Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Nicco Corporation Limited |
Particulars |
2023 |
2022 |
ASSETS |
|
|
NON-CURRENT ASSETS |
|
|
Property, Plant and Equipment |
2,420.86 |
2,165.62 |
Capital Work in Progress |
- |
- |
Intangible Assets |
4.97 |
5.18 |
Right of Use Asset |
- |
237.55 |
Investments in Associates and Joint Venture |
350 |
350 |
Financial Assets |
|
|
Investments |
365.27 |
422.49 |
Other Financial Assets |
1,172.99 |
5.04 |
Other Non-Current Assets |
10.01 |
2.72 |
TOTAL NON-CURRENT ASSETS |
4,324.10 |
3,188.60 |
CURRENT ASSETS |
|
|
Inventories |
84.81 |
77.99 |
Financial Assets |
|
|
Investments |
1,279.05 |
940.78 |
Trade Receivables |
135 |
100.74 |
Cash and Cash Equivalents |
692.33 |
507.06 |
Bank Balances other than Cash and Cash Equivalents |
1,242.93 |
1,140.37 |
Loans |
10.6 |
10 |
Other Current Financial Assets |
100.88 |
70.48 |
Other Current Assets |
123.85 |
142.23 |
TOTAL CURRENT ASSETS |
3,669.45 |
2,989.65 |
TOTAL ASSETS |
7,993.55 |
6,178.25 |
EQUITY AND LIABILITIES |
|
|
EQUITY |
|
|
Equity Share Capital |
468 |
468 |
Other Equity |
5,578.73 |
4,027.13 |
TOTAL EQUITY |
6,046.73 |
4,495.13 |
LIABILITIES |
|
|
NON-CURRENT LIABILITIES |
|
|
Financial Liabilities |
|
|
Borrowings |
- |
- |
Lease Liabilities |
- |
215.79 |
Other Financial Liabilities |
- |
13.19 |
Provisions |
227.89 |
252.12 |
Deferred Tax Liabilities (Net) |
99.64 |
75.42 |
Other Non Current Liabilities |
3.58 |
4.78 |
TOTAL NON-CURRENT LIABILITIES |
331.11 |
561.3 |
CURRENT LIABILITIES |
|
|
Financial Liabilities |
|
|
Borrowings |
- |
15 |
Lease Liabilities |
- |
30 |
Trade Payables |
|
|
Total Outstanding dues of Micro and Small Enterprises |
24.63 |
6.52 |
Total Outstanding dues of Creditors other than Micro and Small Enterprises |
631.17 |
285.02 |
Other Current Financial Liabilities |
259.7 |
253.75 |
Other Current Liabilities |
389.19 |
426.18 |
Provisions |
285.33 |
97.44 |
Liabilities for Current Tax (Net) |
25.69 |
7.91 |
TOTAL CURRENT LIABILITIES |
1,615.71 |
1,121.82 |
TOTAL LIABILITIES |
1,946.82 |
1,683.12 |
TOTAL EQUITY AND LIABILITIES |
7,993.55 |
6,178.25 |
Particulars |
2023 |
2022 |
1 Income |
|
|
Revenue from Operations |
7,662.52 |
3,134.37 |
Other Income |
242.4 |
226.36 |
TOTAL INCOME |
7,904.92 |
3,360.73 |
2 Expenses |
|
|
Cost of Materials Consumed |
166.55 |
76.23 |
Purchase of Traded Goods |
495.15 |
145.96 |
Changes in Inventories of Stock in Trade |
-2.46 |
3.88 |
Employee Benefits Expense |
1,842.51 |
1,349.52 |
Finance Costs |
29.8 |
33.14 |
Depreciation and Amortisation Expense |
223.9 |
252.87 |
Other Expenses |
2,212.12 |
975.69 |
TOTAL EXPENSES |
4,967.57 |
2,837.29 |
3 Profit Before Exceptional Items & Tax (1 - 2) |
2,937.35 |
523.44 |
4 Exceptional Items |
- |
- |
5 Profit Before Tax (3 - 4) |
2,937.35 |
523.44 |
6 Tax Expenses |
|
|
Current Tax |
670 |
- |
Deferred Tax |
68.69 |
110.99 |
Income Tax for earlier years |
-20.14 |
- |
7 Net Profit for the year (5 - 6) |
2,218.80 |
412.45 |
8 Other Comprehensive Income : |
|
|
Items that will not be Reclassified to Profit or Loss |
-173.47 |
64.78 |
Income Tax relating to items that will not be Reclassified to Profit or Loss |
44.47 |
-13.69 |
Other Comprehensive Income (Net of Tax) |
-129 |
51.09 |
9 Total Comprehensive Income for the year (Comprising of Profit and Other Comprehensive Income for the year) [7 + 8] |
2,089.80 |
463.54 |
10 Paid-up Equity Share Capital (Par Value: ₹ 1/- each) |
468 |
468 |
11 Earnings Per Share (EPS) |
|
|
Basic and Diluted |
4.74 |
0.88 |
Particulars |
2023 |
2022 |
Cash Flow from Operating Activities |
|
|
Profit before Tax |
2,937.35 |
523.44 |
Adjustment for: |
|
|
Depreciation and Amortisation |
223.9 |
252.88 |
Interest Income |
-150.16 |
-57.44 |
Income from Deferred Revenue Grant |
-1.2 |
-1.2 |
De-recognition of ROU Assets |
48.51 |
- |
Amortisation of Deferred Gain on Fair Valuation of Financial Liability |
-0.88 |
-1 |
Loss on Sale/ Discard of Property, Plant & Equipment |
10.29 |
- |
Foreign Exchange Loss |
1.96 |
- |
Finance Costs |
29.8 |
33.14 |
Provision for Doubtful Debts Written Back |
-17.53 |
-23.44 |
Provision for Doubtful Debts |
1.98 |
3.92 |
Bad Debt Written off |
- |
5.93 |
Fair Value Gain on Investments measured at Fair Value through Profit or Loss |
-49.33 |
-31.95 |
Provision for Restoration Cost |
0.35 |
1.37 |
Excess Liability and Unclaimed Liability Written Back |
-17.09 |
-73.43 |
Operating Profit before Working Capital changes |
3,017.95 |
632.22 |
Adjustment for changes in Working Capital : |
|
|
(Increase)/ Decrease in Inventories |
-6.82 |
10.93 |
Increase/ (Decrease) in Trade and Other Payables(Financial & Non-Financial) |
315.68 |
41.94 |
(Increase)/ Decrease in Trade and Other Receivables(Financial & Non-Financial) |
-37.09 |
-52.63 |
Cash generated from Operations |
3,289.72 |
632.46 |
Direct Taxes Paid (Net) |
-632.07 |
8.12 |
Net Cash generated from Operating Activities |
2,657.65 |
640.5 |
Cash Flow from Investing Activities |
|
|
Payments to acquire Property, Plant and Equipment |
-466.44 |
-2.29 |
Proceeds from disposal of Property, Plant and Equipment |
0.09 |
- |
Interest Received |
103.48 |
12.5 |
Purchase of Mutual Funds (Net) |
-289.99 |
-250 |
Proceeds from Sale of Mutual Funds |
1.06 |
- |
Investments in Term Deposits |
-1,211.62 |
-241.34 |
Net Cash used in Investing Activities |
-1,863.42 |
-481.13 |
Cash Flow from Financing Activities |
|
|
Repayment of Long Term Borrowings (Net) |
-15 |
- |
Payment of Finance Costs |
-2.31 |
-3.5 |
Payment of Lease Liability |
-30 |
-30 |
Interim Dividend Paid |
-538.2 |
- |
Net Cash used in Financing Activities |
-585.51 |
-33.5 |
Net Increase in Cash and Cash Equivalents |
208.72 |
125.95 |
Cash and Cash Equivalents at the beginning of the year |
416.08 |
290.13 |
Cash and Cash Equivalents as at the end of the year |
624.8 |
416.08 |
Let 's break down the Cash Flow Statement for the years 2023 and 2022:
1. Operating Activities:
- Operating cash flow represents the cash generated or used in the core business operations of the company. In 2023, the net cash generated from operating activities was Rs 2,657.65 lakhs, a significant increase from Rs 640.5 lakhs in 2022.
- The operating profit before working capital changes in 2023 was Rs 3,017.95 lakhs, significantly higher than the previous year 's Rs 632.22 lakhs. This increase indicates improved operational performance.
- Various adjustments were made to calculate operating cash flow, including depreciation, interest income, finance costs, provisions for doubtful debts, and other adjustments related to asset de-recognition, foreign exchange, fair value gains, etc.
- Changes in working capital also affected operating cash flow. In 2023, there was a decrease in inventories and an increase in trade and other payables, partially offset by a decrease in trade and other receivables.
2. Investing Activities:
- Investing activities involve cash flows related to the acquisition and disposal of long-term assets such as property, plant, equipment, investments, and term deposits.
- In 2023, the company spent Rs 1,863.42 lakhs on investing activities, compared to Rs 481.13 lakhs in 2022, indicating increased investment.
- Major cash outflows were for acquiring property, plant, and equipment, and investments in term deposits. Cash inflows included proceeds from the disposal of property, plant, equipment, and interest received.
- The company also invested in and divested from mutual funds, with net cash flows reflecting the overall impact of these transactions.
3. Financing Activities:
- Financing activities involve cash flows related to raising and repaying capital, including borrowing, issuing equity, and paying dividends.
- In 2023, the company used Rs 585.51 lakhs in financing activities, primarily for repaying long-term borrowings and paying interim dividends. This is a significant increase from Rs 33.5 lakhs used in 2022.
- Other cash outflows included payment of finance costs and lease liabilities, reflecting the company 's financial obligations.
- The net increase in cash and cash equivalents is calculated by summing the net cash flows from operating, investing, and financing activities. In 2023, the company ended with Rs 624.8 lakhs in cash and cash equivalents, compared to Rs 416.08 lakhs at the beginning of the year.
Ratio |
2023 |
2022 |
Debtors turnover ratio |
2.67 |
2.19 |
Inventory Turnover ratio |
2.02 |
0.68 |
Interest coverage Ratio |
98.9 |
16.79 |
Current Ratio |
2.27 |
2.66 |
Debt Equity Ratio |
- |
0.06 |
Operating Profit Margin |
0.38 |
0.17 |
Net Profit Margin |
0.28 |
0.12 |
Return on Net Worth |
0.4 |
0.1 |
Summary of Financial Ratios for the years 2023 and 2022:
Liquidity Ratios:
1. Current Ratio:
2023: 2.27
2022: 2.66
Explanation: The current ratio measures the company 's ability to cover its short-term liabilities with its short-term assets. A current ratio above 1 indicates the company 's ability to meet its short-term obligations. In this case, the current ratio has decreased slightly from 2.66 in 2022 to 2.27 in 2023.
Activity Ratios:
2. Debtors Turnover Ratio:
2023: 2.67
2022: 2.19
Explanation: The debtors turnover ratio indicates how many times a company 's receivables are collected during a period. An increase in this ratio suggests improved efficiency in collecting receivables. In this case, the ratio has increased from 2.19 in 2022 to 2.67 in 2023, indicating better management of receivables.
3. Inventory Turnover Ratio:
2023: 2.02
2022: 0.68
Explanation: The inventory turnover ratio measures how efficiently a company manages its inventory. A higher ratio indicates better inventory management. In this case, there is a significant improvement in inventory turnover from 0.68 in 2022 to 2.02 in 2023.
Profitability Ratios:
4. Operating Profit Margin:
2023: 0.38
2022: 0.17
Explanation: Operating profit margin represents the percentage of profit generated from core operations. An increase in this ratio indicates improved operational efficiency. In this case, the operating profit margin has increased from 0.17 in 2022 to 0.38 in 2023.
5. Net Profit Margin:
2023: 0.28
2022: 0.12
Explanation: Net profit margin measures the percentage of profit a company retains from its total revenue. An increase in this ratio suggests improved overall profitability. In this case, the net profit margin has increased from 0.12 in 2022 to 0.28 in 2023.
6. Return on Net Worth:
2023: 0.4
2022: 0.1
Explanation: Return on Net Worth (RoNW) measures the profitability of shareholder equity. An increase in this ratio indicates improved returns on equity. In this case, there is a substantial improvement in RoNW from 0.1 in 2022 to 0.4 in 2023.
Financial Leverage Ratios:
7. Debt Equity Ratio:
2023: -
2022: 0.06
Explanation: The debt equity ratio measures the proportion of debt and equity used to finance the company 's assets. A negative value might be an anomaly in data reporting or calculations. Generally, a lower debt equity ratio indicates lower financial risk. In this case, there is no reported value for 2023, and a low positive value of 0.06 in 2022 suggests a relatively low level of debt compared to equity.
Coverage Ratios:
8. Interest Coverage Ratio:
2023: 98.9
2022: 16.79
Explanation: The interest coverage ratio measures the company 's ability to cover its interest expenses with its operating profit. A higher ratio indicates better coverage. In this case, there is a significant improvement in the interest coverage ratio from 16.79 in 2022 to 98.9 in 2023, indicating a better ability to meet interest obligations.