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 %)
×

Power Exchange Annual Report, Balance Sheet & Financials

Power Exchange India Limited (Power Exchange) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Power Exchange India Limited

Power Exchange India Limited Balance Sheet (Rs in Thousands)

Particulars

31-03-2023

31-03-2022

Equity & Liabilities

 

 

Equity share capital

5,84,700.50

5,84,700.50

Other equity

1,14,398.50

-1,02,222.22

Non-current liabilities

 

 

Non Current liabilities

19,552.39

26,897.50

Current liabilities

 

 

Deposits (Unsecured)

1,45,309.62

1,47,480.62

Other financial liabilities

7,45,962.44

13,23,763.13

Trade payables

 

 

Total outstanding dues of micro enterprises and small enterprises

1,467.81

557.08

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

27,520.96

13,416.99

Other current liabilities

16,277.92

19,379.86

Provisions

9,661.33

13,180.51

Income Tax Liabilities

74,800.00

27,000.00

Total equity and liabilities

17,39,651.47

20,54,153.97

Assets

 

 

Non-current assets

 

 

Property plant and equipment

1,479.21

1,557.28

Intangible assets

41,997.00

44,034.60

Right to use assets

13,393.15

20,829.06

Non current bank balances

53,204.00

1,39,406.28

Others

3,017.06

2,922.75

Deferred tax assets (net)

3,033.84

2,684.95

Non current tax assets

77,811.84

41,383.10

Other non current assets

128.66

314.73

Current assets

 

 

Investments

4,670.12

-

Trade receivables

1,453.66

6,197.18

Cash and cash equivalents

4,18,896.90

9,94,503.66

Bank balances other than above

10,94,192.07

7,87,055.57

Other financial assets

25,292.28

12,210.79

Other current assets

1,081.68

1,054.01

Total assets

17,39,651.47

20,54,153.96

 Power Exchange India Limited Profit & Loss Statement (Rs in Thousands)

Particulars

31-03-2023

31-03-2022

Income

 

 

Revenue from operations

4,81,584.99

3,52,299.93

Other income

73,442.53

49,221.62

Total Income

5,55,027.52

4,01,521.55

Expenses

 

0.00

Employee benefit expenses

84,106.67

78,700.92

Finance costs

4,668.70

4,414.45

Depreciation and amortization

30,862.10

28,620.54

Other expenses

1,44,006.05

1,05,128.12

Total expenses

2,63,643.52

2,16,864.03

Profit before tax

2,91,384.00

1,84,657.52

Current tax expense

74,800.00

27,000.00

Deferred tax expense

-522.53

262.80

Income tax adjustment relating to earlier year

1,002.11

-

Profit after tax for the year

2,16,104.42

1,57,394.72

Other comprehensive income

 

 

Remeasurement of defined benefit plans

689.94

189.96

Tax impact on remeasurement of defined benefit plans

-173.64

-47.80

Total Comprehensive Income for the year

2,16,620.72

1,57,536.88

Earnings per Share (face value 10/- each)

 

 

Basic and Diluted (in Rs.)

3.7

2.69

 

Power Exchange India Limited Consolidated Cash Flow Statement (Rs in Thousands)

Particulars

31-03-2023

31-03-2022

Cash Flow From Operating Activities

 

 

Profit before tax

2,91,384.00

1,84,657.54

Adjustments for

 

 

Depreciation and Amortization expenses

23,246.29

21,004.75

Amortisation of right to use assets

7,435.91

7,435.91

Interest on lease liabilities

1,903.31

2,487.66

Net gain on lease rent concession

(83.25)

(333.00)

Profit on sale of property, plant and equipment

(6.78)

(242.55)

Net (gain) / loss on investments measured at FVTPL

(169.99)

-

Amortization-Financial Asset

179.90

179.90

Interest on fixed deposits

(63,955.35)

(45,348.26)

Provisions no longer required written back

8,159.49

1,089.64

Interest income from financial assets at amortised cost

(179.05)

(166.98)

Change in operating assets and liabilities

 

 

(Increase)/decrease in trade receivables

4,743.52

(5,987.20)

(Increase)/decrease in other financial assets

(384.26)

(400.20)

(Increase)/decrease in other non-current assets

186.07

136.84

(Increase)/decrease in other current assets

(27.67)

(4.36)

Increase/(decrease) in liabilities & provisions

(6,05,913.10)

7,16,679.47

Cash generated/ (used) from operations

-333480.96

-881189.15

Income taxes (paid) / refund

-37257.21

585.35

Net cash inflow / (outflow) from operating activities

(3,70,738.17)

8,81,774.49

Cash flows from investing activities

 

 

Payment for property, plant and equipment and intangibles assets

(21,130.62)

(14,535.38)

Payment for investments in Fixed Deposits

(2,27,134.22)

(1,64,874.85)

Proceeds from Fixed Deposits

6,200.00

20,000.00

Payment for purchase of investments (Net)

(4,500.13)

-

Proceeds from disposal of property, plant and equipment

6.78

242.55

Interest received

51,162.96

39,123.49

Net cash inflow / (outflow) from investing activities

(1,95,395.23)

(1,20,044.20)

Cash flows from financing activities

 

 

Payment of Lease liability

-7570.05

-5056.97

Interest on lease liabilities

-1903.31

-2487.66

Net Cash Inflow/(Outflow) from Financing activities

-9473.36

-7544.62

Net increase / (decrease) in cash and cash equivalents

(5,75,606.76)

7,54,185.68

Cash and cash equivalents at the beginning of the financial year

9,94,503.66

2,40,317.98

Cash and cash equivalents at end of the year

4,18,896.90

9,94,503.66

 

Here is a summary of the Cash Flow Statement for the years 2022 and 2023:

Cash Flow from Operating Activities

For the year ending March 31, 2023, the company reported a profit before tax of ₹2,91,384.00 thousand, up from ₹1,84,657.54 thousand in the previous year. This increase reflects improved profitability. The adjustments made to this profit include depreciation and amortization expenses, interest on lease liabilities, and changes in various assets and liabilities.

Key adjustments include a decrease in interest income from fixed deposits, which rose significantly from ₹45,348.26 thousand to ₹63,955.35 thousand, and a large reduction in liabilities and provisions, from an increase of ₹7,16,679.47 thousand in 2022 to a decrease of ₹6,05,913.10 thousand in 2023. The combination of these adjustments led to a cash outflow from operations of ₹-3,33,480.96 thousand, compared to a cash inflow of ₹-8,81,189.15 thousand in the previous year. After accounting for income taxes paid, the net cash outflow from operating activities was ₹-3,70,738.17 thousand, compared to a significant inflow of ₹8,81,774.49 thousand in 2022.

Cash Flow from Investing Activities

In investing activities, the company had a net cash outflow of ₹1,95,395.23 thousand for the year ending March 31, 2023, compared to ₹1,20,044.20 thousand in the previous year. This outflow was driven by payments for property, plant, and equipment, investments in fixed deposits, and purchases of new investments. However, the company also received interest income and proceeds from the disposal of assets, partially offsetting the outflows.

Cash Flow from Financing Activities

The cash flow from financing activities showed a net outflow of ₹9,473.36 thousand in 2023, compared to ₹7,544.62 thousand in 2022. This outflow included payments for lease liabilities and interest on lease liabilities.

Net Change in Cash and Cash Equivalents

Overall, the company 's cash and cash equivalents decreased by ₹5,75,606.76 thousand during the year, compared to an increase of ₹7,54,185.68 thousand the previous year. The cash balance at the end of the year was ₹4,18,896.90 thousand, down from ₹9,94,503.66 thousand at the beginning of the year.

 Financial Ratios of Power Exchange India Limited

Particulars

2023

2022

Current Ratio

1.51

1.17

Return on equity

0.37

0.39

Trade receivables ratio

331.29

56.85

Trade Payables ratio

3.90

5.47

Net Capital Turnover ratio

0.92

1.37

Net profit ratio

44.98%

44.72%

Return on capital employed

55.34%

53.92%

Debt Equity ratio

0.02

0.05

Debt service coverage ratio

53.9

41.14

Return on investment

5.98%

5.31%

Here is a summary of the financial and operational metrics for Power Exchange Limited for the year 2023:

Current Ratio: The current ratio increased from 1.17 in 2022 to 1.51 in 2023. This improvement suggests enhanced liquidity, indicating that the company has a better ability to meet its short-term obligations with its current assets.

Debt to Equity Ratio: The debt to equity ratio dropped significantly from 0.05 in 2022 to 0.02 in 2023. This low ratio highlights the company’s minimal reliance on debt financing relative to its equity, reflecting a strong financial position and low financial risk.

Debt Service Coverage Ratio: This ratio improved from 41.14 in 2022 to 53.9 in 2023, indicating the company’s better ability to service its debt obligations with its operating income.

Return on Equity (ROE): ROE decreased slightly from 0.39 in 2022 to 0.37 in 2023. This minor decline suggests a marginal reduction in the company’s profitability relative to shareholders’ equity, but it remains strong overall.

Net Profit Ratio: The net profit ratio improved slightly from 44.72% in 2022 to 44.98% in 2023, indicating that the company has been able to slightly enhance its profitability relative to its sales.

Return on Capital Employed (ROCE): ROCE increased from 53.92% in 2022 to 55.34% in 2023, reflecting a more efficient use of capital in generating profits, thus showing enhanced operational performance.

Return on Investment (ROI): The ROI rose from 5.31% in 2022 to 5.98% in 2023, suggesting that the company’s investments are generating higher returns, enhancing overall investment efficiency.

Trade Receivables Ratio: This ratio surged from 56.85 in 2022 to 331.29 in 2023, indicating a significant increase in the average number of days it takes to collect receivables. This could suggest potential issues with collections or changes in credit terms.

Trade Payables Ratio: The ratio declined from 5.47 in 2022 to 3.90 in 2023, reflecting a reduction in the average number of days the company takes to pay its suppliers. This might indicate better payment practices or stronger cash flows.

Net Capital Turnover Ratio: This ratio decreased from 1.37 in 2022 to 0.92 in 2023, suggesting a reduction in the efficiency of using capital to generate sales. This decline may indicate lower sales relative to the amount of capital employed.

Power Exchange Annual Report

Power Exchange Annual Report for FY 2022-2023

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert