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 %)
×

Sri Chamundeswari Annual Reports, Balance Sheet and Financials

Sri Chamundeswari Sugars Limited (Chamundeswari) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Sri Chamundeswari Sugars Limited

 Chamundeshwari Sugars Limited Balance Sheet (Rs In Lakhs)

Particulars

31-03-2022

31-03-2021

ASSETS

 

 

NON-CURRENT ASSETS

 

 

Property, Plant and Equipment

38,478.77

38,754.73

Capital work-in-progress

941.31

33,523.76

Right-of-use Asset

36,401.19

2,766.57

Intangible Assets - Goodwill

1.19

-

Investments

1,173.43

964.53

Other non-current assets

8,352.26

8,737.25

CURRENT ASSETS

 

 

Inventories

4,525.59

3,790.01

Trade receivables

1,629.41

902.52

Cash and cash equivalents

1,909.79

960.43

Loans

2,208.11

3,016.47

Current Tax Assets (Net)

289.17

223.51

Other Current Assets

3,637.64

3,337.72

Assets classified as held for sale

119.59

135.77

Total Assets

99,667.45

97,113.27

EQUITY AND LIABILITIES

 

 

EQUITY

 

 

Equity Share Capital

2,445.43

2,445.43

Other Equity

18,486.17

17,921.92

Minority Interest

5.89

-

LIABILITIES

 

 

NON-CURRENT LIABILITIES

 

 

Borrowings

33,489.63

28,437.07

Lease Liabilities

1,793.60

1,906.13

Other financial liabilities

3,210.09

2,967.29

Provisions

927.67

905.86

Deferred Tax Liabilities (Net)

1,419.01

1,266.15

CURRENT LIABILITIES

 

 

Borrowings

24,413.97

24,525.40

Lease Liabilities

902.17

880.17

Total outstanding dues of micro enterprises and small enterprises

145.25

196.06

Total outstanding dues of creditors other than micro enterprises and small enterprises

7,038.59

7,377.76

Other financial liabilities

2,476.22

5,431.75

Other current liabilities

2,648.87

2,519.92

Provisions

264.89

332.36

TOTAL EQUITY AND LIABILITIES

99,667.45

97,113.27

 

Chamundeshwari Sugars Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2022

31-03-2021

Revenue from operations

51,683.69

38,832.43

Other Income

321.45

1,139.40

Total Income

52,005.14

39,971.83

Cost of Material consumed

34,551.70

25,453.56

Changes in inventories of finished goods, Stock-in -Trade and work-in-progress

-515.78

1,436.98

Employee benefit expenses

3,703.50

3,585.22

Finance costs

6,973.50

4,346.51

Depreciation and amortization expenses

2,283.07

1,043.30

Other expenses

4,296.47

3,632.02

Total expenses

51,292.46

39,497.59

Profit/ (loss) after exceptions items and tax

712.68

474.24

Deferred Tax

195.05

7.57

Profit/(loss) from continued operations

517.63

466.67

Profit/(loss) for the period

517.63

466.67

Share of Profit/(loss) from Associates

-

-0.30

Profit/(loss) of Group for the period (IX+X)

517.63

466.37

Other Comprehensive Income

-

-

Items that will not be reclassified to statement of profit or loss

-

-

Changes in fair value of financial assets designated at fair value through OCI

53.7

30.37

Remeasurement benefit of defined benefit plans

-49.63

-42.25

Income tax relating to items that will not be reclassified to statement of profit or loss

42.19

-17.44

Total Comprehensive Income for the period Comprising Profit/(Loss) and Other comprehensive Income for the period) below minority interest

563.89

437.05

Minority Interest

-0.04

-

Total Comprehensive Income for the period Comprising Profit/(Loss) and Other comprehensive Income for the period)

563.93

437.05

Earnings per Share

-

-

Basic and Diluted

2.00

1.61

 

Chamundeshwari Sugars Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2022

31-03-2021

CASH FLOW FROM OPERATING ACTIVITIES

 

 

Net Profit before tax as per statement of Profit and Loss

712.64

474.24

Adjustment for non-cash item

 

 

Depreciation of Property, Plant and Equipment

2,283.07

1,043.30

Impairment of financial asset

0.05

-

Amortization of Loan Processing Charges

27.87

51.76

Adjustment for

 

 

Finance Costs

6,945.62

4,294.75

(Profit) / Loss on Property, Plant and Equipment Sold / Discarded (Net)

-4.86

-888.27

Dividend Income

-38.93

-1.67

Interest Income

-258.33

-209.8

Operating Profit before Working Capital / Other Changes

9,667.11

4,764.32

Changes in Working Capital

 

 

Inventories

-735.58

1,337.18

Trade Receivables

-726.89

744.87

Current Loans

1,808.36

-

Other Current Assets

-119.17

740.15

Other Non-current Assets

384.99

495.65

Adjustments for Increase / (Decrease) in Operating Liabilities:

-

-

Trade Payables

-389.96

-2,123.51

Other Long Term Financial Liabilities

242.82

19.67

Other Current Financial Liabilities

-149.86

3,760.88

Other Current Liabilities

128.97

-112.86

Long Term Provisions

-27.79

-12.04

Short Term Provisions

-67.47

74.23

Cash Generated from Operations

10,015.53

9,688.53

Income Tax Paid (Net)

-65.66

-27.29

Net Cash from / (used in) Operating Activities

9,949.87

9,661.24

CASH FLOW FROM INVESTING ACTIVITIES

 

 

Goodwill created on Acquisition of subsidiary

-1.19

-

Purchase of Property, Plant and Equipment

-3,434.19

-6,143.31

Proceeds from Disposal of Property, Plant and Equipment

395.96

1,367.27

Loans and Advances given

-1,000.00

-1,233.53

Investment in Long Term Investments (Net)

-155.25

-5.21

Dividend received

38.93

1.67

Interest Income

77.56

18.21

Net Cash from / (used in) Investing Activities

-4,078.18

-5,994.90

CASH FLOW FROM FINANCING ACTIVITIES

 

 

Finance Costs Paid

-9,396.20

-2,617.30

Principal payment of Lease Liabilities

-90.54

-123.88

Interest payment of Lease Liabilities

-355.05

-734.87

Proceeds/(Repayment) of Long term Borrowings

3,352.09

-1,762.48

Processing charges paid

-53.45

-

Short Term Borrowings (Net)

1,614.63

-305.12

Shares issued to Minority Interest

5.89

-

Decrease in Reserve due to Acquisition Subsidiary

0.30

-

Net Cash from / (used in) Financing Activities

-4,922.33

-5,543.64

Net Increase/(Decrease) in Cash and Cash Equivalents

949.36

-1,877.31

Cash and cash equivalents at the beginning of the year

960.43

2,837.74

Cash and cash equivalents at the end of the year

1,909.79

960.43

Here is a summary of the Cash Flow Statement for the years 2022 and 2021, broken down by activity:

Operating Activities:

Operating activities represent the cash flows generated or used by a company 's core business operations. In this period, the net cash from operating activities increased from 9,949.87 in 31-03-2022 to 9,661.24 in 31-03-2021.

The operating profit before working capital changes substantially increased from 10,015.53 in 31-03-2022 to 9,688.53 in 31-03-2021. This indicates improved operational performance.

Changes in working capital components such as inventories, trade receivables, and current loans contributed to fluctuations in operating cash flows. For instance, there was a decrease in inventories and trade receivables but an increase in other current assets in 31-03-2022 compared to 31-03-2021.

The company also made adjustments for changes in operating liabilities, including trade payables, other current financial liabilities, and short-term provisions.

Investing Activities:

Investing activities involve transactions related to the acquisition and disposal of long-term assets and investments. In this period, the net cash from investing activities decreased from -4,078.18 in 31-03-2022 to -5,994.90 in 31-03-2021.

The company invested less in property, plant, and equipment in 31-03-2022 compared to 31-03-2021, while also receiving fewer proceeds from the disposal of such assets.

Additionally, the company reduced its investments in long-term investments and loans and advances given in 31-03-2022 compared to the previous year.

Financing Activities:

Financing activities involve transactions with creditors and investors, such as borrowing, repayment, and issuance of shares. In this period, the net cash from financing activities decreased from -4,922.33 in 31-03-2022 to -5,543.64 in 31-03-2021.

The company paid more in finance costs and principal payments of lease liabilities in 31-03-2022 compared to 31-03-2021.

There was also a decrease in proceeds from long-term borrowings and an issuance of shares to minority interest in 31-03-2022.

Change in Cash and Cash Equivalents:

The net increase in cash and cash equivalents during the year was 949.36 in 31-03-2022, compared to a decrease of -1,877.31 in 31-03-2021.

Despite generating more cash from operating activities in 31-03-2022, increased investments and financing activities led to a higher decrease in cash and cash equivalents compared to 31-03-2021.

Consequently, the company 's cash and cash equivalents at the end of 31-03-2022 were 1,909.79, higher than the 960.43 recorded at the end of 31-03-2021.

 

Financial Ratios of Chamundeshwari Sugars Limited

Particulars

2022

2021

Current Ratio

0.38

0.3

Debt Equity Ratio

2.82

2.79

Debt Service Coverage Ratio

0.38

0.28

Return on Equity Ratio (in %)

2.47%

2.28%

Inventory Turnover Ratio (in times)

12.43

8.71

Trade Receivables Turnover Ratio (in times)

10.11

8.84

Trade Payables Turnover Ratio (in times)

4.94

3.02

Net Capital turnover ratio (in times)

-2.19

-1.34

Net Profit ratio (in %)

-1.00%

-1.20%

Return on Capital Employed (in %)

9.54%

6.43%

Return on Investment (in %)

0.52%

0.48%

 

Insight of the financial ratios of Chamundeshwari Sugars Limited for March 31, 2022

Current Ratio:

The current ratio increased from 0.3 in 2021 to 0.38 in 2022. This indicates an improvement in the company 's short-term liquidity position, as it now has more current assets to cover its current liabilities. However, the ratio is still relatively low, suggesting potential liquidity concerns.

Debt Equity Ratio:

The debt equity ratio increased slightly from 2.79 in 2021 to 2.82 in 2022. This suggests that the company relies more on debt financing relative to equity financing. High debt equity ratios can indicate higher financial risk due to increased leverage.

Debt Service Coverage Ratio:

The debt service coverage ratio improved from 0.28 in 2021 to 0.38 in 2022. This indicates that the company 's cash flow from operations is better able to cover its debt service obligations. However, the ratio is still relatively low, indicating potential challenges in meeting debt obligations.

Return on Equity (ROE) Ratio:

The ROE ratio increased from 2.28% in 2021 to 2.47% in 2022. This indicates a slight improvement in the company 's ability to generate profit relative to its shareholders ' equity.

Inventory Turnover Ratio:

The inventory turnover ratio increased significantly from 8.71 in 2021 to 12.43 in 2022. This suggests that the company is selling its inventory at a faster rate, which can indicate improved inventory management efficiency.

Trade Receivable Turnover Ratio:

The trade receivable turnover ratio increased from 8.84 in 2021 to 10.11 in 2022. This suggests that the company is collecting its receivables more efficiently, which can help improve cash flow.

Trade Payable Turnover Ratio:

The trade payable turnover ratio increased from 3.02 in 2021 to 4.94 in 2022. This indicates that the company is paying its suppliers at a faster rate, which can help improve relationships with suppliers and potentially negotiate better terms.

Net Capital Turnover Ratio:

The net capital turnover ratio improved from -1.34 in 2021 to -2.19 in 2022. A negative ratio indicates inefficiency in utilizing capital, but the improvement suggests that the company is utilizing its capital more effectively to generate sales.

Net Profit Ratio:

The net profit ratio improved from -1.20% in 2021 to -1.00% in 2022. While still negative, this indicates a slight improvement in the company 's profitability relative to its total revenue.

Return on Capital Employed (ROCE) and Return on Investment (ROI):

Both ROCE and ROI increased from 2021 to 2022, indicating improved returns relative to the capital employed and the overall investment made in the company.

 

Dividend History of Chamundeshwari Sugars Limited

Particulars

2022

2021

Dividend

-

-

Retained Earnings (In Lakhs)

12717.10

13095.15

Chamundeshwari Sugars Limited Recent Financial Performance

Dividend per Share: The specific dividend per share figure for 2022 and 2021 is not provided. Dividend per share represents the portion of a company 's earnings that is distributed to shareholders in the form of dividends. A higher dividend per share may indicate that the company is sharing more of its profits with shareholders.

Retained Earnings: Retained earnings for 2022 amounted to Rs. 12,717.10 Lakhs, while in 2021, they were Rs. 13,095.15 Lakhs. Retained earnings represent the portion of a company 's profits that is reinvested in the business rather than distributed as dividends. An increase in retained earnings suggests that the company has retained more of its profits for reinvestment or future growth.

To provide a more comprehensive analysis of financial performance, it would be necessary to consider additional financial metrics such as revenue, net profit, assets, liabilities, and cash flows. Additionally, an analysis of trends over multiple years and a comparison to industry benchmarks and competitors would help in assessing the company 's financial health and performance.

Sri Chamundeswari Annual Report

Sri Chamundeswari Annual Report 2021-22

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert