Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Royalcare Super Speciality Hospital Limited |
Particulars |
31-03-2024 |
31-03-2023 |
EQUITY AND LIABILITIES |
|
|
Share Capital |
17,101.78 |
16,437.69 |
Reserves & Surplus |
2,369.85 |
-3,066.67 |
Non-Current Liabilities |
|
|
Long-Term Borrowings |
24,457.85 |
20,346.00 |
Other Long-Term Liabilities |
336.67 |
460.67 |
Long Term Provisions |
513.77 |
599.03 |
Current Liabilities |
|
|
Short - Term Borrowings |
4,679.80 |
4,002.39 |
Trade Payables |
|
|
total outstanding dues of MSME; and |
1,228.39 |
565.7 |
total outstanding dues of Creditors other than MSME |
1,770.23 |
680.91 |
Other Current Liabilities |
1,046.12 |
1,239.53 |
Short-Term Provisions |
1,021.94 |
801 |
Total |
54,526.40 |
42,066.25 |
ASSETS |
|
|
Non-Current Assets |
|
|
Property, Plant and Equipment |
32,904.98 |
33,115.53 |
Intangible Assets |
161.61 |
108.8 |
Capital work in progress |
8,209.84 |
1,253.52 |
Non-Current Investment |
116 |
116 |
Deferred Tax Asset (net) |
174.05 |
157.4 |
Long-term Loans and Advances |
4,052.35 |
1,607.69 |
Other non - current assets |
1,556.58 |
1,190.51 |
Current Assets |
|
|
Inventories |
1,330.82 |
901.2 |
Trade Receivables |
2,343.65 |
1,685.53 |
Cash and Cash Equivalents |
2,724.94 |
504.38 |
Short-Term Loans and Advances |
846.31 |
1,315.22 |
Other Current Assets |
105.27 |
110.47 |
Total |
54,526.40 |
42,066.25 |
Particulars |
31-03-2024 |
31-03-2023 |
Revenue from operations |
33,273.22 |
30,548.55 |
Other income |
519.42 |
516.4 |
Total Income |
33,792.64 |
31,064.95 |
Consumables -Hospital & Stores |
7,275.92 |
6,856.82 |
Purchase of Stock-in-Trade |
3,366.28 |
2,981.45 |
Changes in Inventories |
-194.67 |
-26.77 |
Service Expenses |
8,331.83 |
7,075.64 |
Employee Benefit Expenses |
5,409.13 |
5,379.79 |
Finance Cost |
2,215.19 |
2,683.62 |
Depreciation and Amortization Expenses |
2,453.27 |
2,438.91 |
Other Expenses |
2,504.19 |
2,119.22 |
Total Expenses |
31,361.14 |
29,508.68 |
Profit/(Loss) Before Tax |
2,431.50 |
1,556.27 |
Current Tax (Including Provisions) |
424.83 |
271.91 |
Less: MAT Credit Entitlement |
-424.83 |
-271.91 |
Deferred tax (Income)/Expenses |
-16.65 |
-11.24 |
Profit/(Loss) for the year |
2,448.15 |
1,567.51 |
Earning per equity share (in Rupees) |
|
|
Basic / Diluted |
1.43 |
0.95 |
Particulars |
31-03-2024 |
31-03-2023 |
CASH FLOW FROM OPERATING ACTIVITIES |
||
Profit/(Loss) Before Taxation and after Exceptional Items |
2,431.50 |
1,556.27 |
ADJUSTMENTS FOR: - |
||
Depreciation and Amortization |
2,453.27 |
2,438.91 |
Interest Income |
-224.88 |
-154.48 |
Finance Cost |
2,215.19 |
2,683.63 |
Operating profit before working capital changes |
6,875.07 |
6,524.33 |
ADJUSTMENTS FOR: - |
||
(Increase) / Decrease in Inventories |
-429.61 |
-250.71 |
(Increase) / Decrease in Trade Receivables |
-658.12 |
-773.81 |
(Increase) / Decrease in Short Term Loans & Advances |
468.91 |
-13.75 |
(Increase) / Decrease in Other Current Assets |
5.2 |
28.68 |
Increase / (Decrease) In Current Liability |
2,456.94 |
381.5 |
Net Cash Generated from / (Used In) Operating Activity |
8,718.40 |
5,896.24 |
CASH FLOW FROM INVESTMENT ACTIVITIES |
||
Purchase of Fixed Assets |
-1,042.69 |
-1,491.02 |
Capital WIP |
-8,209.84 |
-1,253.52 |
Proceeds from Sales |
0.67 |
- |
Interest Received |
224.88 |
154.48 |
Net Cash Generated from (Used In) Investing Activities |
-9,026.98 |
-2,590.06 |
CASH FLOW FROM FINANCING ACTIVITIES |
||
Finance Cost |
-2,215.18 |
-2,683.62 |
Increase in Share Capital & Reserves |
3,652.45 |
- |
Increase / (Decrease) In Long Term Borrowings |
4111.86 |
-904.45 |
Increase / (Decrease) In Long Term Provisions |
-85.26 |
-1.55 |
Increase / (Decrease) In Long Term -Trade Payables |
-124 |
460.67 |
(Increase) / Decrease in Long Term Loans & Advances |
-2,444.66 |
-132.46 |
(Increase) / Decrease Non-Current Assets |
-366.07 |
-371.97 |
(Increase) / Decrease in Non-Current Investments |
- |
0.55 |
Net Cash From / (Used In) Financing Activities |
2,529.14 |
-3,632.83 |
Increase/(Decrease) In Cash and Cash Equivalents |
2,220.56 |
-326.63 |
Cash and Cash Equivalents at the Beginning of the Year |
504.38 |
831.02 |
Cash and Cash Equivalents at the End of the Year |
2,724.94 |
504.38 |
Cash on Hand |
54.49 |
33.95 |
Balance With Bank |
2,670.45 |
470.43 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow from Operating Activities
Profit Before Taxation and After Exceptional Items: The profit before taxation increased from ₹1,556.27 million in FY 2022-23 to ₹2,431.50 million in FY 2023-24. This significant increase suggests a strong improvement in operational performance and profitability.
Adjustments for Depreciation and Amortization: Depreciation and amortization expenses increased slightly from ₹2,438.91 million to ₹2,453.27 million. This reflects ongoing investment in fixed assets, which depreciate over time.
Interest Income: The interest income rose from ₹154.48 million to ₹224.88 million. This increase indicates that the company earned more from its investments or cash reserves during FY 2023-24.
Finance Costs: Finance costs decreased from ₹2,683.63 million to ₹2,215.19 million. This reduction suggests that the company has managed its debt levels more effectively or has benefited from lower interest rates.
Operating Profit Before Working Capital Changes: The operating profit before changes in working capital increased from ₹6,524.33 million to ₹6,875.07 million. This indicates an overall improvement in the core operational efficiency of the company.
Adjustments for Working Capital Changes:
Inventories: There was an increase in inventories of ₹429.61 million in FY 2023-24 compared to a decrease of ₹250.71 million in FY 2022-23. This suggests that the company has stocked more goods, possibly in anticipation of higher sales or to avoid supply chain disruptions.
Trade Receivables: Trade receivables decreased by ₹658.12 million in FY 2023-24, compared to a decrease of ₹773.81 million in the previous year. This implies that the company collected more cash from its receivables in the current year.
Short Term Loans & Advances: There was an increase of ₹468.91 million in short-term loans and advances, reversing a decrease of ₹13.75 million in FY 2022-23. This could indicate a higher level of short-term financial management or new advances made.
Other Current Assets: The net increase in other current assets was minimal at ₹5.2 million compared to a decrease of ₹28.68 million in the previous year.
Current Liabilities: Current liabilities increased substantially by ₹2,456.94 million, compared to an increase of ₹381.5 million in FY 2022-23. This indicates a higher level of short-term obligations or accrued expenses.
Net Cash Generated from Operating Activities: The net cash generated from operating activities increased significantly from ₹5,896.24 million to ₹8,718.40 million, reflecting improved cash flow from core business operations.
2. Cash Flow from Investing Activities
Purchase of Fixed Assets: Expenditure on fixed assets decreased from ₹1,491.02 million to ₹1,042.69 million. This reduction suggests a slower pace of capital expenditure or more efficient asset acquisition.
Capital Work-in-Progress (WIP): There was a sharp increase in capital WIP from ₹1,253.52 million to ₹8,209.84 million. This substantial rise indicates major ongoing investments in long-term projects or infrastructure.
Proceeds from Sales: The company had minimal proceeds from asset sales at ₹0.67 million compared to none in the previous year.
Interest Received: Interest received increased from ₹154.48 million to ₹224.88 million, aligning with the higher interest income noted in operating activities.
Net Cash Used in Investing Activities: The net cash used in investing activities increased significantly from ₹2,590.06 million to ₹9,026.98 million. This increase is mainly due to the higher capital WIP, indicating substantial investment in long-term growth.
3. Cash Flow from Financing Activities
Finance Cost: Finance costs decreased from ₹2,683.62 million to ₹2,215.18 million, mirroring the decrease in the cost of finance observed in operating activities.
Increase in Share Capital & Reserves: There was a notable increase of ₹3,652.45 million in share capital and reserves, which could result from a new issue of shares or a significant capital infusion.
Long Term Borrowings: Long-term borrowings increased by ₹4,111.86 million compared to a decrease of ₹904.45 million in the previous year. This suggests that the company has raised new long-term debt, possibly to finance its capital investments.
Long Term Provisions: Long-term provisions decreased slightly by ₹85.26 million, compared to a minor decrease of ₹1.55 million in FY 2022-23.
Long Term Trade Payables: There was a decrease in long-term trade payables by ₹124 million compared to an increase of ₹460.67 million in the previous year. This change might reflect a reduction in outstanding trade payables or payments made.
Long Term Loans & Advances: There was a significant decrease in long-term loans and advances by ₹2,444.66 million compared to a decrease of ₹132.46 million in FY 2022-23.
Non-Current Assets and Investments: There were small decreases in non-current assets by ₹366.07 million and non-current investments by ₹0.55 million.
Net Cash from Financing Activities: The net cash from financing activities improved from a use of ₹3,632.83 million to a source of ₹2,529.14 million. This positive change is primarily due to increased share capital and long-term borrowings.
Particulars |
31-03-2024 |
31-03-2023 |
Current Ratio |
0.75 |
0.62 |
Debt Equity Ratio |
1.44 |
1.76 |
Debt Service Coverage Ratio |
1.29 |
1.12 |
Return on Equity Ratio-% |
14.91% |
12.45% |
Inventory Turnover Ratio |
29.81 |
39.37 |
Trade Receivable Ratio |
16.52 |
23.52 |
Trade Payable Ratio |
5.12 |
10.80 |
Net Capital Turnover Ratio |
-13.89 |
-11.02 |
Net Profit Ratio |
7.36 |
5.13 |
Return on Capital Employed-% |
9.80% |
11.50% |
Return on Investment-% |
5.80% |
4.30% |
Here is a summary of the financial and operational metrics for Royalcare Super Speciality Hospital Limited for the year 2024 & 2023:
Current Ratio
Insight: The current ratio measures the company’s ability to pay short-term liabilities with its short-term assets. An increase from 0.62 to 0.75 indicates improved liquidity and a better ability to cover short-term obligations. However, a current ratio of 0.75 still suggests that the company may be operating with less liquidity, which could be a concern if it encounters unexpected short-term financial needs.
Debt Equity Ratio
Insight: The debt equity ratio measures the proportion of debt used relative to equity. A decrease from 1.76 to 1.44 reflects a reduction in leverage and suggests that the company has improved its financial stability by either reducing its debt or increasing equity. This is generally a positive indicator as it implies lower financial risk.
Debt Service Coverage Ratio (DSCR)
Insight: The DSCR measures the company’s ability to service its debt obligations with its operating income. An increase from 1.12 to 1.29 indicates a stronger capacity to cover interest and principal repayments from operating cash flows. This improvement suggests better financial health and a lower risk of default.
Return on Equity (ROE)
Insight: ROE measures the profitability relative to shareholders ' equity. An increase from 12.45% to 14.91% indicates improved profitability and effective use of shareholders ' funds. This suggests that the company is generating higher returns for its shareholders.
Inventory Turnover Ratio
Insight: This ratio indicates how efficiently the company manages its inventory. A decrease from 39.37 to 29.81 suggests a slower turnover of inventory, which could imply either an increase in stock levels or slower sales. This might indicate a need for improved inventory management or a potential decline in demand.
Trade Receivable Ratio
Insight: This ratio measures the efficiency of the company in collecting receivables. A decrease from 23.52 to 16.52 signifies improved collection efficiency and shorter receivables cycles, which positively affects cash flow.
Trade Payable Ratio
Insight: This ratio reflects how quickly the company pays its suppliers. A decrease from 10.80 to 5.12 suggests that the company is paying its suppliers more promptly. While this improves supplier relations, it may also indicate a reduction in the company’s credit terms or a shift in its cash flow management strategy.
Net Capital Turnover Ratio
Insight: This ratio indicates how efficiently the company uses its net capital to generate sales. A negative ratio for both years suggests that the company has negative sales relative to its capital base. The increase in the negative value from -11.02 to -13.89 indicates worsening performance in utilizing capital for generating sales.
Net Profit Ratio
Insight: The net profit ratio shows the percentage of revenue that translates into profit. An increase from 5.13% to 7.36% indicates improved profitability and operational efficiency. This suggests that the company is better at converting its sales into actual profit.
Return on Capital Employed (ROCE)
Insight: ROCE measures the efficiency of capital use in generating profits. A decrease from 11.50% to 9.80% suggests a slight decline in capital efficiency. This may indicate that the capital employed is not generating as high returns as it did in the previous year.
Return on Investment (ROI)
Insight: ROI measures the return on investments made. An increase from 4.30% to 5.80% indicates improved returns on investments, showing that the company is achieving better financial performance from its investments.