Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 62.00 (-6.06 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,600.00 (3.23 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) 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 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mohan meakin 2,300.00 (-4.17 %) mohfl 22.00 (4.76 %) msei 4.50 (-5.26 %) msil 34.00 (3.03 %) nayara energy 990.00 (-1.98 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 420.00 (2.44 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 56.00 (1.82 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 530.00 (1.92 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) 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 5 290.00 (5.45 %) sterlite power 625.00 (0.81 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 880.00 (1.15 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

Maharaja Shree Umaid Annual Reports, Balance Sheet and Financials

Maharaja Shree Umaid Mills Limited (Maharaja Shree Umaid) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Maharaja Shree Umaid Mills Limited

 

Maharaja Shree Umaid Mills Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-Current Assets:

 

 

Property, Plant and Equipment 

66,426.66

66,783.50

Capital Work in Progress 

334.63

187.01

Right-of-use assets

151.50

172.66

Investment properties

1,159.15

1,170.90

Other intangible assets

0.24

1.28

Biological assets other than bearer plants

4.99

4.95

Other non-current financial assets

366.24

361.30

Other Non-current Assets 

18.32

75.07

Current Assets:

 

 

Inventories 

9,832.50

10,383.97

Investments

9,492.00

767.25

Trade Receivables 

3,928.77

5,009.53

Cash and Cash Equivalents 

966.28

71.23

Bank Balances Other than above

332.41

0.35

Others Financial Assets - Short-term 

354.53

393.62

Current tax assets (net)

1,328.68

1,295.16

Other Current Assets 

2,546.12

2,618.32

Total Assets

97,243.02

89,296.10

Equity

 

 

Equity Share Capital 

8,824.46

8,824.46

Other Equity 

43,586.88

44,626.05

Non-Current Liabilities:

 

 

Borrowings 

13,926.36

12,532.06

Lease Liabilities

3.18

3.34

Others financial liabilities

197.60

197.30

Provisions 

85.82

79.40

Deferred tax liabilities (net)

7,393.52

7,737.82

Other Non-current liabilities

147.49

181.43

Current Liabilities:

 

 

Borrowings 

20,050.49

10,505.08

Lease Liabilities

0.35

0.34

Trade Payables

 

 

Total outstanding dues of micro enterprises and small enterprises

184.98

65.89

Total outstanding dues of creditors other than micro enterprises and small enterprises

1,199.12

2,970.51

 Other current financial liabilities

731.79

640.15

Other Current liabilities

414.99

466.69

Provisions 

495.99

465.58

Total Equity and Liabilities

97,243.02

89,296.10

 Maharaja Shree Umaid Mills Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue From Operations 

45,805.73

45,708.12

Other Income 

442.29

1,092.92

Total Income

46,248.02

46,801.04

Expenses

 

 

Cost of Material Consumed 

30,288.04

31,470.17

 Purchase of stock in trade

-

264.78

Changes in Inventories of Finished Goods, Work-in-Progress and traded goods 

563.08

-314.24

Employee Benefits expenses

4,564.77

4,028.40

Finance Cost 

1,958.02

1,932.87

Depreciation and Amortization expenses

2,111.92

2,094.26

Other Expenses 

 

 

Power And fuel

5,268.81

4,569.16

Others

2,859.71

2,623.89

Total Expenses

47,614.35

46,669.29

Profit Before Tax

-1,366.33

131.75

Deferred Tax charge/(credit)

-341.29

124.06

Profit/(loss) for the year

-1,025.04

7.69

Other comprehensive income

 

 

Items that will not be reclassified to profit or loss:

 

 

 Remeasurement of defined benefit liabilities/assets

-11.94

-44.30

 Income tax relating to above

3.01

11.15

Total other comprehensive income for the year

-8.93

-33.15

Total comprehensive income

-1,033.97

-25.46

Earnings Per Share of Rs. 10 each

 

 

Basic and Diluted (in Rs.)

-1.16

0.01

Maharaja Shree Umaid Mills Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Net profit/(loss) before tax

-1,366.33

131.75

Adjustments for :

 

 

Depreciation and amortization expense

2,111.92

2,094.26

Impairment of Non Current Asset held for Sale

12.55

-

Interest income

-62.88

-147.79

Finance costs

1,958.02

1,932.87

Fee for increase in authorized share capital

-

15.00

Net profit on sale of property, plant and equipment

-5.60

-2.59

Net profit on sale of investment properties

-

-320.25

Deferred Government Subsidies

-30.26

-27.27

Net gain on fair value of biological asset

-0.04

-0.05

Net Gain on fair valuation of investment measured at FVTPL

-235.60

-

(Reversal)/allowance for expected credit loss

-16.12

6.03

Operating Profit before working capital Changes

2,365.66

3,681.96

Movements in working capital :

 

 

(Increase)/ Decrease in trade receivables and other receivables

905.99

960.48

(Increase )/ Decrease in inventories

551.48

2,149.30

(Increase)/ Decrease in other financial assets

43.83

26.72

Increase/ (Decrease) in trade and other payables

-1,681.53

994.79

Increase/ (Decrease) in other financial liabilities

72.11

5.69

Increase/ (Decrease) in provisions

36.83

-130.29

Cash generated from operations

2,294.37

7,688.65

Income tax paid (net of refunds)

-33.51

-39.66

Net cash flow from (used in) operating activities

2,260.86

7,648.99

Cash Flow from Investing Activities

 

 

Purchases of property, plant and equipments

-1,565.78

-379.59

Proceeds from sales of property, plant & equipments

10.01

6.00

Proceeds from sales of investment properties

-

320.28

Investment in Wholly Owned Subsidiaries

-45.00

-

Investment in Unlisted Equity Shares

-9,256.40

-

Redemption proceed from debentures

767.25

669.46

Investment in fixed deposits

-332.06

99.89

Interest income

53.21

145.16

Net cash used in investing activities

-10,368.77

861.20

Cash Flow from Financing Activities

 

 

Proceeds of non-current borrowings

42,219.00

14,503.04

Repayment of non-current borrowing

-31,000.17

-26,095.05

Net proceeds/(Repayment) of current borrowings (net)

-279.30

2,201.28

Payment of lease liabilities

-0.44

-0.81

Finance costs

-1,937.73

-1,859.34

Proceeds from equity share issue

-

2,738.62

Expenses incurred for increase in authorized share capital

-

-15.00

Net cash flow from (used in) financing activities

9,001.36

-8,527.26

Net increase in cash and cash equivalents

893.45

-17.07

Cash and cash equivalents(Opening Balance)

71.23

88.30

Add: Cash and cash equivalent acquired on acquisition of subsidiaries

1.60

-

Cash and cash equivalents (Closing Balance)

966.28

71.23

 

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

Operating Activities: In 2024, the company reported a net loss before tax of ₹1,366.33 lakhs, a significant decline from a profit of ₹131.75 lakhs in 2023. Despite this negative profit, adjustments for non-cash items and financing costs still generated positive cash flow. Depreciation and amortization remained high at ₹2,111.92 lakhs, slightly up from ₹2,094.26 lakhs in 2023. The impairment of non-current assets, finance costs, and other adjustments like the net gain on the fair value of investments also contributed to the operating cash flow. Notably, the operating profit before working capital changes was ₹2,365.66 lakhs, though it decreased from ₹3,681.96 lakhs in 2023. Working capital movements were varied: increases in trade receivables and inventories, along with decreases in trade payables, led to a significant drop in cash generated from operations, from ₹7,688.65 lakhs in 2023 to ₹2,294.37 lakhs in 2024. After accounting for income tax payments, the net cash flow from operating activities was ₹2,260.86 lakhs, down from ₹7,648.99 lakhs the previous year.

Investing Activities: The company’s investing activities in 2024 involved substantial cash outflows, totaling ₹10,368.77 lakhs, compared to an inflow of ₹861.20 lakhs in 2023. Major expenditures included the purchase of property, plant, and equipment for ₹1,565.78 lakhs and significant investments in unlisted equity shares amounting to ₹9,256.40 lakhs. There were also some cash inflows from the sale of investment properties and the redemption of debentures, but these were insufficient to offset the large investments. The significant net cash used in investing activities indicates a strategic expansion or heavy investment in assets and subsidiaries.

Financing Activities: In 2024, the company had a net cash inflow from financing activities of ₹9,001.36 lakhs, reversing the net outflow of ₹8,527.26 lakhs in 2023. This substantial inflow was driven by new non-current borrowings of ₹42,219.00 lakhs, partially offset by repayments of existing borrowings and finance costs. There was also a notable equity infusion in the previous year which did not recur in 2024. The financing activities suggest a strong reliance on borrowed funds to support investment and operational needs.

Overall Cash Flow: The net increase in cash and cash equivalents in 2024 was ₹893.45 lakhs, a recovery from a decrease of ₹17.07 lakhs in 2023. This increase reflects the positive impact of financing activities and the acquisition of cash equivalents from newly acquired subsidiaries. Consequently, the closing balance of cash and cash equivalents rose to ₹966.28 lakhs from ₹71.23 lakhs at the beginning of the year.

 

Financial Ratios of Maharaja Shree Umaid Mills Limited

Particulars

2024

2023

Current ratio

1.25

1.36

Debt-Equity ratio

0.65

0.43

Debt Service coverage ratio

0.11

0.32

Return on equity ratio

-1.93%

0.20%

Inventory turnover ratio

4.53

3.99

Trade receivables turnover ratio

10.25

8.16

Trade Payables turnover ratio

14.46

12.7

Net capital turnover ratio

8.09

8.43

Net profit ratio

-2.24%

0.02%

Return on capital employed

0.89%

4.60%

Return on Investment

5.06%

11.13%

 

Here is a summary of the financial and operational metrics for Maharaja Shree Umaid Mills Limited for the year 2024 and 2023:

Current Ratio: The current ratio measures the company 's ability to cover short-term liabilities with short-term assets. In 2024, the current ratio decreased to 1.25 from 1.36 in 2023. A current ratio above 1 is generally considered acceptable, but the drop signals a need for closer monitoring of working capital management.

Debt-to-Equity Ratio: The debt-to-equity ratio assesses the company 's financial leverage by comparing its total debt to shareholders ' equity. The ratio increased to 0.65 in 2024 from 0.43 in 2023.

Debt Service Coverage Ratio (DSCR): The debt service coverage ratio measures the company’s ability to meet its debt obligations from its operating income. In 2024, the DSCR fell to 0.11 from 0.32 in 2023.

Return on Equity (ROE): ROE reflects the profitability relative to shareholders ' equity. In 2024, the ROE turned negative at -1.93%, down from a positive 0.20% in 2023.

Inventory Turnover Ratio: This ratio measures how efficiently inventory is managed and sold. In 2024, the inventory turnover ratio improved to 4.53 from 3.99 in 2023. A higher ratio suggests better inventory management and faster turnover of stock, which can be beneficial for maintaining liquidity and reducing holding costs.

Trade Receivables Turnover Ratio: This ratio assesses how effectively the company collects its receivables. The ratio increased to 10.25 in 2024 from 8.16 in 2023, indicating improved efficiency in collecting payments from customers. Faster collection of receivables can enhance cash flow and reduce credit risk.

Trade Payables Turnover Ratio: This ratio measures how quickly the company pays its suppliers. In 2024, the ratio increased to 14.46 from 12.70 in 2023, suggesting a slower payment cycle. While a higher ratio indicates that the company is taking longer to settle its payables, this could be a strategic decision to manage cash flow more effectively.

Net Capital Turnover Ratio: This ratio assesses how efficiently the company uses its net capital to generate sales. In 2024, the ratio decreased slightly to 8.09 from 8.43 in 2023.

Net Profit Ratio: The net profit ratio indicates the percentage of revenue that remains as profit after all expenses. In 2024, the ratio dropped to -2.24% from a marginally positive 0.02% in 2023.

Return on Capital Employed (ROCE): ROCE measures the efficiency and profitability of capital investments. In 2024, ROCE fell to 0.89% from 4.60% in 2023. Return on Investment (ROI): ROI evaluates the return generated on investments relative to their cost. The ratio decreased to 5.06% in 2024 from 11.13% in 2023

 

 

 

Maharaja Shree Umaid Annual Reports

Maharaja Shree Umaid Mills Annual Report 2023-24

Download

Maharaja Shree Umaid Mills Annual Report 2021-22

Download

Maharaja Shree Umaid Mills Annual Report 2020-21

Download

Maharaja Shree Umaid Mills Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert