Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
MIL Industries Limited |
Particulars |
31-03-2024 |
31-03-2023 |
Non Current Assets |
|
|
Property, Plant and Equipment |
414.89 |
432.90 |
Other Financial Assets |
51.71 |
12.54 |
Deferred Tax Assets (net) |
31.96 |
23.98 |
Other non-current Assets |
|
|
Current Assets |
|
|
Inventories |
340.52 |
446.44 |
Trade Receivables |
546.05 |
688.33 |
Cash and cash equivalents |
279.43 |
340.74 |
Other bank balances |
1,716.68 |
1,139.09 |
Other current assets |
123.49 |
130.19 |
Total Assets |
3,504.73 |
3,214.21 |
Equity |
|
|
Equity Share Capital |
315.00 |
315.00 |
Other Equity |
2,713.71 |
2,178.44 |
Current Liabilities |
|
|
Borrowings |
57.18 |
199.5 |
Trade Payables |
164.38 |
250.87 |
Other Financial Liabilities |
109.72 |
154.31 |
Other current liabilities |
59.16 |
107.74 |
Provisions |
8.90 |
8.35 |
Current Tax Liabilities (Net) |
76.68 |
- |
Total Equity and Liabilities |
3,504.73 |
3,214.21 |
Particulars |
31-03-2024 |
31-03-2023 |
INCOME |
|
|
Revenue From Operations |
3,833.14 |
3,576.26 |
Other Income |
145.62 |
114.56 |
Total Revenue |
3,978.76 |
3,690.81 |
EXPENSES |
|
|
Cost of raw materials and components consumed |
1,141.68 |
1,197.67 |
Changes in inventories of finished goods and work-in-progress |
106.75 |
68.44 |
Employee Benefit Expenses |
466.24 |
391.32 |
Finance Cost |
23.55 |
25.16 |
Depreciation and amortisation expenses |
122.14 |
124.58 |
Other Expenses |
1,378.51 |
1,499.08 |
Profit before tax |
739.89 |
384.55 |
Current Tax |
215.00 |
130.00 |
Deferred Tax |
-7.98 |
-27.71 |
Net Profit from Continuing Operations after tax |
532.87 |
282.25 |
Other Comprehensive Income |
|
|
Remeasurement of Defined Benetit Plans |
19.20 |
-16.24 |
Total Other Comprehensive Income for the year |
19.20 |
-16.24 |
Total Comprehensive Income for the year comprising Profit and Other Comprehensive income |
552.07 |
266.02 |
Earnings per Equity Share (Face Value Rs. 10 each) |
|
|
Basic |
16.92 |
8.96 |
Diluted |
16.92 |
8.96 |
Particulars |
31-03-2024 |
31-03-2023 |
Cash Flow from Operating Activities |
|
|
Profit for the year before tax |
739.89 |
384.55 |
Adjustments for |
|
|
Depreciation |
122.14 |
124.58 |
Interest Expense |
5.49 |
7.49 |
Interest income |
-101.45 |
-75.30 |
Current Net Service cost and Interest cost Adj |
-3.27 |
- |
Profit on sale of assets |
-1.97 |
- |
Operating profit before working capital changes |
760.84 |
441.32 |
Adjustments for changes in |
|
|
Other Non current financial assets |
-2.00 |
3.28 |
Trade Receivables |
142.28 |
350.08 |
Inventories |
105.92 |
676.89 |
Other Current Assets |
6.70 |
221.62 |
Trade Payables |
-86.49 |
232.66 |
Remeasurement of defined bebefit obligations |
- |
16.24 |
Other Financial Liabilities |
-44.59 |
-88.69 |
Other Current Liabilities |
-14.51 |
-1.09 |
Others |
-38.49 |
- |
Movement on account of demerger of PTFE Division |
- |
-1268.19 |
Cash Generated from operations |
829.67 |
584.11 |
Income tax paid (net) |
131.33 |
190.85 |
Net Cash generated from Operations |
698.34 |
393.27 |
CASH FROM INVESTING ACTIVITIES |
|
|
Purchase of Property, Plant and Equipment |
-105.45 |
-111.06 |
Proceeds from sale of Property, Plant and Equipment |
3.28 |
- |
Investment in Subsidiary Company |
- |
-20.00 |
Interest income |
101.45 |
75.30 |
Net cash (used in)/from Investing activities |
-0.72 |
-55.76 |
CASH FROM FINANCING ACTIVITIES |
|
|
Interest expense |
-5.49 |
-7.49 |
Repayment of Non Current Borrowings |
-142.32 |
- |
Proceeds from current borrowings |
- |
27.18 |
Dividend Paid |
-33.52 |
-31.50 |
Net cash (used in)/from Financing Activities |
-181.33 |
-11.81 |
Net increase/(decrease) in cash and cash equivalents |
516.28 |
325.70 |
Opening Cash and Cash Equivalents and Other Bank Balance |
1,479.83 |
1,154.14 |
Closing Cash and Cash Equivalents and Other Bank Balance |
1,996.11 |
1,479.83 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow from Operating Activities: The net cash generated from operating activities increased significantly to ₹698.34 lakhs in 2024 from ₹393.27 lakhs in 2023. This improvement is driven by a rise in profit before tax from ₹384.55 lakhs to ₹739.89 lakhs. The operating profit before working capital changes increased from ₹441.32 lakhs to ₹760.84 lakhs, indicating stronger operational performance. Adjustments for changes in working capital, including reductions in trade receivables and inventories, also contributed positively. The decrease in income tax paid further supported the higher net cash flow from operations.
