Unlisted Deals:
×

Shree Refrigeration Annual Reports, Balance Sheet and Financials

Last Traded Price 190.00 + 0.00 %

Shree Refrigeration (Shree Refrigeration) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Shree Refrigeration

Consolidated Balance Sheet of Shree Refrigeration Limited (Rs. in Lakhs)

Particulars31-03-2024 31-03-2023
EQUITY AND LIABILITIES  
Share Capital489.822,396.59
Reserves and Surplus5,631.472,282.99
Total Shareholder 's Funds6,121.284,679.58
Non-Current Liabilities  
Long-term Borrowings538.89476.29
Deferred Tax Liability (Net)127.7027.92
Other Long Term Liabilities209.5962.40
Long Term Provisions4.15-
Total Non-Current Liabilities880.33566.61
Current Liabilities  
Short-term Borrowings3,141.352,730.71
Trade Payables1,233.851,017.93
Other Current Liabilities434.16307.60
Short-term Provisions599.76116.69
Total Current Liabilities5,409.104,172.92
Total Equity and Liabilities12,410.719,419.12
ASSETS  
Non-current assets  
Property, Plant and Equipment620.37562.60
Intangible Assets48.3980.81
Capital work-in-progress3.70-
Non-current investments547.86547.86
Long term loans and advances1.042.01
Other non-current assets337.23605.24
Total Non-current Assets1,558.591,798.51
Current assets  
Inventories3,220.362,990.29
Trade receivables6,536.603,157.89
Cash and cash equivalents518.24586.80
Short-term loans and advances450.21580.28
Other current assets306.72306.35
Total Current Assets10,852.127,620.61
Total Assets12,410.719,419.12

Particulars31-03-202431-03-2023


Consolidated Profit and loss Statement of Shree Refrigeration Limited (Rs. in Lakhs)
Income  
Revenue from operations8,030.555,057.61
Other income109.3132.85
Total Income8,139.865,090.46
Expenses  
Cost of materials consumed3,659.192,572.66
Changes in inventories345.37(158.51)
Employee benefit expense873.20708.94
Finance costs454.06440.71
Depreciation and amortisation expense382.03356.76
Other expenses735.52746.53
Total Expenses6,449.374,667.09
Profit before exceptional and extraordinary items and tax1,690.48423.36
Prior period expenses4.53-
Profit before tax1,685.95423.36
Tax expenses  
Current tax (including MAT)554.07107.36
Deferred tax99.7815.77
Total tax expenses653.85123.13
Profit for the year1,032.10300.23
Earnings per equity share  
Basic4.211.52
Diluted4.211.52


Consolidated Cash Flow Statement of Shree Refrigeration Limited (Rs. in Lakhs)
Particulars  
CASH FLOW FROM OPERATING ACTIVITIES31-03-202431-03-2023
Net Profit before taxation1,685.95423.36
Adjustments on account of:  
Depreciation & Amortisation382.03356.76
Interest Paid454.06440.71
Interest Received(22.15)(18.14)
Operating Profit before Working Capital changes2,499.891,202.70
Changes in Working Capital:  
(Increase)/Decrease in Inventories(230.07)(178.62)
(Increase)/Decrease in Trade Receivables(3,198.71)(1,029.35)
(Increase)/Decrease in Short-Term Loans and Advances142.00542.84
(Increase)/Decrease in Other Current Assets(0.57)(6.45)
(Increase)/Decrease in Current Liabilities:  
Increase/(Decrease) in Trade Payables215.91(238.89)
Increase/(Decrease) in Other Current Liabilities126.56(91.08)
Increase/(Decrease) in Short Term Provisions(66.85)(98.05)
Cash generated from Operations(511.83)103.09
Direct Taxes Paid  
Net Cash flows from Operating Activities(511.83)103.09
CASH FLOW FROM INVESTING ACTIVITIES  
Purchase of Non-Current Investments-(531.01)
Purchase of Fixed Assets(143.09)(62.86)
Long Term Loans & Advances0.97-
Interest and Dividend Received22.1518.14
Net Cash flows from Investing Activities(119.97)(575.74)
CASH FLOW FROM FINANCING ACTIVITIES  
Proceeds from allotment of Shares (including Securities Premium)1,591.072,000.00
Redemption of Optionally Convertible Preference Shares (including Premium)(1,193.34)-
Redemption of Non Convertible Preference Shares(0.06)-
Proceeds from Long Term Borrowings576.15(23.53)
Repayment of Long Term Borrowings(366.36)(541.81)
Proceeds from Short Term Borrowings410.642,730.71
Repayment of Short Term Borrowings-(2,868.53)
Interest Paid(454.06)(440.71)
Net Cash flows from Financing Activities564.04856.12
TOTAL CASH FLOW FOR THE YEAR(67.76)383.48
Cash and Cash Equivalents at the beginning of the year586.00202.52
Cash and Cash Equivalents at the end of the year518.24586.00

CASH FLOW FROM OPERATING ACTIVITIES

Net profit before tax for the year ended 31.03.2024 was Rs. 1,685.95 Lakhs, significantly higher than the Rs. 423.36 Lakhs recorded in the previous year. The adjustments for depreciation & amortisation, interest paid, and interest received further increased the operating profit before working capital changes to Rs. 2,499.89 Lakhs for the current year, compared to Rs. 1,202.70 Lakhs in the previous year.

In terms of working capital changes, there was a Rs. 230.07 Lakhs increase in inventories and a significant Rs. 3,198.71 Lakhs increase in trade receivables in 2024, which led to a reduction in cash flow from operations to Rs. (511.83) Lakhs, compared to a positive Rs. 103.09 Lakhs in the previous year. The net cash flows from operating activities were Rs. (511.83) Lakhs in 2024, indicating a cash outflow.

CASH FLOW FROM INVESTING ACTIVITIES

The cash flow from investing activities reflects a cash outflow of Rs. 119.97 Lakhs in 2024, compared to Rs. 575.74 Lakhs in 2023. This outflow was primarily due to the purchase of fixed assets amounting to Rs. (143.09) Lakhs in the current year, compared to Rs. (62.86) Lakhs last year. Additionally, no non-current investments were made in 2024, unlike Rs. (531.01) Lakhs spent in the previous year. Interest and dividend received contributed a cash inflow of Rs. 22.15 Lakhs in 2024, compared to Rs. 18.14 Lakhs in 2023.

CASH FLOW FROM FINANCING ACTIVITIES

Cash flow from financing activities showed an inflow of Rs. 564.04 Lakhs in 2024, compared to Rs. 856.12 Lakhs in 2023. This inflow was mainly driven by the proceeds from the allotment of shares (including securities premium) amounting to Rs. 1,591.07 Lakhs in 2024, slightly lower than the Rs. 2,000.00 Lakhs raised in 2023. Other key changes include a net redemption of optionally convertible preference shares amounting to Rs. (1,193.34) Lakhs, a loan repayment of Rs. (366.36) Lakhs, and a significant Rs. 410.64 Lakhs increase in short-term borrowings.

TOTAL CASH FLOW FOR THE YEAR

The company experienced a negative total cash flow of Rs. (67.76) Lakhs in 2024, compared to a positive cash flow of Rs. 383.48 Lakhs in 2023. Cash and cash equivalents at the end of the year decreased to Rs. 518.24 Lakhs in 2024, compared to Rs. 586.00 Lakhs in the previous year.

Shree Refrigeration Limited Financial Ratios

Ratio 31-03-2024 31-03-2023
Current Ratio 2.01 1.83
Debt-Equity Ratio 0.63 0.70
Debt-Service Coverage Ratio 4.74 2.25
Return on Equity 23.41% 16.61%
Inventory Turnover Ratio 2.59 1.74
Trade Receivable Turnover Ratio 1.69 1.91
Trade Payables Turnover Ratio 3.64 2.30
Net Capital Turnover Ratio 1.81 1.83
Net Profit Ratio 12.85% 6.66%
Return on Capital Employed 30.04% 24.74%
Return on Investment 0.00% 0.00%

Insights:

The Current Ratio has improved from 1.83 in FY 2023 to 2.01 in FY 2024, indicating a stronger short-term liquidity position. This suggests that the company has increased its current assets relative to current liabilities, enhancing its ability to meet short-term obligations.

The Debt-Equity Ratio declined from 0.70 in FY 2023 to 0.63 in FY 2024, showing a reduction in reliance on debt financing. This is a positive sign as it reflects lower financial risk and an improved capital structure.

The Debt-Service Coverage Ratio saw a significant improvement, rising from 2.25 in FY 2023 to 4.74 in FY 2024. This indicates a stronger ability to service debt obligations through earnings, which may be attributed to improved profitability or reduced debt levels.

The Return on Equity has increased considerably from 16.61% to 23.41%, reflecting higher returns for shareholders. This improvement highlights better utilization of equity capital to generate profits, potentially driven by enhanced operational efficiency or revenue growth.

The Inventory Turnover Ratio increased from 1.74 in FY 2023 to 2.59 in FY 2024, indicating improved inventory management. Higher turnover suggests that inventory is moving faster, reducing holding costs and improving cash flow efficiency.

The Trade Receivable Turnover Ratio declined slightly from 1.91 to 1.69, which may point to slower collection of receivables compared to the previous year. This can indicate challenges in cash collection, potentially requiring a review of credit policies.

The Trade Payables Turnover Ratio improved from 2.30 in FY 2023 to 3.64 in FY 2024. This signifies faster repayment to suppliers, which may strengthen supplier relationships but could also impact liquidity if not managed carefully.

The Net Capital Turnover Ratio remained nearly stable, showing a marginal decline from 1.83 to 1.81. This indicates that the company’s ability to generate revenue relative to net working capital has not changed significantly.

The Net Profit Ratio increased significantly from 6.66% in FY 2023 to 12.85% in FY 2024. This sharp rise reflects improved profitability margins, likely resulting from increased revenues, cost optimization, or both.

The Return on Capital Employed improved from 24.74% to 30.04%, showcasing better returns on the overall capital invested in the business. This indicates improved operational performance and efficient use of capital resources.




Shree Refrigeration Annual Report

Shree Refrigeration annual report 2023-24

Download
Support Megha Support Neha

News Alert