| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| Sangameshwar Coffee Estates Limited |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Equity |
|
|
|
Share Capital |
1.26 |
1.26 |
|
Reserves & Surplus |
34.90 |
32.07 |
|
Non-Current Liabilities |
|
|
|
Long Term Borrowings |
0.40 |
0.60 |
|
Current Liabilities |
|
|
|
Short Term borrowings |
27.74 |
22.61 |
|
Trade Payables |
|
|
|
Total outstanding dues of Micro & Small
enterprises |
0.25 |
0.14 |
|
Total Outstanding dues of creditors other than
above |
0.04 |
0.05 |
|
Other current liabilities |
1.30 |
1.10 |
|
Total Equity & Liabilities |
65.91 |
57.86 |
|
Non-Current Assets |
|
|
|
Property, plant and equipment |
4.16 |
4.51 |
|
Capital work in progress |
0.06 |
- |
|
Non-Current Investments |
8.00 |
8.65 |
|
Deferred tax assets (net) |
0.88 |
0.85 |
|
Long term loans and advances |
- |
2.58 |
|
Current Assets |
|
|
|
Current Investments |
- |
0.31 |
|
Inventories |
26.57 |
23.40 |
|
Trade Receivables |
1.36 |
0.01 |
|
Cash & bank balances |
22.67 |
16.73 |
|
Short Term Loans & Advances |
0.65 |
0.47 |
|
Other Current Assets |
1.51 |
0.30 |
|
Total Assets |
65.91 |
57.86 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Income |
|
|
|
Revenue from Operations |
32.56 |
34.14 |
|
Other Income |
2.54 |
1.17 |
|
Total Income |
35.11 |
35.31 |
|
Expenses |
|
|
|
Cost of material consumed |
1.72 |
1.47 |
|
Purchases
of Stock in Trade |
18.68 |
17.95 |
|
Changes in Inventories of finished goods, work-in-progress and stock-in-trade |
-3.17 |
6.62 |
|
Employee Benefit Expenses |
9.97 |
9.44 |
|
Finance Costs |
1.27 |
1.57 |
|
Depreciation & amortization expense |
0.35 |
0.32 |
|
Other Expenses |
2.16 |
2.57 |
|
Total Expenses |
30.99 |
39.98 |
|
Profit Before Tax |
4.11 |
-4.66 |
|
Current Tax |
0.26 |
- |
|
Net
Adjustments related to earlier years |
- |
-0.11 |
|
Deferred
Tax |
-0.02 |
- |
|
Profit for the period |
3.87 |
-4.55 |
|
Earning per share |
|
|
|
Basic |
30.74 |
-36.09 |
|
Diluted |
30.74 |
-36.09 |
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Cash Flow from Operating Activities |
|
|
|
Profit
before tax |
4.11 |
-4.66 |
|
Adjustments for : |
|
|
|
Interest
income |
-1.89 |
-0.81 |
|
Dividend
income |
-0.03 |
-0.06 |
|
(Gain)
Loss on realization of Investments [Net] |
- |
0.39 |
|
Interest
expenses |
1.27 |
1.57 |
|
Depreciation
and Amortization Expenses |
0.35 |
0.32 |
|
Operating Profit Before Working Capital
Changes |
3.80 |
-3.25 |
|
Increase
(Decrease) in Trade Payables |
0.08 |
-0.39 |
|
Increase
(Decrease) in Other liabilities |
-0.05 |
0.34 |
|
Decrease
(Increase) in Inventories |
-4.23 |
7.17 |
|
Decrease
(Increase) in Trade Receivables |
-1.34 |
0.12 |
|
Decrease
(Increase) in loans and advances |
0.01 |
-0.02 |
|
Decrease
(Increase) in Other assets |
-1.20 |
-0.01 |
|
Cash generated from (used in) Operations |
-2.94 |
3.96 |
|
Income taxes
paid |
-0.18 |
- |
|
Net Cash generated from (used in)
Operating Activities |
-3.13 |
3.95 |
|
CASH FLOW FROM INVESTING ACTIVITIES |
|
|
|
Purchase of Property, Plant and Equipment and Intangible Assets - work-in-progress |
-0.06 |
-0.27 |
|
Sale
proceeds of Property, Plant and Equipment and Intangible Assets |
|
|
|
Realization
of Non-current investments |
0.64 |
9.97 |
|
Purchase
of Current Investments |
- |
-0.31 |
|
Realization
of Current investments |
0.31 |
- |
|
Long-term
Loans Given |
- |
-2.08 |
|
Long-term
Loans Realized |
2.58 |
- |
|
Interest
received |
1.89 |
0.81 |
|
Dividend
received |
0.03 |
0.06 |
|
Net Cash generated from (used in)
Investing Activities |
5.41 |
8.19 |
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
Repayment
of Long-Term Borrowings |
-0.20 |
-0.20 |
|
Proceeds
from Short-Term Borrowings |
5.12 |
0.96 |
|
Interest
paid |
-1.27 |
-1.57 |
|
Net Cash generated from (used in)
Financing Activities |
3.65 |
-0.80 |
|
Net
Increase (Decrease) In Cash and cash equivalent |
5.94 |
11.34 |
|
Cash
and cash equivalents at the Beginning |
16.73 |
5.39 |
|
Cash and cash equivalents at the End |
22.67 |
16.73 |
Summary
of the Cash Flow Statement for the years 2025 and 2024:
Cash Flow from Operating Activities:
The operating performance of the company shows a significant turnaround during
FY 2024–25, as it reported a profit before tax of ₹4.11 crore compared to a
loss in the previous year. After adjusting for non-cash and non-operating items
such as depreciation, interest expenses, and investment income, the operating
profit before working capital changes became positive. However, the benefit of
improved profitability was offset by substantial increases in inventories,
trade receivables, and other assets, which led to a heavy outflow of cash. Due
to this adverse movement in working capital, the company ended up reporting a
negative net cash flow from operating activities of ₹3.13 crore, indicating
that it is not effectively converting its accounting profits into cash.
