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 %)
×

Shree Refrigeration Annual Reports, Balance Sheet and Financials

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

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

Particulars 31-03-2024  31-03-2023
EQUITY AND LIABILITIES    
Share Capital 489.82 2,396.59
Reserves and Surplus 5,631.47 2,282.99
Total Shareholder 's Funds 6,121.28 4,679.58
Non-Current Liabilities    
Long-term Borrowings 538.89 476.29
Deferred Tax Liability (Net) 127.70 27.92
Other Long Term Liabilities 209.59 62.40
Long Term Provisions 4.15 -
Total Non-Current Liabilities 880.33 566.61
Current Liabilities    
Short-term Borrowings 3,141.35 2,730.71
Trade Payables 1,233.85 1,017.93
Other Current Liabilities 434.16 307.60
Short-term Provisions 599.76 116.69
Total Current Liabilities 5,409.10 4,172.92
Total Equity and Liabilities 12,410.71 9,419.12
ASSETS    
Non-current assets    
Property, Plant and Equipment 620.37 562.60
Intangible Assets 48.39 80.81
Capital work-in-progress 3.70 -
Non-current investments 547.86 547.86
Long term loans and advances 1.04 2.01
Other non-current assets 337.23 605.24
Total Non-current Assets 1,558.59 1,798.51
Current assets    
Inventories 3,220.36 2,990.29
Trade receivables 6,536.60 3,157.89
Cash and cash equivalents 518.24 586.80
Short-term loans and advances 450.21 580.28
Other current assets 306.72 306.35
Total Current Assets 10,852.12 7,620.61
Total Assets 12,410.71 9,419.12

Profit and loss Statement of Shree Refrigeration Limited (Rs. in Lakhs)

Particulars 31-03-2024 31-03-2023
Income    
Revenue from operations 8,030.55 5,057.61
Other income 109.31 32.85
Total Income 8,139.86 5,090.46
Expenses    
Cost of materials consumed 3,659.19 2,572.66
Changes in inventories 345.37 (158.51)
Employee benefit expense 873.20 708.94
Finance costs 454.06 440.71
Depreciation and amortisation expense 382.03 356.76
Other expenses 735.52 746.53
Total Expenses 6,449.37 4,667.09
Profit before exceptional and extraordinary items and tax 1,690.48 423.36
Prior period expenses 4.53 -
Profit before tax 1,685.95 423.36
Tax expenses    
Current tax (including MAT) 554.07 107.36
Deferred tax 99.78 15.77
Total tax expenses 653.85 123.13
Profit for the year 1,032.10 300.23
Earnings per equity share    
Basic 4.21 1.52
Diluted 4.21 1.52

Cash Flow Statement of Shree Refrigeration Limited (Rs. in Lakhs)

Particulars    
CASH FLOW FROM OPERATING ACTIVITIES 31-03-2024 31-03-2023
Net Profit before taxation 1,685.95 423.36
Adjustments on account of:    
Depreciation & Amortisation 382.03 356.76
Interest Paid 454.06 440.71
Interest Received (22.15) (18.14)
Operating Profit before Working Capital changes 2,499.89 1,202.70
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 Advances 142.00 542.84
(Increase)/Decrease in Other Current Assets (0.57) (6.45)
(Increase)/Decrease in Current Liabilities:    
Increase/(Decrease) in Trade Payables 215.91 (238.89)
Increase/(Decrease) in Other Current Liabilities 126.56 (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 & Advances 0.97 -
Interest and Dividend Received 22.15 18.14
Net Cash flows from Investing Activities (119.97) (575.74)
CASH FLOW FROM FINANCING ACTIVITIES    
Proceeds from allotment of Shares (including Securities Premium) 1,591.07 2,000.00
Redemption of Optionally Convertible Preference Shares (including Premium) (1,193.34) -
Redemption of Non Convertible Preference Shares (0.06) -
Proceeds from Long Term Borrowings 576.15 (23.53)
Repayment of Long Term Borrowings (366.36) (541.81)
Proceeds from Short Term Borrowings 410.64 2,730.71
Repayment of Short Term Borrowings - (2,868.53)
Interest Paid (454.06) (440.71)
Net Cash flows from Financing Activities 564.04 856.12
TOTAL CASH FLOW FOR THE YEAR (67.76) 383.48
Cash and Cash Equivalents at the beginning of the year 586.00 202.52
Cash and Cash Equivalents at the end of the year 518.24 586.00

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
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert