Hot Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 40.00 (-2.44 %) apollo fashion 111.00 (0.91 %) arkfin investments 50.00 arohan 255.00 (2.00 %) assam carbon 315.00 (1.61 %) avalokiteshvar 242.00 (0.83 %) axles india 660.00 (1.54 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (1.33 %) bima mandi 235.00 (-2.08 %) bira 550.00 (-0.90 %) blsx limited 32.00 (3.23 %) boat 1,380.00 (-1.43 %) c & s electric 950.00 (5.56 %) cable corporation 13.00 (-0.76 %) capgemini 12,900.00 (0.78 %) care health 183.00 (-1.08 %) carrier aircon 545.00 (0.93 %) cial 440.00 (-1.12 %) csk 205.00 (-2.38 %) dalmia refract 260.00 (-1.89 %) dfm foods 467.00 dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,200.00 (2.44 %) elgi ultra 400.00 elofic industries 2,475.00 (-1.00 %) esl steel 46.00 (1.10 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 139.00 (-0.71 %) flipkart india 231,001.00 (0.00 %) frick india 27,000.00 (1.89 %) gkn driveline 1,515.00 (1.00 %) godavari bio 71.00 (1.43 %) goodluck defence 310.00 (3.33 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,240.00 (1.64 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 925.00 (1.65 %) hero fincorp 1,940.00 (-0.51 %) hexaware 1,010.00 (3.06 %) hicks 1,575.00 (1.61 %) hira ferro 195.00 (2.09 %) honeywell electrical 6,400.00 (1.59 %) ikf finance 312.00 (0.65 %) incred financial 10.00 (1.01 %) incred holdings 155.00 (-0.64 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (-1.56 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,350.00 (2.27 %) infinite computer 405.00 (1.25 %) inkel 23.00 (-4.17 %) jana small finance bank 75.00 kel 600.00 (-1.64 %) kial 145.00 (-0.68 %) klm axiva 15.10 (0.67 %) kurlon limited 1,275.00 (1.59 %) lava 45.00 (-2.17 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 950.00 (2.70 %) martin & harris 880.00 (-3.30 %) matrix gas 875.00 (-1.69 %) merino 3,300.00 (-0.75 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 415.00 (1.22 %) mobikwik 630.00 (1.61 %) mohan meakin 2,200.00 (-2.22 %) mohfl 13.75 (1.85 %) msei 1.12 (-2.61 %) msil 34.00 (3.03 %) nayara energy 645.00 (-0.77 %) nayara energy ncd 315.00 (3.28 %) ncdex 200.00 (-2.44 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) northern arc 400.00 nsdl 850.00 (3.03 %) nse india 6,100.00 (0.83 %) onix renewable 9,950.00 (-0.50 %) orbis financial 380.00 (1.33 %) oswal minerals 60.10 (-1.48 %) otis elevator 3,800.00 (2.70 %) oyo rooms 48.00 (-2.04 %) panasonic appliances 262.00 (0.77 %) paymate india 520.00 (-0.95 %) pharmeasy 8.50 (3.03 %) pharmed limited 610.00 (1.67 %) philips domestic 700.00 (-1.41 %) philips india 925.00 (2.78 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 255.00 (2.00 %) rapido 16,650.00 (0.03 %) rasoi 31,500.00 (0.32 %) reliance gic 520.00 (-0.95 %) resins plastics 475.00 (3.26 %) ring plus aqua 530.00 (0.95 %) rrl 1,275.00 (2.00 %) rrp s4e innovation 345.00 (-1.43 %) sab miller 515.00 (0.98 %) sbi amc 2,375.00 (-1.04 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,350.00 (3.05 %) smile microfinance 51.00 (-1.92 %) sterlite power 775.00 (1.97 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) swiggy limited 490.00 (2.08 %) t stanes 790.00 (-2.47 %) tata capital 900.00 (2.86 %) teesta agro 77.00 (-6.21 %) trl krosaki 1,700.00 (-0.58 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 300.00 (-1.64 %) vikram solar 315.00 (1.61 %) vivriti capital 1,100.00 (-2.22 %) waree energies 2,450.00 (2.08 %)
×

Panasonic Appliances Annual Reports, Balance Sheet and Financials

Panasonic Appliances India Company Limited (Panasonic Appliances ) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Panasonic Appliances India Company Limited

Panasonic Appliances India Company Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Shareholder's Funds

 

 

Share capital

1,974.67

1,267.67

Reserves and surplus

10,229.84

4,327.78

Non-current liabilities

 

 

Long-term borrowings

-

2,162.50

Deferred tax liabilities (net)

-

99.74

Long Term Provisions

198.77

180.74

Current liabilities

 

 

Short-term borrowings

216.83

1,037.50

Trade payables

 

 

Total outstanding dues of micro enterprises and small enterprises; and

82.45

253.57

Total outstanding dues of creditors other than micro enterprises and small enterprises

3,240.28

4,125.34

Other current liabilities

557.78

713.05

Short-term provisions

290.07

179.12

Total Equity and Liabilities

16,790.69

14,347.01

Non-current assets

 

 

