Hot Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 40.00 (-2.44 %) apollo fashion 111.00 (0.91 %) arkfin investments 50.00 arohan 255.00 (2.00 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 675.00 (2.27 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (1.33 %) bima mandi 235.00 (-2.08 %) bira 555.00 (0.91 %) blsx limited 36.00 (2.86 %) boat 1,600.00 (3.23 %) c & s electric 1,000.00 (1.01 %) cable corporation 13.00 (-0.76 %) capgemini 13,600.00 (0.74 %) care health 188.00 (-1.05 %) carrier aircon 545.00 (0.93 %) cial 460.00 (1.10 %) csk 212.00 (-1.40 %) dalmia refract 260.00 (-1.89 %) dfm foods 467.00 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 160.00 (3.23 %) flipkart india 231,001.00 (0.00 %) frick india 3,300.00 (3.13 %) gkn driveline 1,610.00 (0.63 %) godavari bio 71.00 (1.43 %) goodluck defence 340.00 (-0.58 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,410.00 (-1.40 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 920.00 (-0.54 %) hero fincorp 2,075.00 (0.73 %) hexaware 1,060.00 (-1.40 %) hicks 1,575.00 (1.61 %) hira ferro 195.00 (2.09 %) honeywell electrical 6,400.00 (1.59 %) ikf finance 312.00 (0.65 %) incred financial 10.00 (1.01 %) incred holdings 160.00 (3.23 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (-1.56 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,430.00 (-0.69 %) infinite computer 405.00 (1.25 %) inkel 23.00 (-4.17 %) jana small finance bank 75.00 kel 570.00 (-0.87 %) kial 144.00 (-0.69 %) klm axiva 15.10 (0.67 %) kurlon limited 1,275.00 (1.59 %) lava 45.00 (-2.17 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 950.00 (2.70 %) martin & harris 870.00 (-1.14 %) matrix gas 900.00 (0.22 %) merino 3,300.00 (-0.75 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 430.00 (3.61 %) mobikwik 720.00 (0.70 %) mohan meakin 2,200.00 (-2.22 %) mohfl 13.50 (-1.82 %) msei 2.25 (-2.17 %) msil 34.00 (3.03 %) nayara energy 640.00 (1.59 %) nayara energy ncd 315.00 (3.28 %) ncdex 210.00 (-2.33 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 7,700.00 (1.32 %) onix renewable 10,400.00 (0.97 %) orbis financial 410.00 (2.50 %) oswal minerals 60.10 (-1.48 %) otis elevator 3,800.00 (2.70 %) oyo rooms 58.00 (1.75 %) panasonic appliances 262.00 (0.77 %) paymate india 520.00 (-0.95 %) pharmeasy 8.50 (3.03 %) pharmed limited 610.00 (1.67 %) philips domestic 690.00 (-1.43 %) philips india 925.00 (2.78 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 255.00 (2.00 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 520.00 (-0.95 %) resins plastics 475.00 (3.26 %) ring plus aqua 530.00 (0.95 %) rrl 1,275.00 (2.00 %) rrp s4e innovation 390.00 (-2.50 %) sab miller 515.00 (0.98 %) sbi amc 2,650.00 (1.92 %) 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 1,350.00 (3.05 %) smile microfinance 51.00 (-1.92 %) sterlite power 890.00 (-0.56 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) swiggy limited 460.00 (-2.13 %) t stanes 790.00 (-2.47 %) tata capital 1,025.00 (-1.44 %) teesta agro 77.00 (-6.21 %) trl krosaki 1,800.00 (2.86 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 300.00 (-1.64 %) vikram solar 460.00 (2.22 %) vivriti capital 1,100.00 (-2.22 %)
×

Mayasheel Retail India Annual Reports, Balance Sheet and Financials

Mayasheel Retail India Limited (Bazar India) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Mayasheel Retail India Limited

Mayasheel Retail India Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2023

31-03-2022

EQUITY AND LIABILITIES

 

 

Share capital

3,000.00

2,950.00

Reserves and surplus

0.89

-297.8

Non-Current Liabilities

 

 

Long Term Borrowings

429.49

712.01

Long Term Provision

96.49

74.71

Current Liabilities

 

 

Short-term borrowings

2,413.66

384.98

Trade payables

8,159.85

10,240.99

Other Current Liabilities

637.31

1,379.90

Short Term Provision

59.48

2.61

TOTAL

14,797.18

15,447.40

ASSETS

 

 

Non-Current Assets

 

 

Property, Plant and Equipment

2,093.48

2,364.87

Intangible assets

19.75

31.96

Non-current investments

3

3

Deferred tax assets

5.25

-

Long Term Loans & Advances

628.18

628.18

Current Assets

 

 

Current Investment

2

2

Inventories

10,635.72

10,959.01

Trade Receivables

9.03

15.19

Cash and cash equivalents

39.67

33.96

Short Term Loans & Advances

119.37

132.51

Other current assets

1,241.74

1,276.71

TOTAL

14,797.18

15,447.40

Mayasheel Retail India Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2023

31-03-2022

Revenue From Operations (Net)

15,258.94

16,504.43

Other Income

535.76

979.67

Total Revenue

15,794.70

17,484.10

Purchases

9,029.62

10,758.15

Change In Inventories

323.29

-552

Direct Expenses

277.09

667.93

Employee Benefit Expenses

2,092.02

1,408.50

Sitting Fees

11.55

16.43

Financial Costs

178.73

276.62

Depreciation & Amortization Expense

313.39

514.14

Other Expenses

3,201.56

2,899.48

Director 's Remuneration

221.76

275.73

Total Expenses

15,649.01

16,264.98

Profit/(Loss) before tax

145.69

1,219.12

Current Tax

54.64

-

Deferred Tax

5.25

-261.5

Net Profit/(Loss) for the year

96.3

957.62

Earnings per share of 10/- each

 

 

Basic

0.32

3.25

Diluted

0.31

3.09

Mayasheel Retail India Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2023

31-03-2022

Cash Flow from Operating Activities

 

 

Net Profit as per Profit & Loss Account

96.3

957.62

Adjustment for:

 

 

Provision for Gratuity & Leave Encashment

21.79

-11.54

Provision for Deferred tax

-5.25

261.5

Depreciation

313.39

514.14

Interest Paid

178.73

276.62

Profit on sale of fixed asset

-

-9.79

Decrease / (Increase) in Current Investment

-

-2

Decrease / (Increase) in Inventories

323.29

-552

Decrease / (Increase) in Trade Debtors

6.17

-0.43

Decrease / (Increase) in Loans & Advances

13.14

226.55

Decrease / (Increase) in Other Assets

34.97

2.74

Decrease / (Increase) in Other Current Assets

-

-

Increase / (Decrease) in Trade Payables

-2,081.14

-2,227.48

Increase / (Decrease) in other liabilities

-742.59

947.16

Increase / (Decrease) in Provisions

56.87

2.61

Net Cash Flow from Operating Activities

-1,784.33

385.69

Cash Flow from Investing Activities

 

 

Current year depreciation (Other than sale)

-313.39

-514.14

(Increase)/Decrease in Non-Current Investment

-

-1.5

(Increase)/Decrease in Loans & Advances

-

28.43

Sale of Fixed Assets

283.61

355.28

Net Cash Flow from Investing Activities

-29.78

-131.93

Cash Flow from Financing Activities

 

 

Increase in Short- & Long-term Borrowings

1,746.16

-736.58

Increase (decrease) in Share Capital

50

450

Proceeds from Issue of Shares (Securities Premium)

202.4

202.4

Finance Cost Paid

-178.73

-276.62

Net Cash Flow from Financing Activities

1,819.83

-360.8

Net Increase / (Decrease) in Cash & Cash Equivalents

5.71

-107.03

Cash & Cash Equivalents at the Beginning of Period

33.96

140.99

Cash & Cash Equivalents at the End of Period

39.67

33.96

Here is a summary of the Cash Flow Statement for the years 2023 and 2022:

Cash Flow from Operating Activities:

The net profit as per the Profit & Loss Account was ₹96.3 in 2023 and ₹957.62 in 2022.

Adjustments were made for provisions for gratuity & leave encashment, provision for deferred tax, depreciation, and interest paid.

There was no profit recorded on the sale of fixed assets in either year.

Changes in working capital included decreases/increases in current investments, inventories, trade debtors, loans & advances, other assets, trade payables, other liabilities, and provisions.

The net cash flow from operating activities was -₹1,784.33 in 2023 and ₹385.69 in 2022.

Cash Flow from Investing Activities:

Current year depreciation (other than sale) amounted to -₹313.39 in 2023 and -₹514.14 in 2022.

There was no significant change in non-current investments in either year.

Sale of fixed assets resulted in cash inflows of ₹283.61 in 2023 and ₹355.28 in 2022.

The net cash flow from investing activities was -₹29.78 in 2023 and -₹131.93 in 2022.

Cash Flow from Financing Activities:

There was an increase in short- & long-term borrowings, share capital, and proceeds from the issue of shares (securities premium).

Finance costs paid were recorded as outflows.

The net cash flow from financing activities was ₹1,819.83 in 2023 and -₹360.8 in 2022.

Net Increase / (Decrease) in Cash & Cash Equivalents:

There was a net increase in cash and cash equivalents of ₹5.71 in 2023 and a decrease of -₹107.03 in 2022.

Cash & Cash Equivalents at the Beginning and End of the Period:

Cash & cash equivalents at the beginning of the period were ₹33.96 in 2023 and ₹140.99 in 2022.

Cash & cash equivalents at the end of the period were ₹39.67 in 2023 and ₹33.96 in 2022.

Top of Form

 Financial Ratios of Mayasheel Retail India Limited

Particulars

2023

2022

Current Ratio

1.07

1.03

Debt-Equity Ratio

3.93

4.82

Return on Equity Ratio

3%

36%

Inventory turnover ratio

0.89

1.02

Trade payables turnover ratio

0.91

1.00

Net capital turnover ratio

10.56

8.93

Net profit ratio

1%

5%

Return on Capital employed

0.09

0.43

Return on investment

0.65%

6.20%

Here is a summary of the financial and operational metrics for Mayasheel Retail India Limited for the year 2023 & 2022:

Current Ratio: The current ratio increased slightly from 1.03 in 2022 to 1.07 in 2023. This indicates a slight improvement in the company 's ability to cover its short-term liabilities with its current assets. While the increase is marginal, it suggests a better liquidity position.

Debt-Equity Ratio: The debt-equity ratio decreased from 4.82 in 2022 to 3.93 in 2023. This indicates a reduction in the company 's reliance on debt financing relative to equity. A lower debt-equity ratio suggests a more conservative capital structure and lower financial risk.

Return on Equity (ROE): The return on equity ratio decreased significantly from 36% in 2022 to 3% in 2023. This suggests a substantial decline in the company 's profitability relative to shareholders ' equity. The decrease in ROE may indicate lower earnings or a decrease in shareholder value creation.

Inventory Turnover Ratio: The inventory turnover ratio decreased from 1.02 in 2022 to 0.89 in 2023. This indicates a decrease in the efficiency of inventory management, as the company is selling its inventory at a slower rate in 2023 compared to the previous year.

Trade Payables Turnover Ratio: The trade payables turnover ratio decreased from 1.00 in 2022 to 0.91 in 2023. This indicates a decrease in the frequency of paying suppliers, which could be due to changes in payment terms or operational challenges.

Net Capital Turnover Ratio: The net capital turnover ratio increased from 8.93 in 2022 to 10.56 in 2023. This indicates an improvement in the company 's efficiency in generating revenue relative to its net capital employed.

Net Profit Ratio: The net profit ratio decreased from 5% in 2022 to 1% in 2023. This indicates a decrease in the company 's profitability as a percentage of its total revenue.

Return on Capital Employed (ROCE): The return on capital employed decreased from 0.43 in 2022 to 0.09 in 2023. This indicates a decrease in the company 's efficiency in generating profits from its capital investments.

Return on Investment: The return on investment decreased significantly from 6.20% in 2022 to 0.65% in 2023. This indicates a substantial decline in the return generated on the company 's investments.

 

 

Mayasheel Retail Annual Report

Mayasheel Retail Annual Report 2022-23

Download

Mayasheel Retail Annual Report 2021-22

Download

Mayasheel Retail Annual Report 2020-21

Download

Mayasheel Retail Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert