.51 |
|
Allowance /(reversal)
for doubtful debt and advances |
0.11 |
0.14 |
|
(profit)/ loss on sale
of property, plant & equipment |
-0.04 |
- |
|
Working
capital adjustments: |
|
|
|
Trade receivables |
-40.14 |
1.06 |
|
Loans and advances |
-4.05 |
2.13 |
|
Other current assets |
1.54 |
-0.10 |
|
Other Non-current
assets |
-0.47 |
0.13 |
|
Inventories |
-55.80 |
-37.73 |
|
Trade payables |
31.27 |
-4.26 |
|
Provisions |
-4.92 |
-2.74 |
|
Other current
liabilities |
-0.54 |
0.65 |
|
Long term provisions |
0.01 |
- |
|
Other long term
liabilities |
- |
-0.62 |
|
Cash
generated from operation |
-39.92 |
-18.47 |
|
Income tax paid |
-4.07 |
-2.43 |
|
Net cashflow from operating activities |
-44.00 |
-20.91 |
|
Cash Flow from Investing Activities |
|
|
|
(purchase)/sale of tangible PPE |
-5.14 |
-7.23 |
|
Sale proceeds from sale of PPE |
-0.10 |
- |
|
(addition)/transfer from capital WIP |
-0.03 |
1.67 |
|
(purchase)/sale of intangible PPE |
-0.01 |
-0.02 |
|
(investment)/redemption of long term bank deposit |
-2.35 |
-3.29 |
|
(investment)/redemption of bank deposit |
-1.26 |
-4.83 |
|
Interest income |
0.70 |
0.51 |
|
Net Cash from / (used in) Investing Activities |
-8.01 |
-13.19 |
|
Cash Flow from Financing Activities |
|
|
|
Proceeds from issuance of equity share capital |
1.65 |
0.79 |
|
Receipt of security premium on issuance of equity
share capital |
31.45 |
10.07 |
|
Proceeds/(repayment) of long term borrowing |
-0.90 |
-0.75 |
|
Working capital
facilities |
27.41 |
28.50 |
|
Interest expenses |
-6.90 |
-4.52 |
|
Net Cash from/(used in) Financing Activities |
52.70 |
34.09 |
|
Net Increase/decrease in Cash & cash
equivalents |
0.70 |
0.01 |
|
Cash and cash equivalents at the beginning of the
year |
0.01 |
0.01 |
|
Cash and cash equivalents at the end of the year |
0.70 |
0.01 |
Summary
of the Cash Flow Statement for the years 2025 and 2024:
Cash Flow from Operating Activities
The company reported an improvement in profit before tax
to ₹25.12 crore in FY25 compared to ₹17.30 crore in FY24, along with higher
depreciation and interest costs, indicating expansion and increased borrowing.
However, despite better profitability, the company experienced a significant
deterioration in operating cash flow, with cash generated from operations at
₹-39.92 crore compared to ₹-18.47 crore in the previous year. This decline is
primarily driven by substantial working capital outflows, particularly a sharp
increase in trade receivables and inventories, along with higher loans and
advances, which indicates that a large portion of revenue is not being
converted into cash. Although there was some support from increased trade
payables, it was insufficient to offset the overall working capital pressure.
After accounting for taxes, the net cash outflow from operating activities
stood at ₹-44.00 crore, highlighting weak cash generation from core business operations.
Cash Flow from Investing Activities
The net cash outflow from investing activities reduced
to ₹-8.01 crore in FY25 from ₹-13.19 crore in FY24, indicating relatively lower
investment intensity during the year. The company continued to invest in property,
plant and equipment, though at a reduced level, suggesting ongoing but
moderated expansion efforts. There were also outflows toward bank deposits,
which may reflect liquidity management or margin requirements, while interest
income remained stable. Overall, investing activities reflect a controlled
approach to capital expenditure compared to the previous year, possibly
indicating a pause or consolidation phase in expansion.
Cash Flow from Financing Activities
Financing activities generated strong cash inflows of
₹52.70 crore in FY25, significantly higher than ₹34.09 crore in FY24, making it
the primary source of liquidity for the company. This was largely driven by
substantial funds raised through equity issuance and securities premium, along
with continued reliance on working capital borrowings. At the same time,
interest expenses increased, reflecting a higher debt burden. The company’s
dependence on external financing to support operations and working capital
needs is evident, as internal cash generation remains weak.
Net Increase/Decrease in Cash & Cash
Equivalents
Despite negative cash flow from operations and continued investing outflows, the company managed to record a net increase in cash and cash equivalents of ₹0.70 crore in FY25 compared to a marginal increase in FY24. This improvement is entirely attributable to strong financing inflows, which offset the cash deficits from other activities. The closing cash balance improved to ₹0.70 crore, but remains relatively modest, indicating limited liquidity buffer.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio |
1.52 |
1.35 |
|
Debt equity ratio |
1.53 |
2.00 |
|
Debt service coverage
ratio |
4.31 |
4.31 |
|
Return on equity |
0.27 |
0.39 |
|
Inventory turnover
ratio |
2.48 |
2.85 |
|
Trade receivables ratio |
15.61 |
103.07 |
|
Trade payables turnover ratio |
9.32 |
10.37 |
|
Net capital turnover
ratio |
4.65 |
8.29 |
|
Net profit ratio |
7.36 |
7.21 |
|
Return on capital employed |
34.09 |
50.63 |
|
Return on investment |
13.45 |
16.88 |
Summary of Financial Ratio of the year 2025
and 2024.
Current Ratio
The current ratio improved to 1.52 in FY25 from 1.35 in
FY24, indicating a better short-term liquidity position. This suggests that the
company has strengthened its ability to meet its current obligations, although
the improvement should be viewed alongside rising working capital requirements.
Debt Equity Ratio
The debt equity ratio declined to 1.53 from 2.00,
reflecting a reduction in financial leverage. This improvement indicates a
relatively stronger capital structure, supported by equity infusion and
controlled borrowing levels, reducing financial risk.
Debt Service Coverage Ratio
The debt service coverage ratio remained stable at 4.31
in both years, indicating consistent ability to service debt obligations. This
suggests that despite changes in profitability and borrowing, the company
maintains a comfortable cushion to cover its debt repayments.
Return on Equity
Return on equity decreased to 0.27 from 0.39, indicating
a decline in returns generated for shareholders. This may be due to increased
equity base or relatively lower profit growth compared to capital employed.
Inventory Turnover Ratio
The inventory turnover ratio fell to 2.48 from 2.85,
showing slower movement of inventory. This aligns with the increase in
inventory levels and may indicate inefficiencies in inventory management or
slower demand.
Trade Receivables Ratio
The trade receivables ratio dropped sharply to 15.61
from 103.07, indicating significantly slower collection of receivables. This
suggests extended credit periods or inefficiencies in collection, which is a
major concern for cash flow.
Trade Payables Turnover Ratio
The trade payables turnover ratio declined to 9.32 from
10.37, indicating that the company is taking slightly longer to pay its
suppliers. This may be a deliberate strategy to manage liquidity amid high
working capital requirements.
Net Capital Turnover Ratio
The net capital turnover ratio decreased to 4.65 from
8.29, reflecting reduced efficiency in utilizing capital to generate revenue.
This indicates that increased capital investment is not translating
proportionately into sales.
Net Profit Ratio
The net profit ratio improved marginally to 7.36% from
7.21%, indicating slightly better cost control and profitability at the margin
level despite operational challenges.
Return on Capital Employed
Return on capital employed declined significantly to
34.09% from 50.63%, showing reduced efficiency in generating returns from total
capital employed. This may be due to increased capital base or lower operating
efficiency.
Return on Investment
Return on investment decreased to 13.45 from 16.88,
indicating lower returns on invested funds. This reflects a moderation in
overall investment efficiency and profitability compared to the previous year.