Property, plant and equipment

6,375.60

5,353.93

Intangible assets

30.70

9.73

Capital work in progress

215.35

8.31

Deferred tax assets (net)

9.79

-

Long-term loans and advances

509.22

646.26

Other non-current assets

88.93

82.74

Current assets

 

 

Inventories

3,052.14

3,700.47

Trade receivables

2,888.42

3,433.40

Cash and bank balances

2,911.17

173.22

Short-term loans and advances

610.98

854.12

Other current assets

98.39

84.83

Total Assets

16,790.69

14,347.01

 

Panasonic Appliances India Company Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue from Operations

32,639.68

33,611.13

Other Income

518.58

597.54

Total Income

33,158.26

34,208.67

Expenses

 

 

Cost of material consumed

19,297.46

20,631.88

Purchases of stock-in-trade

244.21

283.13

Change in inventories of finished goods, work-in-progress and stock in trade

216.97

583.29

Employee Benefits expenses

4,249.37

3,454.53

Finance cost

274.62

212.05

Depreciation and amortization expenses

685.64

536.92

Other Expenses

8,656.25

8,414.37

Total Expenses

33,624.52

34,116.17

Profit before tax

-466.24

92.50

Current Tax

-

16.33

Less: Minimum alternate tax (MAT) credit entitle

-

-16.33

Deferred tax

-109.53

36.01

Profit/(Loss) for the year

-356.71

56.49

Earning per share

 

 

Basic

-2.41

0.45

Diluted

-2.41

0.45

 

Panasonic Appliances India Company Limited Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Profit before tax

-466.24

92.50

Adjustments:

 

 

Depreciation and amortization

685.64

536.92

Interest income

-34.68

-11.72

Liabilities no longer required written back

-0.20

-4.90

Provision for inventories

4.28

3.84

Inventory written off

11.19

5.24

Unrealised foreign exchange gain / (loss)

-17.59

0.63

Finance costs

274.62

212.05

Loss on sale/retirement of property, plant and equipment

5.27

11.79

Operating cash flow before working capital changes

462.29

846.35

Movements in working capital:

 

 

Decrease in inventories

632.86

952.97

Decrease in trade receivables

558.74

815.65

Decrease in other assets

242.03

891.64

(Decrease) in trade payables

-1,052.57

-1,296.76

Increase in other current liabilities

27.41

67.09

Increase in long-term and short-term provisions

135.34

2.26

Cash generated from operating activities

1,006.10

2,279.20

Income tax paid (net)

-11.42

-193.77

Net cash generated from / (used in) operating activities

994.68

2,085.43

Cash flow from investing activities

 

 

Payment towards purchase of property, plant and equipment

-2,016.69

-2,552.60

Proceeds from sale of property, plant and equipment

45.87

10.01

Interest received

10.75

10.46

Net cash used in investing activities

-1,960.07

-2,532.13

Cash flow from financing activities

 

 

Proceed from issue of share capital (including securities premium)

7,000.00

-

Proceeds from long term borrowings

150.00

2,600.00

Repayment of amount taken for long term purpose

-2,750.00

-225.00

Amount taken for short term purpose

11,066.83

25,630.87

Repayment of amount taken for short term purpose

-11,450.00

-26,130.87

Dividends paid on equity shares

-33.81

-1,159.90

Finance costs paid

-280.09

-207.24

Net cash generated from financing activities

3,702.93

507.66

Net (decrease)/increase in cash and cash equivalents

2,737.54

60.96

Cash and cash equivalents at the beginning of the year

158.98

98.02

Cash and cash equivalents at the end of the year

2,896.52

158.98

Components of cash and cash equivalents

 

 

in current account

2,896.52

158.98

Total cash and cash equivalents

2,896.52

158.98

Here is a summary of the Cash Flow Statement for the years 2024 and 2023:

Cash Flow from Operating Activities:

The company experienced a net cash inflow from its operating activities for both years, though the amount decreased significantly from ₹2,085.43 lakhs in FY 2023 to ₹994.68 lakhs in FY 2024. The primary contributor to this cash inflow is the operating profit, adjusted for non-cash items like depreciation (₹685.64 lakhs in FY 2024) and interest income, as well as changes in working capital. Notably, the operating cash flow was bolstered by a decrease in inventories and trade receivables, which freed up cash. However, these positive effects were partly offset by a decrease in trade payables, reducing the overall working capital benefit.

Cash Flow from Investing Activities:

Investing activities show a net cash outflow for both years, amounting to ₹1,960.07 lakhs in FY 2024 and ₹2,532.13 lakhs in FY 2023. The primary reason for this outflow is the significant investment in the purchase of property, plant, and equipment (₹2,016.69 lakhs in FY 2024), indicating capital expenditure aimed at business expansion or upgrading assets. The company managed to partially offset these outflows with proceeds from the sale of property and equipment, though these were minimal in comparison to the expenses.

Cash Flow from Financing Activities:

The financing activities section shows a net cash inflow of ₹3,702.93 lakhs in FY 2024, a sharp increase from ₹507.66 lakhs in FY 2023. This increase is mainly due to the proceeds from the issue of share capital (₹7,000.00 lakhs) and long-term borrowings. However, these inflows were somewhat offset by repayments of both long-term and short-term borrowings and payments related to dividends and finance costs.

Net Increase in Cash and Cash Equivalents:

As a result of the above activities, the company's cash and cash equivalents saw a significant increase of ₹2,737.54 lakhs in FY 2024, compared to a marginal increase of ₹60.96 lakhs in FY 2023. Consequently, the year-end cash balance increased from ₹158.98 lakhs in FY 2023 to ₹2,896.52 lakhs in FY 2024, reflecting the company’s improved liquidity position.

 

Financial Ratios of Panasonic Appliances India Company Limited

Particulars

2024

2023

Current ratio

2.18

1.31

Debt-Equity ratio

0.02

0.57

Debt Service Coverage ratio

1.24

0.24

Return on equity ratio

-4.01%

0.92%

Inventory Turnover ratio

9.67

8.04

Trade receivables ratio

10.33

8.75

Trade payables ratio

4.96

4.08

Net Capital turnover ratio

6.31

14.12

Net Profit ratio

-1.09%

0.17%

Return on capital employed

-1.54%

3.42%

Return on Investment

-2.29%

0.39%

Here is a summary of the financial and operational metrics for Panasonic Appliances India Company Limited for the year 2024 and 2023:

Current Ratio:

The current ratio, which is calculated as current assets divided by current liabilities, measures the company’s ability to cover its short-term obligations with its short-term assets. In 2024, the current ratio increased to 2.18 from 1.31 in 2023, indicating an improved liquidity position. A higher ratio suggests that the company has a stronger ability to pay off its short-term debts, which can be seen as a positive sign of financial health.

Debt-Equity Ratio:

This ratio compares the company’s total debt to its shareholders' equity, providing a measure of financial leverage. The debt-equity ratio dropped significantly from 0.57 in 2023 to 0.02 in 2024. This sharp decrease indicates that the company has reduced its reliance on debt financing, likely paying off a significant portion of its debt, which reduces financial risk but also may indicate less aggressive expansion strategies.

Debt Service Coverage Ratio (DSCR):

The DSCR measures the company's ability to service its debt with its operating income. A DSCR above 1 indicates that the company generates sufficient earnings to cover its debt obligations. In 2024, the DSCR improved to 1.24 from a low 0.24 in 2023, suggesting that the company is now better positioned to meet its debt obligations, which is crucial for long-term solvency.

Return on Equity (ROE):

ROE measures the profitability of a company in relation to shareholders’ equity. In 2024, the ROE was -4.01%, a sharp decline from 0.92% in 2023. The negative ROE indicates that the company is generating a loss, which diminishes shareholder value. This decline could be due to lower profitability or higher equity base without a corresponding increase in net income.

Inventory Turnover Ratio:

This ratio indicates how efficiently a company manages its inventory by showing how many times the inventory is sold and replaced over a period. The ratio improved to 9.67 in 2024 from 8.04 in 2023, meaning the company is managing its inventory more efficiently, turning it into sales faster, which is generally a positive indicator of demand and operational efficiency.

Trade Receivables Turnover Ratio:

The trade receivables turnover ratio measures how effectively a company collects its receivables. The increase from 8.75 in 2023 to 10.33 in 2024 indicates that the company is collecting payments from its customers more efficiently, improving cash flow and reducing the risk of bad debts.

Trade Payables Turnover Ratio:

This ratio measures the rate at which a company pays off its suppliers. The increase from 4.08 in 2023 to 4.96 in 2024 suggests that the company is paying its suppliers more quickly, which could be due to better cash flow or more favorable terms with suppliers.

Net Capital Turnover Ratio:

This ratio shows how effectively a company uses its working capital to generate sales. A significant drop from 14.12 in 2023 to 6.31 in 2024 suggests that the company’s efficiency in using its working capital to generate revenue has decreased, potentially indicating less aggressive sales or inefficiencies in working capital management.

Net Profit Ratio:

The net profit ratio, which measures profitability as a percentage of revenue, declined from 0.17% in 2023 to -1.09% in 2024. This negative ratio indicates that the company incurred a net loss in 2024, which could be due to increased costs, decreased revenues, or a combination of both.

Return on Capital Employed (ROCE):

ROCE measures the returns that a company generates from its capital employed, indicating efficiency and profitability. The ROCE dropped to -1.54% in 2024 from 3.42% in 2023, reflecting a decline in the company’s ability to generate profits from its capital base, which is concerning as it suggests a less efficient use of resources.

Return on Investment (ROI):

ROI measures the return generated on the investments made by the company. The ROI fell to -2.29% in 2024 from 0.39% in 2023, indicating that the company’s investments are not generating positive returns, leading to losses. This decline in ROI could discourage future investments or indicate that current investments are not yielding the expected benefits.

Panasonic Appliances Annual Report 2023-24

Download

Panasonic Appliances Annual Report 2022-23

Download

Panasonic Appliances Annual Report 2021-22

Download

Panasonic Appliances Annual Report 2020-21

Download

Panasonic Appliances Annual Report 2019-20

Download

Recent News

Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert