Unlisted Deals:
ador powertron 500.00 (4,900.00 %) aitmc formerly avpl 62.00 (-6.06 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 525.00 (2.94 %) apl metals 39.00 (-2.50 %) apollo fashion 90.00 (-2.17 %) arohan 250.00 (-1.96 %) assam carbon 330.00 (1.54 %) avalokiteshvar 242.00 (0.83 %) axles india 655.00 (-3.68 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 380.00 (-1.30 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,600.00 (3.23 %) c & s electric 1,070.00 (1.90 %) cable corporation 11.00 (-8.33 %) capgemini 14,300.00 (-1.38 %) care health 180.00 (-2.17 %) carrier aircon 550.00 (0.92 %) cial 455.00 (-2.15 %) csk 188.00 (-1.05 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) 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 %) frick india 3,350.00 (-1.47 %) gkn driveline 1,818.00 (1.00 %) goodluck defence 290.00 (3.57 %) group pharma 300.00 gynofem healthcare 75.00 (2.74 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,600.00 (-0.93 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 990.00 (1.02 %) hicks 1,650.00 (3.13 %) hinduja leyland 260.00 hira ferro 200.00 (2.56 %) honeywell electrical 7,600.00 (1.33 %) ikf finance 310.00 (-3.13 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,100.00 (-1.79 %) india exposition 121.00 (0.83 %) indian potash 3,150.00 (1.61 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,390.00 (-0.71 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 500.00 (-4.76 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 42.00 (-1.18 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 795.00 (-0.63 %) merino 3,300.00 (1.54 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mohan meakin 2,300.00 (-4.17 %) mohfl 22.00 (4.76 %) msei 4.50 (-5.26 %) msil 34.00 (3.03 %) nayara energy 990.00 (-1.98 %) nayara energy ncd 320.00 (1.59 %) ncdex 199.00 (-1.49 %) ncl buildtek 320.00 (3.23 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 420.00 (2.44 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 56.00 (1.82 %) panasonic appliances 270.00 (3.05 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 675.00 (2.27 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 530.00 (1.92 %) resins plastics 575.00 (2.68 %) ring plus aqua 580.00 (3.57 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,625.00 (-0.19 %) 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 5 290.00 (5.45 %) sterlite power 625.00 (0.81 %) studds 1,390.00 (-0.71 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 880.00 (1.15 %) trl krosaki 1,730.00 (-1.14 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 285.00 (-1.72 %) vikram solar 440.00 (-0.45 %) vivriti capital 1,040.00 (-0.95 %)
×

Sangameshwar Coffee Estates Limited Annual Report and Financials

Sangameshwar Coffee Estates Limited (SANGAMESHWAR) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Sangameshwar Coffee Estates Limited

Sangameshwar Coffee Estates Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Shareholder 's Funds

 

 

Share capital

126.22

126.22

Reserves and Surplus

3,207.65

3,596.94

Non-current liabilities

 

 

Long term Borrowings

60.00

80.00

Current liabilities

 

 

Short term Borrowings

2261.90

2,165.07

Trade payables

 

 

Total outstanding dues of creditors other than small & micro enterprises

20.57

60.16

Other current liabilities

110.31

75.65

Total Equity and Liabilities

5,786.65

6,104.04

Non-current assets

 

 

Property, plant and equipment

451.94

455.43

Capital work in progress

-

1.79

Non current Investments

896.68

803.44

Deferred tax assets

85.90

74.81

Long term loans and advacnces

335.74

95.51

Current assets

 

 

Inventories

2340.65

3003.37

Trade receivables

1.90

14.07

Cash and cash equivalents

1,673.83

1655.61

Total assets

5,786.64

6,104.03

 

Sangameshwar Coffee Estates Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Income

 

 

Revenue from operations

3,414.40

2,473.75

Other income

117.13

155.38

Total income

3,531.53

2,629.13

Expenses

 

 

Purchase of stock in trade

1795.46

1915.86

Cost of materials consumed

126.95

145.52

Change in inventories of finished goods/stock

662.72

-886.09

Employee benefit expenses

711.34

637.15

Financial cost

157.22

95.60

Other administrative expenses

511.65

515.01

Depreciation and amortisation

32.77

28.01

Total expenses

3,998.10

2,451.06

Profit/(Loss) before exceptional items and tax

(466.58)

178.07

Exceptional items

-

2889.48

Profit/(Loss) before tax

(466.58)

3067.54

Deferred Tax

11.09

2.06

Profit/(Loss) for the year

(455.49)

3065.48

Earning per equity share (EPS)

 

 

Basic

(36.09)

242.87

Adjusted EPS after trandfer to capital reserve

-

13.94

 Sangameshwar Coffee Estates Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash flow from operating activities

 

 

Net profit before tax and extra ordinary items

-466.58

178.07

Adjustments for:

 

 

Depreciation

32.77

28.01

Interest paid

157.22

94.67

Permanent Depreciation in Value of the investments

39.94

-

Non Cash Income

-

-2.14

Investment Income

-6.44

-6.16

Dividend Income From PMS

-

-0.7

Interest Income

-55

-49.49

Miscellaneous Receipts

-0.69

-1.28

Profit on Sale of Timber

-0.42

-

Profit on Sale of Fixed Assets

-0.68

-2.68

Profit on Sale of Scrips

-8.54

-

Profit on Sale of Investments

-

-1.87

Export Duty Credit/ Duty Draw Back

-1.48

-0.86

Income from Cattle Dairy

-2.36

-

Coffee Board Export Incentive/Other Incentives

-4.44

-7.6

Foreign Exchange Gain

-10.7

-20.19

Operating  profit before working capital changes

-327.4

207.78

Adjustments for:

 

 

Increase / (Decrease)Trade and other receivables

12.17

71.05

Increase / (Decrease) Inventories

662.72

-886.09

(Increase) / Decrease in Long term loans & advances

-240.23

-60.06

(Increase) / Decrease in short-term loans & advances

96.83

-

Increase / (Decrease)Trade and other payables

-39.59

24

Increase / (Decrease) Other Current Liabilities

34.66

-9.69

Increase / (Decrease) Short Term Borrowings

-

103.49

Net cash from / (used in) operating activities

199.16

-549.53

Cash flow from investing activities

 

 

Purchase of Property, Plant and Equipment

-27.49

-138.73

Investments During the Year

-34.58

-

Sale of Fixed Asset

0.68

2.68

Sale of Investment

-16.41

14.64

Interest Income

55

28.16

Investments

-

-482.44

Coffee Board Export Incentives

4.44

7.6

Export Duty Credit/ Duty Draw Back

1.48

0.86

Foreign Exchange Gain

10.7

20.19

Sale Of Timber

0.42

-

Investment income

5.59

6.16

Sale of Scrips

8.54

-

Miscellaneous Receipts

0.69

1.28

Gratuity Settlement towards Kondadkan Employees

-

-40.36

Cattle Dairy Income

2.36

-

Adjusted Outstanding Liabilities

-

-17.8

Proceeds from Sale of Kondadkan Estate

-

2848.56

Net cash used in investing activities

11.42

2250.8

Cash flow from financing activities

 

 

Proceeds (Repayment) of long - term borrowings

-20

-

Borrowing of development loan

-

-20

Dividends Paid

-31.55

12.62

Interest Paid

-140.81

-94.67

Net cash from financing activities

-192.37

-102.04

Net increase in cash and cash equivalents

18.21

1599.23

Cash and cash equivalents at the beginning of the year

1655.61

56.33

Cash and cash equivalents at the end of the year

1673.82

1655.61

 

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

Cash Flow from Operating Activities:

2024: Net cash from operating activities was Rs. 199.16 Lakhs, showing a strong recovery from 2023, where there was a net cash outflow of Rs. -549.53 Lakhs. This improvement is mainly driven by a decrease in inventories, which added significant liquidity in 2023, but was a net use of cash in 2024.

Adjustments included non-cash items like depreciation (Rs. 32.77 Lakhs in 2024) and foreign exchange gains. A notable item is the interest paid, which increased to Rs. 157.22 Lakhs in 2024 from Rs. 94.67 Lakhs in 2023.

Cash Flow from Investing Activities:

2024: A small net cash inflow of Rs. 11.42 Lakhs was generated from investing activities, a stark contrast to 2023, where there was a large net inflow of Rs. 2250.8 Lakhs, due to proceeds from the sale of an estate (Kondadkan Estate), which brought in Rs. 2848.56 Lakhs in 2023.

Purchases of property, plant, and equipment were Rs. -27.49 Lakhs, and there were also investments and sales of fixed assets, alongside foreign exchange gains.

Cash Flow from Financing Activities:

2024: There was a net outflow of Rs. -192.37 Lakhs compared to Rs. -102.04 Lakhs in 2023. This was primarily driven by interest payments (Rs. -140.81 Lakhs) and dividend payments.

There were no significant borrowings during the year, and repayments remained small in both years.

Net Change in Cash and Cash Equivalents:

2024: The company saw a modest net increase of Rs. 18.21 Lakhs in cash and cash equivalents, compared to a large increase of Rs. 1599.23 Lakhs in 2023 due to the sale of assets.

The cash balance at the end of 2024 was Rs. 1673.82 Lakhs, up from Rs. 1655.61 Lakhs in the prior year.

 

Financial Ratios of Sangameshwar Coffee Estates Limited

Particulars

2024

2023

Current Ratio

1.68

2.03

Debt-Equity Ratio

0.02

0.02

Debt Service coverage ratio

-1.34

2.61

Return on Equity ratio

-14.02

4.84

Inventory turnover ratio

0.99

1.8

Trade Payable Turnover Ratio

-1.04

2

Net Capital Turnover Ratio

2.1

1.04

Net Profit ratio

-13.34

7.13

Return on Capital employed

-9.35

7.34

 

Here is a summary of the financial and operational metrics for Sangameshwar Coffee Estates Limited for the year 2024 and 2023:

Current Ratio (2024: 1.68, 2023: 2.03)

The current ratio measures the company’s ability to meet its short-term obligations with its short-term assets. A decrease from 2.03 to 1.68 indicates a decline in liquidity, suggesting the company has fewer current assets available relative to its liabilities. Although 1.68 is still above 1, the lower value points to a tightening in working capital management.

Debt-Equity Ratio (2024: 0.02, 2023: 0.02)

The debt-equity ratio compares the company’s total debt to its equity, showing the extent of financial leverage. With both years at 0.02, it suggests the company has a very low debt burden and is largely financed by equity, reflecting financial stability and minimal reliance on external borrowing.

Debt Service Coverage Ratio (DSCR) (2024: -1.34, 2023: 2.61)

DSCR indicates how well the company’s operating income covers its debt obligations. A negative DSCR in 2024 indicates the company is unable to generate enough income to cover its debt, implying significant financial distress, while a positive ratio of 2.61 in 2023 showed comfortable debt coverage.

Return on Equity (ROE) (2024: -14.02%, 2023: 4.84%)

ROE measures the profitability relative to shareholders ' equity. A negative ROE of -14.02% in 2024 shows that the company incurred losses, eroding shareholder value. In contrast, the positive ROE in 2023 (4.84%) suggested profitable operations and better returns for shareholders.

Inventory Turnover Ratio (2024: 0.99, 2023: 1.8)

The inventory turnover ratio reflects how quickly inventory is sold and replaced. The decrease from 1.8 to 0.99 suggests slower inventory movement, which may indicate inefficiencies in selling products or weaker demand for the company’s offerings.

Trade Payable Turnover Ratio (2024: -1.04, 2023: 2)

Trade payable turnover measures how fast a company pays its suppliers. A negative ratio in 2024 suggests delayed or problematic payments to suppliers, which is a sign of financial strain. In 2023, the ratio of 2.0 indicated a more timely payment cycle.

Net Capital Turnover Ratio (2024: 2.1, 2023: 1.04)

This ratio measures how efficiently the company uses its working capital to generate revenue. The increase from 1.04 to 2.1 suggests improved efficiency in using capital to drive sales in 2024, which is a positive sign.

Net Profit Ratio (2024: -13.34%, 2023: 7.13%)

The net profit ratio shows how much of the revenue remains as profit after all expenses. The sharp decline to -13.34% in 2024 from a positive 7.13% in 2023 indicates that the company faced significant losses, possibly due to higher costs or lower revenue.

Return on Capital Employed (ROCE) (2024: -9.35%, 2023: 7.34%)

ROCE assesses how efficiently the company uses its capital to generate profits. A negative ROCE in 2024 indicates that the company’s capital is not being used effectively, resulting in a loss, whereas the positive value in 2023 suggests better capital efficiency and profitability.

 

Sangameshwar Coffee Annual Report

Sangameshwar Coffee Annual Report 2023-24

Download

Sangameshwar Coffee Annual Report 2021-22

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert