Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Mewar Polytex Limited |
Particulars |
31-03-2024 |
31-03-2023 |
EQUITY AND LIABILITIES |
|
|
Share Capital |
323 |
323 |
Reserves & Surplus |
5,813.50 |
4,950.90 |
Non-current liabilities |
|
|
Long-term borrowings |
4,746.37 |
5,910.33 |
Deferred tax liabilities (Net) |
167.07 |
306.44 |
Other Long-term liabilities |
361.43 |
421.43 |
Current liabilities |
|
|
Short-term borrowings |
3,648.95 |
3,698.43 |
Trade payables |
152.49 |
209.99 |
Other current liabilities |
335.52 |
314.03 |
TOTAL EQUITY AND LIABILITIES |
15,548.33 |
16,134.55 |
ASSETS |
|
|
Non-current assets |
|
|
Tangible Assets |
9,130.99 |
10,225.62 |
Capital work-in-progress |
49.13 |
733.11 |
Non-current investments |
0.06 |
0.05 |
Other non-current assets |
320.26 |
184.77 |
Current assets |
|
|
Inventories |
2,688.77 |
3,565.16 |
Current Investments |
1,077.35 |
- |
Trade receivables |
1,851.60 |
536.54 |
Cash and cash equivalents |
34.97 |
146.29 |
Short-term loans and advances |
330.16 |
707.49 |
Other current assets |
85.07 |
35.52 |
TOTAL ASSETS |
15,548.33 |
16,134.55 |
Particulars |
31-03-2024 |
31-03-2023 |
Revenue |
|
|
Revenue from operations |
24,611.88 |
19,653.40 |
Other Income |
692.31 |
950.94 |
Total Income |
25,304.19 |
20,604.34 |
Expenses |
|
|
Cost of materials consumed |
14,915.44 |
10,621.23 |
Purchases of Stock-in-Trade |
1,181.08 |
1,133.89 |
Changes in inventories of finished goods work-in-progress |
231.99 |
681.82 |
Employee benefits expense |
1,774.34 |
1,237.31 |
Finance costs |
228.2 |
431.91 |
Depreciation and Amortization Expense |
2,232.36 |
1,488.64 |
Other expenses |
3,545.96 |
4,168.66 |
Total expenses |
24,109.37 |
19,763.46 |
Profit before Tax |
1,194.80 |
840.88 |
Current Tax |
478.16 |
146.92 |
Deferred Tax |
-139.37 |
87.8 |
Earlier year |
-6.59 |
2.95 |
Profit for the year |
862.6 |
603.21 |
Earning per equity share |
|
|
Basic |
26.71 |
18.68 |
Diluted |
26.71 |
18.68 |
Particulars |
31-03-2024 |
31-03-2023 |
CASH FLOW FROM OPERATING ACTIVITIES |
|
|
Net Profit Before Tax |
1,194.80 |
840.88 |
Adjustment for Depreciation |
2,232.36 |
1,488.64 |
Interest and Financial Charges |
228.2 |
431.91 |
Profit/Loss on Sale of Fixed Assets |
-0.2 |
-2.91 |
Excess provisions written off (Net) |
6.59 |
-2.95 |
Interest and Dividend Received |
-12.16 |
-23.9 |
Foreign Exchange (gain)/loss |
-19.54 |
-13.22 |
Operating Profit Before Working Capital Charges |
3,630.06 |
2,718.44 |
Adjustments For: |
|
|
(Increase) / Decrease in Current Inventories |
-1,077.35 |
|
(Increase) / Decrease in Inventories |
896.39 |
482.36 |
(Increase) / Decrease in Trade and Other Receivable |
-1,315.06 |
1,360.62 |
(Increase) / Decrease in Short Term Loan & Advances |
377.33 |
454.66 |
(Increase) / Decrease in Long Term Loan & Advances |
-135.49 |
151.09569 |
(Increase) / Decrease in Other Current Assets |
-49.54 |
74.05 |
Increase / (Decrease) in Trade and Other Payable |
-57.5 |
-1397.67 |
Increase / (Decrease) in Current Liabilities |
21.49 |
-368.51 |
Cash Generated from Operation |
2,290.33 |
3,475.05 |
Tax Paid / Tax Deducted at Source |
-478.16 |
-146.92 |
Net Cash Flow Operating Activities |
1,812.17 |
3,328.13 |
Cash From Investing Activities |
|
|
(Purchase)/ Sale of Fixed Assets (Net) |
-453.55 |
-3,143.54 |
Interest Received |
12.16 |
23.9 |
Net Cash Used in Investing Activities |
-441.39 |
-3,119.64 |
Cash Flow from Financing Activities |
|
|
Proceeds From/(Repayment of) Long Term Borrowings |
-1,163.95 |
1,090.04 |
Proceeds.From/(Repayment of)Other Long-term liabilities |
-60 |
-60.8 |
Increase / (Decrease) in Bank Borrowings |
-49.48 |
-1,067.95 |
Interest and Financial Charges Paid |
-228.2 |
-431.91 |
Net Cash from Financing Activities |
-1,501.64 |
-470.62 |
NET INCREASE IN CASH AND CASH EQUIVALENT |
-130.86 |
-262.13 |
OPENING CASH AND CASH EQUIVALENTS |
146.29 |
395.19 |
CLOSING CASH AND CASH EQUIVALENTS |
15.43 |
133.07 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow from Operating Activities:
The cash generated from operations decreased to ₹2,290.33 million from ₹3,475.05 million due to changes in working capital and other adjustments. After accounting for taxes paid, net cash flow from operating activities was ₹1,812.17 million, down from ₹3,328.13 million in the previous year. Net Profit before Tax Increased to ₹1,194.80 million from ₹840.88 million.
Cash Flow from Investing Activities:
Cash outflow decreased to ₹-453.55 million from ₹-3,143.54 million, suggesting reduced capital expenditure or asset sales.
The net cash outflow reduced to ₹-441.39 million from ₹-3,119.64 million, indicating less cash used for investments and asset purchases.
Cash Flow from Financing Activities:
Proceeds from/Repayment of Long-Term Borrowings: Significant outflow of ₹-1,163.95 million in 2024 compared to an inflow of ₹1,090.04 million in 2023, indicating higher repayments of long-term debt.
Increase/Decrease in Bank Borrowings: Outflow of ₹-49.48 million compared to a large outflow of ₹-1,067.95 million in the previous year.
Interest and Financial Charges Paid: Reduced to ₹-228.20 million from ₹-431.91 million.
Net Cash from Financing Activities
The net cash outflow increased to ₹-1,501.64 million from ₹-470.62 million, reflecting higher repayments of borrowings and other financing activities.
Net Increase/(Decrease) in Cash and Cash Equivalents:
The net decrease improved slightly to ₹-130.86 million from ₹-262.13 million.
Opening Cash and Cash Equivalents: Decreased to ₹146.29 million from ₹395.19 million.
Closing Cash and Cash Equivalents: Decreased to ₹15.43 million from ₹133.07 million.
Particulars |
31-03-2024 |
31-03-2023 |
Current Ratio |
1.46 |
1.18 |
Debt to Equity Ratio |
1.37 |
1.82 |
Debt service coverage ratio |
2.52 |
1.77 |
Return on Equity Ratio (%) |
15.12 |
12.13 |
Inventory Turnover Ratio |
7.9 |
5.16 |
Trade Receivables turnover Ratio |
20.61 |
16.15 |
Trade Payables turnover Ratio |
84.89 |
13.24 |
Net Capital Turnover Ratio |
18.44 |
30.15 |
Net profit Ratio |
3.5 |
3.07 |
Return on Capital Employed |
9.65% |
8.32% |
Here is a summary of the financial and operational metrics for Mewar Polytex Limited for the year 2024 & 2023:
Current Ratio:
The current ratio measures a company 's ability to cover its short-term liabilities with its short-term assets. A ratio of 1.46 in 2024 indicates an improved liquidity position compared to 1.18 in 2023. This suggests that the company has become better at managing its short-term obligations with its available assets.
Debt to Equity Ratio:
The debt to equity ratio compares a company 's total debt to its shareholders ' equity. A decrease from 1.82 in 2023 to 1.37 in 2024 indicates a reduction in financial leverage, meaning the company has less debt relative to its equity. This improvement reflects a stronger financial position and lower risk.
Debt Service Coverage Ratio:
This ratio measures the company’s ability to service its debt, including interest and principal repayments, from its operating income. A ratio of 2.52 in 2024 indicates a stronger ability to meet debt obligations compared to 1.77 in 2023, reflecting improved financial stability and lower risk of default.
Return on Equity (ROE) Ratio (%):
ROE measures the return on shareholders ' equity. An increase from 12.13% to 15.12% suggests that the company has become more efficient in generating profits from its equity base. Higher ROE indicates better financial performance and higher returns to shareholders.
Inventory Turnover Ratio:
This ratio indicates how efficiently inventory is sold and replaced over a period. A rise from 5.16 to 7.9 signifies improved inventory management and faster sales, reflecting stronger operational efficiency.
Trade Receivables Turnover Ratio:
This ratio measures how efficiently the company collects its receivables. An increase from 16.15 to 20.61 indicates improved collection efforts and a quicker conversion of receivables into cash, which is a positive sign of operational efficiency.
Trade Payables Turnover Ratio:
This ratio measures how quickly the company pays off its trade payables. A significant increase from 13.24 to 84.89 suggests a faster payment cycle, possibly indicating better relationships with suppliers or improved cash flow management.
Net Capital Turnover Ratio:
This ratio measures the efficiency of using net capital (equity and long-term debt) to generate revenue. A decrease from 30.15 to 18.44 suggests a decline in capital efficiency, meaning the company is generating less revenue per unit of net capital.
Net Profit Ratio:
The net profit ratio measures profitability as a percentage of revenue. An increase from 3.07% to 3.5% indicates improved profitability, suggesting that the company is more efficient in converting sales into actual profit.
Return on Capital Employed (ROCE):
ROCE measures the efficiency and profitability of capital investments. An increase from 8.32% to 9.65% suggests better utilization of capital to generate earnings, reflecting enhanced operational performance and higher returns on capital invested.