| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Operational Energy Group India Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Non-Current Assets |
|
|
|
Property,
Plant & Equipment |
1,030.55 |
946.17 |
|
Investment
Property |
17.38 |
20.46 |
|
Intangible
Assets |
0.03 |
2.27 |
|
Investments |
1,526.40 |
1,541.36 |
|
Loans
and Advances |
94.80 |
95.37 |
|
Deferred
Tax Assets (Net) |
61.40 |
83.40 |
|
Other
Non-Current Assets |
402.44 |
342.46 |
|
Current Assets |
|
|
|
Inventories |
876.65 |
488.93 |
|
Trade
Receivables |
7,656.26 |
4,439.01 |
|
Cash
and Cash Equivalents |
9,243.61 |
8,565.75 |
|
Short
Term Loans and Advances |
2,595.40 |
2,484.76 |
|
Current
Tax Assets |
1,324.65 |
329.79 |
|
Total Assets |
24,829.56 |
19,339.73 |
|
Equity |
|
|
|
Equity
Share Capital |
1,304.18 |
1,304.18 |
|
Other
Equity |
10,155.14 |
7,872.91 |
|
Non -
Controlling Interest |
-85.34 |
60.50 |
|
Non-Current Liabilities |
|
|
|
Long Term
Borrowings |
202.43 |
61.03 |
|
Long
Term Provisions |
30.94 |
23.94 |
|
Current Liabilities |
|
|
|
Short
Term Borrowings |
487.13 |
465.17 |
|
Trade
Payables |
2,136.20 |
2,595.74 |
|
Other
Current Liabilities |
10,270.36 |
6,659.72 |
|
Short
Term Provisions |
328.53 |
296.53 |
|
Total
Equities & Liabilities |
24,829.56 |
19,339.73 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
39,617.17 |
31,479.05 |
|
Other Income |
1,250.91 |
281.72 |
|
Total Income |
40,868.08 |
31,760.77 |
|
Expenses |
|
|
|
Cost of material/services consumed |
13,662.63 |
13,875.71 |
|
Changes in Inventories |
270.36 |
-33.27 |
|
Employee Benefit Expenses |
15,510.38 |
13,375.23 |
|
Finance Costs |
71.39 |
57.45 |
|
Depreciation & amortization expense |
80.33 |
78.56 |
|
Other Expenses |
9,306.45 |
2,369.99 |
|
Total Expenses |
38,360.82 |
29,723.68 |
|
Profit Before Tax |
2,507.26 |
2,037.09 |
|
Current Tax |
447.34 |
407.56 |
|
Deferred Tax |
22.00 |
-32.36 |
|
Profit/(Loss) for the period |
2,037.92 |
1,661.88 |
|
Other Comprehensive Income |
|
|
|
Items
that will not be reclassified to Profit or Loss |
19.66 |
23.24 |
|
Fair
Value measurement of Financial instrument ( FVTOCI) |
-0.0021 |
138.40 |
|
Income
Tax relating to items that will not be reclassified to Profit or Loss |
-0.99 |
-10.59 |
|
Total
Other Comprehensive Income |
18.67 |
151.05 |
|
Total Comprehensive Income for the Year |
2,056.59 |
1,812.93 |
|
Earnings per share |
|
|
|
Basic & Diluted |
15.77 |
13.90 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Profit
before Tax |
2,507.26 |
2,037.09 |
|
Less:-
Provision for Taxation |
469.34 |
375.20 |
|
Net Profit after Tax |
2,037.92 |
1,661.89 |
|
Adjustments
for |
|
|
|
Depreciation |
80.33 |
78.56 |
|
Other
Comprehensive Income |
120.46 |
11.28 |
|
Operating
profit before working capital |
2,238.70 |
1,751.73 |
|
(Increase)/Decrease
in Sundry Debtors |
-3,217.25 |
-445.18 |
|
(Increase)/Decrease
in Inventories and other current assets |
-1,382.58 |
-76.26 |
|
(Increase)/Decrease
in Loans and Advances |
-110.63 |
-599.97 |
|
Increase/(Decrease)
in current liabilities |
3,205.05 |
2,274.72 |
|
Cash generated from Operating activities |
733.29 |
2,905.0 |
|
CASH FLOW FROM INVESTING ACTIVITIES |
|
|
|
Purchase
of Fixed Assets |
-159.39 |
-140.64 |
|
Purchase/Sale
of Investments |
14.96 |
-15.04 |
|
Long
term Loans and Advances |
-59.40 |
-139.30 |
|
Net cash generated/Used from/in Investing
Activities |
-203.83 |
-294.98 |
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
Proceeds
from long term borrowings (net) |
148.39 |
50.88 |
|
Net cash generated/used in Financing
activities |
148.39 |
50.88 |
|
Net increase
in cash and cash equivalents |
677.85 |
2,660.94 |
|
Cash
and cash Equivalents (Opening Balance) |
8,565.75 |
5,904.81 |
|
Cash and cash Equivalents (Closing
Balance) |
9,243.61 |
8,565.75 |
Summary
of the Cash Flow Statement for the years 2025 and 2024:
Cash
Flow from Operating Activities
The company reported
a Profit Before Tax of ₹2,507.26 lakhs, higher than ₹2,037.09 lakhs in the
previous year. After providing ₹469.34 lakhs for taxation, Net Profit After Tax
increased to ₹2,037.92 lakhs from ₹1,661.89 lakhs, reflecting improved
profitability. Depreciation remained stable at ₹80.33 lakhs, and Other
Comprehensive Income rose significantly to ₹120.46 lakhs. However, despite
higher profits, cash generated from operating activities declined sharply to
₹733.29 lakhs compared to ₹2,905.00 lakhs in FY24. This reduction was mainly
due to a substantial increase in sundry debtors of ₹3,217.25 lakhs and
inventories and other current assets of ₹1,382.58 lakhs, indicating higher
working capital blockage. Although current liabilities increased by ₹3,205.05
lakhs, partially offsetting the impact, overall operating cash flow weakened
considerably.
Cash
Flow from Investing Activities
Under investing
activities, the company used ₹203.83 lakhs during the year, compared to ₹294.98
lakhs in the previous year. The outflow was mainly due to the purchase of fixed
assets amounting to ₹159.39 lakhs and long-term loans and advances of ₹59.40
lakhs, while a small inflow of ₹14.96 lakhs came from investments. This
indicates controlled capital expenditure and moderate expansion. In financing
activities, the company generated ₹148.39 lakhs from net proceeds of long-term
borrowings, higher than ₹50.88 lakhs in FY24, suggesting some reliance on
external funding.
Cash
Flow from Financing Activities
Cash inflow from
financing activities increased to ₹148.39
lakhs compared to ₹50.88 lakhs in FY24.
This was mainly due
to higher net proceeds from long-term borrowings. The increase suggests partial
reliance on debt to support operations or expansion.
Net
change in Cash Position
Overall, the net increase in cash and cash equivalents stood at ₹677.85 lakhs, lower than ₹2,660.94 lakhs in the previous year. The cash balance increased from ₹8,565.75 lakhs at the beginning of the year to ₹9,243.61 lakhs at the end of FY25, maintaining a strong liquidity position. In conclusion, while profitability and cash reserves remain healthy, the significant rise in receivables and inventory has adversely impacted operating cash flow, highlighting the need for improved working capital management.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio |
1.64 |
1.62 |
|
Debt equity ratio |
1.17 |
1.11 |
|
Debt service coverage
ratio |
35.12 |
34.97 |
|
Return on equity ratio |
0.18 |
0.18 |
|
Inventory turnover ratio |
19.61 |
29.31 |
|
Trade receivables turnover ratio |
6.55 |
7.47 |
|
Trade payables turnover ratio |
5.66 |
5.92 |
|
Net capital turnover
ratio |
3.41 |
3.39 |
|
Net profit ratio |
0.05 |
0.05 |
|
Return on capital employed |
0.22 |
0.22 |
Summary
of the financial ratios for the years 2025 and 2024:
Current
Ratio
The current ratio
improved slightly to 1.64
in FY25 from 1.62 in FY24. This indicates a stable liquidity
position, with the company holding ₹1.64 of current assets for every ₹1 of
current liabilities. The marginal improvement suggests better short-term
financial stability, though the ratio remains moderate rather than highly
conservative.
Debt–Equity
Ratio
The debt-equity
ratio increased to 1.17
from 1.11, indicating a slightly higher reliance on debt
financing. While the increase is not sharp, the company is moderately
leveraged, with debt exceeding equity. This level of gearing suggests
manageable financial risk, provided earnings remain stable.
Debt Service Coverage Ratio
The DSCR improved
marginally to 35.12
from 34.97, reflecting extremely strong capacity to service
debt obligations. A ratio above 2 is generally considered comfortable; hence, a
ratio above 35 indicates very high operating earnings relative to debt
servicing requirements. This suggests minimal default risk.
Return on
Equity
ROE remained
constant at 18% (0.18)
in both years. This shows the company is consistently generating ₹0.18 profit
for every ₹1 of shareholders’ equity. Stable ROE reflects consistent
profitability and efficient utilization of equity capital.
Inventory
Turnover Ratio
Inventory turnover
declined significantly to 19.61
from 29.31. This indicates slower inventory movement compared to
the previous year. The decline may suggest either increased inventory holding,
weaker sales growth, or buildup of stock. Efficient inventory management will
be important going forward.
Trade
Receivables Turnover Ratio
Receivables turnover
decreased to 6.55 from
7.47, meaning the company is collecting receivables slightly
slower than last year. This could impact working capital efficiency and may
indicate relatively lenient credit terms or slower collections.
Trade
Payables Turnover Ratio
Payables turnover
reduced marginally to 5.66
from 5.92, indicating the company is taking slightly more time
to pay its suppliers. This may support working capital management but should be
balanced to maintain healthy supplier relationships.
Net
Capital Turnover Ratio
Net capital turnover
improved slightly to 3.41
from 3.39, indicating marginally better utilization of working
capital to generate revenue. The consistency reflects stable operational
efficiency.
Net
Profit Ratio
The net profit ratio
remained stable at 5%
(0.05) in both years. This suggests consistent cost control and
pricing strategy, though the margin level is relatively moderate and may be
sensitive to cost fluctuations.
Return on Capital Employed
ROCE remained steady
at 22% (0.22),
reflecting efficient utilization of total capital (debt + equity). A 22% return
is strong and indicates good operational performance relative to capital
invested.