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