Unlisted Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 510.00 (0.99 %) apl metals 40.00 (-2.44 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 310.00 (-1.59 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 375.00 (-1.32 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 24.50 (2.08 %) capgemini 14,600.00 (-1.02 %) care health 185.00 (-1.60 %) carrier aircon 550.00 (0.92 %) cial 470.00 (-1.05 %) csk 198.00 (-0.50 %) dalmia refract 270.00 (-1.82 %) 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 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) flipkart india 231,001.00 (0.00 %) frick india 3,500.00 (-1.41 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 296.00 (-1.00 %) group pharma 300.00 gynofem healthcare 59.00 (-1.67 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,210.00 (-1.22 %) hdfc ergo 370.00 (1.70 %) hdfc securities 11,300.00 (-2.59 %) hella india 900.00 (-2.17 %) hero fincorp 1,980.00 (-0.50 %) hexaware 985.00 (-0.51 %) hicks 1,600.00 (1.59 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,200.00 (1.41 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 156.00 (-1.27 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,100.00 (-1.59 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,430.00 (-0.69 %) infinite computer 405.00 (1.25 %) inkel 22.50 (-2.17 %) jana small finance bank 75.00 kel 575.00 (0.88 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) 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 875.00 (0.57 %) martin & harris 820.00 (-1.20 %) matrix gas 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 435.00 (1.16 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,400.00 (2.13 %) mohfl 13.25 (-1.85 %) msei 1.80 (-2.70 %) msil 34.00 (3.03 %) nayara energy 690.00 (1.47 %) nayara energy ncd 320.00 (1.59 %) ncdex 200.00 (-0.99 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 850.00 (3.03 %) nse india 1,850.00 (-2.63 %) onix renewable 16,000.00 (6.67 %) orbis financial 400.00 (-1.23 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-1.85 %) panasonic appliances 262.00 (0.77 %) paymate india 500.00 (-1.96 %) pharmeasy 8.50 (3.03 %) pharmed limited 620.00 (0.81 %) philips domestic 675.00 (-1.46 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 265.00 (1.92 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 480.00 (-2.04 %) resins plastics 525.00 (-0.94 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 300.00 (-3.23 %) sab miller 535.00 (0.94 %) sbi amc 2,650.00 (-1.12 %) 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 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 275.00 (-3.51 %) sterlite power 590.00 (-1.67 %) studds 980.00 (3.16 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 900.00 (-1.10 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 445.00 (-1.11 %) vivriti capital 1,040.00 (-0.95 %)
×

Patels Airflow Annual Report | Balance Sheet and Financials

Patels Airflow Limited (Patels Airflow ) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Patels Airflow Limited

Patels Airflow Limited Balance Sheet (Rs in Thousands)

Particulars

31-03-2024

31-03-2023

Shareholder's fund

 

 

Share Capital

22,500.80

22,500.80

Reserves & Surplus

2,23,388.94

1,91,181.32

Non-Current Liabilities

 

 

Long Term Borrowings

30,479.54

24,081.83

Deferred Tax Liability (Net)

10,481.93

9,605.23

Current   Liabilities

 

 

Short Term Borrowings

71,156.01

97,990.05

Trade Payables

 

 

Micro, Small and Medium Enterprises

6,906.20

2,738.71

Others

52,258.42

77,431.82

Other Current Liabilities

43,638.08

21,633.14

Short Term Provisions

22,852.14

21,215.45

Total Equity and Liabilities

4,83,662.06

4,68,378.35

Non-Current Assets

 

 

Property Plant & Equipment

1,47,442.65

1,41,867.70

Intangible Assets

149.89

270.22

Non-Current Investments

100.00

100.00

Long Term Loans & Advances

12,071.53

2,379.13

Other Non-Current Assets

11,112.59

7,599.33

Current Assets

 

 

Current Investments

7,795.94

1,895.94

Inventories

1,43,143.95

1,51,086.65

Trade Receivables

91,290.06

1,00,173.92

Cash & Bank Balances

54,745.70

45,717.04

Short Term Loans & Advances

15,603.82

17,171.39

Other Current Assets

205.93

117.03

Total Assets

4,83,662.06

4,68,378.35

 

Patels Airflow Limited Profit & Loss Statement (Rs in Thousands)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue From Operations

8,83,769.05

8,38,112.35

Other Income

3,376.61

3,038.72

Total Income

8,87,145.66

8,41,151.07

Expenses

 

 

Cost of Raw Material Consumed

5,67,630.23

5,22,262.63

Change in Inventories

4,015.76

43,837.77

Manufacturing Expense

1,59,075.02

1,42,142.98

Employee Benefit Expense

41,561.24

37,472.52

Finance Cost

9,975.46

6,656.81

Depreciation and Amortization Expense

15,631.47

12,814.17

Other Expense

35,180.88

21,039.38

Total Expense

8,33,070.06

7,86,226.26

Profit Before Taxation

54,075.60

54,924.81

Current Tax

13,116.00

12,684.00

Deferred Tax Liability / (Assets)

876.70

1,294.16

Profit for the year

40,082.90

40,946.65

Earning per equity share

 

 

Basic and diluted

17.81

18.20

 

Patels Airflow Limited Consolidated Cash Flow Statement (Rs in Thousands)

Particulars

31-03-2024

31-03-2023

Cash Flow from Operating Activities

 

 

Net Profit Before tax

54,075.60

54,924.81

Adjustment for:

 

 

Depreciation & Amortization

15,631.47

12,814.17

Profit on Sale of Property, Plant & Equipment

-93.74

-

Loss on Sale of Property, Plant & Equipment

-

138.89

Assets Discarded - W/off

-

443.04

Income Tax Paid

-0.39

-1.48

Interest Income

-875.58

-520.46

Finance Cost

9,975.46

6,656.81

Operating Profit Before Working Capital Changes

78,712.82

74,455.78

Adjusted for:

 

 

Trade Payables

-21,005.92

-36,202.80

Other Current Liabilities

22,004.94

-3,287.61

Short Term Provisions

79.65

-1,720.21

Long Term Loans & Advances

-9,692.41

-392.28

Other Non-Current Assets

-3,513.25

528.33

Inventories

7,942.70

24,387.52

Trade Receivables

8,883.86

-16,373.03

Short Term Loans & Advances

670.92

7,487.25

Income Tax Paid (Net)

-11,786.95

-12,515.59

Cash Generated From/(Used in) Operations

72,296.36

36,367.36

Cash Flow from Investing Activities

 

 

Purchase of fixed assets

-21,136.42

-33,989.49

Sale of Fixed Assets

144.07

577.96

Investments made during the year

-5,900.00

-1,895.94

Interest received

786.68

487.17

Net Cash From/(Used in) Investing Activities

-26,105.67

-34,820.30

Cash Flow from Financing Activities

 

 

Interest Paid

-9,975.46

-6,656.81

Proceeds from Long Term Borrowings (Net) Dividend

6,397.71

11,862.25

Net Proceeds / (Repayment) from Short Term Borrowings

-26,834.04

25,483.13

Dividend

6,750.24

-6,749.04

Net Cash From/(Used in) Financing Activities

-37,162.03

23,939.53

Net Increase/(Decrease) in Cash & Cash Equivalents

9,028.66

25,486.59

Cash and Cash Equivalents as at the beginning of the Year

45,717.04

20,230.45

Cash and Cash Equivalents as at the end of the Year

54,745.70

45,717.04

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

Cash Flow from Operating Activities

The company’s net profit before tax for the year was ₹54,075.60 thousand, slightly lower than ₹54,924.81 thousand in the previous year. After adjusting for non-cash items like depreciation and amortization (₹15,631.47 thousand), finance costs (₹9,975.46 thousand), and adjustments for profits and losses on the sale of assets, the operating profit before working capital changes was ₹78,712.82 thousand, up from ₹74,455.78 thousand in 2023.

Adjustments for working capital changes show:

A decrease in trade payables of ₹21,005.92 thousand, which reduced cash inflow.

An increase in other current liabilities by ₹22,004.94 thousand, improving cash flow.

Inventories decreased by ₹7,942.70 thousand, contributing positively to cash flow.

Trade receivables decreased by ₹8,883.86 thousand, showing better collection of dues, further improving cash flow.

After accounting for these changes, cash generated from operations amounted to ₹72,296.36 thousand, compared to ₹36,367.36 thousand in the previous year, reflecting a strong improvement in operational cash flow. However, income taxes paid were higher at ₹11,786.95 thousand, leading to net cash generated from operating activities of ₹72,296.36 thousand.

Cash Flow from Investing Activities

Investing activities resulted in a net cash outflow of ₹26,105.67 thousand, a slight improvement from the previous year's outflow of ₹34,820.30 thousand. The company spent ₹21,136.42 thousand on the purchase of fixed assets, down from ₹33,989.49 thousand in 2023, reflecting reduced capital expenditure. Additionally, ₹5,900.00 thousand was spent on investments.

There were cash inflows from the sale of fixed assets (₹144.07 thousand) and interest received (₹786.68 thousand), but these were not enough to offset the significant outflows related to asset purchases and investments.

Cash Flow from Financing Activities

Financing activities resulted in a net cash outflow of ₹37,162.03 thousand in 2024, a reversal from the cash inflow of ₹23,939.53 thousand in 2023. This was primarily due to:

Repayment of short-term borrowings of ₹26,834.04 thousand, compared to net borrowings of ₹25,483.13 thousand in 2023, indicating a significant reduction in short-term debt.

Interest paid amounted to ₹9,975.46 thousand, and dividends paid were ₹6,750.24 thousand, slightly higher than the previous year.

These outflows were partially offset by proceeds from long-term borrowings (₹6,397.71 thousand).

Net Increase/(Decrease) in Cash and Cash Equivalents

Despite the large outflows in financing and investing activities, the strong operational cash flow resulted in a net increase in cash and cash equivalents of ₹9,028.66 thousand in 2024, compared to ₹25,486.59 thousand in the previous year.

The company started the year with a cash balance of ₹45,717.04 thousand and ended with ₹54,745.70 thousand, reflecting improved liquidity.

 

Financial Ratios of Patels Airflow Limited  

Particulars

2023-24

2023-24

Current Ratio

1.59

1.43

Debt-Equity Ratio

0.41

0.57

Debt Service Coverage Ratio

0.58

0.47

Return on Equity Ratio

17.44%

20.83%

Inventory Turnover Ratio

3.86

3.2

Trade Receivables turnover Ratio

9.23

9.11

Trade Payables turnover Ratio

9.77

6.52

Net Capital turnover ratio

8.37

10.51

Net Profit Ratio

4.54%

4.89%

Return on Capital Employed

17.57%

17.71%

 

Here is a summary of the financial and operational metrics for Patels Airflow Limited   for the year 2024 and 2023:

Current Ratio

The current ratio measures the company’s ability to cover its short-term liabilities with its current assets. In 2023-24, the ratio increased slightly from 1.43 to 1.59, indicating improved liquidity. This suggests the company is in a stronger position to meet its short-term obligations, although the difference is marginal.

Debt-Equity Ratio

The debt-equity ratio indicates the proportion of debt to equity in the company’s capital structure. The ratio declined from 0.57 to 0.41, showing the company reduced its reliance on debt financing. This reduction in leverage signals a more conservative approach to financing, which could lower financial risk, though it may limit growth potential if less debt is being utilized for expansion.

Debt Service Coverage Ratio (DSCR)

The DSCR measures the company’s ability to cover its debt obligations with operating income. The ratio increased from 0.47 to 0.58, reflecting a slight improvement in the company’s ability to service its debt. However, since the DSCR is still below 1, the company may continue to face challenges in covering its debt payments from earnings alone.

Return on Equity (ROE)

ROE measures the company’s profitability relative to shareholders' equity. The ratio decreased from 20.83% to 17.44%, indicating a drop in profitability. The company generated less profit for each unit of shareholder equity in 2023-24, suggesting reduced efficiency in utilizing equity capital.

Inventory Turnover Ratio

The inventory turnover ratio reflects how efficiently the company sells and replaces its inventory. The ratio improved from 3.20 to 3.86, showing that inventory was moving faster in 2023-24. This suggests better inventory management and potentially stronger sales performance compared to the previous year.

Trade Receivables Turnover Ratio

This ratio measures how efficiently the company collects payments from its customers. The ratio improved slightly from 9.11 to 9.23, indicating that the company’s collection process remained stable, with a minor improvement in how quickly it converted receivables into cash.

Trade Payables Turnover Ratio

This ratio reflects how quickly the company pays its suppliers. The ratio increased significantly from 6.52 to 9.77, meaning the company paid off its suppliers more quickly in 2023-24. Faster payments could indicate better liquidity, though it may also suggest pressure to settle obligations more promptly.

Net Capital Turnover Ratio

The net capital turnover ratio assesses how effectively the company uses its working capital to generate revenue. The ratio decreased from 10.51 to 8.37, indicating a reduction in the efficiency of using working capital to drive sales. This decline suggests the company generated less revenue for each unit of working capital employed in 2023-24.

Net Profit Ratio

The net profit ratio measures the percentage of revenue that becomes profit. The ratio decreased from 4.89% to 4.54%, signaling a slight decline in profitability. This reduction may indicate higher costs or lower margins, causing the company to retain less of its revenue as profit.

Return on Capital Employed (ROCE)

ROCE evaluates how effectively the company generates profit from its capital employed (equity plus debt). The ratio remained relatively stable, slightly decreasing from 17.71% to 17.57%. This consistency suggests that the company maintained its efficiency in utilizing capital, despite the other financial changes.

Patels Airflow Annual Report

Patels Airflow Annual Report 2020-21

Download

Patels Airflow Annual Report 2023-24

Download

Patels Airflow Annual Report 2022-23

Download

Patels Airflow Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert