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 %)
×

Ranjan Polysters Annual Report & Financials

Ranjan Polysters Limited (Ranjan Polysters) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Ranjan Polysters Limited

Ranjan Polysters Limited Balance Sheet (Rs in lakhs)

Particulars

31-03-2023

31-03-2022

ASSETS

 

 

Non-current assets

 

 

Property, Plant and Equipment

1,939.73

1,231.70

Capital work-in-progress

0

15.09

Right of use Assets

0.52

0.53

Other Financial Assets

59.67

69.87

Income Taxes Assets (Net)

0

98.51

Other Non-Current assets

0

66.25

Sub Total- Non Current assets

1,999.92

1,481.95

Current assets

 

 

Inventories

538.79

386.31

Trade receivables

1,281.97

1,014.60

Cash and Cash equivalents

0.57

1.35

Bank balance other than

0

31.44

Other current Financial Assets

9.42

10.19

Current Tax Assets

22.12

20.76

Other current assets

298.36

166.08

Sub Total -Current assets

2,151.23

1,630.73

TOTAL ASSETS

4,151.15

3,112.68

EQUITY AND LIABILITIES

 

 

Equity

 

 

Equity Share capital

300.09

300.09

Other Equity

1,051.97

779.03

LIABILITIES

 

 

Non-current liabilities

 

 

Borrowings

1,407.90

977.54

Lease liabilities

0

0.02

Provisions

100.23

78.72

Deferred tax liabilities (net)

138.46

94.6

Current liabilities

 

 

Borrowings

338.29

316.04

total outstanding dues of micro enterprises and small enterprises

96.86

105.95

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

515.79

289.42

Other Financial Liabilities

180.98

154.84

Other current liabilities

8.79

8.22

Provisions

11.79

8.21

TOTAL EQUITY AND LIABILITIES

4,151.15

3,112.68

Ranjan Polysters Limited Profit & Loss Statement (Rs in lakhs)

Particulars

31-03-2023

31-03-2022

Revenue

 

 

Revenue from Operations

-8,409.33

-5,279.10

Other Income

24.32

4.76

Total Income

-8,433.65

-5,283.86

Expenses

 

 

Cost of Materials Consumed

2,513.53

1,275.17

Changes in inventories of Finished Goods, Stock-in-Trade and Work-in-progress

-159.3

91.3

Employee Benefits Expense

1,491.35

1,158.17

Finance Costs

139.43

98.21

Depreciation and Amortization Expense

163.71

126.36

Other Expenses

3,886.00

2,441.17

Total Expenses

8,034.72

5,190.38

Profit Before Tax

398.93

93.48

Tax Expense

 

 

Current Tax

71.91

27.84

Tax For Earlier Year

-2.29

3.92

Deferred Tax

45.12

8.15

Profit for the year

284.19

53.57

Adjustment due to Actuarial Gain/(Loss) recognized in

-4.56

-1.84

Income tax relating to above

-1.27

-0.51

Total Other Comprehensive Income

-3.29

-1.33

Total Comprehensive Income

280.9

52.24

Earnings per equity share of face value of Rs. 10 Each

 

 

Basic

9.47

1.79

Diluted

9.47

1.79

Ranjan Polysters Limited Consolidated Cash Flow Statement (Rs in lakhs)

Particulars

31-03-2023

31-03-2022

Cash Flow from Operating Activities

 

 

Net Profit before tax

398.94

93.48

Depreciation and amortization expense

163.71

126.36

Loss/(Profit) on sale/ compensation of PP&E

2.27

6.37

Finance costs

139.43

98.21

Deferred revenue income

-7.96

-0.76

Interest income

-14.81

-4

Remeasurement of employee benefits (Net)

-4.56

-1.84

Operating profit before working capital changes

677.02

317.82

Changes in working capital:

 

 

Inventories

-152.48

168.32

Trade receivables

-267.37

-211.73

Other non-current Financial Assets

10.2

-1.93

Other non-current assets

66.25

-44.29

Other current financial assets

0.77

-2.83

Other Bank Balances

31.44

-1.36

Other current assets

-132.28

-114.93

Income Tax Assets (Net)

97.15

-23.51

Trade payables

217.28

-7.7

Short-term borrowings

22.24

19.38

Provisions

25.09

13.37

Other Current Financial liabilities

26.14

14.02

Other Non-current Financial liabilities

-0.02

-

Other Current liabilities

0.57

-3.34

Cash generated from operations

622

121.29

Net income tax (paid) / refund

-69.61

-31.76

Net cash flow from / (used in) operating activities

552.39

89.53

Cash Flow from Investing Activities

 

 

Capital expenditure on PP&E

-862.43

-177.59

Sale / Transfer of PP&E

3.52

12.13

Subsidy net of reversal

-

29.96

Interest received

14.81

4

Net cash flow from / (used in) investing activities

-844.1

-131.5

Cash Flow from Financing Activities

 

 

Proceeds / (Repayment) from long-term borrowings

430.36

141

Finance costs

-139.43

-98.21

Net cash flow from / (used in) financing activities

290.93

42.79

Net increase / (decrease) in Cash and cash equivalents

-0.78

0.82

Cash and cash equivalents at the beginning of the year

1.35

0.53

Cash and cash equivalents at the end of the year

0.57

1.35

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

Cash Flow from Operating Activities:

Net Profit before tax:

31-03-2023: 398.94

31-03-2022: 93.48

Analysis: Significant increase in profitability before tax, indicating improved operational performance.

Depreciation and amortization expense:

31-03-2023: 163.71

31-03-2022: 126.36

Analysis: Higher depreciation expense reflects increased investment in fixed assets.

Operating profit before working capital changes:

31-03-2023: 677.02

31-03-2022: 317.82

Analysis: Substantial increase in operating profit due to improved operational efficiency.

Changes in working capital:

Inventories, Trade receivables, Trade payables: Significant changes impacting cash flows from operations, indicating adjustments in inventory management and receivables/payables turnover.

Income Tax Assets (Net):

31-03-2023: 97.15

31-03-2022: -23.51

Analysis: Positive net income tax assets in 2023 compared to a net liability in 2022, impacting cash flows positively.

Net cash flow from operating activities:

31-03-2023: 552.39

31-03-2022: 89.53

Analysis: Significant increase in cash generated from operations, reflecting improved profitability and working capital management.

Cash Flow from Investing Activities:

Capital expenditure on PP&E:

31-03-2023: -862.43

31-03-2022: -177.59

Analysis: Large increase in capital expenditure indicates significant investment in property, plant, and equipment (PP&E).

Net cash flow from investing activities:

31-03-2023: -844.1

31-03-2022: -131.5

Analysis: Substantial cash outflow due to increased capital expenditures, indicating expansion or modernization of facilities.

Cash Flow from Financing Activities:

Proceeds / (Repayment) from long-term borrowings:

31-03-2023: 430.36

31-03-2022: 141

Analysis: Significant increase in borrowing, likely for funding capital expenditures or operational needs.

Net cash flow from financing activities:

31-03-2023: 290.93

31-03-2022: 42.79

Analysis: Increased cash flow from financing activities, indicating higher external financing activities.

Financial Ratios of Ranjan Polysters Limited

Ratios

31-03-2023

31-03-2022

CURRENT RATIO

1.87

1.85

DEBT-EQUITY RATIO

1.29

1.2

DEBT SERVICE COVERAGE RATIO

1.9

1.44

RETURN ON EQUITY (ROE)

23.38%

5.16%

INVENTORY TURNOVER RATIO

18.18

11.22

TRADE RECEIVABLES TURNOVER RATIO

7.32

5.81

TRADE PAYABLES TURNOVER RATIO

6.27

4.01

NET CAPITAL TURNOVER RATIO

8.42

7.06

NET PROFIT RATIO

3.38%

1.01%

RETURN ON CAPITAL EMPLOYED

16.64%

7.77%

RETURN ON INVESTMENT

12.97%

6.16%

Current Ratio:

31-03-2023: 1.87

31-03-2022: 1.85

Analysis: The current ratio measures the company 's ability to pay its short-term obligations. An increase from 1.85 to 1.87 indicates a slight improvement in liquidity, with the company having slightly more current assets to cover its current liabilities.

Debt-Equity Ratio:

31-03-2023: 1.29

31-03-2022: 1.20

Analysis: The debt-equity ratio indicates the proportion of debt and equity used to finance the company 's assets. An increase from 1.20 to 1.29 suggests higher reliance on debt financing compared to equity, which could increase financial risk.

Debt Service Coverage Ratio:

31-03-2023: 1.9

31-03-2022: 1.44

Analysis: This ratio measures the company 's ability to cover its debt obligations from its operating income. An increase from 1.44 to 1.9 indicates improved ability to service its debt, which is a positive sign of financial health.

Return on Equity (ROE):

31-03-2023: 23.38%

31-03-2022: 5.16%

Analysis: ROE measures the profitability relative to shareholders ' equity. The significant increase from 5.16% to 23.38% indicates improved profitability and efficient use of equity capital.

Inventory Turnover Ratio:

31-03-2023: 18.18

31-03-2022: 11.22

Analysis: This ratio shows how efficiently inventory is managed. An increase from 11.22 to 18.18 indicates faster turnover of inventory, which is generally positive as it reduces holding costs and improves cash flow.

Trade Receivables Turnover Ratio:

31-03-2023: 7.32

31-03-2022: 5.81

Analysis: This ratio indicates how quickly receivables are collected. An increase from 5.81 to 7.32 suggests improved efficiency in collecting receivables, which is beneficial for cash flow.

Trade Payables Turnover Ratio:

31-03-2023: 6.27

31-03-2022: 4.01

Analysis: This ratio measures how quickly the company pays its suppliers. An increase from 4.01 to 6.27 indicates improved management of payables, which could benefit working capital management.

Net Capital Turnover Ratio:

31-03-2023: 8.42

31-03-2022: 7.06

Analysis: This ratio measures how effectively capital is used to generate revenue. An increase from 7.06 to 8.42 suggests improved efficiency in capital utilization.

Net Profit Ratio:

31-03-2023: 3.38%

31-03-2022: 1.01%

Analysis: This ratio shows the company 's net profit margin. An increase from 1.01% to 3.38% indicates improved profitability per rupee of sales.

Return on Capital Employed (ROCE):

31-03-2023: 16.64%

31-03-2022: 7.77%

Analysis: ROCE measures the return generated from capital employed in the business. The increase from 7.77% to 16.64% indicates significant improvement in capital efficiency and profitability.

Return on Investment (ROI):

31-03-2023: 12.97%

31-03-2022: 6.16%

Analysis: ROI measures the return on total investment. The increase from 6.16% to 12.97% indicates improved efficiency in generating returns for all stakeholders.

Dividend history

Particulars

31-03-2023

31-03-2022

Dividend paid

-

-

Retained earnings

904.01

623.11

Total

904.01

623.11

 The Board of Directors does not recommend any dividend for the year.

 

Top of Form

Bottom of Form

 

 

Ranjan Polysters Annual Report

Ranjan Polysters Limited Annual Report -2023

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert