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 %)
×

Salaya Bulk Terminals Annual Reports, Balance Sheet and Financials

Salaya Bulk Terminals Limited (Salaya Bulk) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Salaya Bulk Terminals Limited

Salaya Bulk Terminals Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-current assets

 

 

Property, plant and equipment

1,67,278.05

1,74,110.61

Right-of-use assets

501.96

1,067.06

Capital work-in-progress

1,598.92

346.3

Loans

-

166.4

Non-current tax assets

265.40

31.84

Current assets

 

 

Inventories

751.95

592.94

Investments

3,163.88

-

Trade receivables

2,091.47

924.67

Cash and cash equivalents

552.92

2,657.12

Bank balances other than cash equivalents

136.92

73.15

Other financial assets

206.88

248.55

Current tax assets

127.84

2,139.84

Other current assets

304.24

1,249.59

Total assets

1,76,980.43

1,83,608.07

Equity

 

 

Equity share capital

2,141.28

2,141.28

Other equity

16,470.08

26,659.64

Non-controlling interests

23,628.92

9,905.13

Non-current liabilities

 

 

Borrowings

59,928.61

77,639.11

Lease liabilities on Right-of-use assets

-

614.74

Other financial liabilities (non-current)

-

2,474.28

Other non-current liabilities

-

1,726.47

Current liabilities

 

 

Borrowings

70,950.21

53,858.05

Trade payables

 

 

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

1,807.55

2,877.22

Lease liabilities on Right-of-use assets

614.74

626.45

Other financial liabilities

1,282.54

2,465.18

Provisions

85.64

88.91

Other current liabilities

70.86

2,531.61

Total Equity and Liabilities

1,76,980.43

1,83,608.07

 Salaya Bulk Terminals Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Revenue

 

 

Revenue from operations

17,080.12

12,499.82

Other income

1,816.23

1,620.83

Total Income

18,896.35

14,120.65

Expenses

 

 

Operating expenses

8,432.43

8,298.01

Employee benefit expenses

1,945.40

1,474.19

Other expenses

3,761.07

1,162.88

Depreciation and amortisation expense

7,565.88

7,501.09

Finance costs

9,641.82

7,344.03

Total expenses

31,346.60

25,780.20

Loss before tax and exceptional items

-12,450.25

-11,659.55

Exceptional items

 

 

Gain from One Time Settlement of Loans- Interest

-

-59,783.20

Gain from One Time Settlement of Loans- Principal

-

-13,563.78

Profit/ (Loss) before tax

-12,450.25

61,687.43

Income tax for previous year

10.11

10.00

Profit/ (Loss) for the year

-12,460.36

61,677.43

Other comprehensive income

 

 

Items that will not be reclassified to profit or loss in subsequent period

 

 

Remeasurement of the defined benefit plans

-5.41

-44.81

Total comprehensive income/ (loss) for the year

-12,465.77

61,632.62

Profit/ (Loss) for the year attributable to:

 

 

Owners of the Company

-10,185.24

49,191.41

Non-controlling interests

-2,275.12

12,486.02

Other comprehensive income for the year attributable to:

 

 

Owners of the Company

-4.32

-35.80

Non-controlling interests

-1.09

-9.01

Total comprehensive income/ (loss) for the year attributable to:

 

 

Owners of the Company

-10,189.56

49,155.61

Non-controlling interests

-2,276.21

12,477.01

(Loss)/Earnings per equity share (face value of 10 each)

 

 

Basic and diluted

-24.37

117.71

 Salaya Bulk Terminals Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash flow from operating activities

 

 

Loss before tax

-12,450.25

61,687.43

Adjustments for:

 

 

Depreciation and amortisation expense

7,565.88

7,501.09

Unrealised foreign exchange (gain)/ loss

1,981.92

-188.09

Finance Costs

9,641.82

7,344.03

Interest income on fixed deposits and income tax refund

-262.97

-308.6

Reversal of expected credit loss

-1,071.00

-

Gain on sale and fair valuation of mutual funds

-114.28

-

Finance income on recognition of financial liabilities at amortised cost

-

-930.28

Gain from One Time Settlement of Loans

-

-73,346.98

Operating profit before working capital changes

5,291.12

1,758.60

Movements in Working Capital:

 

 

Loans and advances and other assets

3,723.28

-861.96

Trade payable, other liabilities and provisions

-6,836.73

-8,033.75

Cash generated from operating activities

2,177.67

-7,137.11

Income Tax paid (net)

1,983.61

365.94

Net cash (used in)/ generated from operating activities

4,161.28

-6,771.17

Cash flow from investing activities

 

 

Purchase of property, plant and equipment (Incl. capital work in progress)

-2,753.99

411.23

Fixed deposit placed

-63.76

-26.35

Unsecured loan given to related party

-

-166.4

Investment in mutual funds

 

 

Refund of Unsecured loan received from related party

166.40

35.01

Interest received on fixed deposit and income tax refund

58.96

305.46

Net cash generated from/ (used in) investing activities

-5,641.99

558.95

Cash flow from financing activities

 

 

Inter-corporate deposit received

1,613.34

29,665.44

Conversion of ICD into CCD

16,000.00

 

Repayment of unsecured loans

-15,586.54

-12,762.50

Proceeds from secured loans-External commercial borrowings

1,16,857.22

1,08,531.31

Repayment of lease liability

-732.00

-730

Repayment of Foreign currency bond

-

-8,601.87

Repayment of Secured loans

-

-1,04,000.00

Repayment of secured loans-External commercial borrowings

-1,09,648.02

-

Finance costs paid

-91,27,349.00

-3,723.79

Net cash generated from/ (used in) investing activities

-623.49

8,378.59

Net increase in cash and cash equivalents

-2,104.20

2,166.37

Cash and cash equivalents at the beginning of the year

2,657.12

490.75

Closing cash and cash equivalents

552.92

2,657.12

 Here is a summary of the Cash Flow Statement for the years 2024 and 2023:

Operating Activities: The company reported a loss before tax of ₹12,450.25 lakhs in FY 2024, a substantial decrease from the profit before tax of ₹61,687.43 lakhs in FY 2023. Adjustments for non-cash items included depreciation and amortization expenses of ₹7,565.88 lakhs and finance costs of ₹9,641.82 lakhs. Notably, unrealized foreign exchange losses increased to ₹1,981.92 lakhs from a gain of ₹188.09 lakhs in the previous year. Interest income decreased, and there was a reversal of expected credit loss of ₹1,071.00 lakhs, which was not present in FY 2023. Furthermore, the company experienced a gain on the sale and fair valuation of mutual funds, though it was minimal at ₹114.28 lakhs.

The operating profit before working capital changes increased to ₹5,291.12 lakhs from ₹1,758.60 lakhs in the prior year. However, the working capital movements were less favorable: loans and advances and other assets increased by ₹3,723.28 lakhs, while trade payables and other liabilities decreased by ₹6,836.73 lakhs. As a result, cash generated from operating activities was positive at ₹2,177.67 lakhs compared to a negative cash flow of ₹7,137.11 lakhs in FY 2023. After accounting for income tax payments, net cash generated from operating activities was ₹4,161.28 lakhs, reversing the outflow of ₹6,771.17 lakhs from the previous year.

Investing Activities: The cash flows from investing activities were negative, reflecting a net outflow of ₹5,641.99 lakhs in FY 2024 compared to an inflow of ₹558.95 lakhs in FY 2023. This shift is primarily due to increased purchases of property, plant, and equipment totaling ₹2,753.99 lakhs, compared to a small inflow of ₹411.23 lakhs in the previous year. Other investing cash flows included a fixed deposit placement of ₹63.76 lakhs and refund of an unsecured loan from a related party amounting to ₹166.40 lakhs. Interest received decreased significantly to ₹58.96 lakhs from ₹305.46 lakhs, contributing to the overall negative cash flow from investing activities.

Financing Activities: Cash flow from financing activities showed a net outflow of ₹623.49 lakhs in FY 2024, down from an inflow of ₹8,378.59 lakhs in FY 2023. Major changes include the receipt of an inter-corporate deposit of ₹1,613.34 lakhs and the conversion of an inter-corporate deposit into compulsory convertible debentures (CCDs) worth ₹16,000.00 lakhs. The repayment of unsecured loans amounted to ₹15,586.54 lakhs, and there was a substantial increase in proceeds from external commercial borrowings to ₹1,16,857.22 lakhs from ₹1,08,531.31 lakhs. However, significant finance costs paid of ₹91,27,349.00 lakhs and repayments of secured and external commercial borrowings totaling ₹1,09,648.02 lakhs contributed to the negative net cash flow in this category.

 Financial Ratios of Salaya Bulk Terminals Limited

Particulars

31-03-2024

31-03-2023

Current Ratio

0.11

0.98

Debt-Equity Ratio

0.27

0.43

Debt Service Coverage Ratio

0.09

-

Return on Equity Ratio

-0.02

-0.01

Trade Receivables turnover ratio

2.58

20.69

Trade payables turnover ratio

6.03

0.05

Net capital turnover ratio

-0.06

-0.2

Net profit ratio

3.17

-1.2

Return on Capital employed

0.02

0.01

Return on investment

0.02

0.01

 

Here is a summary of the financial and operational metrics for Salaya Bulk Terminals Limited for the year 2024 & 2023:

Current Ratio

The current ratio measures a company’s ability to cover its short-term liabilities with its short-term assets. For the financial year ending March 31, 2024, the current ratio is extremely low at 0.11, compared to 0.98 in FY 2023. A current ratio below 1 generally signals potential liquidity issues.

Debt-Equity Ratio

The debt-equity ratio assesses the company 's financial leverage by comparing its total debt to shareholders ' equity. The ratio of 0.27 for FY 2024 is a marked improvement from 0.43 in FY 2023. This reduction implies that the company is relying less on debt financing relative to equity, which might indicate a stronger financial position and lower risk associated with high levels of debt.

Debt Service Coverage Ratio (DSCR)

The debt service coverage ratio measures a company 's ability to service its debt with its operating income. The DSCR for FY 2024 is 0.09, indicating that the company 's operating income is significantly insufficient to cover its debt obligations. This is a concerning sign, especially as no DSCR was reported for FY 2023, which suggests that debt serviceability has deteriorated substantially.

Return on Equity (ROE)

ROE gauges how effectively a company is using shareholders’ equity to generate profit. The negative ROE of -0.02 in FY 2024, compared to -0.01 in FY 2023, reflects a decrease in profitability relative to shareholders ' equity.

Trade Receivables Turnover Ratio

This ratio measures how efficiently the company collects its receivables. The significant decline from 20.69 in FY 2023 to 2.58 in FY 2024 suggests a dramatic slowdown in collecting receivables.

Trade Payables Turnover Ratio

The trade payables turnover ratio indicates how quickly the company pays off its suppliers. The ratio increased dramatically from 0.05 in FY 2023 to 6.03 in FY 2024, reflecting a substantial improvement in managing payables.

Net Capital Turnover Ratio

This ratio measures how efficiently the company uses its capital to generate revenue. The negative net capital turnover ratio of -0.06 in FY 2024, compared to -0.20 in FY 2023, implies that the company is struggling to generate revenue relative to its capital base. The negative values suggest operational inefficiencies or declining revenue.

Net Profit Ratio

The net profit ratio reflects the proportion of revenue that remains as profit after all expenses. The significant improvement from -1.2 in FY 2023 to 3.17 in FY 2024 indicates that the company has achieved a positive net profit margin, despite previous losses.

Return on Capital Employed (ROCE)

ROCE measures the efficiency of using capital employed to generate profits. The ratio improved from 0.01 in FY 2023 to 0.02 in FY 2024, indicating a marginal increase in the return generated from capital employed.

Return on Investment (ROI)

ROI evaluates the return on investments relative to their cost. The ROI of 0.02 in FY 2024, up from 0.01 in FY 2023, reflects a slight increase in returns on invested capital.

 

 

 

Salaya Bulk Annual Reports

Salaya Bulk Terminals Annual Report 2023-24

Download

Salaya Bulk Terminals Annual Report 2022-23

Download

Salaya Bulk Terminals Annual Report 2021-22

Download

Salaya Bulk Terminals Annual Report 2020-21

Download

Salaya Bulk Terminals Annual Report 2019-20

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert