| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Patels Airflow Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Equity |
|
|
|
Share
Capital |
22,500.80 |
22,500.80 |
|
Reserves
& Surplus |
2,51,968.97 |
2,23,388.94 |
|
Non-Current
Liabilities |
|
|
|
Long
Term Borrowings |
26,960.60 |
30,479.54 |
|
Deferred
Tax Liability (Net) |
11,619.85 |
10,481.93 |
|
Current
Liabilities |
|
|
|
Short
Term Borrowings |
24,396.09 |
71,156.01 |
|
Trade
Payables |
|
|
|
Micro,
Small and Medium Enterprises |
1,940.62 |
6,906.20 |
|
Others |
48,950.92 |
52,258.42 |
|
Other
Current Liabilities |
28,771.57 |
43,638.08 |
|
Short
Term Provisions |
24,165.18 |
22,852.14 |
|
Total
Equities and Liabilities |
4,41,274.60 |
4,83,662.06 |
|
Non-Current
Assets |
|
|
|
Property,
Plant & Equipment |
1,72,113.94 |
1,47,442.65 |
|
Intangible
Assets |
29.25 |
149.89 |
|
Non
Current Investments |
100.00 |
100.00 |
|
Long
Term Loans & Advances |
1,871.14 |
12,071.53 |
|
Other
Non Current Assets |
10,692.42 |
11,112.59 |
|
Current
Assets |
|
|
|
Current
Investments |
13,995.94 |
7,795.94 |
|
Inventories |
1,37,845.67 |
1,43,143.95 |
|
Trade
Receivables |
82,223.49 |
91,290.06 |
|
Cash
& Bank Balances |
9,021.07 |
54,745.70 |
|
Short
Term Loans & Advances |
13,171.06 |
15,603.82 |
|
Other
Current Assets |
210.63 |
205.93 |
|
Total
assets |
4,41,274.60 |
4,83,662.06 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Revenue
From Operations |
7,57,410.33 |
8,83,769.05 |
|
Other
Income |
3,404.81 |
3,376.61 |
|
Total
Income |
7,60,815.14 |
8,87,145.66 |
|
Cost
of Raw Material Consumed |
4,56,389.87 |
5,67,630.23 |
|
Change
in Inventories |
-21,229.71 |
4,015.76 |
|
Manufacturing
Expense |
1,76,180.88 |
1,59,075.02 |
|
Employee
Benefit Expense |
53,363.58 |
41,561.24 |
|
Finance
Cost |
6,778.51 |
9,975.46 |
|
Depreciation
& Amortization |
17,076.22 |
15,631.47 |
|
Other
Expense |
23,152.56 |
35,180.88 |
|
Total
Expense |
7,11,711.91 |
8,33,070.06 |
|
Profit
Before Tax |
49,103.23 |
54,075.60 |
|
Current
Tax |
11,510.00 |
13,116.00 |
|
Deferred
Tax Liability/(Assets) |
1,137.92 |
876.70 |
|
Profit
After Tax |
36,455.31 |
40,082.90 |
|
Earnings
per share |
|
|
|
Basic
|
16.20 |
17.81 |
|
Diluted
|
16.20 |
17.81 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash
Flow From Operating Activities |
|
|
|
Net
Profit Before Tax |
49,103.23 |
54,075.60 |
|
Adjustments for: |
|
|
|
Depreciation
& Amortization |
17,076.22 |
15,631.47 |
|
(Profit)/Loss
on Sale of Fixed Assets |
537.09 |
-93.74 |
|
Income
Tax Paid |
58.25 |
-0.39 |
|
Interest
Income |
-942.41 |
-875.58 |
|
Finance
Cost |
6,778.51 |
9,975.46 |
|
Operating
Profit Before Working Capital Changes |
72,610.89 |
78,712.82 |
|
Adjustments for: |
|
|
|
Trade
Payables |
-8,273.08 |
-21,005.92 |
|
Other
Current Liabilities |
-14,866.51 |
22,004.94 |
|
Short
Term Provisions |
2,919.04 |
79.65 |
|
Long
Term Loans & Advances |
10,200.39 |
-9,692.41 |
|
Other
Non Current Assets |
420.17 |
-3,513.25 |
|
Inventories |
5,298.28 |
7,942.70 |
|
Trade
Receivables |
9,066.57 |
8,883.86 |
|
Short
Term Loans & Advances |
1,893.75 |
670.92 |
|
Income
Tax Paid (Net) |
-12,635.23 |
-11,786.95 |
|
Cash
Generated From/(Used In) Operations |
66,634.27 |
72,296.36 |
|
Cash
Flow From Investing Activities |
|
|
|
Purchase
of Fixed Assets |
-43,299.55 |
-21,136.42 |
|
Sale
of Fixed Assets |
1,135.59 |
144.07 |
|
Investments
Made During the Year |
-6,200.00 |
-5,900.00 |
|
Interest
Received |
937.71 |
786.68 |
|
Net
Cash From/(Used In) Investing Activities |
-47,426.25 |
-26,105.67 |
|
Cash
Flow From Financing Activities |
|
|
|
Interest
Paid |
-6,778.51 |
-9,975.46 |
|
Proceeds
from Long Term Borrowings (Net) |
-3,518.94 |
6,397.71 |
|
Net
Proceeds/(Repayment) from Short Term Borrowings |
-46,759.92 |
-26,834.04 |
|
Dividend |
-7,875.28 |
-6,750.24 |
|
Net
Cash From/(Used In) Financing Activities |
-64,932.65 |
-37,162.03 |
|
Net Increase/(Decrease) in Cash & Cash
Equivalents |
-45,724.63 |
9,028.66 |
|
Cash & Cash Equivalents - Beginning of Year |
54,745.70 |
45,717.04 |
|
Cash
& Cash Equivalents - End of Year |
9,021.07 |
54,745.70 |
Summary
of the Cash Flow Statement for the years 2025 and 2024
Cash Flow
from Operating Activities:
The company generated cash from operations amounting to ₹66,634.27 thousand in
2025, compared to ₹72,296.36 thousand in 2024, indicating a slight decline in
operating cash flow. This decrease is primarily due to a reduction in net
profit before tax from ₹54,075.60 thousand to ₹49,103.23 thousand. However,
non-cash expenses like depreciation increased, supporting operating cash.
Working capital adjustments show mixed trends—reduction in trade payables and
other liabilities led to cash outflows, while decreases in receivables and
inventories contributed positively. Overall, the company continues to maintain
positive operating cash flow, reflecting stable core business operations.
Cash Flow
from Investing Activities:
Net cash used in investing activities increased significantly to ₹47,426.25
thousand in 2025 from ₹26,105.67 thousand in 2024. This higher outflow is
mainly due to a substantial increase in the purchase of fixed assets
(₹43,299.55 thousand), indicating expansion or capital investment.
Additionally, investments made during the year also contributed to cash
outflows. Although there were minor inflows from the sale of assets and
interest received, they were not sufficient to offset the heavy capital
expenditure. This suggests the company is actively investing in long-term
growth.
Cash Flow
from Financing Activities:
Cash outflow from financing activities rose sharply to ₹64,932.65 thousand in
2025 compared to ₹37,162.03 thousand in 2024. The major reason is significant
repayment of short-term borrowings (₹46,759.92 thousand) along with repayment
of long-term borrowings. Interest payments, although lower than the previous
year, still contributed to outflows. Dividend payments also increased slightly,
indicating continued shareholder returns. Overall, the company is reducing its
dependence on external borrowings, which aligns with the improved debt-equity
ratio observed earlier.
Net
Increase/Decrease in Cash and Cash Equivalents:
There was a substantial net decrease in cash and cash equivalents of ₹45,724.63
thousand in 2025, compared to an increase of ₹9,028.66 thousand in 2024. This
decline is mainly due to heavy outflows in investing and financing activities,
which exceeded the cash generated from operations.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current
Ratio (Times) |
2.00 |
1.59 |
|
Debt-Equity
Ratio (Times) |
0.19 |
0.41 |
|
Debt
Service Coverage Ratio (Times) |
1.05 |
0.58 |
|
Return
on Equity Ratio (%) |
14.01% |
17.44% |
|
Inventory
Turnover Ratio (Times) |
3.25 |
3.86 |
|
Trade
Receivables Turnover Ratio (Times) |
8.73 |
9.23 |
|
Trade
Payables Turnover Ratio (Times) |
10.22 |
9.77 |
|
Net
Capital Turnover Ratio (Times) |
6.20 |
8.37 |
|
Net
Profit Ratio (%) |
4.81% |
4.54% |
|
Return
on Capital Employed (%) |
16.36% |
17.57% |
Summary
of the financial ratios for the years 2025 and 2024
Current
Ratio:
The current ratio improved from 1.59 in 2024 to 2.00 in 2025, indicating a
stronger short-term liquidity position. The company now has better capability
to meet its current liabilities with current assets, reflecting improved
working capital management.
Debt-Equity
Ratio:
The debt-equity ratio declined significantly from 0.41 to 0.19, showing a
reduction in financial leverage. This indicates that the company has either
repaid debt or increased equity, resulting in a more stable and less risky
capital structure.
Debt Service
Coverage Ratio:
The DSCR increased from 0.58 to 1.05, suggesting an improvement in the
company’s ability to service its debt obligations. Although it has crossed the
critical level of 1, the margin remains thin, indicating moderate financial
comfort.
Return on
Equity:
ROE decreased from 17.44% to 14.01%, indicating a decline in profitability for
shareholders. Despite still being at a reasonable level, the drop suggests
reduced efficiency in generating returns on equity.
Inventory
Turnover Ratio:
The inventory turnover ratio declined from 3.86 to 3.25, implying slower
movement of inventory. This may indicate overstocking or reduced demand, which
could impact operational efficiency.
Trade
Receivables Turnover Ratio:
This ratio decreased slightly from 9.23 to 8.73, suggesting a marginal slowdown
in the collection of receivables. It indicates that the company is taking
slightly longer to collect cash from customers.
Trade
Payables Turnover Ratio:
The trade payables turnover ratio increased from 9.77 to 10.22, indicating
faster payments to suppliers. While this improves supplier relationships, it
may put pressure on short-term liquidity.
Net
Capital Turnover Ratio:
The ratio declined from 8.37 to 6.20, suggesting reduced efficiency in
utilizing working capital to generate revenue. This may be due to increased
working capital or lower sales growth.
Net
Profit Ratio:
The net profit ratio improved slightly from 4.54% to 4.81%, indicating better
cost control and marginal improvement in profitability despite operational
challenges.
Return on
Capital Employed:
ROCE decreased from 17.57% to 16.36%, reflecting a slight decline in overall
efficiency in generating returns from total capital employed. However, it still
remains at a satisfactory level.