Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
---|---|---|---|---|---|---|---|
Primex-40 | |||||||
Shriram Life Insurance Company Limited |
Particulars |
31-03-2024 |
31-03-2023 |
SOURCES OF FUNDS |
|
|
SHAREHOLDERS ' FUNDS: |
|
|
Share Capital |
17,91,713 |
17,78,479 |
Reserves and Surplus |
70,20,211 |
61,10,890 |
Credit/(Debit)/ Fair Value Change Account |
2,28,122 |
77,779 |
POLICYHOLDERS ' FUNDS: |
|
|
Credit/(Debit)/ Fair Value Change Account |
16,96,000 |
2,86,596 |
Policy Liabilities |
10,09,15,281 |
8,17,25,806 |
Provision for Linked Liabilities |
49,09,992 |
40,68,002 |
Discontinued on account of non-payment of premium |
2,95,103 |
2,20,263 |
FUNDS FOR FUTURE APPROPRIATIONS |
16,60,340 |
6,27,265 |
TOTAL |
11,85,16,762 |
9,48,95,080 |
APPLICATION OF FUNDS |
|
|
Shareholders ' |
81,78,444 |
72,98,454 |
Policyholders ' |
9,94,37,033 |
7,85,31,170 |
Assets Held to Cover Linked Liabilities |
52,05,096 |
42,88,265 |
Loans |
20,20,066 |
14,61,689 |
Fixed Assets |
5,08,749 |
4,92,479 |
Current Assets |
|
|
Cash and Bank balances |
30,46,380 |
22,41,216 |
Advances and Other Assets |
49,37,062 |
42,44,565 |
Current Liabilities |
38,86,977 |
30,75,997 |
Provisions |
9,29,091 |
5,86,761 |
NET CURRENT ASSET |
31,67,374 |
28,23,023 |
TOTAL |
11,85,16,762 |
9,48,95,080 |
Particulars |
31-03-2024 |
31-03-2023 |
Amounts transferred from the Policyholders Account (Technical Account) |
11,04,581 |
11,50,802 |
Income From Investments |
|
|
Interest, Dividends & Rent - Gross |
4,75,461 |
4,24,465 |
Profit on sale / redemption of investments |
73,393 |
82,355 |
(Loss on sale / redemption of investments) |
-203 |
-25,664 |
Amortisation of (premium)/discount on investments |
18,452 |
17,259 |
Other Income |
16,618 |
25,119 |
TOTAL INCOME |
16,88,302 |
16,74,336 |
Expenses other than those directly related to the insurance business |
2,457 |
7,770 |
Contribution from Shareholders ' a/c towards excess over allowed expenses under Expenses of Management Regulations |
1,139 |
- |
CSR Expenses |
18,560 |
9,950 |
Written Off Transfer to Policyholders ' fund |
5,497 |
23,024 |
TOTAL EXPENSES |
27,653 |
40,744 |
Profit / (Loss) before Tax Provision for Taxation |
16,60,649 |
16,33,592 |
Current Tax |
81,055 |
73,647 |
Profit / (Loss) after Tax |
15,79,594 |
15,59,945 |
Appropriations |
|
|
Balance at the beginning of the Year |
60,71,019 |
50,49,199 |
Interim dividend paid during the year |
1,50,675 |
5,38,125 |
Final dividend for FY 2022-23 |
5,38,125 |
- |
PROFIT/(LOSS) CARRIED FORWARD TO BALANCE SHEET |
69,61,813 |
60,71,019 |
Particulars |
31-03-2024 |
31-03-2023 |
Cash Flow from operating activities |
|
|
Premium received from policyholders, including advance receipts |
3,50,69,810 |
2540 37 87 |
Other receipts |
|
|
Proposal Deposits |
401 |
-5626 |
Policy Deposits |
1,40,974 |
-454217 |
Linked Income |
1,00,469 |
95875 |
Misc. Income |
7,94,264 |
425431 |
Payments to the re-insurers, net of commissions and claims/ Benefits |
-56,861 |
-85163 |
Payments of claims/benefits |
-94,97,343 |
-7564808 |
Payments of commission and brokerage |
-37,07,729 |
-1407037 |
Payments of other operating expenses |
-69,89,023 |
-5600647 |
Deposits, advances and staff loans |
4,39,122 |
-959240 |
Income taxes paid (Net) |
-4,88,004 |
-259377 |
GST paid |
-84,650 |
-46494 |
Loans against policies |
-5,58,377 |
-387382 |
Net cash flow from operating activities |
1,51,63,053 |
9155102 |
Cash flows from investing activities |
|
|
Purchase of fixed assets (including CWIP) |
-1,93,187 |
-1,42,317 |
Sale of fixed assets & Transfer to fixed assets |
42,729 |
29,613 |
Purchases of investments |
-2,59,10,088 |
-1,66,68,401 |
Investment Income |
60,81,290 |
50,10,775 |
Sales of investments |
62,78,404 |
32,19,590 |
Net cash flow from investing activities |
-1,37,00,852 |
-85,50,740 |
Cash flows from financing activities: |
|
|
Proceeds from issuance of share capital |
31,762 |
4,664 |
Interest/dividends paid |
-6,88,800 |
-5,38,125 |
Net cash flow from financing activities |
-6,57,038 |
-5,33,461 |
Net increase in cash and cash equivalents |
8,05,163 |
70,902 |
Cash and cash equivalents at the beginning of the year |
2241216 |
2170314 |
Cash and cash equivalents at the end of the year |
30,46,379 |
22,41,216 |
Here is a summary of the Cash Flow Statement for the years 2024 and 2023:
Cash Flow from Operating Activities
Premium Received from Policyholders:
2024: ₹3,50,69,810 thousand
2023: ₹2,540,37,870 thousand
This represents the cash inflows from policyholders, including advance receipts. The substantial increase indicates a significant growth in the business and new policies written.
Other Receipts:
Proposal Deposits:
2024: ₹401 thousand
2023: ₹-5,626 thousand
Proposal deposits reflect initial deposits made by policyholders. A positive figure in 2024 indicates an inflow, compared to an outflow in 2023.
Policy Deposits:
2024: ₹1,40,974 thousand
2023: ₹-4,54,217 thousand
Policy deposits are additional funds deposited by policyholders. There is a significant inflow in 2024 compared to an outflow in 2023.
Linked Income:
2024: ₹1,00,469 thousand
2023: ₹95,875 thousand
Linked income relates to income from linked insurance products, showing a slight increase.
Miscellaneous Income:
2024: ₹7,94,264 thousand
2023: ₹4,25,431 thousand
This includes various other income sources and has seen a notable increase.
Payments:
To Re-insurers:
2024: ₹-56,861 thousand
2023: ₹-85,163 thousand
Payments to re-insurers, net of commissions and claims/benefits, decreased, indicating lower re-insurance costs.
Claims/Benefits:
2024: ₹-94,97,343 thousand
2023: ₹-75,64,808 thousand
Payments for claims and benefits increased, reflecting higher policy payouts.
Commission and Brokerage:
2024: ₹-37,07,729 thousand
2023: ₹-14,07,037 thousand
Payments for commissions and brokerage saw a substantial increase, possibly due to higher sales volume.
Operating Expenses:
2024: ₹-69,89,023 thousand
2023: ₹-56,00,647 thousand
Other operating expenses increased, indicating higher operational costs.
Deposits, Advances, and Staff Loans:
2024: ₹4,39,122 thousand
2023: ₹-9,59,240 thousand
There was an inflow in 2024, contrasting with an outflow in 2023, indicating a reduction in such advances.
Income Taxes Paid:
2024: ₹-4,88,004 thousand
2023: ₹-2,59,377 thousand
Increase in income taxes paid, reflecting higher taxable income.
GST Paid:
2024: ₹-84,650 thousand
2023: ₹-46,494 thousand
GST payments increased, indicating higher taxable transactions.
Loans Against Policies:
2024: ₹-5,58,377 thousand
2023: ₹-3,87,382 thousand
Increase in loans against policies, indicating higher borrowing against policies.
Net Cash Flow from Operating Activities:
2024: ₹1,51,63,053 thousand
2023: ₹91,55,102 thousand
Significant increase in net cash inflows, reflecting overall growth and improved operational efficiency.
Cash Flows from Investing Activities
Purchase of Fixed Assets:
2024: ₹-1,93,187 thousand
2023: ₹-1,42,317 thousand
Increased investment in fixed assets, indicating expansion.
Sale of Fixed Assets:
2024: ₹42,729 thousand
2023: ₹29,613 thousand
Increased proceeds from the sale of fixed assets.
Purchases of Investments:
2024: ₹-2,59,10,088 thousand
2023: ₹-1,66,68,401 thousand
Significant increase in investment purchases, indicating a higher allocation of funds into investments.
Investment Income:
2024: ₹60,81,290 thousand
2023: ₹50,10,775 thousand
Increase in income from investments, reflecting higher returns.
Sales of Investments:
2024: ₹62,78,404 thousand
2023: ₹32,19,590 thousand
Increase in proceeds from the sale of investments.
Net Cash Flow from Investing Activities:
2024: ₹-1,37,00,852 thousand
2023: ₹-85,50,740 thousand
Higher net outflow, indicating increased investment activities.
Cash Flows from Financing Activities
Proceeds from Issuance of Share Capital:
2024: ₹31,762 thousand
2023: ₹4,664 thousand
Increase in proceeds from issuing share capital.
Interest/Dividends Paid:
2024: ₹-6,88,800 thousand
2023: ₹-5,38,125 thousand
Increase in interest and dividends paid, reflecting higher financing costs.
Net Cash Flow from Financing Activities:
2024: ₹-6,57,038 thousand
2023: ₹-5,33,461 thousand
Increased net outflow, indicating higher financing expenses.
Net Increase in Cash and Cash Equivalents
2024: ₹8,05,163 thousand
2023: ₹70,902 thousand
Significant increase in net cash inflow, indicating improved cash management.
Cash and Cash Equivalents at Year-End:
2024: ₹30,46,379 thousand
2023: ₹22,41,216 thousand
Higher ending balance, reflecting overall positive cash flow.
Components of Cash and Cash Equivalents
Cash on Hand: Minimal change, indicating stable cash reserves.
Balances with Banks:
In Current Accounts: Increased, indicating more readily accessible funds.
In Deposit Accounts Free of Lien: Increased, reflecting higher secured deposits.
Financial Ratios of Shriram Life Insurance Company Limited
Particulars |
2024 |
2023 |
Net Retention Ratio |
99.80% |
99.70% |
Expense of Management to Gross Direct Premium Ratio |
31.60% |
28.60% |
Commission Ratio (Gross commission paid to Gross Premium) |
11.00% |
5.90% |
Ratio of policy holder 's liabilities to shareholder 's funds |
1211.00% |
1091.10% |
Growth rate of shareholders ' fund |
13.50% |
13.70% |
Ratio of surplus to policyholders ' liability |
2.00% |
1.80% |
Profit after tax/Total Income |
3.60% |
5.00% |
(Total real estate + loans)/ (Cash & invested assets) |
1.50% |
1.40% |
Total investments/ (Capital + Surplus) |
1280.30% |
1142.30% |
Total affiliated investments/ (Capital+ Surplus) |
36.20% |
41.30% |
Here is a summary of the financial and operational metrics for Shriram Life Insurance Company Limited for the year 2024 & 2023:
Net Retention Ratio
2024: 99.80%
2023: 99.70%
Insight: A high net retention ratio indicates that the company retains a significant portion of its premiums, reflecting stability in its risk retention strategy.
Expense of Management to Gross Direct Premium Ratio
2024: 31.60%
2023: 28.60%
Insight: The increase in this ratio suggests higher management expenses relative to gross direct premiums, which might impact profitability if not managed effectively.
Commission Ratio (Gross Commission Paid to Gross Premium)
2024: 11.00%
2023: 5.90%
Insight: The significant rise in the commission ratio indicates higher commission expenses relative to gross premiums, potentially reflecting changes in distribution strategy or increased reliance on intermediaries.
Ratio of Policyholder 's Liabilities to Shareholder 's Funds
2024: 1211.00%
2023: 1091.10%
Insight: An increase in this ratio suggests a higher level of policyholder liabilities compared to shareholder funds, indicating increased obligations towards policyholders.
Growth Rate of Shareholders ' Fund
2024: 13.50%
2023: 13.70%
Insight: The slight decline in the growth rate of shareholders ' funds suggests a marginally slower pace of equity growth, which could impact the company’s ability to raise capital.
Ratio of Surplus to Policyholders ' Liability
2024: 2.00%
2023: 1.80%
Insight: The increase in this ratio indicates a higher surplus relative to policyholders ' liabilities, reflecting improved financial strength and ability to cover policyholder claims.
Profit After Tax/Total Income
2024: 3.60%
2023: 5.00%
Insight: The decrease in this ratio indicates lower profitability relative to total income, suggesting increased expenses or reduced income.
(Total Real Estate + Loans) / (Cash & Invested Assets)
2024: 1.50%
2023: 1.40%
Insight: A slight increase indicates a marginally higher allocation of assets to real estate and loans relative to cash and invested assets, potentially affecting liquidity.
Total Investments / (Capital + Surplus)
2024: 1280.30%
2023: 1142.30%
Insight: The increase suggests a higher investment base relative to capital and surplus, indicating an aggressive investment strategy which could enhance returns but also risk.
Total Affiliated Investments / (Capital + Surplus)
2024: 36.20%
2023: 41.30%
Insight: The decrease indicates a lower proportion of affiliated investments, which could reduce exposure to related party risks.
Dividend History
Particulars |
2024 |
2023 |
2022 |
Dividend Per Share (in Rs.) |
5.29 |
6.00 |
2.47 |