Cash Flow from Investing Activities: The cash flow from investing activities showed a minor outflow of ₹0.72 lakhs in 2024, a significant improvement from the outflow of ₹55.76 lakhs in 2023. The reduced cash outflow is attributed to a decrease in the purchase of property, plant, and equipment, alongside a positive adjustment in interest income. Additionally, the absence of investments in subsidiary companies, which occurred in the previous year, helped reduce cash used in investing activities.
Cash Flow from Financing Activities: The net cash used in financing activities increased to ₹181.33 lakhs in 2024 from ₹11.81 lakhs in 2023. This change is mainly due to the repayment of non-current borrowings and a slight increase in dividend payments. The cash outflow for interest expenses was also lower compared to the previous year.
Net Increase in Cash and Cash Equivalents: The company experienced a substantial increase in cash and cash equivalents of ₹516.28 lakhs in 2024, compared to ₹325.70 lakhs in 2023. This positive change resulted in closing cash and cash equivalents rising to ₹1,996.11 lakhs from ₹1,479.83 lakhs. The significant increase in cash reserves reflects improved cash flow from operations and more efficient cash management, despite the outflows from investing and financing activities.
Financial Ratios of MIL Industries Limited
Particulars |
2024 |
2023 |
Current ratio |
6.32% |
3.81% |
Debtors Turnover ratio |
58.77 |
69.1 |
Inventory Turnover ratio |
100.48 |
123.18 |
Interest coverage ratio |
135.77 |
52.32 |
Debt-equity ratio |
15.72% |
28.91% |
Operating profit margin |
19.45% |
10.96% |
Net Profit margin |
13.88% |
7.21% |
Return on net worth |
24.43% |
15.42% |
Here is a summary of the financial and operational metrics for MIL Industries Limited for the year 2024 and 2023:
Current Ratio: The current ratio increased to 6.32% in 2024 from 3.81% in 2023. This significant rise indicates a substantial improvement in the company 's liquidity position, suggesting it is now much better positioned to cover short-term liabilities with its short-term assets.
Debtors Turnover Ratio: The debtors turnover ratio decreased to 58.77 in 2024 from 69.1 in 2023. This decline indicates that the company’s receivables are turning over more slowly, meaning it takes longer to collect payments from customers. This could suggest either longer credit terms or slower payment by customers.
Inventory Turnover Ratio: The inventory turnover ratio decreased to 100.48 in 2024 from 123.18 in 2023. This reduction suggests that inventory is turning over more slowly, which might indicate slower sales or an increase in inventory levels relative to sales.
Interest Coverage Ratio: The interest coverage ratio improved significantly to 135.77 in 2024 from 52.32 in 2023. This substantial increase reflects a much stronger ability to cover interest expenses with operating income, indicating improved financial stability and reduced risk of default.
Debt-Equity Ratio: The debt-equity ratio decreased to 15.72% in 2024 from 28.91% in 2023. This reduction demonstrates a lower reliance on debt financing relative to equity, which enhances the company’s financial stability and reduces financial risk.
Operating Profit Margin: The operating profit margin increased to 19.45% in 2024 from 10.96% in 2023. This improvement indicates a higher proportion of revenue is being converted into operating profit, reflecting better cost control and increased operational efficiency.
Net Profit Margin: The net profit margin also improved significantly to 13.88% in 2024 from 7.21% in 2023. This increase indicates that the company is more effective at converting revenue into net income, showing enhanced profitability.
Return on Net Worth (Return on Equity): The return on net worth increased to 24.43% in 2024 from 15.42% in 2023. This substantial improvement indicates that the company is generating significantly higher returns on shareholders ' equity, reflecting effective management and strong profitability.