| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Martin And Harris Laboratories Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Non-current assets |
|
|
|
Plant, property and equipment |
5,071.16 |
1,776.06 |
|
Capital work in progress |
151.20 |
- |
|
Investment property |
1,900.42 |
3,540.38 |
|
Investment |
368.02 |
3,416.83 |
|
Other financial assets |
3,237.37 |
- |
|
Other non-current assets |
853.43 |
- |
|
Current assets |
|
|
|
Inventories |
4,423.25 |
3,045.59 |
|
Trade receivables |
3,446.92 |
191.22 |
|
Cash and cash equivalent |
293.05 |
34.62 |
|
Bank balances other than cash and cash equivalent
|
40,501.06 |
4,412.30 |
|
Other financial assets |
11,980.02 |
47,847.22 |
|
Current tax assets |
40.79 |
90.08 |
|
Other current assets |
2,594.54 |
1,838.11 |
|
Total assets |
74,871.23 |
66,196.51 |
|
Equity |
|
|
|
Equity share capital |
399.60 |
399.60 |
|
Other equity |
69,497.09 |
62,907.34 |
|
Non-controlling interest |
808.04 |
- |
|
Non-current liabilities |
|
|
|
Borrowings |
514.46 |
- |
|
Other financial liabilities |
0.06 |
24.00 |
|
Provisions |
35.71 |
23.35 |
|
Other non-current liabilities |
10.52 |
12.84 |
|
Deferred tax liabilities |
124.34 |
12.68 |
|
Current liabilities |
|
|
|
Borrowings |
784.82 |
782.70 |
|
Trade payables |
|
|
|
Total outstanding dues other than above |
2,070.90 |
1,583.40 |
|
Other financial liabilities |
204.02 |
280.91 |
|
Provisions |
21.31 |
13.93 |
|
Other current liabilities |
397.72 |
100.09 |
|
Current tax liabilities |
3.55 |
55.67 |
|
Total equity and liabilities |
74,871.23 |
66,196.51 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
10,742.84 |
14,614.70 |
|
Other Income |
4,380.22 |
3,429.00 |
|
Total Income |
15,123.06 |
18,043.70 |
|
Expenses |
|
|
|
Cost of material, operation and incidental costs |
4,394.41 |
4,123.61 |
|
Employee benefits expense |
1,704.28 |
2,386.57 |
|
Finance costs |
111.70 |
58.11 |
|
Depreciation & amortization expense |
485.64 |
463.14 |
|
Other Expenses |
3,797.87 |
5,490.02 |
|
Total Expenses |
10,497.90 |
12,521.46 |
|
Profit before exceptional items and tax |
4,625.16 |
5,522.24 |
|
Exceptional items |
3,674.34 |
- |
|
Profit/Loss Before Tax |
8,299.50 |
5,522.24 |
|
Current Tax |
1,547.95 |
1,482.36 |
|
Deferred tax |
75.58 |
-1.15 |
|
Tax relating to earlier years |
45.51 |
5.19 |
|
Profit/ Loss for the period |
6,630.45 |
4,042.84 |
|
Other comprehensive income |
|
|
|
Items that not be classified to profit or loss : |
|
|
|
Re-measurement gain/(loss) of defined benefit asset/liability |
-7.25 |
67.15 |
|
Income tax on above |
1.87 |
-16.90 |
|
Equity instruments designed through other
comprehensive income |
94.99 |
-2.03 |
|
Income tax relating to above |
-13.58 |
-5.02 |
|
Total income for the period |
6,706.47 |
4,086.04 |
|
Earning per share |
|
|
|
Basic |
165.93 |
101.17 |
|
Diluted |
165.93 |
101.17 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Net profit/loss before tax and extraordinary
items |
8,299.54 |
5,522.24 |
|
Adjustments: |
|
|
|
Interest received |
-3,423.51 |
-3,255.11 |
|
Income on investment
carried at amortised cost |
-2.66 |
26.34 |
|
Grants written back |
-2.32 |
-2.32 |
|
Rent received |
-47.65 |
-92.39 |
|
Interest paid |
107.22 |
49.35 |
|
Depreciation and amortization |
485.64 |
463.14 |
|
Depreciation written back |
- |
-9.11 |
|
Profits on sale of assets |
-4,533.61 |
-13.69 |
|
Working
capital adjustments: |
|
|
|
Decrease/(increase) in
other non-current financial assets |
-3,211.58 |
- |
|
Decrease/(increase) in
other non-current assets |
-853.43 |
- |
|
(Increase)/decrease in
inventories |
94.47 |
-1,165.11 |
|
Decrease/(increase) in
trade receivables |
-1,986.09 |
-60.30 |
|
Decrease/(increase) in
current financial assets |
- |
3,009.46 |
|
Decrease/(increase) in
other current financial assets |
35,858.76 |
-815.62 |
|
(increase)/decrease in other
current assets |
-408.87 |
-759.25 |
|
(Decrease)/increase in
other non-current financial liabilities |
-24.00 |
- |
|
(Decrease)/increase in
other non-current provision |
12.42 |
-44.97 |
|
(Decrease)/increase in Trade payables |
-1,309.08 |
710.72 |
|
(Decrease)/increase in
other current financial liabilities |
-137.11 |
-149.86 |
|
(Decrease)/increase in
other current liabilities |
-19.20 |
-69.60 |
|
(Decrease)/increase in
current provisions |
0.15 |
25.96 |
|
Cash generated from operations |
28,900.02 |
3,287.19 |
|
Net Income tax |
-1,543.90 |
-1,386.23 |
|
Net Cash from/(used in) Operating Activities |
27,356.12 |
1,900.96 |
|
Cash Flow from Investing Activities |
|
|
|
Purchase of PPE and WIP |
-1,285.54 |
-1,171.17 |
|
Proceeds from sale of PPE |
5,789.16 |
1,013.95 |
|
Profit on sale of investment |
2,411.72 |
50.00 |
|
Bank deposits |
-36,008.41 |
-4,405.09 |
|
Cash acquired on acquisition of subsidiary |
222.84 |
- |
|
Purchase of non-current investment |
- |
-500.00 |
|
Rent received |
47.66 |
92.39 |
|
Interest received |
3,425.51 |
3,255.11 |
|
Net Cash from / (used in) Investing Activities |
-27,197.05 |
2,065.65 |
|
Cash Flow from Financing Activities |
|
|
|
Proceeds/(repayment) of
short term borrowings |
516.58 |
764.02 |
|
Interest paid |
-107.22 |
-49.35 |
|
Final dividend paid |
-71.93 |
-207.78 |
|
Buy back of shares |
-26.08 |
- |
|
Net Cash from/(used in) Financing Activities |
311.35 |
106.87 |
|
Net Increase/decrease in Cash & cash equivalents |
270.12 |
-57.85 |
|
Cash and cash equivalents at the beginning of the
year |
24.62 |
82.47 |
|
Cash and cash equivalents at the end of the year |
295.95 |
24.62 |
Summary
of the Cash Flow Statement for the years 2025 and 2024:
Cash Flow from Operating Activities
The
company reported a strong increase in net profit before tax to ₹8,299.54 lakhs
in FY 2024-25 compared to ₹5,522.24 lakhs in FY 2023-24. After adjusting for
major non-operating incomes such as interest received (₹3,423.51 lakhs) and
substantial profit on sale of assets (₹4,533.61 lakhs), along with depreciation
of ₹485.64 lakhs and interest paid of ₹107.22 lakhs, the operating performance
remained robust. The most significant contribution came from working capital
changes, particularly a large decrease in other current financial assets
amounting to ₹35,858.76 lakhs, which substantially boosted cash flow. Although
there were increases in trade receivables (₹1,986.09 lakhs) and non-current
financial assets (₹3,211.58 lakhs), overall cash generated from operations rose
sharply to ₹28,900.02 lakhs compared to ₹3,287.19 lakhs in the previous year.
After payment of income tax of ₹1,543.90 lakhs, the net cash from operating
activities stood at ₹27,356.12 lakhs, reflecting a significant improvement over
₹1,900.96 lakhs in FY 2023-24.
Cash Flow from Investing Activities
Investing
activities resulted in a substantial net cash outflow of ₹27,197.05 lakhs in FY
2024-25 as against an inflow of ₹2,065.65 lakhs in FY 2023-24. The primary
reason for this outflow was heavy investment in bank deposits amounting to
₹36,008.41 lakhs. The company also incurred capital expenditure of ₹1,285.54
lakhs on purchase of PPE and WIP. However, this was partially offset by
proceeds from sale of PPE of ₹5,789.16 lakhs, profit on sale of investments of
₹2,411.72 lakhs, interest received of ₹3,425.51 lakhs, rent received of ₹47.66
lakhs, and ₹222.84 lakhs cash acquired on acquisition of a subsidiary. Overall,
despite healthy investment income and asset sale proceeds, the large deployment
into bank deposits led to a significant investing cash outflow during the year.
Cash Flow from Financing Activities
Financing
activities generated a net cash inflow of ₹311.35 lakhs in FY 2024-25 compared
to ₹106.87 lakhs in FY 2023-24. The company reported net proceeds from
short-term borrowings of ₹516.58 lakhs. However, this inflow was partially
offset by interest paid of ₹107.22 lakhs, dividend payment of ₹71.93 lakhs, and
buyback of shares amounting to ₹26.08 lakhs. Overall, financing activities
contributed moderately to liquidity during the year.
Net Change in Cash and Cash Equivalents
Despite substantial investing outflows, strong operating cash generation supported an overall increase in cash and cash equivalents by ₹270.12 lakhs in FY 2024-25, compared to a decrease of ₹57.85 lakhs in the previous year. The closing cash balance increased significantly to ₹295.95 lakhs from ₹24.62 lakhs at the beginning of the year, indicating improved liquidity backed by strong operational performance.
Financial ratios of Martin & Harris Laboratories Limited
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio |
20.58 |
3.29 |
|
Debt
equity ratio |
0.03 |
0.02 |
|
Debt service coverage ratio |
3.70 |
3.95 |
|
Return
on equity ratio |
7.33% |
4.37% |
|
Inventory
turnover ratio |
1.94 |
1.69 |
|
Trade
receivables turnover ratio |
5.93 |
87.48 |
|
Trade
payables turnover ratio |
5.51 |
8.08 |
|
Net capital turnover ratio |
0.29 |
2.20 |
|
Net profit ratio |
36.61% |
13.80% |
|
Return
on capital employed |
8.64% |
5.85% |
|
Return
on Investments |
2.79% |
1.60% |
Summary
of the Financial Ratio for the years 2025 and 2024:
Current Ratio
The current ratio increased sharply to 20.58 in FY
2024-25 from 3.29 in FY 2023-24, indicating a very strong liquidity position.
The company holds significantly higher current assets compared to current
liabilities. While this reflects excellent short-term solvency, such an
exceptionally high ratio may also suggest underutilisation of working capital
or excess idle funds.
Debt Equity
Ratio
The debt equity ratio marginally increased to 0.03 from
0.02, indicating that the company remains almost debt-free. The capital
structure is highly conservative with minimal reliance on borrowings, reducing
financial risk and interest burden.
Debt Service
Coverage Ratio
The DSCR slightly declined to 3.70 from 3.95. However,
the ratio remains comfortable, showing that the company generates sufficient
earnings to meet its debt servicing obligations without stress.
Return on Equity
ROE improved significantly to 7.33% from 4.37%,
reflecting better profitability for shareholders during FY 2024-25. This
indicates improved earnings generation relative to shareholders’ funds.
Inventory
Turnover Ratio
The inventory turnover ratio improved to 1.94 from 1.69,
indicating relatively better inventory management and faster movement of stock compared
to the previous year, though the ratio remains moderate.
Trade
Receivables Turnover Ratio
The trade receivables turnover ratio declined
drastically to 5.93 from 87.48. This significant drop suggests a considerable
slowdown in collection efficiency or change in credit policy during the year,
leading to longer receivable cycles.
Trade Payables
Turnover Ratio
The trade payables turnover ratio decreased to 5.51 from
8.08, indicating that the company is taking slightly longer to pay its
suppliers compared to the previous year, which may support working capital
management.
Net Capital
Turnover Ratio
The net capital turnover ratio fell sharply to 0.29 from
2.20, reflecting lower efficiency in utilizing working capital to generate
revenue during FY 2024-25. This may be due to increased current assets relative
to sales.
Net Profit Ratio
The net profit ratio improved substantially to 36.61%
from 13.80%, indicating a strong rise in profitability margins. This suggests
improved cost control, higher operating efficiency, or significant
non-operating income during the year.
Return on
Capital Employed
ROCE increased to 8.64% from 5.85%, indicating improved
overall efficiency in generating profits from total capital employed in the
business.
Return on
Investments
Return on investments improved to 2.79% from 1.60%,
reflecting better returns earned from the company’s investment portfolio during
the year.