| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| MT and T Rentals Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Equity |
|
|
|
Share Capital |
15.26 |
12.66 |
|
Reserves And Surplus |
139.22 |
49.33 |
|
Minority Interest |
-0.50 |
-0.34 |
|
Non-Current Liabilities |
|
|
|
Long-Term Borrowings |
110.17 |
88.80 |
|
Deferred Tax Liabilities (Net) |
13.39 |
8.12 |
|
Long-Term Provisions |
2.17 |
2.11 |
|
Current Liabilities |
|
|
|
Short-Term Borrowings |
87.15 |
59.85 |
|
Trade Payables |
|
|
|
Total Outstanding Dues Of MSME Creditors |
0.51 |
1.54 |
|
Total Outstanding Dues Of Creditors Other Than MSME |
33.37 |
3.94 |
|
Other Current Liabilities |
39.91 |
34.06 |
|
Short Term Provisions |
6.32 |
3.42 |
|
Total Equity And Liabilities |
446.97 |
263.47 |
|
Non-Current Assets |
|
|
|
Property, Plant And Equipment |
255.18 |
174.66 |
|
Capital Work-In-Progress |
5.37 |
- |
|
Current Assets |
|
|
|
Inventories |
15.74 |
8.37 |
|
Trade Receivables |
109.33 |
51.93 |
|
Cash And Cash Equivalents |
4.63 |
3.62 |
|
Short-Term Loans And Advances |
57.23 |
24.90 |
|
Total Assets |
446.97 |
263.47 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue From Operations |
221.93 |
162.77 |
|
Other Income |
9.94 |
4.30 |
|
Total Income |
231.87 |
167.06 |
|
Expenses |
|
|
|
Cost Of Goods Sold |
77.55 |
58.31 |
|
Employees Benefit Expenses |
31.74 |
27.44 |
|
Finance Cost |
36.47 |
11.88 |
|
Depreciation And Amortization |
39.31 |
26.95 |
|
CSR Expenditure |
0.16 |
0.09 |
|
Other Expenses |
26.10 |
24.40 |
|
Total Expenses |
191.32 |
149.07 |
|
Profit Before Tax |
40.55 |
17.98 |
|
Less: Tax Expense |
|
|
|
Current Tax |
5.00 |
2.22 |
|
Deferred Tax |
5.27 |
2.33 |
|
Less/(Add): Profit/(Loss) Attributable To Minority Interest |
-0.17 |
-0.36 |
|
Profit For The Year |
30.44 |
13.80 |
|
Earnings Per Equity Share |
|
|
|
Basic |
22.79 |
10.62 |
|
Diluted |
22.79 |
10.62 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow From Operating
Activities |
|
|
|
Net Profit Before Tax And Extra-Ordinary Items |
40.54 |
17.99 |
|
Adjustments For |
|
|
|
Depreciation |
39.31 |
26.95 |
|
Interest & Financial Charges |
16.47 |
11.88 |
|
Misc. Expenses Written Off |
0.04 |
1.06 |
|
Profit And Loss On Sale Of Assets |
-6.49 |
-3.54 |
|
Provisions For Employees Benefits |
1.07 |
1.38 |
|
Profit/(Loss) Attributable To Minority Interest |
- |
0.36 |
|
Provision For Tax |
-10.27 |
-4.55 |
|
Operating Profit Before Working
Capital Changes |
80.67 |
51.53 |
|
Adjustments For |
|
|
|
Trade & Other Receivables |
-80.06 |
-9.38 |
|
Trade Payables And Other Liabilities |
29.21 |
-1.01 |
|
Short Term Loans & Advances- Deposit |
-16.59 |
1.00 |
|
Short Term Borrowing |
27.31 |
19.19 |
|
Other Provisions |
12.16 |
5.42 |
|
Cash Generated From Operations |
52.71 |
66.75 |
|
Less: Interest Paid |
-16.47 |
-11.88 |
|
Direct Taxes Paid |
-5.00 |
-2.22 |
|
Net Cash Flow From Operating
Activities |
31.24 |
52.65 |
|
Cash Flow From Investing
Activities |
|
|
|
Purchase Of Fixed Assets |
-137.98 |
-101.49 |
|
Trade Payables For Capital Goods |
5.05 |
15.91 |
|
Sale Of Fixed Assets |
19.28 |
6.06 |
|
Net Cash Flow From
Investing Activities |
-113.66 |
-79.51 |
|
Cash Flow From Financing
Activities |
|
|
|
Increase In Share Capital-Including Premium |
62.05 |
- |
|
Loan Taken |
74.85 |
63.65 |
|
Repayment Of Loans |
-53.47 |
-35.84 |
|
Net Cash Flow From
Financing Activities |
83.43 |
27.80 |
|
Net Increase In Cash Or
Cash Equivalents |
1.01 |
0.94 |
|
Closing Balance Of Cash Or Cash Equivalents |
4.63 |
3.62 |
|
Opening Balance Of Cash Or Cash Equivalents |
3.62 |
2.68 |
Summary
of Cash Flow Statement for the years 2025 and 2024:
Cash
Flow from Operating Activities:
Cash flow from operating activities remained positive in both years, but
declined significantly from ₹52.65 crore in FY 2023-24 to ₹31.24 crore in FY
2024-25, a decrease of ₹21.41 crore. The company’s profit before tax and
extraordinary items increased substantially from ₹17.99 crore to ₹40.54 crore,
indicating improvement in operating profitability. Depreciation also increased
from ₹26.95 crore to ₹39.31 crore, mainly reflecting a larger asset base. After
adjustments, operating profit before working capital changes increased from
₹51.53 crore to ₹80.67 crore. However, this improvement was partly offset by a
substantial increase in trade and other receivables of ₹80.06 crore, indicating
that more funds were tied up in receivables. This was partly compensated by
increases in trade payables and other liabilities, short-term borrowings and
other provisions. Overall, the company generated ₹31.24 crore of net operating
cash flow, showing that core operations continued to generate cash, although
working-capital requirements exerted considerable pressure.
Cash
Flow from Investing Activities:
The investing activities resulted in a net cash outflow of ₹113.66 crore in FY
2024-25, compared with an outflow of ₹79.51 crore in FY 2023-24. The major
reason was the significant investment in fixed assets, with ₹137.98 crore spent
on purchase of fixed assets, compared with ₹101.49 crore in the previous year.
This indicates substantial expansion or investment in the company 's rental
asset base. The company received ₹19.28 crore from the sale of fixed assets,
compared with ₹6.06 crore in FY 2023-24, which partially offset the capital
expenditure. Payments to trade payables relating to capital goods amounted to
₹5.05 crore. Overall, the large investing cash outflow suggests that the
company is pursuing significant asset expansion, but it also creates a
substantial requirement for financing and internally generated cash.
Cash
Flow from Financing Activities:
Financing activities generated a net cash inflow of ₹83.43 crore in FY 2024-25,
compared with ₹27.80 crore in FY 2023-24. The major contributor was an increase
in share capital, including premium, of ₹62.05 crore, whereas there was no such
inflow in the previous year. The company also raised ₹74.85 crore through loans,
compared with ₹63.65 crore in FY 2023-24. At the same time, it repaid loans
amounting to ₹53.47 crore, higher than the repayment of ₹35.84 crore in the
previous year. Thus, the company relied considerably on both equity and debt
financing to support its investment programme and meet its cash requirements.
The strong financing inflow was particularly important because the company had
a large cash outflow from investing activities.
Net
Increase in Cash and Cash Equivalents:
Despite generating ₹31.24 crore from operating activities and receiving ₹83.43
crore from financing activities, the company had a large investing outflow of
₹113.66 crore. Consequently, the net increase in cash and cash equivalents was
only ₹1.01 crore in FY 2024-25, compared with ₹0.94 crore in FY 2023-24. This
shows that most of the cash generated and raised during the year was absorbed
by investment in fixed assets. The increase in cash balance was therefore
marginal.
Financial ratios of MTandT Rentals Limited
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current Ratio |
1.37 |
1.16 |
|
Debt-Equity Ratio |
0.51 |
0.67 |
|
Debt Service Coverage Ratio |
1.70 |
1.23 |
|
Return on Equity Ratio (%) |
198% |
106% |
|
Inventory Turnover Ratio |
5.09 |
6.97 |
|
Trade Receivables Turnover Ratio |
2.03 |
3.13 |
|
Trade Payables Turnover Ratio |
38.52 |
13.31 |
|
Net Capital Turnover Ratio |
1.44 |
2.63 |
|
Net Profit Ratio (%) |
14% |
8% |
|
Return on Capital Employed (%) |
37% |
48% |
|
Return on Investment |
20% |
22% |
Summary
of Financial Ratios for the year 2025 and 2024:
Current Ratio:
The
current ratio increased from 1.16 in FY 2023-24 to 1.37 in FY 2024-25. This
indicates an improvement in the company’s short-term liquidity position. The
company had ₹1.37 of current assets for every ₹1 of current liabilities in FY
2024-25, compared with ₹1.16 in the previous year. The improvement suggests
that the company has become better positioned to meet its short-term
obligations. However, the ratio is still not very high, indicating that
efficient management of current assets and liabilities remains important.
Debt-Equity
Ratio:
The
debt-equity ratio declined from 0.67 to 0.51, indicating a reduction in the
company 's financial leverage. This means that the proportion of debt relative
to shareholders ' funds decreased during the year. The lower ratio suggests a
relatively stronger capital structure and reduced dependence on borrowed funds.
It may also indicate an improvement in the company 's ability to absorb
financial risk associated with debt.
Debt
Service Coverage Ratio:
The
debt service coverage ratio improved significantly from 1.23 in FY 2023-24 to
1.70 in FY 2024-25. This indicates that the company generated a higher level of
earnings/cash available to meet its debt-servicing obligations, including
interest and principal repayments. The improvement suggests greater
debt-servicing capacity and provides a better indication of the company 's
ability to meet its financing commitments.
Return
on Equity Ratio:
Return
on equity increased sharply from 106% to 198%. This indicates that the company
generated substantially higher returns in relation to shareholders ' equity
during FY 2024-25. The increase is consistent with the substantial improvement
in profitability. However, the unusually high percentage should be interpreted
carefully because ROE can be significantly affected by the size of the equity
base and changes in shareholders ' funds during the year.
Inventory
Turnover Ratio:
The
inventory turnover ratio declined from 6.97 times to 5.09 times. This indicates
that inventory was converted into sales at a slower rate during FY 2024-25
compared with the previous year. A lower turnover may suggest that inventory
remained with the company for a longer period. For a rental business, however,
the significance of this ratio should be considered in the context of the
nature and classification of its inventory and operating model rather than
being interpreted in isolation.
Trade
Receivables Turnover Ratio:
The
trade receivables turnover ratio decreased from 3.13 times to 2.03 times. This
indicates that the company collected or converted its trade receivables into
revenue at a slower rate during FY 2024-25. The decline is particularly
relevant because the cash flow statement showed a substantial ₹80.06 crore
increase in trade and other receivables. This suggests that more funds were
tied up in receivables, which contributed to pressure on operating cash flows
and indicates that collection efficiency and credit management require
attention.
Trade
Payables Turnover Ratio:
The
trade payables turnover ratio increased substantially from 13.31 times to 38.52
times. This indicates that the company settled its trade payables at a much
faster rate during FY 2024-25 compared with the previous year. While faster
payment may reflect improved ability to meet supplier obligations, it can also
reduce the amount of supplier credit available to finance working capital.
Therefore, the sharp increase should be considered alongside the company 's
overall cash and working-capital position.
Net
Capital Turnover Ratio:
The
net capital turnover ratio declined from 2.63 times to 1.44 times. This
indicates that the company generated lower revenue in relation to the net
working capital employed during FY 2024-25. The decline may be associated with
the significant increase in working-capital requirements, particularly the rise
in trade receivables. It suggests that the efficiency with which net working
capital was utilised to generate revenue weakened during the year.
Net
Profit Ratio:
The
net profit ratio improved from 8% to 14%, showing a substantial improvement in
the company 's profitability. This means that the company earned approximately
₹14 of net profit for every ₹100 of revenue in FY 2024-25, compared with ₹8 in
FY 2023-24. The improvement indicates stronger profit generation and is
consistent with the increase in profit before tax shown in the cash flow
statement. Overall, the ratio reflects a significant improvement in the
company 's profit margin.
Return
on Capital Employed:
ROCE
declined from 48% to 37% despite the improvement in net profit. This indicates
that the company generated a lower return relative to the total capital
employed in the business. One possible explanation is the substantial
investment in fixed assets during FY 2024-25, as reflected by the ₹137.98 crore
purchase of fixed assets in the cash flow statement. The newly invested capital
may not yet have generated returns proportionate to the additional capital
employed, resulting in a decline in ROCE.
Return
on Investment:
Return
on investment decreased slightly from 22% to 20%. This indicates that the
return generated on the company 's investments was somewhat lower in FY 2024-25
than in the previous year. Although the decline is relatively moderate, it
suggests that the additional funds invested during the year had not yet
translated into a proportionate increase in returns. The ratio should therefore
be viewed together with the company 's significant capital expenditure and
expansion of its asset base.