| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Sangameshwar Coffee Estates Limited |
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Equity |
|
|
|
Share
Capital |
1.26 |
1.26 |
|
Reserves
And Surplus |
38.31 |
34.91 |
|
Non-Current Liabilities |
|
|
|
Long-Term
Borrowings |
- |
0.40 |
|
Current Liabilities |
|
|
|
Short-Term
Borrowings |
31.10 |
27.75 |
|
Trade
Payables - Micro & Small Enterprises |
0.30 |
0.25 |
|
Trade
Payables - Others |
0.08 |
0.04 |
|
Other
Current Liabilities |
4.70 |
1.05 |
|
Short-Term
Provisions |
0.12 |
0.26 |
|
Total Equity And Liabilities |
75.87 |
65.91 |
|
Non-Current Assets |
|
|
|
Property,
Plant And Equipment |
5.74 |
4.17 |
|
Capital
Work-In-Progress |
0.16 |
0.07 |
|
Non-Current
Investments |
16.79 |
8.01 |
|
Deferred
Tax Assets (Net) |
0.94 |
0.88 |
|
Current Assets |
|
|
|
Inventories |
36.44 |
26.58 |
|
Trade
Receivables |
0.70 |
1.37 |
|
Cash
And Bank Balances |
13.54 |
22.68 |
|
Short-Term
Loans And Advances |
1.02 |
0.66 |
|
Other
Current Assets |
0.55 |
1.51 |
|
Total Assets |
75.87 |
65.91 |
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Income |
|
|
|
Revenue
From Operations |
46.00 |
32.57 |
|
Other
Income |
1.56 |
2.55 |
|
Total Income |
47.56 |
35.11 |
|
Expenses |
|
|
|
Cost
Of Materials Consumed |
1.96 |
1.72 |
|
Purchases
Of Stock In Trade |
37.17 |
18.69 |
|
Changes
In Inventories Of Finished Goods, Wip And Stock-In-Trade |
-9.86 |
-3.17 |
|
Employee
Benefit Expenses |
10.79 |
9.98 |
|
Finance
Costs |
1.91 |
1.28 |
|
Depreciation
And Amortization Expenses |
0.32 |
0.35 |
|
Other
Expenses |
2.81 |
2.15 |
|
Total Expenses |
45.09 |
30.99 |
|
Profit Before Tax |
2.47 |
4.11 |
|
Current
Tax |
0.12 |
0.26 |
|
Deferred
Tax |
-0.06 |
-0.03 |
|
Profit For The Year |
2.40 |
3.87 |
|
Earnings Per Equity Share |
|
|
|
Basic
& Diluted |
19.06 |
30.74 |
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Cash Flow From Operating Activities |
|
|
|
Profit
Before Tax |
2.47 |
4.12 |
|
Adjustments For: |
|
|
|
Interest
Income |
-0.91 |
-1.90 |
|
Dividend
Income |
-0.08 |
-0.04 |
|
Interest
Expenses |
1.91 |
1.28 |
|
Depreciation
And Amortization Expenses |
0.32 |
0.35 |
|
Operating Profit Before Working Capital
Changes |
3.71 |
3.80 |
|
Increase/(Decrease)
In Trade Payables |
0.08 |
0.09 |
|
Increase/(Decrease)
In Other Liabilities |
3.66 |
-0.06 |
|
Decrease/(Increase)
In Inventories |
-9.86 |
-4.24 |
|
Decrease/(Increase)
In Trade Receivables |
0.66 |
-1.35 |
|
Decrease/(Increase)
In Loans And Advances |
-0.17 |
0.01 |
|
Decrease/(Increase)
In Other Assets |
0.95 |
-1.21 |
|
Cash Generated From/(Used In) Operations |
-0.96 |
-2.95 |
|
Income
Taxes Paid |
-0.45 |
-0.18 |
|
Net Cash Generated From/(Used In) Operating
Activities |
-1.41 |
-3.13 |
|
Cash Flow From Investing Activities |
|
|
|
Purchase
Of PPE And Intangible Assets |
-1.98 |
-0.07 |
|
Purchase
Of Non-Current Investments |
-7.26 |
- |
|
Realisation
Of Non-Current Investments |
- |
0.65 |
|
Realisation
Of Current Investments |
- |
0.31 |
|
Long-Term
Loans Realised |
- |
2.58 |
|
Interest
Received |
0.91 |
1.90 |
|
Dividend
Received |
0.08 |
0.04 |
|
Net Cash Generated From/(Used In) Investing
Activities |
-8.26 |
5.41 |
|
Cash Flow From Financing Activities |
|
|
|
Repayment
Of Long-Term Borrowings |
-0.40 |
-0.20 |
|
Proceeds
From Short-Term Borrowings |
3.36 |
5.13 |
|
Interest
Paid |
-1.91 |
-1.28 |
|
Dividend
Paid |
-0.50 |
- |
|
Net Cash Generated From/(Used In) Financing
Activities |
0.53 |
3.65 |
|
Net
Increase/(Decrease) In Cash And Cash Equivalents |
-9.14 |
5.94 |
|
Cash
And Cash Equivalents At The Beginning |
22.68 |
16.74 |
|
Cash And Cash Equivalents At The End |
13.53 |
22.67 |
Summary
of the Cash Flow Statement for the years 2026 and 2025:
Cash
Flow from Operating Activities
The company’s
operating cash flow remained negative in both years, indicating that the core
business operations were not generating sufficient cash. Net cash used in
operating activities increased from Rs 3.13 crore in 2025 to Rs 1.41 crore in
2026, showing an improvement of Rs 1.72 crore, although the figure remained
negative. Profit before tax declined from Rs 4.12 crore to Rs 2.47 crore,
reflecting weaker accounting profitability. After adjusting for non-cash and
non-operating items such as interest income, dividend income, interest expenses
and depreciation, operating profit before working capital changes was Rs 3.71
crore in 2026, compared with Rs 3.80 crore in 2025. The major pressure came
from working capital, particularly inventories, where the cash outflow
increased substantially from Rs 4.24 crore to Rs 9.86 crore. This suggests that
a significant amount of cash was tied up in inventory. On the positive side,
other liabilities generated Rs 3.66 crore of cash and trade receivables
contributed Rs 0.66 crore. Overall, operating cash flow improved compared with
the previous year, but the continued negative figure indicates that the company
needs better working-capital management.
Cash
Flow from Investing Activities
Investing activities
showed a significant shift from a cash inflow of Rs 5.41 crore in 2025 to a
cash outflow of Rs 8.26 crore in 2026. The principal reason was the purchase of
non-current investments amounting to Rs 7.26 crore, along with Rs 1.98 crore spent
on PPE and intangible assets. This indicates that the company deployed
substantial cash toward long-term investments and assets during 2026. In
contrast, 2025 benefited from realisation of non-current investments of Rs 0.65
crore, current investments of Rs 0.31 crore, and long-term loans realised of Rs
2.58 crore. Interest received remained significant at Rs 0.91 crore in 2026,
although it declined from Rs 1.90 crore in 2025. Thus, the negative investing
cash flow in 2026 is largely attributable to investment and asset acquisition
rather than an inability to generate investment-related income. However, such
large investment outflows increased pressure on the company 's overall
liquidity.
Cash
Flow from Financing Activities
Financing activities
generated a net cash inflow of Rs 0.53 crore in 2026, compared with Rs 3.65
crore in 2025. The company raised Rs 3.36 crore through short-term borrowings,
which provided liquidity to partly compensate for the negative operating and
investing cash flows. At the same time, the company repaid Rs 0.40 crore of
long-term borrowings and paid Rs 1.91 crore as interest, indicating a
continuing debt-servicing burden. The company also paid a dividend of Rs 0.50
crore during 2026, whereas no dividend was paid in 2025. Although short-term
borrowing supported cash flows, the reduction in net financing inflow suggests
that the company had less financing support than in the previous year. The
increased dependence on short-term borrowings is also noteworthy because it can
create additional liquidity and refinancing pressure if operating cash
generation does not improve.
Net
Increase/(Decrease) in Cash and Cash Equivalents
The company
experienced a substantial decrease in cash and cash equivalents of Rs 9.14
crore in 2026, compared with an increase of Rs 5.94 crore in 2025. The major
reason was the combination of negative operating cash flow of Rs 1.41 crore and
heavy investing cash outflow of Rs 8.26 crore. Financing activities generated
only Rs 0.53 crore, which was insufficient to offset these outflows.
Consequently, cash and cash equivalents declined from approximately Rs 22.68
crore at the beginning of 2026 to Rs 13.53 crore at the end of the year.
Although the company still maintained a reasonable absolute cash balance, the
sharp year-on-year decline of around Rs 9.14 crore indicates a considerable
weakening of short-term liquidity.
Financial ratios of Sangameshwar Coffee Estates Limited
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Current
ratio |
1.44 |
1.80 |
|
Debt -
Equity ratio |
0.79 |
0.78 |
|
Debt
Service coverage |
2.03 |
3.89 |
|
Return
on equity |
6.35% |
11.16% |
|
Inventory
Turnover |
0.93 |
0.69 |
|
Trade
receivables turnover |
44.52 |
47.01 |
|
Trade
payables turnover |
119.71 |
83.18 |
|
Net
capital turnover |
2.34 |
2.78 |
|
Net
profit ratio |
5.23% |
11.91% |
|
Return
on capital employed |
6.50% |
8.92% |
Summary
of Financial Ratios for the year 2026 and 2025:
Current
Ratio
The current ratio declined from 1.80 in
2025 to 1.44 in 2026, indicating a weakening in the company’s
short-term liquidity position. Although the ratio remains above 1, suggesting
that current assets are still higher than current liabilities, the decline
means the company has a relatively smaller cushion for meeting its short-term
obligations. This is consistent with the cash flow statement, which showed
negative operating cash flow and a significant reduction in cash balances. The
company should therefore focus on improving working-capital management,
particularly inventory and cash conversion.
Debt-Equity
Ratio
The debt-equity ratio increased
marginally from 0.78 to 0.79, indicating that the company 's
financial leverage remained broadly stable. The small increase suggests a
slightly higher dependence on borrowed funds relative to shareholders ' funds.
While the change is not significant, the company should monitor its borrowings
because its operating cash flow is negative and it has incurred substantial
interest expenses. Overall, the capital structure has remained relatively
stable between the two years.
Debt
Service Coverage Ratio
The debt service coverage ratio declined
sharply from 3.89 in 2025 to 2.03 in 2026. This indicates that
the company’s ability to service its debt obligations from internally generated
earnings has weakened considerably. Although a ratio above 1 generally
indicates that the company is generating sufficient earnings to cover
debt-servicing requirements, the substantial decline is a warning sign. The
fall is consistent with the reduction in profitability and higher pressure from
interest expenses. The company needs to improve earnings and operating cash
generation to strengthen its debt-servicing capacity.
Return
on Equity
The return on equity (ROE) decreased from
11.16% in 2025 to 6.35% in 2026, showing a significant decline
in the returns generated for shareholders. This means that the company
generated substantially less profit in relation to shareholders’ funds during
2026. The decline can primarily be associated with lower profitability, as
reflected in the reduction in the net profit ratio. The lower ROE suggests that
shareholders ' capital was utilised less efficiently during the year.
Inventory
Turnover Ratio
The inventory turnover ratio improved
from 0.69 in 2025 to 0.93 in 2026. This indicates that
inventory was converted into sales more efficiently than in the previous year.
However, the ratio remains relatively low, suggesting that inventory continues
to remain with the company for a considerable period. Interestingly, the cash
flow statement shows that inventories resulted in a substantial cash outflow of Rs 9.86 crore
in 2026. Therefore, despite the improvement in the turnover ratio, inventory
management remains an important area requiring attention.
Trade
Receivables Turnover Ratio
The trade receivables turnover ratio
declined from 47.01 in 2025 to 44.52 in 2026. This indicates a
marginal slowdown in the collection of receivables and suggests that the
company took slightly longer to convert credit sales into cash. However, the
ratio is still quite high, indicating generally efficient receivables
management. The cash flow statement also shows a Rs 0.66 crore cash inflow from the
decrease in trade receivables, which indicates that receivables
did contribute positively to cash generation during the year.
Trade
Payables Turnover Ratio
The trade payables turnover ratio
increased significantly from 83.18 in 2025 to 119.71 in 2026. A
higher turnover ratio generally means that the company is paying its suppliers
more quickly. While this may indicate good relationships with suppliers and
timely settlement of obligations, it can also reduce the amount of working
capital available to the company. In 2026, trade payables generated only a
small cash inflow of Rs
0.08 crore, so the company did not obtain significant financing
support from suppliers.
Net
Capital Turnover Ratio
The net capital turnover ratio decreased
from 2.78 in 2025 to 2.34 in 2026, indicating that the
efficiency with which the company utilised its net working capital to generate
revenue declined. The lower ratio suggests that a greater amount of working
capital was required to support the company’s operations. This is particularly
relevant given the substantial amount of cash tied up in inventories. The
decline therefore points toward a need for more efficient utilisation of
working capital.
Net
Profit Ratio
The net profit ratio declined sharply
from 11.91% in 2025 to 5.23% in 2026, representing one of the
most significant negative movements among the ratios. This means that the
company earned only around Rs 5.23 of net profit for every Rs 100 of revenue in
2026, compared with Rs 11.91 in 2025. The decline indicates considerable pressure
on overall profitability. It also explains the reduction in ROE and contributes
to the weaker debt-service capacity of the company.
Return
on Capital Employed
The return on capital employed (ROCE)
declined from 8.92% in 2025 to 6.50% in 2026, indicating that
the company generated a lower return from the total capital employed in the
business. The fall suggests reduced efficiency in the utilisation of both
equity and debt capital. Lower profitability combined with the continuing cost
of borrowed funds appears to have weakened the return generated on the capital
base. Management should therefore focus on improving operating profitability
and ensuring that capital is invested in assets and activities capable of
generating adequate returns.