Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Ring Plus Aqua Limited |
Particulars |
31-03-2024 |
31-03-2023 |
Non-current Assets |
|
|
Property, Plant and Equipment |
8,810.14 |
8,793.44 |
Right-of-use asset |
72.13 |
73.03 |
Capital work - in - progress |
67.52 |
83.80 |
Intangible assets under development |
78.25 |
145.76 |
Investments |
68,217.47 |
8.61 |
Other Financial Assets |
47.80 |
33.03 |
Income tax assets (net) |
320.09 |
41.94 |
Other non - current assets |
116.38 |
81.75 |
Current assets |
|
|
Inventories |
5,179.95 |
5,013.76 |
Investments |
- |
3,957.59 |
Trade Receivables |
7,833.45 |
6,768.80 |
Cash and Cash Equivalents |
739.70 |
837.91 |
Bank Balances Other above |
3.50 |
3.50 |
Other financial assets |
29.67 |
3.04 |
Other current assets |
587.83 |
241.25 |
Assets classified as held for sale |
- |
10.55 |
Total Assets |
92,103.88 |
26,097.76 |
Equity and Liabilities |
|
|
Equity share capital |
775.67 |
775.67 |
Other Equity |
20,382.60 |
15,418.17 |
Non-current liabilities |
|
|
Borrowings |
57,932.00 |
- |
Deferred tax liabilities (Net) |
237.32 |
320.35 |
Current liabilities |
|
|
Borrowings |
2,262.21 |
719.61 |
Trade Payables |
|
|
Total outstanding dues other than micro and small enterprises |
9,050.81 |
7,426.52 |
Other Financial Liabilities |
591.39 |
565.50 |
Provisions |
475.22 |
536.99 |
Income tax liabilities (net) |
15.61 |
15.61 |
Other current liabilities |
381.05 |
319.34 |
Total Equity and Liabilities |
92,103.88 |
26,097.76 |
Particulars |
31-03-2024 |
31-03-2023 |
Income |
|
|
Revenue from Operations |
43,111.98 |
37,480.74 |
Other Income |
1,038.28 |
366.75 |
Total Income |
44,150.26 |
37,847.49 |
Expenses |
|
|
Cost of raw materials consumed |
17,494.15 |
15,487.91 |
Changes in inventories of finished goods and work-in-progress |
-65.93 |
224.80 |
Employee benefits expense |
3,479.10 |
3,105.03 |
Finance costs |
479.54 |
20.25 |
Depreciation and amortization expense |
1,014.06 |
959.27 |
Other Expenses |
13,729.61 |
12,533.47 |
Total expenses |
36,130.53 |
32,330.73 |
Profit before exceptional items and tax |
8,019.73 |
5,516.76 |
Exceptional Items |
1,386.56 |
334.97 |
Profit before tax |
6,633.17 |
5,181.79 |
Current tax |
1,568.42 |
1,343.51 |
Deferred tax |
-83.03 |
-60.37 |
Tax in respect of earlier years |
- |
-12.40 |
Profit for the year |
5,147.78 |
3,911.05 |
Other Comprehensive Income |
|
|
Items That will not be reclassified to profit and loss: |
|
|
Remeasurements of post-employment benefit obligations |
29.13 |
-3.27 |
Tax Impact on above |
-7.33 |
0.82 |
Other Comprehensive Income |
21.80 |
-2.45 |
Total Comprehensive Income for the year |
5,169.58 |
3,908.60 |
Earnings per equity share of Rs. 10 each |
|
|
Basic (in Rs.) |
66.37 |
50.42 |
Diluted (in Rs.) |
66.37 |
49.80 |
Particulars |
31-03-2024 |
31-03-2023 |
Cash Flow from Operating Activities |
|
|
Profit before exceptional items and tax |
8,019.73 |
5,516.76 |
Adjustments for: |
|
|
Depreciation and amortization expense |
1,014.06 |
959.27 |
Employee benefit expense (ESOP) |
-205.15 |
42.96 |
Net (Gain)/Loss on sale/discard of Property, Plant and Equipment |
-148.84 |
9.31 |
Net (Gain) on Sale and Fair Valuation of Investments |
-542.12 |
-150.52 |
Profit/(Loss) on unrealised foreing exchange |
-28.07 |
-7.70 |
Deposits Written off |
0.50 |
10.89 |
Less : Provision there against |
- |
-10.89 |
Loss Allowance /(reversal) |
-0.43 |
- |
Dividend Income |
- |
-0.04 |
Interest Income |
-1.48 |
-22.26 |
Finance Cost |
479.54 |
20.25 |
Operating Cash Profit before Working Capital Changes |
8,587.74 |
6,368.03 |
(Increase)/Decrease in Inventories |
-166.19 |
145.14 |
(Increase) in Trade and Other Receivables |
-1,410.82 |
-1,841.57 |
Increase in Trade and Other Payables |
1,709.78 |
1,091.94 |
Increase/(Decrease) in Provisions |
-32.64 |
21.76 |
Less : Taxes Paid (Net) |
1,853.90 |
1,375.63 |
Less : Exceptional Items - Payment towards VRS |
1,386.56 |
334.97 |
Net Cash Inflow from Operating Activities |
5,447.41 |
4,074.70 |
Cash Flow from Investing Activities |
|
|
Payments for Property, Plant & Equipment & Intangible Assets |
-979.30 |
-1,973.27 |
Receipts on Sale of Property, Plant & Equipments |
150.23 |
9.31 |
Sale proceeds of current investment |
74,230.22 |
1,000.31 |
Payment for Purchase of Current Investments |
-69,730.51 |
-2,550.00 |
Investment in Subsidiary |
-68,208.51 |
- |
Investment in equity instruments |
-0.35 |
- |
Interest Income |
1.48 |
22.26 |
Dividend Received |
- |
0.04 |
Net Cash Inflow/(Outflow) from Investing Activities |
-64,536.74 |
-3,491.35 |
Cash Flow from Financing Activities |
|
|
Proceeds of Non-current Borrowings |
60,100.00 |
-9.69 |
Repayment of Current Borrowings (net) |
-625.4 |
-192.06 |
Interest Paid |
-483.48 |
-16.43 |
Net Cash Outflow from Financing Activities |
58991.12 |
-218.18 |
Net Increase in Cash and Cash Equivalents |
-98.21 |
365.17 |
Add: Balance at the beginning of the financial Year |
837.91 |
472.74 |
Cash and Cash Equivalents as at the end of the Year |
739.7 |
837.91 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow from Operating Activities
The company generated a profit before exceptional items and tax of ₹8,019.73 lakhs in FY 2024, an increase from ₹5,516.76 lakhs in FY 2023. Adjustments to this figure included depreciation and amortization expenses of ₹1,014.06 lakhs, slightly higher than ₹959.27 lakhs in the previous year. Employee benefit expenses, specifically stock options (ESOP), decreased significantly from ₹42.96 lakhs to a negative ₹205.15 lakhs, reflecting a reversal or adjustment. There were also net gains on the sale and fair valuation of investments of ₹542.12 lakhs in FY 2024, compared to a lower gain of ₹150.52 lakhs in FY 2023.
Other adjustments include a minor profit on unrealized foreign exchange losses of ₹28.07 lakhs and a reduction in dividend income to zero. Interest income decreased to ₹1.48 lakhs from ₹22.26 lakhs, while finance costs rose substantially to ₹479.54 lakhs from ₹20.25 lakhs.
Overall, the operating cash profit before working capital changes improved to ₹8,587.74 lakhs from ₹6,368.03 lakhs. Working capital changes included a decrease in inventories of ₹166.19 lakhs, an increase in trade and other receivables by ₹1,410.82 lakhs, and an increase in trade and other payables by ₹1,709.78 lakhs. The increase in provisions was minor at ₹32.64 lakhs. After accounting for taxes paid (₹1,853.90 lakhs) and exceptional items, specifically payments towards voluntary retirement schemes (VRS) amounting to ₹1,386.56 lakhs, the net cash inflow from operating activities was ₹5,447.41 lakhs, up from ₹4,074.70 lakhs in the previous year.
Cash Flow from Investing Activities
The company’s investing activities led to a net outflow of ₹64,536.74 lakhs in FY 2024, compared to an outflow of ₹3,491.35 lakhs in FY 2023. Major payments included ₹979.30 lakhs for property, plant, and equipment and intangible assets, and significant investments in subsidiaries amounting to ₹68,208.51 lakhs. There was a notable inflow of ₹74,230.22 lakhs from the sale of current investments, although this was partly offset by payments for the purchase of current investments totaling ₹69,730.51 lakhs. Receipts from the sale of property, plant, and equipment were ₹150.23 lakhs, and interest income was ₹1.48 lakhs. Overall, the cash outflow from investing activities indicates substantial investment in both existing and new assets, coupled with a significant transaction involving investments in subsidiaries.
Cash Flow from Financing Activities
In financing activities, the company recorded a net inflow of ₹58,991.12 lakhs in FY 2024, reversing the outflow of ₹218.18 lakhs in FY 2023. This shift was driven by a substantial inflow of ₹60,100.00 lakhs from non-current borrowings. Repayments of current borrowings amounted to ₹625.40 lakhs, and interest payments increased to ₹483.48 lakhs from ₹16.43 lakhs in the previous year.
Financial Ratios of Ring Plus Aqua Limited
Particulars |
31-03-2024 |
31-03-2023 |
Current Ratio |
1.13 |
1.76 |
Debt-Equity Ratio |
2.84 |
0.04 |
Debt Service Coverage Ratio |
2.51 |
241.53 |
Return on Equity Ratio |
28% |
28% |
Inventory turnover ratio |
5.39 |
4.74 |
Trade Receivables turnover ratio |
5.43 |
6.01 |
Trade payables turnover ratio |
3.8 |
4.07 |
Net capital turnover ratio |
24.83 |
4.76 |
Net profit ratio |
13% |
11% |
Return on Capital employed |
9% |
30% |
Return on investment |
8% |
20% |
Here is a summary of the financial and operational metrics for Ring Plus Aqua Limited for the year 2024 & 2023:
Current Ratio
The current ratio measures a company’s ability to pay its short-term liabilities with its short-term assets. For the year ending March 31, 2024, the current ratio stands at 1.13, down from 1.76 in the previous year. A current ratio above 1 is generally acceptable, but the drop may point to a tighter liquidity position or an increase in current liabilities relative to current assets.
Debt-Equity Ratio
The debt-equity ratio reflects the company’s leverage by comparing its total debt to shareholders ' equity. The ratio surged to 2.84 in FY 2024 from a negligible 0.04 in FY 2023. Such a high ratio suggests the company is heavily reliant on debt financing, which could impact its financial stability and flexibility.
Debt Service Coverage Ratio (DSCR)
The DSCR measures the company 's ability to service its debt with its operating income. The ratio dropped sharply to 2.51 in FY 2024 from an exceptionally high 241.53 in FY 2023.
Return on Equity (ROE)
The return on equity ratio measures how effectively the company uses shareholders’ equity to generate profit. For FY 2024, the ROE remains stable at 28%, consistent with the previous year.
Inventory Turnover Ratio
The inventory turnover ratio evaluates how effectively the company manages its inventory. It increased to 5.39 in FY 2024 from 4.74 in FY 2023. A higher ratio indicates better inventory management and quicker turnover.
Trade Receivables Turnover Ratio
This ratio measures how efficiently the company collects its receivables. It decreased to 5.43 in FY 2024 from 6.01 in FY 2023. The decline suggests a slower collection period for receivables, potentially indicating issues with credit control or longer payment terms granted to customers. A lower ratio could impact liquidity and cash flow.
Trade Payables Turnover Ratio
The trade payables turnover ratio assesses how quickly the company pays its suppliers. It decreased slightly to 3.8 in FY 2024 from 4.07 in FY 2023. This reduction indicates a slower payment cycle to suppliers, which could affect relationships with vendors or reflect extended credit terms obtained by the company.
Net Capital Turnover Ratio
This ratio measures how efficiently the company uses its capital to generate revenue. The significant increase to 24.83 in FY 2024 from 4.76 in FY 2023 indicates a dramatic improvement in capital efficiency. This surge suggests that the company has become much more effective at generating revenue from its capital base, reflecting improved operational performance or strategic capital deployment.
Net Profit Ratio
The net profit ratio reflects the proportion of revenue that turns into profit after all expenses. It improved to 13% in FY 2024 from 11% in FY 2023. This increase indicates that the company has enhanced its profitability relative to its revenue, showing better cost control or higher margins.
Return on Capital Employed (ROCE)
ROCE measures the profitability and efficiency in using capital employed. The ratio decreased to 9% in FY 2024 from 30% in FY 2023. This significant drop suggests reduced efficiency or profitability in utilizing the capital employed. A lower ROCE can indicate increased capital investments with lower returns or operational challenges impacting profitability.
Return on Investment (ROI)
ROI assesses the return generated on investments relative to their cost. The ratio decreased to 8% in FY 2024 from 20% in FY 2023. This decline reflects a reduced return on invested capital, which may suggest lower returns from investments or higher investment costs. The drop indicates a need for evaluating and possibly improving investment strategies to enhance returns.
Dividend history
Category |
31-03-2024 |
31-03-2023 |
Dividend paid |
- |
- |
Retained earnings |
16,497.93 |
13,328.35 |
Total |
16,497.93 |
13,328.35 |