Cash Flow from Investing Activities:
The investing activities generated a positive cash flow of ₹5.41 crore during
the year. This inflow was mainly driven by the realization of investments,
recovery of long-term loans, and income earned in the form of interest and
dividends. The company made only a minimal investment in fixed assets,
indicating limited capital expenditure and expansion during the year. Although
the inflow is slightly lower than the previous year, it still reflects that the
company is relying more on liquidation of investments and recovery of funds
rather than deploying cash into new growth opportunities.
Cash Flow from Financing Activities:
The financing activities resulted in a net cash inflow of ₹3.65 crore, marking
an improvement compared to the previous year’s outflow. This was primarily due
to a significant increase in short-term borrowings, which supported the
company’s liquidity position. At the same time, the company continued to repay
its long-term borrowings and incurred interest expenses, reflecting ongoing
financial commitments. The dependence on short-term borrowings suggests that
the company is using external funding to manage its cash requirements, which
could increase financial risk if such reliance continues.
Net Change in Cash and Cash Equivalents:
Overall, the company recorded a net increase in cash and cash equivalents of
₹5.94 crore during the year. This led to a closing cash balance of ₹22.67
crore, higher than the previous year. However, the increase in cash is largely
attributed to positive cash flows from investing and financing activities,
rather than operating activities. This indicates that while the liquidity
position has improved, the sustainability of cash flows will depend on the
company’s ability to strengthen its operational cash generation going forward.
|
Particulars |
31-03-2025 |
31-03-2024 |
|
Current ratio |
1.81 |
1.72 |
|
Debt equity ratio |
0.78 |
0.70 |
|
Debt service coverage
ratio |
3.89 |
-1.56 |
|
Return on equity ratio |
11.17% |
-12.91% |
|
Inventory turnover ratio |
0.69 |
0.98 |
|
Trade receivables ratio |
47.01 |
427.60 |
|
Trade payables turnover ratio |
83.17 |
49.29 |
|
Net capital turnover
ratio |
1.60 |
2.24 |
|
Net profit ratio |
11.91% |
-13.34% |
|
Return on capital employed |
8.92% |
-5.32% |
Summary
of the financial ratios for the years 2025 and 2024:
Current Ratio:
The current ratio improved from 1.72 in FY 2023–24 to 1.81 in FY 2024–25,
indicating a stronger short-term liquidity position. This suggests that the
company has a better ability to meet its current liabilities using its current
assets. The ratio being above 1 reflects a comfortable liquidity cushion,
although the improvement is moderate.
Debt-Equity Ratio:
The debt-equity ratio increased from 0.70 to 0.78, indicating a slight rise in
the company’s reliance on borrowed funds. While the ratio is still within a
reasonable range, the upward trend suggests that the company is gradually
increasing its financial leverage, which may lead to higher financial risk if
not controlled.
Debt Service Coverage Ratio:
The DSCR improved significantly from -1.56 to 3.89, reflecting a strong
recovery in the company’s ability to service its debt obligations. A negative
ratio in the previous year indicated financial stress, whereas the current
year’s high ratio shows that earnings are now sufficient to cover interest and
principal repayments comfortably.
Return on Equity (ROE):
The return on equity turned positive at 11.17% compared to a negative -12.91%
in the previous year. This indicates that the company has started generating
profits for its shareholders after a loss-making period. The improvement
reflects better profitability and efficient utilization of shareholders’ funds.
Inventory Turnover Ratio:
The inventory turnover ratio declined from 0.98 to 0.69, indicating slower
movement of inventory during the year. This suggests that inventory is being
held for a longer period, which may lead to higher holding costs and potential
inefficiencies in inventory management.
Trade Receivables Turnover Ratio:
The trade receivables turnover ratio dropped sharply from 427.60 to 47.01. This
indicates a significant slowdown in the collection of receivables, meaning that
the company is taking longer to recover cash from its customers. This may
adversely affect liquidity and working capital management.
Trade Payables Turnover Ratio:
The trade payables turnover ratio increased from 49.29 to 83.17, indicating
that the company is paying its suppliers more quickly than before. While this
may improve supplier relationships, it could also put pressure on cash flows if
payments are made too quickly without matching inflows.
Net Capital Turnover Ratio:
The net capital turnover ratio decreased from 2.24 to 1.60, indicating a
decline in the efficiency of using working capital to generate revenue. This
suggests that more capital is tied up in operations relative to the level of
sales, pointing towards reduced operational efficiency.
Net Profit Ratio:
The net profit ratio improved significantly from -13.34% to 11.91%, reflecting
a strong turnaround in profitability. The company has moved from losses to a
healthy profit margin, indicating better cost control and improved operational
performance.
Return on Capital Employed:
The return on capital employed increased from -5.32% to 8.92%, showing improved
efficiency in utilizing total capital for generating profits. Although the
ratio is still moderate, the shift from negative to positive reflects a
recovery in overall business performance.